{"text_format":"1","workbook":"xlsx","n_sheets":97,"sheets":["Title","General Variables","1-Alfalfa","Materials","Operations","Power Units","Crop Insurance","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 2023)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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 "]
[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":36,"n_cols":16,"rows_kept":36,"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",2024,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",3.45,"/ gal",null,"Dryland (State)",4395]
["Lube Factor",1.1499999999999999,null,null,"Dryland (Panhandle)",685]
["Diesel & Lube",{"$f":"B5*B6","v":3.9674999999999998},"/ gal",null,"Gravity (State)",7905]
["Elect. Price",0.11,"/ kWh",null,"Gravity (Panhandle)",3545,null,null,null,null,null,null,null,null,null,"Tillage System"]
["Taxes, Ins., Housing Factor",0.02,null,null,"Pivot (State)",8760]
["Investment Interest Rate",0.03,null,null,"Pivot (Panhandle)",3915,null,null,null,null,null,null,null,null,null,"Conventional Tillage"]
["Operations Borrowing Rate",7.0000000000000007E-2,null,null,"Dryland (Southwest)",1720,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",1.2500000000000001E-2,null,null,"Pivot (Marginal Land)",6070,null,null,null,null,null,null,null,null,null,"Strip Till"]
["Overhead Cost per Acre -irrigated",33,null,null,"Dryland (Eastern)",8365,null,null,null,null,null,null,null,null,null,"Stubble Mulch Fallow"]
["Overhead Cost per Acre - dryland",25]
["Overhead Cost per Acre- small grains",16,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":"1-Alfalfa","index":2,"n_rows":246,"n_cols":12,"rows_kept":246,"cut":false,"hidden":false,"merged":[[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],[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],[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]]}
[]
[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$3 & \" Yield\")","v":"2024 Budget 1-Alfalfa, Conventional Tillage, Fall Establishment"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$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$79,9,FALSE)*C12,2)))","v":1.21},{"$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$79,9,FALSE)*C12,2)))","v":4.13},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.64},{"$f":"IF(C12>9999,\"\",SUM(E12:J12))","v":10}]
[2,"Disk",1,null,{"$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$79,9,FALSE)*C13,2)))","v":3.02},{"$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$79,9,FALSE)*C13,2)))","v":0.28999999999999998},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":1.27},{"$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$79,9,FALSE)*C13,2)))","v":12.45},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":3.69},{"$f":"IF(C13>9999,\"\",SUM(E13:J13))","v":23.24}]
[3,"Harrow",1,null,{"$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$79,9,FALSE)*C14,2)))","v":0.34},{"$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$79,9,FALSE)*C14,2)))","v":0.03},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":0.64},{"$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$79,9,FALSE)*C14,2)))","v":2.1800000000000002},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":3.69},8.0299999999999994]
[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$79,9,FALSE)*C15,2)))","v":0.34},{"$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$79,9,FALSE)*C15,2)))","v":0.03},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":0.64},{"$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$79,9,FALSE)*C15,2)))","v":2.1800000000000002},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":3.69},8.0299999999999994]
[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$79,9,FALSE)*C16,2)))","v":1.58},{"$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$79,9,FALSE)*C16,2)))","v":0.05},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":7.18},{"$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$79,9,FALSE)*C16,2)))","v":4.1900000000000004},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":2.4500000000000002},17.649999999999999]
[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$79,9,FALSE)*C17,2)))","v":1.8},{"$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$79,9,FALSE)*C17,2)))","v":4.37},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":3.34},{"$f":"IF(C17>9999,\"\",SUM(E17:J17))","v":12.01}]
[7,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C18,2)))","v":0.32},{"$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$79,9,FALSE)*C18,2)))","v":1.59},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":2.02},{"$f":"IF(C18>9999,\"\",SUM(E18:J18))","v":6.01}]
[8,"Spray Insecticide",0.2,null,{"$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$79,9,FALSE)*C19,2)))","v":0.06},{"$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$79,9,FALSE)*C19,2)))","v":0},{"$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$79,9,FALSE)*C19,2)))","v":0.32},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":0.4},1.19]
[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":8.6700000000000017},0.52,11.43,31.41,21.919999999999998,86.16]
[]
[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,1,1,100,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.4},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":40}]
[null,"Alfalfa w/Inoculant",{"$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($B39,Table2[],7,FALSE))","v":6.625},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":6.63}]
[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":3.90625},{"$f":"IF(B40=0,0,ROUND(G40*H40*J40,2))","v":11.72}]
[null,"Crop Oil Concentrate",{"$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($B41,Table2[],7,FALSE))","v":1.625},{"$f":"IF(B41=0,0,ROUND(G41*H41*J41,2))","v":2.6}]
[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":0.25},0.5]
[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":1.875},1.1299999999999999]
[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":137.57999999999998}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K64","v":223.73999999999998}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":170.41},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":5.9643500000000005}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":229.70434999999998}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B17","v":0}]
[null,"Real Estate Opportunity","Fall Establishment",null,null,{"$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$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F72*I72,2)","v":0}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":229.70434999999998}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"Materials","index":3,"n_rows":172,"n_cols":8,"rows_kept":172,"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",0.4,"pound","pound",1,{"$f":"IF(G2=0,0,D2/G2)","v":0.4}]
[{"$f":"A2+1","v":2},"AMS","Additive",0.4,"pound","ounce",16,2.5000000000000001E-2]
[{"$f":"A3+1","v":3},"Approved adjuvant","Additive",2.25,"acre","acre",1,2.25]
[4,"Crop Oil Concentrate","Additive",13,"gallon","pint",8,1.625]
[5,"MSO","Additive",30,"gallon","ounce",128,0.234375]
[6,"NIS","Additive",26,"gallon","ounce",128,0.203125]
[7,"UAN","Additive",2,"gallon","pint",8,0.25]
[8,"Aerial Spray","Custom",11,"acre","acre",1,11]
[9,"Bale Lg Sq 1360 lb","Custom",19,"bale","ton",{"$f":"1360/2000","v":0.68},{"$f":"IF(G10=0,0,D10/G10)","v":27.941176470588232}]
[10,"Broadcast Seed","Custom",15,"acre","acre",1,15]
[11,"Chop, Haul, Pack","Custom",20,"ton","ton",1,20]
[12,"Dry 2 Points Removed","Custom",0.1,"bushel","bushel",1,0.1]
[13,"Haul & Apply Manure","Custom",8,"ton","ton",1,8]
[14,"Haul Beets","Custom",6,"ton","ton",1,6]
[15,"Haul Grain (Dry Beans)","Custom",0.32,"cwt","cwt",1,0.32]
[16,"Haul Grain (Millet)","Custom",0.28000000000000003,"cwt","cwt",1,0.28000000000000003]
[17,"Haul Grain (Sunflower)","Custom",0.3,"cwt","cwt",1,0.3]
[18,"Haul Grain Bushels","Custom",0.15,"bushel","bushel",1,0.15]
[19,"Load Large Square Bales","Custom",2.5,"bale","ton",{"$f":"1362/2000","v":0.68100000000000005},3.6710719530102787]
[20,"Spray","Custom",9,"acre","acre",1,9]
[21,"10-34-0","Fertilizer",3.3,"gallon","gallon",1,3.3]
[22,"10-34-0-1Zn","Fertilizer",3.4,"gallon","gallon",1,3.4]
[23,"11-52-0","Fertilizer",0.4,"pound","pound",1,0.4]
[24,"28-0-0","Fertilizer",1.8,"gallon","lbs N",3,0.6]
[25,"32-0-0","Fertilizer",0.6,"lbs N","lbs N",1,0.6]
[26,"32-0-0 (Applied by Pivot)","Fertilizer",0.6,"lbs N","lbs N",1,0.6]
[27,"32-0-0 (Applied by R2)","Fertilizer",0.6,"lbs N","lbs N",1,0.6]
[28,"46-0-0","Fertilizer",0.6,"lbs N","lbs N",1,0.6]
[29,"82-0-0","Fertilizer",0.35,"lbs N","lbs N",1,0.35]
[30,"Uncomposted manure","Fertilizer",5,"ton","ton",1,5]
[31,"Composted manure","Fertilizer",30,"ton","ton",1,{"$f":"IF(G32=0,0,D32/G32)","v":30}]
[32,"Aproach Prima","Fungicide",300,"gallon","ounce",128,2.34375]
[{"$f":"A33+1","v":33},"Copper","Fungicide",8,"pint","pint",1,8]
[34,"Delaro Complete","Fungicide",530,"gallon","ounce",128,4.140625]
[35,"Headline AMP","Fungicide",230,"gallon","ounce",128,1.796875]
[36,"Lucento ","Fungicide",650,"gallon","ounce",128,5.078125]
[37,"Miravis Neo","Fungicide",260,"gallon","ounce",128,2.03125]
[38,"Miravis Top","Fungicide",210,"gallon","ounce",128,1.640625]
[39,"Priaxor","Fungicide",560,"gallon","ounce",128,4.375]
[40,"Proline 480 SC","Fungicide",770,"gallon","ounce",128,6.015625]
[41,"Prosaro 421 SC","Fungicide",400,"gallon","ounce",128,3.125]
[42,"Quadris","Fungicide",250,"gallon","ounce",128,1.953125]
[43,"Quilt Xcel","Fungicide",240,"gallon","ounce",128,1.875]
[44,"Revytek","Fungicide",470,"gallon","ounce",128,{"$f":"IF(G45=0,0,D45/G45)","v":3.671875}]
[45,"Stratego YLD","Fungicide",700,"gallon","ounce",128,5.46875]
[46,"Tilt","Fungicide",110,"gallon","ounce",128,0.859375]
[47,"Trivapro","Fungicide",225,"gallon","ounce",128,1.7578125]
[48,"2,4-D Amine","Herbicide",27,"gallon","pint",8,3.375]
[49,"2,4-D Ester LV4","Herbicide",36,"gallon","pint",8,4.5]
[50,"AAtrex 4L","Herbicide",24,"gallon","quart",4,6]
[51,"Acuron","Herbicide",85,"gallon","quart",4,21.25]
[52,"Aim 2EC","Herbicide",240,"quart","ounce",32,7.5]
[53,"Ally Extra SGW/TOTSOL","Herbicide",11,"ounce","ounce",1,11]
[54,"Armezon","Herbicide",24,"ounce","ounce",1,24]
[55,"Armezon Pro","Herbicide",190,"gallon","ounce",128,1.484375]
[56,"Atrazine 4L","Herbicide",25,"gallon","quart",4,6.25]
[57,"Atrazine 90 DF","Herbicide",6.5,"pound","pound",1,6.5]
[58,"Authority First DF","Herbicide",100,"pound","ounce",16,6.25]
[59,"Authority DF","Herbicide",40,"pound","ounce",16,2.5]
[60,"Authority Supreme","Herbicide",630,"gallon","ounce",128,4.921875]
[61,"Balance Flexx","Herbicide",6,"ounce","ounce",1,6]
[62,"Basagran 5L","Herbicide",95,"gallon","pint",8,11.875]
[63,"Beyond","Herbicide",540,"gallon","ounce",128,4.21875]
[64,"Bicep II Magnum","Herbicide",70,"gallon","quart",4,17.5]
[65,"Brox 2EC","Herbicide",53,"gallon","pint",8,{"$f":"IF(G66=0,0,D66/G66)","v":6.625}]
[66,"Callisto 4SC","Herbicide",380,"gallon","ounce",128,2.96875]
[67,"Chateau SW","Herbicide",80,"pound","ounce",16,5]
[68,"Dicamba","Herbicide",50,"gallon","ounce",128,0.390625]
[69,"DiFlexx","Herbicide",270,"gallon","ounce",128,2.109375]
[70,"DiFlexx DUO","Herbicide",120,"gallon","ounce",128,0.9375]
[71,"Distinct","Herbicide",46,"gallon","ounce",128,0.359375]
[{"$f":"A72+1","v":72},"Dual Magnum","Herbicide",80,"gallon","pint",8,10]
[73,"Engenia","Herbicide",160,"gallon","ounce",128,1.25]
[74,"Enlist DUO","Herbicide",55,"gallon","ounce ",128,0.4296875]
[75,"Enlist One","Herbicide",70,"gallon","pint",8,8.75]
[76,"Eptam 7E","Herbicide",70,"gallon","pint",8,8.75]
[77,"Fierce","Herbicide",120,"pound ","ounce ",16,7.5]
[78,"Fierce MTZ","Herbicide",290,"gallon","pint",8,{"$f":"IF(G79=0,0,D79/G79)","v":36.25}]
[79,"FlexStar GT","Herbicide",55,"gallon","pint",8,6.875]
[80,"Glyphosate 5# w/Surfactant","Herbicide",17,"gallon","ounce",128,0.1328125]
[81,"Gramoxone SL 3.0","Herbicide",43,"gallon","pint",8,5.375]
[82,"Huskie","Herbicide",135,"gallon","ounce",128,1.0546875]
[83,"Landmaster BW","Herbicide",25,"gallon","ounce",128,0.1953125]
[84,"Laudis","Herbicide",725,"gallon","ounce",128,5.6640625]
[85,"Liberty 280","Herbicide",80,"gallon","ounce ",128,0.625]
[86,"Lumax EZ","Herbicide",75,"gallon","quart",4,18.75]
[87,"Nortron SC","Herbicide",130,"gallon","ounce",128,1.015625]
[88,"Outlook","Herbicide",185,"gallon","ounce",128,1.4453125]
[89,"Peak","Herbicide",19,"ounce","ounce",1,19]
[90,"Prowl H2O","Herbicide",60,"gallon","pint",8,7.5]
[91,"Pursuit ","Herbicide",500,"gallon","ounce",128,3.90625]
[92,"Raptor","Herbicide",600,"gallon","ounce",128,4.6875]
[93,"Roundup PowerMax 3","Herbicide",25,"gallon","ounce",128,0.1953125]
[94,"Roundup WeatherMax","Herbicide",35,"gallon","ounce",128,0.2734375]
[95,"Rugged","Herbicide",44,"gallon","quart",4,11]
[96,"Scorch","Herbicide",70,"gallon","pint",8,8.75]
[97,"Select Max","Herbicide",130,"gallon","ounce",128,1.015625]
[98,"Sharpen","Herbicide",1030,"gallon","ounce",128,8.046875]
[99,"Sonalan HFP","Herbicide",70,"gallon","pint",8,8.75]
[100,"Spartan 4F","Herbicide",280,"gallon","ounce",128,2.1875]
[101,"Status","Herbicide",5.5,"ounce","ounce",1,5.5]
[102,"Ultra Blazer","Herbicide",50,"gallon","ounce",128,0.390625]
[103,"Valor XLT","Herbicide",62,"pound","ounce",16,3.875]
[104,"Velpar L","Herbicide",115,"gallon","pint",8,14.375]
[105,"Vida","Herbicide",560,"gallon","ounce",128,4.375]
[106,"Warrant ","Herbicide",46,"gallon","pint",16,{"$f":"IF(G107=0,0,D107/G107)","v":2.875}]
[107,"Warrant Ultra","Herbicide",64,"gallon","ounce",128,0.5]
[108,"XtendiMax","Herbicide",75,"gallon","ounce",128,0.5859375]
[109,"Zidua Pro","Herbicide",640,"gallon","ounce",128,5]
[110,"Zidua SC","Herbicide",930,"gallon","ounce",128,7.265625]
[111,"Asana XL","Insecticide",85,"gallon","ounce",128,0.6640625]
[112,"Brigade 2EC","Insecticide",190,"gallon","ounce",128,1.484375]
[113,"Capture LFR","Insecticide",400,"gallon","ounce",128,3.125]
[114,"Mustang Maxx","Insecticide",240,"gallon","ounce",128,{"$f":"IF(G115=0,0,D115/G115)","v":1.875}]
[115,"Regent 4 SC","Insecticide",12.5,"ounce","ounce",1,12.5]
[116,"Warrior II/Zeon","Insecticide",410,"gallon","ounce",128,3.203125]
[117,"Electricity Fixed","Other",45,"acre","acre",1,45]
[118,"Electricity Usage","Other",0.11,"kw","kw",1,0.11]
[119,"Fence/Water Repairs","Other",300,"circle","acre",130,2.3076923076923075]
[120,"Irrigation District O&M Charge","Other",40,"acre","acre",1,40]
[121,"Move Cattle","Other",30,"hour","hour",1,30]
[122,"Twine Large Round","Other",1.5,"bale","ton",{"$f":"1539/2000","v":0.76949999999999996},1.9493177387914231]
[123,"Twine Large Square","Other",1.25,"bale","ton",{"$f":"1362/2000","v":0.68100000000000005},1.8355359765051393]
[124,"Twine Small Square","Other",0.5,"bale","ton",0.03,15]
[125,"Pasture, Range, & Forage Insurance","Other",1,"acre","acre",1,1]
[126,"Grass Drill","Rental",25,"acre","acre",1,25]
[127,"Seeder/Packer","Rental",20,"acre","acre",1,20]
[128,"Scouting Dry Beans","Scouting",13,"acre","acre",1,13]
[129,"Scouting Dryland Corn","Scouting",10,"acre","acre",1,10]
[130,"Scouting Dryland Soybeans","Scouting",10,"acre","acre",1,10]
[131,"Scouting Dryland Wheat","Scouting",10,"acre","acre",1,10]
[132,"Scouting Grain Sorghum","Scouting",10,"acre","acre",1,10]
[133,"Scouting Irrigated Corn","Scouting",13,"acre","acre",1,13]
[134,"Scouting Irrigated Soybeans","Scouting",13,"acre","acre",1,13]
[135,"Scouting Irrigated Wheat","Scouting",10,"acre","acre",1,10]
[{"$f":"A136+1","v":136},"Scouting Sugar Beets","Scouting",19,"acre","acre",1,19]
[137,"Alfalfa RR w/Inoculant","Seed",9.25,"pound","pound",1,9.25]
[138,"Alfalfa w/Inoculant","Seed",6.25,"pound","pound",1,6.25]
[139,"Corn","Seed",270,"bag","k seed",80,3.375]
[140,"Corn Bt, ECB, & RIB","Seed",300,"bag","k seed",80,3.75]
[141,"Corn Bt, ECB, RR2, LL, & RIB","Seed",300,"bag","k seed",80,3.75]
[142,"Corn Bt, ECB, RW, & RIB","Seed",330,"bag","k seed",80,4.125]
[143,"Corn Bt, ECB, RW, RR2, LL, & RIB","Seed",330,"bag","k seed",80,4.125]
[144,"Corn Enlist, Bt, ECB, & RIB","Seed",290,"bag","k seed",80,3.625]
[145,"Corn RR2, LL","Seed",290,"bag","k seed",80,{"$f":"IF(G146=0,0,D146/G146)","v":3.625}]
[146,"Corn SmartStax RIB Complete ","Seed",340,"bag","k seed",80,4.25]
[147,"Cover Crop","Seed",22,"acre","acre",1,22]
[148,"Cover Crop Grazing Mix","Seed",33,"acre","acre",1,33]
[149,"Edible Beans","Seed",100,"cwt","cwt",1,100]
[150,"Grass Seed","Seed",80,"acre","acre",1,80]
[151,"Millet (Proso)","Seed",0.65,"pound","pound",1,0.65]
[152,"Oats","Seed",11,"bushel","bushel",1,11]
[153,"Peas with inoculant","Seed",28,"bag","bushel",1,28]
[154,"RR2 Soybeans","Seed",65,"bag","bag",1,65]
[155,"RR2 Soybeans Treated","Seed",78,"bag","bag",1,78]
[156,"RR2 Soybeans Xtend","Seed",67,"bag","bag",1,67]
[157,"RR2 Soybeans Xtend Treated","Seed",80,"bag","bag",1,80]
[{"$f":"A158+1","v":158},"Soybeans Enlist E3","Seed",65,"bag","k seed",1,{"$f":"IF(G159=0,0,D159/G159)","v":65}]
[159,"Soybeans Enlist E3 Treated","Seed",78,"bag","k seed",1,{"$f":"IF(G160=0,0,D160/G160)","v":78}]
[160,"Soybeans - LiberyLink Treated","Seed",78,"bag","k seed",1,{"$f":"IF(G161=0,0,D161/G161)","v":78}]
[161,"Soybean Seed Inoculant","Inoculant",7,"acre","acre",1,{"$f":"IF(G162=0,0,D162/G162)","v":7}]
[162,"Sorghum Safened/Insect","Seed",3.5,"pound","pound",1,3.5]
[163,"Sorghum Sudan","Seed",0.9,"pound","pound",1,0.9]
[164,"Sorghum Sudan (Treated)","Seed",1.2,"pound","pound",1,1.2]
[165,"Sorghum Sudan Brown (Treated)","Seed",1.6,"pound","pound",1,1.6]
[166,"Sorghum Sudan Brown Midrib","Seed",1.3,"pound","pound",1,1.3]
[167,"Sugar Beets RR Poncho","Seed",200,"acre","acre",1,200]
[168,"Sunflower Clearfield","Seed",410,"bag","k seed",250,1.64]
[169,"Wheat (Certified and Treated)","Seed",0.47,"pound","pound",1,0.47]
[170,"Rye Cover Crop","Seed",0.35,"pound","pound",1,0.35]
[171,"Wheat Cover Crop","Seed",0.38,"pound","pound",1,0.38]

{"sheet":"Operations","index":4,"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,30000,5,1000,15,1.1000000000000001,"Large Tractor",3.3,null,81719,{"$f":"IF(Operations!$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!$H3)","v":1.4291656974399696},{"$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!$I3)^0.5)^2)","v":39449.202747146737},{"$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!$I3)^0.5)^2)","v":36804.939927393294},{"$f":"IF(Operations!$N3=0,0,IF(Operations!$I3*Operations!$H3=0,0,(Operations!$P3-Operations!$Q3)/(Operations!$H3)))","v":2.6442628197534432},{"$f":"IF(Operations!$H3=0,0,Operations!$P3*'General Variables'!$B$9/Operations!$H3)","v":0.78898405494293478},{"$f":"IF(Operations!$H3=0,0,Operations!$P3*'General Variables'!$B$10/Operations!$H3)","v":1.1834760824144022},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":4.6167229571107802},null,"Baler - Large round "," HARVESTING "," 0.43 "," 1.8 ",1500,null,null," Harvest equipment ","Mowers "," 0.756 "," 0.067 ",null,null,null,"System Type","Life-yrs","Maintenance, % of capital cost",null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":"Medium Tractor"}]
["Bale Large Round","ton","Baler - Large round ","Balers ",82216,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!$I4)^0.5))^2))","v":82216},{"$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":2.8403076620891503},{"$f":"IF(Operations!$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":32234.653773099722},{"$f":"IF(Operations!$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":30053.484710998138},{"$f":"IF(Operations!$N4=0,0,IF(Operations!$I4*Operations!$H4=0,0,(Operations!$P4-Operations!$Q4)/(Operations!$H4)))","v":2.181169062101584},{"$f":"IF(Operations!$H4=0,0,Operations!$P4*'General Variables'!$B$9/Operations!$H4)","v":0.6446930754619945},{"$f":"IF(Operations!$H4=0,0,Operations!$P4*'General Variables'!$B$10/Operations!$H4)","v":0.96703961319299159},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":3.7929017507565703},null,"Baler - Rectangular "," HARVESTING "," 0.23 "," 1.8 ",2000,null,null," Harvest equipment ","Balers "," 0.852 "," 0.101 ",null,null,null,"Hand move lateral",15,2,null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":"Combine"}]
["Bale Large Square","ton","Baler - Large rectangular ","Balers ",169535,null,5,1000,17,1.1000000000000001,"Large 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!$I5)^0.5))^2))","v":169535},{"$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":0.72764264067598194},{"$f":"IF(Operations!$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":66470.054824151768},{"$f":"IF(Operations!$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":61972.33543931922},{"$f":"IF(Operations!$N5=0,0,IF(Operations!$I5*Operations!$H5=0,0,(Operations!$P5-Operations!$Q5)/(Operations!$H5)))","v":4.4977193848325481},{"$f":"IF(Operations!$H5=0,0,Operations!$P5*'General Variables'!$B$9/Operations!$H5)","v":1.3294010964830354},{"$f":"IF(Operations!$H5=0,0,Operations!$P5*'General Variables'!$B$10/Operations!$H5)","v":1.994101644724553},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":7.8212221260401371},null,"Bean puller-windrower "," MISCELLANEOUS "," 0.20 "," 1.6 ",2000,null,null," Harvest equipment ","Swathers and all other harvest equipment "," 0.791 "," 0.091 ",null,null,null,"End tow lateral",10,3,null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":"Diesel Pump"}]
["Bale Small Square","Ton","Baler - Rectangular ","Balers ",48581,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!$I6)^0.5))^2))","v":48581},{"$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":7.7532027538508377},{"$f":"IF(Operations!$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":19047.286598119073},{"$f":"IF(Operations!$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":17758.445323842079},{"$f":"IF(Operations!$N6=0,0,IF(Operations!$I6*Operations!$H6=0,0,(Operations!$P6-Operations!$Q6)/(Operations!$H6)))","v":1.0310730194215953},{"$f":"IF(Operations!$H6=0,0,Operations!$P6*'General Variables'!$B$9/Operations!$H6)","v":0.3047565855699052},{"$f":"IF(Operations!$H6=0,0,Operations!$P6*'General Variables'!$B$10/Operations!$H6)","v":0.45713487835485778},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.7929644833463585},null,"Beet topper "," MISCELLANEOUS "," 0.28 "," 1.4 ",1200,null,null," Tillage equipment ","Plows "," 0.738 "," 0.051 ",null,null,null,"Side roll lateral",15,2,null,{"$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 ",84580,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":84580},{"$f":"IF(Operations!$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!$H7)","v":5.4454123221332456E-3},{"$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!$I7)^0.5)^2)","v":40830.32793296138},{"$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!$I7)^0.5)^2)","v":38093.488895592513},{"$f":"IF(Operations!$N7=0,0,IF(Operations!$I7*Operations!$H7=0,0,(Operations!$P7-Operations!$Q7)/(Operations!$H7)))","v":6.2200887212928799E-3},{"$f":"IF(Operations!$H7=0,0,Operations!$P7*'General Variables'!$B$9/Operations!$H7)","v":1.8559239969527901E-3},{"$f":"IF(Operations!$H7=0,0,Operations!$P7*'General Variables'!$B$10/Operations!$H7)","v":2.7838859954291851E-3},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.0859898713674855E-2},null,"Chisel plow (Coulter)"," TILLAGE&PLANTING "," 0.28 "," 1.4 ",2000,null,null," Tillage equipment ","Disks and all other tillage equipment "," 0.891 "," 0.110 ",null,null,null,"Lateral",10,6,null,{"$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 ",81719,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!$I8)^0.5))^2))","v":81719},{"$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":2.8772962984662955},{"$f":"IF(Operations!$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":34000.575499771083},{"$f":"IF(Operations!$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":31570.66639301648},{"$f":"IF(Operations!$N8=0,0,IF(Operations!$I8*Operations!$H8=0,0,(Operations!$P8-Operations!$Q8)/(Operations!$H8)))","v":1.2149545533773016},{"$f":"IF(Operations!$H8=0,0,Operations!$P8*'General Variables'!$B$9/Operations!$H8)","v":0.3400057549977108},{"$f":"IF(Operations!$H8=0,0,Operations!$P8*'General Variables'!$B$10/Operations!$H8)","v":0.51000863249656625},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.0649689408715788},null,"Combine "," HARVESTING "," 0.12 "," 2.3 ",2000,null,null," Miscellaneousequipment ","Skid-steerloaders and all other vehicles "," 0.786 "," 0.063 ",0,null,null,"Traveling gun",15,6,null,{"$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 ",38267,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!$I10)^0.5))^2))","v":38267},{"$f":"IF(Operations!$C10=\"\",0,(((Operations!$G10+1)*Operations!$H10/Operations!$I10/1000)^VLOOKUP(Operations!$C10,ImpRepairFac[],4,FALSE)-(Operations!$G10*Operations!$H10/Operations!$I10/1000)^VLOOKUP(Operations!$C10,ImpRepairFac[],4,FALSE))*Operations!$N10*VLOOKUP(Operations!$C10,ImpRepairFac[],3,FALSE)/Operations!$H10)","v":0.66685821586087768},{"$f":"IF(Operations!$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":13208.895216827454},{"$f":"IF(Operations!$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":12350.045050571434},{"$f":"IF(Operations!$N10=0,0,IF(Operations!$I10*Operations!$H10=0,0,(Operations!$P10-Operations!$Q10)/(Operations!$H10)))","v":1.7177003325120386},{"$f":"IF(Operations!$H10=0,0,Operations!$P10*'General Variables'!$B$9/Operations!$H10)","v":0.52835580867309817},{"$f":"IF(Operations!$H10=0,0,Operations!$P10*'General Variables'!$B$10/Operations!$H10)","v":0.79253371300964714},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":3.0385898541947838},null,"Cultivator - Field "," TILLAGE&PLANTING "," 0.27 "," 1.4 ",2000,null,null," Miscellaneous equipment ","Manure spreaders and all other miscellaneous equipment "," 0.943 "," 0.111 ",null,null,null,"Center Pivot w/corner",15,6,null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":"Medium Tractor"}]
["Combine Dryland Corn (corn head)","acre","Combine ","Combines ",70061,null,5,900,13,1.1000000000000001,"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!$I11)^0.5))^2))","v":70061},{"$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":0.42416596038015403},{"$f":"IF(Operations!$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":40792.558092988329},{"$f":"IF(Operations!$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":37114.297117326947},{"$f":"IF(Operations!$N11=0,0,IF(Operations!$I11*Operations!$H11=0,0,(Operations!$P11-Operations!$Q11)/(Operations!$H11)))","v":4.0869566396237573},{"$f":"IF(Operations!$H11=0,0,Operations!$P11*'General Variables'!$B$9/Operations!$H11)","v":0.9065012909552963},{"$f":"IF(Operations!$H11=0,0,Operations!$P11*'General Variables'!$B$10/Operations!$H11)","v":1.3597519364329445},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":6.3532098670119979},null,"Cultivator - Row crop "," TILLAGE&PLANTING "," 0.17 "," 2.2 ",2000,null,null,"Center Pivot","Pivots"," 0.891 "," 0.110 ",null,null,null,"Linear move with ditch",15,6,null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":""}]
["Combine Dryland SB - (flex head)","acre","Combine ","Combines ",60061,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!$I12)^0.5))^2))","v":60061},{"$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":0.41700069408952134},{"$f":"IF(Operations!$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":34970.123629736539},{"$f":"IF(Operations!$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":31816.871000467792},{"$f":"IF(Operations!$N12=0,0,IF(Operations!$I12*Operations!$H12=0,0,(Operations!$P12-Operations!$Q12)/(Operations!$H12)))","v":3.1532526292687471},{"$f":"IF(Operations!$H12=0,0,Operations!$P12*'General Variables'!$B$9/Operations!$H12)","v":0.69940247259473087},{"$f":"IF(Operations!$H12=0,0,Operations!$P12*'General Variables'!$B$10/Operations!$H12)","v":1.0491037088920963},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":4.9017588107555738},null,"Disk - Heavy-duty "," TILLAGE&PLANTING "," 0.18 "," 1.7 ",2000,null,null,null,null,null,null,null,null,null,"Linear move with pipe",15,6]
["Combine Dryland SG (grain head)","acre","Combine ","Combines ",40300,null,5,1000,13,1.1000000000000001,"Combine",10.5,null,{"$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":40300},{"$f":"IF(Operations!$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!$H13)","v":0.27980100184491946},{"$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!$I13)^0.5)^2)","v":23464.41088690469},{"$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!$I13)^0.5)^2)","v":21348.627250942409},{"$f":"IF(Operations!$N13=0,0,IF(Operations!$I13*Operations!$H13=0,0,(Operations!$P13-Operations!$Q13)/(Operations!$H13)))","v":2.1157836359622815},{"$f":"IF(Operations!$H13=0,0,Operations!$P13*'General Variables'!$B$9/Operations!$H13)","v":0.46928821773809382},{"$f":"IF(Operations!$H13=0,0,Operations!$P13*'General Variables'!$B$10/Operations!$H13)","v":0.70393232660714067},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":3.2890041803075158},null,"Diskharrow - Tandem "," TILLAGE&PLANTING "," 0.18 "," 1.7 ",2000,null,null,null,null,null,null,null,null,null,"Portable solid set",15,2]
["Combine Irr Corn (corn head)","acre","Combine ","Combines ",81941,null,5,1200,12.4,1.1000000000000001,"Combine",10.5,null,{"$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":81941},{"$f":"IF(Operations!$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!$H14)","v":0.80386095198655594},{"$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!$I14)^0.5)^2)","v":47709.610235331449},{"$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!$I14)^0.5)^2)","v":43407.639344155628},{"$f":"IF(Operations!$N14=0,0,IF(Operations!$I14*Operations!$H14=0,0,(Operations!$P14-Operations!$Q14)/(Operations!$H14)))","v":3.5849757426465172},{"$f":"IF(Operations!$H14=0,0,Operations!$P14*'General Variables'!$B$9/Operations!$H14)","v":0.79516017058885746},{"$f":"IF(Operations!$H14=0,0,Operations!$P14*'General Variables'!$B$10/Operations!$H14)","v":1.1927402558832862},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":5.5728761691186612},null,"Drill - Grain "," TILLAGE&PLANTING "," 0.32 "," 2.1 ",1500,null,null,null,null,null,null,null,null,null,"Permanent solid set",20,1]
["Combine Irr Dry Beans (flex head)","acre","Combine ","Combines ",60061,null,5,1200,13,1.1000000000000001,"Combine",10.5,null,{"$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":60061},{"$f":"IF(Operations!$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!$H15)","v":0.52853335194045836},{"$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!$I15)^0.5)^2)","v":34970.123629736539},{"$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!$I15)^0.5)^2)","v":31816.871000467792},{"$f":"IF(Operations!$N15=0,0,IF(Operations!$I15*Operations!$H15=0,0,(Operations!$P15-Operations!$Q15)/(Operations!$H15)))","v":2.6277105243906225},{"$f":"IF(Operations!$H15=0,0,Operations!$P15*'General Variables'!$B$9/Operations!$H15)","v":0.58283539382894234},{"$f":"IF(Operations!$H15=0,0,Operations!$P15*'General Variables'!$B$10/Operations!$H15)","v":0.87425309074341351},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":4.0847990089629782},null,"Fertilizer spreader "," MISCELLANEOUS "," 0.63 "," 1.3 ",1200,null,null,null,null,null,null,null,null,null,"Orchard hose-pull",15,3]
["Combine Irr SB (flex head)","acre","Combine ","Combines ",60061,null,5,1000,13,1.1000000000000001,"Combine",10.5,null,{"$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":60061},{"$f":"IF(Operations!$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!$H16)","v":0.41700069408952134},{"$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!$I16)^0.5)^2)","v":34970.123629736539},{"$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!$I16)^0.5)^2)","v":31816.871000467792},{"$f":"IF(Operations!$N16=0,0,IF(Operations!$I16*Operations!$H16=0,0,(Operations!$P16-Operations!$Q16)/(Operations!$H16)))","v":3.1532526292687471},{"$f":"IF(Operations!$H16=0,0,Operations!$P16*'General Variables'!$B$9/Operations!$H16)","v":0.69940247259473087},{"$f":"IF(Operations!$H16=0,0,Operations!$P16*'General Variables'!$B$10/Operations!$H16)","v":1.0491037088920963},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":4.9017588107555738},null,"Forage blower "," MISCELLANEOUS "," 0.22 "," 1.8 ",1500,null,null,null,null,null,null,null,null,null,"From \"Selection of Irrigation Methods for Agriculture\" by C.M. Burt, A.J. Clemmens, R.Bliesner, J.L. Merriam, and L. Hardy. ©2000 by American Society of Civil Engineers, 1801 Alexander Bell Drive, Reston, Virginia, 20191-4400. page 112"]
["Combine Irr SG (grain head)","acre","Combine ","Combines ",40300,null,7,1000,12,1.1000000000000001,"Combine",10.5,null,{"$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":40300},{"$f":"IF(Operations!$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!$H17)","v":0.50327155262830026},{"$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!$I17)^0.5)^2)","v":19491.18125162007},{"$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!$I17)^0.5)^2)","v":17838.261560176466},{"$f":"IF(Operations!$N17=0,0,IF(Operations!$I17*Operations!$H17=0,0,(Operations!$P17-Operations!$Q17)/(Operations!$H17)))","v":1.6529196914436033},{"$f":"IF(Operations!$H17=0,0,Operations!$P17*'General Variables'!$B$9/Operations!$H17)","v":0.38982362503240142},{"$f":"IF(Operations!$H17=0,0,Operations!$P17*'General Variables'!$B$10/Operations!$H17)","v":0.58473543754860202},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.6274787540246067},null,"Forage harvester "," HARVESTING "," 0.15 "," 1.6 ",2500]
[null,"acre","Combine ","Combines ",null,null,5,1200,13,1.1000000000000001,"Combine",10.5,null,{"$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":0},{"$f":"IF(Operations!$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!$H18)","v":0},{"$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!$I18)^0.5)^2)","v":0},{"$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!$I18)^0.5)^2)","v":0},{"$f":"IF(Operations!$N18=0,0,IF(Operations!$I18*Operations!$H18=0,0,(Operations!$P18-Operations!$Q18)/(Operations!$H18)))","v":0},{"$f":"IF(Operations!$H18=0,0,Operations!$P18*'General Variables'!$B$9/Operations!$H18)","v":0},{"$f":"IF(Operations!$H18=0,0,Operations!$P18*'General Variables'!$B$10/Operations!$H18)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0},null,"Harrow - Spring tooth "," TILLAGE&PLANTING "," 0.27 "," 1.4 ",2000]
["Combine Small Grain (grain head)","acre","Combine ","Combines ",40300,null,5,1200,13,1.1000000000000001,"Combine",10.468032786885246,null,{"$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":40300},{"$f":"IF(Operations!$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!$H19)","v":0.35463768640549564},{"$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!$I19)^0.5)^2)","v":23464.41088690469},{"$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!$I19)^0.5)^2)","v":21348.627250942409},{"$f":"IF(Operations!$N19=0,0,IF(Operations!$I19*Operations!$H19=0,0,(Operations!$P19-Operations!$Q19)/(Operations!$H19)))","v":1.763153029968568},{"$f":"IF(Operations!$H19=0,0,Operations!$P19*'General Variables'!$B$9/Operations!$H19)","v":0.39107351478174485},{"$f":"IF(Operations!$H19=0,0,Operations!$P19*'General Variables'!$B$10/Operations!$H19)","v":0.58661027217261719},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.74083681692293},null,"Mower "," HARVESTING "," 0.46 "," 1.7 ",2000]
["Combine - Sunflower head","acre","Combine ","Combines ",50300,null,5,1000,13,1.1000000000000001,"Combine",10.5,null,{"$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":50300},{"$f":"IF(Operations!$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!$H20)","v":0.34923053083869604},{"$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!$I20)^0.5)^2)","v":29286.845350156476},{"$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!$I20)^0.5)^2)","v":26646.053367801567},{"$f":"IF(Operations!$N20=0,0,IF(Operations!$I20*Operations!$H20=0,0,(Operations!$P20-Operations!$Q20)/(Operations!$H20)))","v":2.6407919823549091},{"$f":"IF(Operations!$H20=0,0,Operations!$P20*'General Variables'!$B$9/Operations!$H20)","v":0.58573690700312953},{"$f":"IF(Operations!$H20=0,0,Operations!$P20*'General Variables'!$B$10/Operations!$H20)","v":0.87860536050469418},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":4.1051342498627328},null,"Mower(rotary) "," HARVESTING "," 0.44 "," 2.0 ",2000]
["Corrugate","acre","Cultivator - Field ","Disks and all other tillage equipment ",72916,null,5,300,7.0212765957446823,1.1000000000000001,"Large Tractor",4.3882978723404262,null,{"$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":72916},{"$f":"IF(Operations!$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!$H21)","v":2.1987804112794263},{"$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!$I21)^0.5)^2)","v":30337.93809446161},{"$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!$I21)^0.5)^2)","v":28169.785615501776},{"$f":"IF(Operations!$N21=0,0,IF(Operations!$I21*Operations!$H21=0,0,(Operations!$P21-Operations!$Q21)/(Operations!$H21)))","v":7.227174929866111},{"$f":"IF(Operations!$H21=0,0,Operations!$P21*'General Variables'!$B$9/Operations!$H21)","v":2.0225292062974409},{"$f":"IF(Operations!$H21=0,0,Operations!$P21*'General Variables'!$B$10/Operations!$H21)","v":3.0337938094461609},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":12.283497945609712},null,"Mower-conditioner "," HARVESTING "," 0.18 "," 1.6 ",2500]
["Disk","acre","Disk - Heavy-duty ","Disks and all other tillage equipment ",72916,null,5,1000,10.90909090909091,1.1000000000000001,"Large Tractor",8.290909090909091,null,{"$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":72916},{"$f":"IF(Operations!$C22=\"\",0,(((Operations!$G22+1)*Operations!$H22/Operations!$I22/1000)^VLOOKUP(Operations!$C22,ImpRepairFac[],4,FALSE)-(Operations!$G22*Operations!$H22/Operations!$I22/1000)^VLOOKUP(Operations!$C22,ImpRepairFac[],4,FALSE))*Operations!$N22*VLOOKUP(Operations!$C22,ImpRepairFac[],3,FALSE)/Operations!$H22)","v":1.2659944321193066},{"$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!$I22)^0.5)^2)","v":30337.93809446161},{"$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!$I22)^0.5)^2)","v":28169.785615501776},{"$f":"IF(Operations!$N22=0,0,IF(Operations!$I22*Operations!$H22=0,0,(Operations!$P22-Operations!$Q22)/(Operations!$H22)))","v":2.1681524789598332},{"$f":"IF(Operations!$H22=0,0,Operations!$P22*'General Variables'!$B$9/Operations!$H22)","v":0.60675876188923228},{"$f":"IF(Operations!$H22=0,0,Operations!$P22*'General Variables'!$B$10/Operations!$H22)","v":0.91013814283384831},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":3.6850493836829137},null,"Mower-conditioner(rotary) "," HARVESTING "," 0.16 "," 2.0 ",2500]
["Ditch Irrigation","acre-inch",null,null,null,null,5,1000,1.8,0.1,"Diesel Pump for Pipe",0,null,{"$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},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0},null,"Mulcher-packer "," TILLAGE&PLANTING "," 0.16 "," 1.3 ",2000]
["Double Windrows","acre","Rake - Side delivery ","Swathers and all other harvest equipment ",54000,null,20,300,20,1.1000000000000001,"Medium Tractor",2.1070422535211271,null,{"$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":54000},{"$f":"IF(Operations!$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!$H24)","v":0.40092988891107956},{"$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!$I24)^0.5)^2)","v":7964.1016369029321},{"$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!$I24)^0.5)^2)","v":7552.7228413494404},{"$f":"IF(Operations!$N24=0,0,IF(Operations!$I24*Operations!$H24=0,0,(Operations!$P24-Operations!$Q24)/(Operations!$H24)))","v":1.3712626518449724},{"$f":"IF(Operations!$H24=0,0,Operations!$P24*'General Variables'!$B$9/Operations!$H24)","v":0.53094010912686207},{"$f":"IF(Operations!$H24=0,0,Operations!$P24*'General Variables'!$B$10/Operations!$H24)","v":0.79641016369029316},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.6986129246621275},null,"Planter - Row crop "," TILLAGE&PLANTING "," 0.32 "," 2.1 ",1500]
["Drill","acre","Drill - Grain ","Planters ",103565,null,10,1500,12.5,1.1000000000000001,"Medium Tractor",4.9866666666666672,null,{"$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":103565},{"$f":"IF(Operations!$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!$H25)","v":7.1795616135308773},{"$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!$I25)^0.5)^2)","v":41936.738758243911},{"$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!$I25)^0.5)^2)","v":40364.931874080459},{"$f":"IF(Operations!$N25=0,0,IF(Operations!$I25*Operations!$H25=0,0,(Operations!$P25-Operations!$Q25)/(Operations!$H25)))","v":1.047871256108968},{"$f":"IF(Operations!$H25=0,0,Operations!$P25*'General Variables'!$B$9/Operations!$H25)","v":0.55915651677658551},{"$f":"IF(Operations!$H25=0,0,Operations!$P25*'General Variables'!$B$10/Operations!$H25)","v":0.83873477516487827},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.4457625480504319},null,"Plow - Moldboard"," TILLAGE&PLANTING "," 0.29 "," 1.8 ",2000]
["Drill w/ Fertilizer","acre","Drill - Grain ","Planters ",124778,null,7,1000,11,1.2,"Medium Tractor",5,null,{"$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":124778},{"$f":"IF(Operations!$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!$H26)","v":5.0024809469611009},{"$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!$I26)^0.5)^2)","v":57127.117779688771},{"$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!$I26)^0.5)^2)","v":54746.449870424382},{"$f":"IF(Operations!$N26=0,0,IF(Operations!$I26*Operations!$H26=0,0,(Operations!$P26-Operations!$Q26)/(Operations!$H26)))","v":2.3806679092643899},{"$f":"IF(Operations!$H26=0,0,Operations!$P26*'General Variables'!$B$9/Operations!$H26)","v":1.1425423555937755},{"$f":"IF(Operations!$H26=0,0,Operations!$P26*'General Variables'!$B$10/Operations!$H26)","v":1.713813533390663},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":5.2370237982488286},null,"Potato harvester "," HARVESTING "," 0.19 "," 1.4 ",2500]
["Dry Grain","bushel",null,null,null,null,null,null,"",null,null,"",null,{"$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},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0},null,"Rake - Side delivery "," HARVESTING "," 0.17 "," 1.4 ",2500]
["Field Cultivation","acre","Cultivator - Field ","Disks and all other tillage equipment ",109997,null,5,2000,15,1.1000000000000001,"Large Tractor",8.1967741935483875,null,{"$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":109997},{"$f":"IF(Operations!$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!$H28)","v":2.4476995723995203},{"$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!$I28)^0.5)^2)","v":45766.116854688873},{"$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!$I28)^0.5)^2)","v":42495.363272098701},{"$f":"IF(Operations!$N28=0,0,IF(Operations!$I28*Operations!$H28=0,0,(Operations!$P28-Operations!$Q28)/(Operations!$H28)))","v":1.6353767912950861},{"$f":"IF(Operations!$H28=0,0,Operations!$P28*'General Variables'!$B$9/Operations!$H28)","v":0.45766116854688876},{"$f":"IF(Operations!$H28=0,0,Operations!$P28*'General Variables'!$B$10/Operations!$H28)","v":0.68649175282033315},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.779529712662308},null,"Roller-packer "," TILLAGE&PLANTING "," 0.16 "," 1.3 ",2000]
["Grass Drill","acre","Drill - Grain ","Planters ",75005,null,5,1000,9,1.1000000000000001,"Medium Tractor",4.2936802973977706,null,{"$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},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":3.6316803510854836},null,"Rotary hoe "," TILLAGE&PLANTING "," 0.23 "," 1.4 ",2000]
["Harrow","acre","Harrow - Spring tooth ","Disks and all other tillage equipment ",72916,null,5,1000,24,1.1000000000000001,"Medium Tractor",2.0450704225352112,null,{"$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":72916},{"$f":"IF(Operations!$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!$H30)","v":0.63682504309008758},{"$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!$I30)^0.5)^2)","v":30337.93809446161},{"$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!$I30)^0.5)^2)","v":28169.785615501776},{"$f":"IF(Operations!$N30=0,0,IF(Operations!$I30*Operations!$H30=0,0,(Operations!$P30-Operations!$Q30)/(Operations!$H30)))","v":2.1681524789598332},{"$f":"IF(Operations!$H30=0,0,Operations!$P30*'General Variables'!$B$9/Operations!$H30)","v":0.60675876188923228},{"$f":"IF(Operations!$H30=0,0,Operations!$P30*'General Variables'!$B$10/Operations!$H30)","v":0.91013814283384831},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":3.6850493836829137},null,"Rotary tiller "," TILLAGE&PLANTING "," 0.36 "," 2.0 ",1500]
["Lift Beets","acre","Sugar beet harvester ","Balers ",246585,null,5,1200,6,1.1000000000000001,"Large Tractor",6.1906976744186046,null,{"$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":246585},{"$f":"IF(Operations!$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!$H31)","v":32.426695541380738},150000,143000,{"$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},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":12.083333333333332},null,"Sprayer - Air-carrier "," MISCELLANEOUS "," 0.20 "," 1.6 ",2000]
["Load Large Square","ton","Wagon - Forage ","Swathers and all other harvest equipment ",12788,null,5,3000,20,1.1000000000000001,"Medium Tractor",4,null,{"$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":12788},{"$f":"IF(Operations!$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!$H32)","v":0.14579451121456441},{"$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!$I32)^0.5)^2)","v":4414.125801154767},{"$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!$I32)^0.5)^2)","v":4127.1167352211442},{"$f":"IF(Operations!$N32=0,0,IF(Operations!$I32*Operations!$H32=0,0,(Operations!$P32-Operations!$Q32)/(Operations!$H32)))","v":9.5669688644540965E-2},{"$f":"IF(Operations!$H32=0,0,Operations!$P32*'General Variables'!$B$9/Operations!$H32)","v":2.9427505341031779E-2},{"$f":"IF(Operations!$H32=0,0,Operations!$P32*'General Variables'!$B$10/Operations!$H32)","v":4.4141258011547668E-2},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.1692384519971204},null,"Sprayer - Boom-type "," MISCELLANEOUS "," 0.41 "," 1.3 ",2500]
["Load Small Square","ton","Wagon ","Swathers and all other harvest equipment ",12788,null,5,1250,10,1,"Medium Tractor",2,null,{"$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":12788},{"$f":"IF(Operations!$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!$H33)","v":0.28219902693763754},{"$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!$I33)^0.5)^2)","v":4414.125801154767},{"$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!$I33)^0.5)^2)","v":4127.1167352211442},{"$f":"IF(Operations!$N33=0,0,IF(Operations!$I33*Operations!$H33=0,0,(Operations!$P33-Operations!$Q33)/(Operations!$H33)))","v":0.2296072527468983},{"$f":"IF(Operations!$H33=0,0,Operations!$P33*'General Variables'!$B$9/Operations!$H33)","v":7.0626012818476275E-2},{"$f":"IF(Operations!$H33=0,0,Operations!$P33*'General Variables'!$B$10/Operations!$H33)","v":0.1059390192277144},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.40617228479308898},null,"Stalk chopper "," MISCELLANEOUS "," 0.28 "," 1.4 ",1200]
["Move Large Round","ton",null,"Swathers and all other harvest equipment ",12788,null,5,3000,21,1.1000000000000001,"Medium Tractor",4,null,{"$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":12788},{"$f":"IF(Operations!$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!$I34)^0.5)^2)","v":4414.125801154767},{"$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!$I34)^0.5)^2)","v":4127.1167352211442},{"$f":"IF(Operations!$N34=0,0,IF(Operations!$I34*Operations!$H34=0,0,(Operations!$P34-Operations!$Q34)/(Operations!$H34)))","v":9.5669688644540965E-2},{"$f":"IF(Operations!$H34=0,0,Operations!$P34*'General Variables'!$B$9/Operations!$H34)","v":2.9427505341031779E-2},{"$f":"IF(Operations!$H34=0,0,Operations!$P34*'General Variables'!$B$10/Operations!$H34)","v":4.4141258011547668E-2},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.1692384519971204},null,"Sugar beet harvester "," HARVESTING "," 0.59 "," 1.3 ",1500]
["Grass Drill","acre","Drill - Grain ","Planters ",75005,null,5,1000,12,1.1000000000000001,"Medium Tractor",6.0699481865284985,null,{"$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},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":3.6316803510854836},null,"Wagon "," MISCELLANEOUS "," 0.19 "," 1.3 ",3000]
["Pickett Windrowers","acre","Bean puller-windrower ","Swathers and all other harvest equipment ",54000,null,5,1000,10,1.1000000000000001,"Medium Tractor",6.0734042553191498,null,{"$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":54000},{"$f":"IF(Operations!$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!$H36)","v":1.2067507007727443},{"$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!$I36)^0.5)^2)","v":18639.567818451473},{"$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!$I36)^0.5)^2)","v":17427.612113070205},{"$f":"IF(Operations!$N36=0,0,IF(Operations!$I36*Operations!$H36=0,0,(Operations!$P36-Operations!$Q36)/(Operations!$H36)))","v":1.2119557053812677},{"$f":"IF(Operations!$H36=0,0,Operations!$P36*'General Variables'!$B$9/Operations!$H36)","v":0.37279135636902949},{"$f":"IF(Operations!$H36=0,0,Operations!$P36*'General Variables'!$B$10/Operations!$H36)","v":0.55918703455354424},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.1439340963038416},null,"Wagon - Forage "," MISCELLANEOUS "," 0.16 "," 1.6 ",2000]
["Pipe D 125' Lift","acre-inch","Hand move lateral","Manure spreaders and all other miscellaneous equipment ",15750,15750,10,2600,2.25,{"$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!$I37)^0.5))^2))","v":15750},{"$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":0.14000000000000015},{"$f":"IF(Operations!$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":5519.5689300316499},{"$f":"IF(Operations!$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":5204.7113995525697},{"$f":"IF(Operations!$N37=0,0,IF(Operations!$I37*Operations!$H37=0,0,(Operations!$P37-Operations!$Q37)/(Operations!$H37)))","v":0.12109905018426162},{"$f":"IF(Operations!$H37=0,0,Operations!$P37*'General Variables'!$B$9/Operations!$H37)","v":4.2458222538705001E-2},{"$f":"IF(Operations!$H37=0,0,Operations!$P37*'General Variables'!$B$10/Operations!$H37)","v":6.3687333808057495E-2},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.2272446065310241},null,"Hand move lateral","See Table 5-5*",0.02,1]
["Pivot D 125' Lift","acre-inch","Center Pivot","Pivots",115000,null,10,{"$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":115000},{"$f":"IF(Operations!$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!$H38)","v":2.6513888888888926},{"$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!$I38)^0.5)^2)","v":33926.303301186337},{"$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!$I38)^0.5)^2)","v":31838.463988371477},{"$f":"IF(Operations!$N38=0,0,IF(Operations!$I38*Operations!$H38=0,0,(Operations!$P38-Operations!$Q38)/(Operations!$H38)))","v":0.80301512031340772},{"$f":"IF(Operations!$H38=0,0,Operations!$P38*'General Variables'!$B$9/Operations!$H38)","v":0.26097156385527953},{"$f":"IF(Operations!$H38=0,0,Operations!$P38*'General Variables'!$B$10/Operations!$H38)","v":0.39145734578291924},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.4554440299516065},null,"End tow lateral","See Table 5-5*",0.03,1]
["Pivot D 125' Lift w/fertigation","acre-inch","Center Pivot","Pivots",125000,null,10,{"$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},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.5820043803821793},null,"Side roll lateral","See Table 5-5*",0.02,1]
["Pivot E 125' Lift","acre-inch","Center Pivot","Pivots",115000,null,10,{"$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":115000},{"$f":"IF(Operations!$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!$H40)","v":2.6513888888888926},{"$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!$I40)^0.5)^2)","v":33926.303301186337},{"$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!$I40)^0.5)^2)","v":31838.463988371477},{"$f":"IF(Operations!$N40=0,0,IF(Operations!$I40*Operations!$H40=0,0,(Operations!$P40-Operations!$Q40)/(Operations!$H40)))","v":0.80301512031340772},{"$f":"IF(Operations!$H40=0,0,Operations!$P40*'General Variables'!$B$9/Operations!$H40)","v":0.26097156385527953},{"$f":"IF(Operations!$H40=0,0,Operations!$P40*'General Variables'!$B$10/Operations!$H40)","v":0.39145734578291924},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.4554440299516065},null,"Lateral","See Table 5-5*",0.06,1]
["Pivot E 125' Lift w/fertigation","acre-inch","Center Pivot","Pivots",125000,null,10,{"$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},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.5820043803821793},null,"Traveling gun","See Table 5-5*",0.06,1]
["Plant","acre","Planter - Row crop ","Planters ",188388,null,5,1000,10,1.2,"Medium Tractor",2.73,null,{"$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":188388},{"$f":"IF(Operations!$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!$H42)","v":6.5597503414197336},{"$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!$I42)^0.5)^2)","v":94588.69325024281},{"$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!$I42)^0.5)^2)","v":90196.53604580884},{"$f":"IF(Operations!$N42=0,0,IF(Operations!$I42*Operations!$H42=0,0,(Operations!$P42-Operations!$Q42)/(Operations!$H42)))","v":4.3921572044339703},{"$f":"IF(Operations!$H42=0,0,Operations!$P42*'General Variables'!$B$9/Operations!$H42)","v":1.8917738650048561},{"$f":"IF(Operations!$H42=0,0,Operations!$P42*'General Variables'!$B$10/Operations!$H42)","v":2.8376607975072843},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":9.12159186694611},null,"Center Pivot","See Table 5-5*",4.1500000000000002E-2,1]
["Plant Narrow Row","acre","Planter - Row crop ","Planters ",188388,null,5,1500,10,1.2,"Medium Tractor",2.580373831775701,null,{"$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":188388},{"$f":"IF(Operations!$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!$H43)","v":10.246786696802721},{"$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!$I43)^0.5)^2)","v":94588.69325024281},{"$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!$I43)^0.5)^2)","v":90196.53604580884},{"$f":"IF(Operations!$N43=0,0,IF(Operations!$I43*Operations!$H43=0,0,(Operations!$P43-Operations!$Q43)/(Operations!$H43)))","v":2.9281048029559802},{"$f":"IF(Operations!$H43=0,0,Operations!$P43*'General Variables'!$B$9/Operations!$H43)","v":1.2611825766699041},{"$f":"IF(Operations!$H43=0,0,Operations!$P43*'General Variables'!$B$10/Operations!$H43)","v":1.8917738650048561},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":6.0810612446307406},null,"Center Pivot w/corner","See Table 5-5*",0.06,1]
["Plant No-Till","acre","Planter - Row crop ","Planters ",188388,null,5,1000,10,1.2,"Medium Tractor",3.38,null,{"$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":188388},{"$f":"IF(Operations!$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!$H44)","v":6.5597503414197336},{"$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!$I44)^0.5)^2)","v":94588.69325024281},{"$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!$I44)^0.5)^2)","v":90196.53604580884},{"$f":"IF(Operations!$N44=0,0,IF(Operations!$I44*Operations!$H44=0,0,(Operations!$P44-Operations!$Q44)/(Operations!$H44)))","v":4.3921572044339703},{"$f":"IF(Operations!$H44=0,0,Operations!$P44*'General Variables'!$B$9/Operations!$H44)","v":1.8917738650048561},{"$f":"IF(Operations!$H44=0,0,Operations!$P44*'General Variables'!$B$10/Operations!$H44)","v":2.8376607975072843},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":9.12159186694611},null,"Linear move with ditch","See Table 5-5*",0.06,1]
["Plow","acre","Plow - Moldboard","Plows ",34500,null,5,1000,6.4,1.1000000000000001,"Large Tractor",6,null,{"$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":34500},{"$f":"IF(Operations!$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!$H45)","v":2.4920684613380986},{"$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!$I45)^0.5)^2)","v":13431.772768937537},{"$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!$I45)^0.5)^2)","v":12967.246249217742},{"$f":"IF(Operations!$N45=0,0,IF(Operations!$I45*Operations!$H45=0,0,(Operations!$P45-Operations!$Q45)/(Operations!$H45)))","v":0.46452651971979503},{"$f":"IF(Operations!$H45=0,0,Operations!$P45*'General Variables'!$B$9/Operations!$H45)","v":0.26863545537875078},{"$f":"IF(Operations!$H45=0,0,Operations!$P45*'General Variables'!$B$10/Operations!$H45)","v":0.40295318306812605},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.136115158166672},null,"Linear move with pipe","See Table 5-5*",0.06,1]
["Ridge Cultivate/Ditch","acre","Cultivator - Row crop ","Disks and all other tillage equipment ",102441,null,5,1000,10,1.1000000000000001,"Large Tractor",5.332019704433498,null,{"$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},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":5.1771921651470407},null,"Permanent solid set","See Table 5-5*",0.01,1]
["Ridge Plant and Band Herbicide","acre","Planter - Row crop ","Disks and all other tillage equipment ",126282,null,5,1500,10,1.2,"Large Tractor",3.41,null,{"$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":126282},{"$f":"IF(Operations!$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!$H48)","v":6.8687215621251951},{"$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!$I48)^0.5)^2)","v":52541.767217686123},{"$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!$I48)^0.5)^2)","v":48786.780227889562},{"$f":"IF(Operations!$N48=0,0,IF(Operations!$I48*Operations!$H48=0,0,(Operations!$P48-Operations!$Q48)/(Operations!$H48)))","v":2.5033246598643744},{"$f":"IF(Operations!$H48=0,0,Operations!$P48*'General Variables'!$B$9/Operations!$H48)","v":0.70055689623581507},{"$f":"IF(Operations!$H48=0,0,Operations!$P48*'General Variables'!$B$10/Operations!$H48)","v":1.0508353443537224},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":4.2547169004539116},null,"Orchard hose-pull","See Table 5-5*",0.03,1]
["Rod Weeder","acre","Diskharrow - Tandem ","Disks and all other tillage equipment ",72916,null,5,1000,13.200000000000001,1,"Large Tractor",5.346000000000001,null,{"$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":72916},{"$f":"IF(Operations!$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!$H49)","v":0.91558077742819688},{"$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!$I49)^0.5)^2)","v":30337.93809446161},{"$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!$I49)^0.5)^2)","v":28169.785615501776},{"$f":"IF(Operations!$N49=0,0,IF(Operations!$I49*Operations!$H49=0,0,(Operations!$P49-Operations!$Q49)/(Operations!$H49)))","v":2.1681524789598332},{"$f":"IF(Operations!$H49=0,0,Operations!$P49*'General Variables'!$B$9/Operations!$H49)","v":0.60675876188923228},{"$f":"IF(Operations!$H49=0,0,Operations!$P49*'General Variables'!$B$10/Operations!$H49)","v":0.91013814283384831},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":3.6850493836829137}]
["Rod Weeder & Fertilizer","acre","Diskharrow - Tandem ","Disks and all other tillage equipment ",75000,null,5,1000,13.200000000000001,1.2,"Large Tractor",5.346000000000001,null,{"$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":75000},{"$f":"IF(Operations!$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!$H50)","v":0.94174883848695434},{"$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!$I50)^0.5)^2)","v":31205.021628786835},{"$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!$I50)^0.5)^2)","v":28974.901546473109},{"$f":"IF(Operations!$N50=0,0,IF(Operations!$I50*Operations!$H50=0,0,(Operations!$P50-Operations!$Q50)/(Operations!$H50)))","v":2.2301200823137259},{"$f":"IF(Operations!$H50=0,0,Operations!$P50*'General Variables'!$B$9/Operations!$H50)","v":0.62410043257573666},{"$f":"IF(Operations!$H50=0,0,Operations!$P50*'General Variables'!$B$10/Operations!$H50)","v":0.93615064886360511},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":3.7903711637530675}]
["Roll","acre","Mulcher-packer ","Disks and all other tillage equipment ",33000,null,5,500,12,1,"Medium Tractor",5.4586466165413539,null,{"$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},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":3.3355266241027008}]
["Roller Harrow","acre","Mulcher-packer ","Disks and all other tillage equipment ",66530,null,5,1000,10,1,"Medium Tractor",5,null,{"$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":66530},{"$f":"IF(Operations!$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!$H52)","v":1.1562820548059534},{"$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!$I52)^0.5)^2)","v":27680.934519509174},{"$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!$I52)^0.5)^2)","v":25702.669331824745},{"$f":"IF(Operations!$N52=0,0,IF(Operations!$I52*Operations!$H52=0,0,(Operations!$P52-Operations!$Q52)/(Operations!$H52)))","v":1.9782651876844284},{"$f":"IF(Operations!$H52=0,0,Operations!$P52*'General Variables'!$B$9/Operations!$H52)","v":0.55361869039018352},{"$f":"IF(Operations!$H52=0,0,Operations!$P52*'General Variables'!$B$10/Operations!$H52)","v":0.83042803558527523},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":3.3623119136598869}]
["Rotary Hoe","acre","Rotary hoe ","Disks and all other tillage equipment ",28500,null,5,1000,14.666666666666668,1.1000000000000001,"Medium Tractor",3.666666666666667,null,{"$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},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.4403410422261651}]
["Row Crop Cultivation","acre","Cultivator - Row crop ","Disks and all other tillage equipment ",75925,null,5,1000,11,1.1000000000000001,"Medium Tractor",3.5,null,{"$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":75925},{"$f":"IF(Operations!$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!$H54)","v":1.1240130489982263},{"$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!$I54)^0.5)^2)","v":31589.883562208539},{"$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!$I54)^0.5)^2)","v":29332.258665546276},{"$f":"IF(Operations!$N54=0,0,IF(Operations!$I54*Operations!$H54=0,0,(Operations!$P54-Operations!$Q54)/(Operations!$H54)))","v":2.2576248966622625},{"$f":"IF(Operations!$H54=0,0,Operations!$P54*'General Variables'!$B$9/Operations!$H54)","v":0.63179767124417086},{"$f":"IF(Operations!$H54=0,0,Operations!$P54*'General Variables'!$B$10/Operations!$H54)","v":0.94769650686625617},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":3.8371190747726898}]
["Seeder/Packer","acre","Drill - Grain ","Planters ",75005,null,5,1000,8,1.2,"Medium Tractor",4.2936802973977706,null,{"$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},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.5202463456076538}]
["Spread Fertilizer","acre",null,"Manure spreaders and all other miscellaneous equipment ",70000,null,5,1500,12.7,1,"Medium Tractor",3.8617021276595755,null,{"$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":70000},{"$f":"IF(Operations!$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!$I64)^0.5)^2)","v":33791.947922763022},{"$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!$I64)^0.5)^2)","v":31526.888421511896},{"$f":"IF(Operations!$N64=0,0,IF(Operations!$I64*Operations!$H64=0,0,(Operations!$P64-Operations!$Q64)/(Operations!$H64)))","v":1.5100396675007506},{"$f":"IF(Operations!$H64=0,0,Operations!$P64*'General Variables'!$B$9/Operations!$H64)","v":0.45055930563684032},{"$f":"IF(Operations!$H64=0,0,Operations!$P64*'General Variables'!$B$10/Operations!$H64)","v":0.67583895845526043},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.6364379315928517}]
["Spread Manure","Custom",null,null,null,null,null,null,null,null,null,"",null,{"$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},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
["Subsoil / One-pass Tillage","acre","Chisel plow (Coulter)","Disks and all other tillage equipment ",114772,null,5,1000,9,1,"Large Tractor",8.25,null,{"$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":114772},{"$f":"IF(Operations!$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!$H66)","v":4.1037768706866107},{"$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!$I66)^0.5)^2)","v":47752.836565054968},{"$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!$I66)^0.5)^2)","v":44340.098670557491},{"$f":"IF(Operations!$N66=0,0,IF(Operations!$I66*Operations!$H66=0,0,(Operations!$P66-Operations!$Q66)/(Operations!$H66)))","v":3.4127378944974769},{"$f":"IF(Operations!$H66=0,0,Operations!$P66*'General Variables'!$B$9/Operations!$H66)","v":0.95505673130109936},{"$f":"IF(Operations!$H66=0,0,Operations!$P66*'General Variables'!$B$10/Operations!$H66)","v":1.4325850969516489},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":5.8003797227502254}]
["Swath/Condition Hay","acre","Mower-conditioner ","Swathers and all other harvest equipment ",54000,null,5,1000,10,1,"Windrower",5,null,{"$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":54000},{"$f":"IF(Operations!$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!$H67)","v":1.08607563069547},20000,14911,{"$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},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":4.9965685240972686}]
["Top Beets","acre","Beet topper ","Swathers and all other harvest equipment ",127495,null,5,1000,5.7894736842105274,1,"Medium Tractor",3.5,null,{"$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":127495},{"$f":"IF(Operations!$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!$H70)","v":8.4544573648519332},{"$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!$I70)^0.5)^2)","v":44008.364796545749},{"$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!$I70)^0.5)^2)","v":41146.914932516403},{"$f":"IF(Operations!$N70=0,0,IF(Operations!$I70*Operations!$H70=0,0,(Operations!$P70-Operations!$Q70)/(Operations!$H70)))","v":2.8614498640293458},{"$f":"IF(Operations!$H70=0,0,Operations!$P70*'General Variables'!$B$9/Operations!$H70)","v":0.88016729593091503},{"$f":"IF(Operations!$H70=0,0,Operations!$P70*'General Variables'!$B$10/Operations!$H70)","v":1.3202509438963725},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":5.0618681038566331}]
["Truck","Custom",null,null,null,null,5,null,"",null,"Large Tractor","",null,{"$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},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
["Turn Windrows","acre","Rake - Side delivery ","Swathers and all other harvest equipment ",15726,null,5,1000,12,1,"Windrower",2.0971962616822433,null,{"$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":15726},{"$f":"IF(Operations!$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!$H72)","v":0.22821422951779249},{"$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!$I72)^0.5)^2)","v":5428.2563613512566},{"$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!$I72)^0.5)^2)","v":5075.3079275952223},{"$f":"IF(Operations!$N72=0,0,IF(Operations!$I72*Operations!$H72=0,0,(Operations!$P72-Operations!$Q72)/(Operations!$H72)))","v":0.3529484337560343},{"$f":"IF(Operations!$H72=0,0,Operations!$P72*'General Variables'!$B$9/Operations!$H72)","v":0.10856512722702513},{"$f":"IF(Operations!$H72=0,0,Operations!$P72*'General Variables'!$B$10/Operations!$H72)","v":0.16284769084053768},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.62436125182359703}]
["Windrow Grain","acre","Mower-conditioner ","Swathers and all other harvest equipment ",15726,null,5,1500,10,1,"Windrower",5,null,{"$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":15726},{"$f":"IF(Operations!$C73=\"\",0,(((Operations!$G73+1)*Operations!$H73/Operations!$I73/1000)^VLOOKUP(Operations!$C73,ImpRepairFac[],4,FALSE)-(Operations!$G73*Operations!$H73/Operations!$I73/1000)^VLOOKUP(Operations!$C73,ImpRepairFac[],4,FALSE))*Operations!$N73*VLOOKUP(Operations!$C73,ImpRepairFac[],3,FALSE)/Operations!$H73)","v":0.40340319733817165},{"$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!$I73)^0.5)^2)","v":5428.2563613512566},{"$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!$I73)^0.5)^2)","v":5075.3079275952223},{"$f":"IF(Operations!$N73=0,0,IF(Operations!$I73*Operations!$H73=0,0,(Operations!$P73-Operations!$Q73)/(Operations!$H73)))","v":0.23529895583735622},{"$f":"IF(Operations!$H73=0,0,Operations!$P73*'General Variables'!$B$9/Operations!$H73)","v":7.2376751484683421E-2},{"$f":"IF(Operations!$H73=0,0,Operations!$P73*'General Variables'!$B$10/Operations!$H73)","v":0.10856512722702513},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.4162408345490648}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":5,"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) ",534184,null,5,850,250,{"$f":"IF(PowerUnits[[#This Row],[List Price]]>1,PowerUnits[[#This Row],[List Price]],IF(C2=\"\",0,PowerUnits[[#This Row],[Beg Yr Value]]/(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2))","v":534184},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,IF(PowerUnits[[#This Row],[Repair Category]]=0,0,(VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*((PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*(PowerUnits[[#This Row],[Tach Hours]]/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE))/PowerUnits[[#This Row],[Est. Hours per Year]]))","v":3.1249764000000013},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2)","v":228838.23065791916},{"$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":206331.69394512777},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,(PowerUnits[[#This Row],[Calculated Beg Yr. Value]]-PowerUnits[[#This Row],[Calculated End Yr. Value]])/PowerUnits[[#This Row],[Est. Hours per Year]])","v":90.026146851165564},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$9/PowerUnits[[#This Row],[Est. Hours per Year]])","v":18.307058452633534},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$10/PowerUnits[[#This Row],[Est. Hours per Year]])","v":27.460587678950297},{"$f":"SUM(PowerUnits[[#This Row],[Depreciation per Hour]:[Opportunity Cost per Hour]])","v":135.79379298274941},"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) ",179500,null,5,500,200,{"$f":"IF(PowerUnits[[#This Row],[List Price]]>1,PowerUnits[[#This Row],[List Price]],IF(C3=\"\",0,PowerUnits[[#This Row],[Beg Yr Value]]/(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2))","v":179500},{"$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":0.64619999999999977},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2)","v":88081.86637854822},{"$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":81999.28941010416},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,(PowerUnits[[#This Row],[Calculated Beg Yr. Value]]-PowerUnits[[#This Row],[Calculated End Yr. Value]])/PowerUnits[[#This Row],[Est. Hours per Year]])","v":30.412884842220301},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$9/PowerUnits[[#This Row],[Est. Hours per Year]])","v":8.8081866378548224},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$10/PowerUnits[[#This Row],[Est. Hours per Year]])","v":13.212279956782233},{"$f":"SUM(PowerUnits[[#This Row],[Depreciation per Hour]:[Opportunity Cost per Hour]])","v":52.433351436857357},"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 ",620953,null,5,750,215,{"$f":"IF(PowerUnits[[#This Row],[List Price]]>1,PowerUnits[[#This Row],[List Price]],IF(C4=\"\",0,PowerUnits[[#This Row],[Beg Yr Value]]/(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2))","v":620953},{"$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":44.057600625018885},270000,240000,{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,(PowerUnits[[#This Row],[Calculated Beg Yr. Value]]-PowerUnits[[#This Row],[Calculated End Yr. Value]])/PowerUnits[[#This Row],[Est. Hours per Year]])","v":139.53488372093022},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$9/PowerUnits[[#This Row],[Est. Hours per Year]])","v":25.11627906976744},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$10/PowerUnits[[#This Row],[Est. Hours per Year]])","v":37.674418604651166},{"$f":"SUM(PowerUnits[[#This Row],[Depreciation per Hour]:[Opportunity Cost per Hour]])","v":202.32558139534882},"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) ",18000,null,5,2400,800,{"$f":"IF(PowerUnits[[#This Row],[List Price]]>1,PowerUnits[[#This Row],[List Price]],IF(C5=\"\",0,PowerUnits[[#This Row],[Beg Yr Value]]/(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2))","v":18000},{"$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":0.70560000000000034},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2)","v":8303.6609293094771},{"$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":7647.0889598672702},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,(PowerUnits[[#This Row],[Calculated Beg Yr. Value]]-PowerUnits[[#This Row],[Calculated End Yr. Value]])/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0.8207149618027586},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$9/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0.20759152323273691},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$10/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0.31138728484910538},{"$f":"SUM(PowerUnits[[#This Row],[Depreciation per Hour]:[Opportunity Cost per Hour]])","v":1.339693769884601},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) ",16000,null,5,2400,800,{"$f":"IF(PowerUnits[[#This Row],[List Price]]>1,PowerUnits[[#This Row],[List Price]],IF(C6=\"\",0,PowerUnits[[#This Row],[Beg Yr Value]]/(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2))","v":16000},{"$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":0.80250800401613642},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2)","v":3824.4475181652633},{"$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":2891.3589010322262},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,(PowerUnits[[#This Row],[Calculated Beg Yr. Value]]-PowerUnits[[#This Row],[Calculated End Yr. Value]])/PowerUnits[[#This Row],[Est. Hours per Year]])","v":1.1663607714162965},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$9/PowerUnits[[#This Row],[Est. Hours per Year]])","v":9.561118795413158E-2},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$10/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0.14341678193119736},{"$f":"SUM(PowerUnits[[#This Row],[Depreciation per Hour]:[Opportunity Cost per Hour]])","v":1.4053887413016253},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) ",18000,null,5,2400,800,{"$f":"IF(PowerUnits[[#This Row],[List Price]]>1,PowerUnits[[#This Row],[List Price]],IF(C7=\"\",0,PowerUnits[[#This Row],[Beg Yr Value]]/(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2))","v":18000},{"$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":0.70560000000000034},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2)","v":4302.5034579359208},{"$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":3252.7787636612543},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,(PowerUnits[[#This Row],[Calculated Beg Yr. Value]]-PowerUnits[[#This Row],[Calculated End Yr. Value]])/PowerUnits[[#This Row],[Est. Hours per Year]])","v":1.3121558678433332},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$9/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0.10756258644839801},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$10/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0.16134387967259703},{"$f":"SUM(PowerUnits[[#This Row],[Depreciation per Hour]:[Opportunity Cost per Hour]])","v":1.5810623339643282},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 ",188545,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 ",515000,null,5,700,200,{"$f":"IF(PowerUnits[[#This Row],[List Price]]>1,PowerUnits[[#This Row],[List Price]],IF(C9=\"\",0,PowerUnits[[#This Row],[Beg Yr Value]]/(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2))","v":515000},{"$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":33.854005241447283},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2)","v":158081.38713609075},{"$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":124072.87530152895},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,(PowerUnits[[#This Row],[Calculated Beg Yr. Value]]-PowerUnits[[#This Row],[Calculated End Yr. Value]])/PowerUnits[[#This Row],[Est. Hours per Year]])","v":170.04255917280898},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$9/PowerUnits[[#This Row],[Est. Hours per Year]])","v":15.808138713609075},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$10/PowerUnits[[#This Row],[Est. Hours per Year]])","v":23.712208070413613},{"$f":"SUM(PowerUnits[[#This Row],[Depreciation per Hour]:[Opportunity Cost per Hour]])","v":209.56290595683168}]
["Medium Tractor","2 wheel drive & stationary tractor","Farm tractors (80-150hp) ",118140,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":6,"n_rows":96,"n_cols":6,"rows_kept":96,"cut":false,"hidden":false,"merged":[]}
["Table 6:  "]
["Federal Crop Insurance Premium Estimates for 2024 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",{"$f":"INDIRECT(CONCATENATE(\"'\",A6,\"'!\")&\"K2\")","v":"Dryland"},"State","N/A","N/A"]
["3-Alfalfa","Dryland","State","N/A","N/A"]
["4-Alfalfa","Dryland","State","2.8 ton","N/A"]
["5-Alfalfa","Dryland","State","2.8 ton","N/A"]
["6-Alfalfa","Pivot Irrigated Diesel","State","3.8 ton","N/A"]
["7-Alfalfa","Pivot Irrigated Diesel","State","4 ton","N/A"]
["8-Alfalfa","Gravity Irrigated, fed by canal","Panhandle","2.5 ton","N/A"]
["9-Alfalfa","Dryland","State","4.4 ton","N/A"]
["10-Alfalfa","Pivot Irrigated Electric","State","6.7 ton","N/A"]
["11-Alfalfa","Pivot Irrigated Electric","State","6.8 ton","N/A"]
["12-Alfalfa","Pivot Irrigated Electric","Panhandle","6.6 ton","N/A"]
["13-Alfalfa","Gravity Irrigated, fed by canal","State","6.6 ton","N/A"]
["14-Alfalfa","Gravity Irrigated, fed by canal","State","6.8 ton","N/A"]
["15-Corn","Dryland","State","100 bushel",40]
["16-Corn","Dryland","State","110 bushel",40]
["17-Corn","Dryland","Eastern Nebraska","160 bushel",10]
["18-Corn","Dryland","Eastern Nebraska","170 bushel",10]
["19-Corn","Dryland","State","135 bushel",44]
["20-Corn","Dryland","Eastern Nebraska","180 bushel",10]
["21-Corn","Dryland","State","140 bushel",44]
["22-Corn","Dryland","Eastern Nebraska","185 bushel",10]
["23-Corn","Dryland","State","145 bushel",46]
["24-Corn","Dryland","Eastern Nebraska","195 bushel",11]
["25-Corn","Dryland","Southwest","130 bushel",40]
["26-Corn","Gravity Irrigated Diesel, fed by a well","State","245 bushel",14]
["27-Corn","Gravity Irrigated Diesel, fed by a well","State","255 bushel",14]
["28-Corn","Gravity Irrigated Diesel, fed by a well","State","250 bushel",14]
["29-Corn","Gravity Irrigated, fed by canal","Panhandle","175 bushel",23]
["30-Corn","Pivot Irrigated Electric","State","245 bushel",14]
["31-Corn","Pivot Irrigated Electric","State","250 bushel",14]
["32-Corn","Pivot Irrigated Electric","State","260 bushel",14]
["33-Corn","Pivot Irrigated Electric","State","275 bushel",16]
["34-Corn","Pivot Irrigated Electric",{"$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(\"'\",$A38,\"'!\")&\"H3\"))","v":"275 bushel"},16]
["35-Corn","Pivot Irrigated Electric","State","275 bushel",16]
["36-Corn","Pivot Irrigated Diesel","State","235 bushel",14]
["37-Corn","Pivot Irrigated Diesel","State","245 bushel",14]
["38-Corn","Pivot Irrigated Electric","Panhandle","175 bushel",23]
["39-Corn","Pivot Irrigated Electric","Panhandle","185 bushel",24]
["40-Corn","Pivot Irrigated Electric","State","240 bushel",14]
["41-Corn","Pivot Irrigated Diesel","State","28 ton",14]
["42-Dry Beans","Pivot Irrigated Electric","Panhandle","27 cwt",36]
["43-Dry Beans","Gravity Irrigated, fed by canal","Panhandle","27 cwt",36]
["44-Dry Beans","Pivot Irrigated Electric","Panhandle","27 cwt",36]
["45-Dry Beans","Pivot Irrigated Electric","Panhandle","27 cwt",36]
["46-Grain Sorghum","Dryland","Southwest","85 bushel",37]
["47-Grain Sorghum","Dryland","State","135 bushel",32]
["48-Grain Sorghum","Dryland","Southwest","120 bushel",37]
["49-Grain Sorghum","Limited Irrigation","State","170 bushel",20]
["50-Grass",{"$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",{"$f":"INDIRECT(CONCATENATE(\"'\",A56,\"'!\")&\"K2\")","v":"Dryland"},"Panhandle","22 cwt",11]
["53-Millet-Proso","Dryland","Panhandle","22 cwt",11]
["54-Oats","Dryland","State","85 bushel",16]
["55-Pasture","Pivot Irrigated Diesel","State","11 AUM","N/A"]
["56-Peas","Dryland","Panhandle","35 bushel",17]
["57-Sorghum-Sudan","Dryland","State","5 ton","N/A"]
["58-Soybeans","Dryland","State","45 bushel",38]
["59-Soybeans","Dryland","State","50 bushel",38]
["60-Soybeans","Dryland","State","45 bushel",38]
["61-Soybeans","Pivot Irrigated Diesel","State","67 bushel",11]
["62-Soybeans","Gravity Irrigated Diesel, fed by a well","State","70 bushel",11]
["63-Soybeans","Pivot Irrigated Diesel","State","75 bushel",11]
["64-Soybeans","Pivot Irrigated Diesel","State","64 bushel",11]
["65-Soybeans","Pivot Irrigated Diesel","State","78 bushel",11]
["66-Soybeans","Pivot Irrigated Diesel",{"$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(\"'\",$A70,\"'!\")&\"H3\"))","v":"78 bushel"},11]
["67-Soybeans","Pivot Irrigated Diesel","State","78 bushel",11]
["68-Sugarbeet","Gravity Irrigated, fed by canal","Panhandle","30 ton",54]
["69-Sugarbeet","Gravity Irrigated, fed by canal","Panhandle","30 ton",54]
["70-Sugarbeet","Pivot Irrigated Diesel","Panhandle","30 ton",54]
["71-Sugarbeet","Pivot Irrigated Diesel","Panhandle","30 ton",54]
["72-Sunflower","Dryland","Panhandle","13 cwt",22]
["73-Sunflower","Dryland","Panhandle","16 cwt",22]
["74-Sunflower","Pivot Irrigated Electric","Panhandle","30 cwt",16]
["75-Wheat-Spring",{"$f":"INDIRECT(CONCATENATE(\"'\",A79,\"'!\")&\"K2\")","v":"Dryland"},"Southwest","40 bushel",11,"*"]
["76-Wheat-Winter","Dryland","Southwest","55 bushel",23]
["77-Wheat-Winter","Dryland","Panhandle","70 bushel",25]
["78-Wheat-Winter","Dryland","Panhandle","65 bushel",24]
["79-Wheat-Winter","Dryland","Panhandle","60 bushel",23]
["80-Wheat-Winter","Dryland","Southwest","80 bushel",32]
["81-Wheat-Winter","Pivot Irrigated Diesel","Panhandle","105 bushel",37]
["82-Wheat-Winter","Pivot Irrigated Electric","Panhandle","90 bushel",35]
["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, 2024. "]
["Winter wheat premiums are actuals (established fall, 2023). 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":"2-Alfalfa","index":7,"n_rows":246,"n_cols":12,"rows_kept":246,"cut":false,"hidden":false,"merged":[[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],[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],[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],[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]]}
[]
[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$3 & \" Yield\")","v":"2024 Budget 2-Alfalfa, Roundup Ready®, No Till, Fall Establishment"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C12,2)))","v":0.32},{"$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$79,9,FALSE)*C12,2)))","v":1.59},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.02},{"$f":"IF(C12>9999,\"\",SUM(E12:J12))","v":6.01}]
[2,"Drill w/ Fertilizer",1,null,{"$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$79,9,FALSE)*C13,2)))","v":1.8},{"$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$79,15,FALSE)*C13,2)))","v":5},{"$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$79,9,FALSE)*C13,2)))","v":4.7699999999999996},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":5.24},{"$f":"IF(C13>9999,\"\",SUM(E13:J13))","v":19.600000000000001}]
[3,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C14,2)))","v":0.32},{"$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$79,9,FALSE)*C14,2)))","v":1.59},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.02},6.01]
[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$79,9,FALSE)*C15,2)))","v":0.06},{"$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$79,9,FALSE)*C15,2)))","v":0.32},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":0.4},1.19]
[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":2.5},0.1,7.44,8.27,9.68,32.809999999999995]
[]
[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 3.0",{"$f":"IF(B37=0,\"\",VLOOKUP($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($B38,Table2[],7,FALSE))","v":0.4},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":40}]
[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":9.25},111]
[null,"Brox 2EC","Herbicide",null,null,3,1,1,"pint",{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":6.625},{"$f":"IF(B40=0,0,ROUND(G40*H40*J40,2))","v":6.63}]
[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":0.1953125},6.25]
[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":0.4},0.68]
[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":1.875},1.1299999999999999]
[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":176.44}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K64","v":209.25}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":191.3},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":6.6955}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":215.94550000000001}]
[]
[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$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F72*I72,2)","v":0}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":215.94550000000001}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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],[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]]}
[]
[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$3 & \" Yield\")","v":"2024 Budget 3-Alfalfa, Roundup Ready®, Conventional Tillage, Fall Establishment"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$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$79,9,FALSE)*C12,2)))","v":1.21},{"$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$79,9,FALSE)*C12,2)))","v":4.13},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.64},{"$f":"IF(C12>9999,\"\",SUM(E12:J12))","v":10}]
[2,"Disk",1,null,{"$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$79,9,FALSE)*C13,2)))","v":3.02},{"$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$79,9,FALSE)*C13,2)))","v":0.28999999999999998},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":1.27},{"$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$79,9,FALSE)*C13,2)))","v":12.45},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":3.69},{"$f":"IF(C13>9999,\"\",SUM(E13:J13))","v":23.24}]
[3,"Harrow",1,null,{"$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$79,9,FALSE)*C14,2)))","v":0.34},{"$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$79,9,FALSE)*C14,2)))","v":0.03},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":0.64},{"$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$79,9,FALSE)*C14,2)))","v":2.1800000000000002},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":3.69},8.0299999999999994]
[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$79,9,FALSE)*C15,2)))","v":0.34},{"$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$79,9,FALSE)*C15,2)))","v":0.03},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":0.64},{"$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$79,9,FALSE)*C15,2)))","v":2.1800000000000002},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":3.69},8.0299999999999994]
[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$79,9,FALSE)*C16,2)))","v":1.58},{"$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$79,9,FALSE)*C16,2)))","v":0.05},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":7.18},{"$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$79,9,FALSE)*C16,2)))","v":4.1900000000000004},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":2.4500000000000002},17.649999999999999]
[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$79,9,FALSE)*C17,2)))","v":1.8},{"$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$79,9,FALSE)*C17,2)))","v":4.37},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":3.34},12.01]
[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$79,9,FALSE)*C18,2)))","v":0.32},{"$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$79,9,FALSE)*C18,2)))","v":1.59},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":2.02},6.01]
[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$79,9,FALSE)*C19,2)))","v":0.06},{"$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$79,9,FALSE)*C19,2)))","v":0},{"$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$79,9,FALSE)*C19,2)))","v":0.32},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":0.4},1.19]
[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":8.6700000000000017},0.52,11.43,31.41,21.919999999999998,86.16]
[]
[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,1,1,100,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.4},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":40}]
[null,"Alfalfa RR w/Inoculant",{"$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($B38,Table2[],7,FALSE))","v":9.25},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":111}]
[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":0.1953125},6.25]
[null,"Brox 2EC","Herbicide",null,null,7,1,1,"pint",{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":6.625},{"$f":"IF(B40=0,0,ROUND(G40*H40*J40,2))","v":6.63}]
[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":0.4},0.68]
[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":1.875},1.1299999999999999]
[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":165.69}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K64","v":251.85}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":198.52},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":6.9482000000000008}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":258.79820000000001}]
[]
[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$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F72*I72,2)","v":0}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":258.79820000000001}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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],[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4]]}
[]
[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$3 & \" Yield\")","v":"2024 Budget 4-Alfalfa, Small Square Bales, Conventional Tillage, Establish Spring Seed with Herbicides, 2.8 ton Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$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$79,9,FALSE)*C12,2)))","v":1.21},{"$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$79,9,FALSE)*C12,2)))","v":4.13},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.64},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":10}]
[2,"Disk",1,null,{"$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$79,9,FALSE)*C13,2)))","v":3.02},{"$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$79,9,FALSE)*C13,2)))","v":0.28999999999999998},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":1.27},{"$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$79,9,FALSE)*C13,2)))","v":12.45},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":3.69},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":23.24}]
[3,"Field Cultivation",1,null,{"$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$79,9,FALSE)*C14,2)))","v":2.17},{"$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$79,9,FALSE)*C14,2)))","v":0.21},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":2.4500000000000002},{"$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$79,9,FALSE)*C14,2)))","v":9.0500000000000007},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.78},18.489999999999998]
[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$79,9,FALSE)*C15,2)))","v":2.13},{"$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$79,9,FALSE)*C15,2)))","v":0.08},{"$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$79,9,FALSE)*C15,2)))","v":6.55},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":3.63},20.309999999999999]
[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$79,9,FALSE)*C16,2)))","v":0.06},{"$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$79,9,FALSE)*C16,2)))","v":0.32},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":0.4},1.19]
[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$79,9,FALSE)*C17,2)))","v":0.32},{"$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$79,9,FALSE)*C17,2)))","v":1.59},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":2.02},6.01]
[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$79,9,FALSE)*C18,2)))","v":3.97},{"$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$79,15,FALSE)*C18,2)))","v":2.17},{"$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$79,9,FALSE)*C18,2)))","v":7.08},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":12.18},32.33]
[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$79,9,FALSE)*C19,2)))","v":0.35},{"$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$79,9,FALSE)*C19,2)))","v":0.4},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":0.11},{"$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$79,9,FALSE)*C19,2)))","v":1.47},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":0.31},3.68]
[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$79,9,FALSE)*C20,2)))","v":9.7200000000000006},{"$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$79,9,FALSE)*C20,2)))","v":0.45},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":21.71},{"$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$79,9,FALSE)*C20,2)))","v":36.700000000000003},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":5.0199999999999996},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":92.85}]
[10,"Load Small Square",{"$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$79,9,FALSE)*C21,2)))","v":2.2200000000000002},{"$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$79,9,FALSE)*C21,2)))","v":0.18},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":0.79},{"$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$79,9,FALSE)*C21,2)))","v":14.68},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2)))","v":1.1399999999999999},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":26.01}]
[11,null,null,null,{"$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":25.17},3.6100000000000003,34,94.02000000000001,33.809999999999995,234.10999999999999]
[]
[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":0.4},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":40}]
[null,"Seeder/Packer",{"$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":1.875},1.1299999999999999]
[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":6.625},6.63]
[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":3.90625},11.72]
[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($B43,Table2[],7,FALSE))","v":15},42]
[null,null,{"$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,{"$f":"SUM(K37:K61)","v":196.48}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":430.59}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":302.76},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":10.5966}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":441.1866}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B16","v":16}]
[null,"Real Estate Opportunity^","Dryland (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":4395},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":131.85}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":4395},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F71*I71,2)","v":54.94}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":643.97659999999996}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":137.24878571428573}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":229.99164285714286}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"5-Alfalfa","index":10,"n_rows":246,"n_cols":12,"rows_kept":246,"cut":false,"hidden":false,"merged":[[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],[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],[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],[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]]}
[]
[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$3 & \" Yield\")","v":"2024 Budget 5-Alfalfa, Roundup Ready®, Small Square Bales, Conventional Tillage, Establish Spring Seed, 2.8 ton Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$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$79,9,FALSE)*C12,2)))","v":1.21},{"$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$79,9,FALSE)*C12,2)))","v":4.13},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.64},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":10}]
[2,"Disk",1,null,{"$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$79,9,FALSE)*C13,2)))","v":3.02},{"$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$79,9,FALSE)*C13,2)))","v":0.28999999999999998},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":1.27},{"$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$79,9,FALSE)*C13,2)))","v":12.45},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":3.69},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":23.24}]
[3,"Field Cultivation",1,null,{"$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$79,9,FALSE)*C14,2)))","v":2.17},{"$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$79,9,FALSE)*C14,2)))","v":0.21},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":2.4500000000000002},{"$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$79,9,FALSE)*C14,2)))","v":9.0500000000000007},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.78},18.489999999999998]
[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$79,9,FALSE)*C15,2)))","v":2.13},{"$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$79,9,FALSE)*C15,2)))","v":0.08},{"$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$79,9,FALSE)*C15,2)))","v":6.55},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":3.63},20.309999999999999]
[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$79,9,FALSE)*C16,2)))","v":0.06},{"$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$79,9,FALSE)*C16,2)))","v":0.32},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":0.4},1.19]
[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$79,9,FALSE)*C17,2)))","v":0.32},{"$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$79,9,FALSE)*C17,2)))","v":1.59},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":2.02},6.01]
[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$79,9,FALSE)*C18,2)))","v":3.97},{"$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$79,15,FALSE)*C18,2)))","v":2.17},{"$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$79,9,FALSE)*C18,2)))","v":7.08},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":12.18},32.33]
[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$79,9,FALSE)*C19,2)))","v":0.35},{"$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$79,9,FALSE)*C19,2)))","v":0.4},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":0.11},{"$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$79,9,FALSE)*C19,2)))","v":1.47},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":0.31},3.68]
[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$79,9,FALSE)*C20,2)))","v":9.7200000000000006},{"$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$79,9,FALSE)*C20,2)))","v":0.45},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":21.71},{"$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$79,9,FALSE)*C20,2)))","v":36.700000000000003},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":5.0199999999999996},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":92.85}]
[10,"Load Small Square",2.8,"ton",{"$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$79,9,FALSE)*C21,2)))","v":2.2200000000000002},{"$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$79,9,FALSE)*C21,2)))","v":0.18},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":0.79},{"$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$79,9,FALSE)*C21,2)))","v":14.68},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2)))","v":1.1399999999999999},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":26.01}]
[11,null,null,null,{"$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":25.17},3.6100000000000003,34,94.02000000000001,33.809999999999995,234.10999999999999]
[]
[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":0.4},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":40}]
[null,"Seeder/Packer",{"$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":9.25},111]
[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":1.875},1.1299999999999999]
[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":0.1953125},6.25]
[null,"Brox 2EC",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,1,"pint",{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":6.625},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":6.625}]
[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":0.4},0.68]
[null,"Twine Small Square",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Other"},null,null,9,1,{"$f":"$G$4","v":2.8},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":15},42]
[null,null,{"$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,{"$f":"SUM(K37:K62)","v":227.685}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K64","v":461.79499999999996}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":333.97},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":11.68895}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":473.48394999999994}]
[]
[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":4395},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":131.85}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":4395},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F72*I72,2)","v":54.94}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":685.27395000000001}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":151.99962500000001}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":244.74069642857145}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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],[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4]]}
[]
[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$3 & \" Yield\")","v":"2024 Budget 6-Alfalfa, Large Square Bales, Conventional Tillage, Establish Spring Seed with Herbicides, 3.8 ton Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$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$79,9,FALSE)*C12,2)))","v":1.21},{"$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$79,9,FALSE)*C12,2)))","v":4.13},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.64},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":10}]
[2,"Disk",1,null,{"$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$79,9,FALSE)*C13,2)))","v":3.02},{"$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$79,9,FALSE)*C13,2)))","v":0.28999999999999998},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":1.27},{"$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$79,9,FALSE)*C13,2)))","v":12.45},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":3.69},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":23.24}]
[3,"Field Cultivation",1,null,{"$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$79,9,FALSE)*C14,2)))","v":2.17},{"$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$79,9,FALSE)*C14,2)))","v":0.21},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":2.4500000000000002},{"$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$79,9,FALSE)*C14,2)))","v":9.0500000000000007},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.78},18.489999999999998]
[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$79,9,FALSE)*C15,2)))","v":2.13},{"$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$79,9,FALSE)*C15,2)))","v":0.08},{"$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$79,9,FALSE)*C15,2)))","v":6.55},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":3.63},20.309999999999999]
[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$79,9,FALSE)*C16,2)))","v":0.32},{"$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$79,9,FALSE)*C16,2)))","v":1.59},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":2.02},6.01]
[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$79,9,FALSE)*C17,2)))","v":73.62},{"$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$79,9,FALSE)*C17,2)))","v":3.92},8,{"$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$79,9,FALSE)*C17,2)))","v":7.44},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":14.55},116.21]
[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$79,9,FALSE)*C18,2)))","v":3.97},{"$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$79,15,FALSE)*C18,2)))","v":2.17},{"$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$79,9,FALSE)*C18,2)))","v":7.08},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":12.18},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":32.33}]
[8,"Turn Windrows",0.5,null,{"$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$79,9,FALSE)*C19,2)))","v":0.35},{"$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$79,9,FALSE)*C19,2)))","v":0.4},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":0.11},{"$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$79,9,FALSE)*C19,2)))","v":1.47},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":0.31},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":3.68}]
[9,"Bale Large Square",{"$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$79,9,FALSE)*C20,2)))","v":5.49},{"$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$79,9,FALSE)*C20,2)))","v":0.7},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":2.77},{"$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$79,9,FALSE)*C20,2)))","v":30.35},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":29.72},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":75.180000000000007}]
[10,"Load Large Square",{"$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$79,9,FALSE)*C21,2)))","v":3.02},{"$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$79,15,FALSE)*C21,2)))","v":0.55000000000000004},{"$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$79,9,FALSE)*C21,2)))","v":9.9600000000000009},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2)))","v":0.64},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":19.52}]
[11,"Spray Insecticide",0.5,null,{"$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$79,9,FALSE)*C22,2)))","v":0.16},{"$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$79,9,FALSE)*C22,2)))","v":0.79},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$C22,2)))","v":1.01},{"$f":"IF(C22>9999,\"\",ROUND(SUM(E22:J22),2))","v":2.99}]
[12,null,null,null,{"$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":95.45999999999998},7.73,23.150000000000002,90.86,73.17,327.96]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"11-52-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,100,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.4},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":40}]
[null,"Seeder/Packer",{"$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":6.625},6.63]
[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":3.90625},11.72]
[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($B42,Table2[],7,FALSE))","v":1.8355359765051393},6.98]
[null,"Mustang Maxx",{"$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($B43,Table2[],7,FALSE))","v":1.875},2.81]
[null,null,{"$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,{"$f":"SUM(K37:K61)","v":163.13999999999999}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":491.09999999999997}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":327.07},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":11.447450000000002}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":502.54744999999997}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":8760},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":262.8}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":8760},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F71*I71,2)","v":109.5}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":907.84744999999998}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":126.58353947368421}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":238.90722368421052}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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],[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]]}
[]
[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$3 & \" Yield\")","v":"2024 Budget 7-Alfalfa, Roundup Ready®, Large Square Bales, Conventional Tillage, Establish Spring Seed, 4 ton Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$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$79,9,FALSE)*C12,2)))","v":1.21},{"$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$79,9,FALSE)*C12,2)))","v":4.13},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.64},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":10}]
[2,"Disk",1,null,{"$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$79,9,FALSE)*C13,2)))","v":3.02},{"$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$79,9,FALSE)*C13,2)))","v":0.28999999999999998},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":1.27},{"$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$79,9,FALSE)*C13,2)))","v":12.45},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":3.69},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":23.24}]
[3,"Field Cultivation",1,null,{"$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$79,9,FALSE)*C14,2)))","v":2.17},{"$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$79,9,FALSE)*C14,2)))","v":0.21},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":2.4500000000000002},{"$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$79,9,FALSE)*C14,2)))","v":9.0500000000000007},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.78},18.489999999999998]
[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$79,9,FALSE)*C15,2)))","v":2.13},{"$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$79,9,FALSE)*C15,2)))","v":0.08},{"$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$79,9,FALSE)*C15,2)))","v":6.55},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":3.63},20.309999999999999]
[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$79,9,FALSE)*C16,2)))","v":0.32},{"$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$79,9,FALSE)*C16,2)))","v":1.59},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":2.02},6.01]
[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$79,9,FALSE)*C17,2)))","v":73.62},{"$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$79,9,FALSE)*C17,2)))","v":3.92},8,{"$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$79,9,FALSE)*C17,2)))","v":7.44},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":14.55},116.21]
[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$79,9,FALSE)*C18,2)))","v":3.97},{"$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$79,15,FALSE)*C18,2)))","v":2.17},{"$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$79,9,FALSE)*C18,2)))","v":7.08},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":12.18},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":32.33}]
[8,"Turn Windrows",0.5,null,{"$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$79,9,FALSE)*C19,2)))","v":0.35},{"$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$79,9,FALSE)*C19,2)))","v":0.4},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":0.11},{"$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$79,9,FALSE)*C19,2)))","v":1.47},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":0.31},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":3.68}]
[9,"Bale Large Square",{"$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$79,9,FALSE)*C20,2)))","v":5.77},{"$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$79,9,FALSE)*C20,2)))","v":0.74},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":2.91},{"$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$79,9,FALSE)*C20,2)))","v":31.95},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":31.28},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":79.12}]
[10,"Load Large Square",{"$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$79,9,FALSE)*C21,2)))","v":3.17},{"$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$79,9,FALSE)*C21,2)))","v":0.13},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2)))","v":0.57999999999999996},{"$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$79,9,FALSE)*C21,2)))","v":10.49},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2)))","v":0.68},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":20.55}]
[11,"Spray Insecticide",0.5,null,{"$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$79,9,FALSE)*C22,2)))","v":0.16},{"$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$79,9,FALSE)*C22,2)))","v":0.79},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$C22,2)))","v":1.01},{"$f":"IF(C22>9999,\"\",ROUND(SUM(E22:J22),2))","v":2.99}]
[12,null,null,null,{"$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":95.889999999999986},7.78,23.32,92.99,74.77000000000001,332.93]
[]
[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":0.4},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":40}]
[null,"Seeder/Packer",{"$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":9.25},111]
[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":0.1953125},6.25]
[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":6.625},{"$f":"IF(B41=0,0,ROUND(G41*H41*J41,2))","v":6.63}]
[null,"21-0-0-24S   ",{"$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($B42,Table2[],7,FALSE))","v":0.4},0.68]
[null,"Twine Large Square",{"$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($B43,Table2[],7,FALSE))","v":1.8355359765051393},7.34]
[null,"Mustang Maxx",{"$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($B44,Table2[],7,FALSE))","v":1.875},2.81]
[null,null,{"$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,{"$f":"SUM(K37:K62)","v":194.71}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K64","v":527.64}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":359.88},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":12.595800000000002}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":540.23580000000004}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":8760},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":262.8}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":8760},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F72*I72,2)","v":109.5}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":945.53580000000011}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":128.74394999999998}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":236.38395000000003}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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],[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4]]}
[]
[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$3 & \" Yield\")","v":"2024 Budget 8-Alfalfa, Large Round Bales, Panhandle, Conventional Tillage, Fall Seeded with Subsequent Year Production, 2.5 ton Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$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$79,9,FALSE)*C12,2)))","v":3.02},{"$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$79,9,FALSE)*C12,2)))","v":0.28999999999999998},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1.27},{"$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$79,9,FALSE)*C12,2)))","v":12.45},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":3.69},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":23.24}]
[2,"Spread Fertilizer",1,null,{"$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$79,9,FALSE)*C13,2)))","v":1.21},{"$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$79,9,FALSE)*C13,2)))","v":4.13},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.64},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":10}]
[3,"Drill",1,null,{"$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$79,9,FALSE)*C14,2)))","v":1.58},{"$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$79,15,FALSE)*C14,2)))","v":7.18},{"$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$79,9,FALSE)*C14,2)))","v":4.1900000000000004},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.4500000000000002},17.649999999999999]
[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$79,9,FALSE)*C15,2)))","v":1.8},{"$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$79,9,FALSE)*C15,2)))","v":4.37},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":3.34},12.01]
[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$79,9,FALSE)*C16,2)))","v":0.06},{"$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$79,9,FALSE)*C16,2)))","v":0.32},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":0.4},1.19]
[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$79,9,FALSE)*C17,2)))","v":2.48},{"$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$79,9,FALSE)*C17,2)))","v":0.45},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":2.2000000000000002},{"$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$79,9,FALSE)*C17,2)))","v":19.34},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":12.28},40.67]
[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$79,9,FALSE)*C18,2)))","v":3.97},{"$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$79,15,FALSE)*C18,2)))","v":2.17},{"$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$79,9,FALSE)*C18,2)))","v":7.08},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":12.18},32.33]
[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$79,9,FALSE)*C19,2)))","v":0.35},{"$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$79,9,FALSE)*C19,2)))","v":0.4},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":0.11},{"$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$79,9,FALSE)*C19,2)))","v":1.47},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":0.31},3.68]
[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$79,9,FALSE)*C20,2)))","v":2.38},{"$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$79,15,FALSE)*C20,2)))","v":7.1},{"$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$79,9,FALSE)*C20,2)))","v":10.92},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":9.48},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":35.74}]
[10,"Move Large Round",{"$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$79,9,FALSE)*C21,2)))","v":1.89},{"$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$79,9,FALSE)*C21,2)))","v":0.08},{"$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$79,9,FALSE)*C21,2)))","v":6.24},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2)))","v":0.42},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":11.9}]
[11,"Ditch Irrigation",{"$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$79,9,FALSE)*C22,2)))","v":7.06},{"$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$79,9,FALSE)*C22,2)))","v":15.81},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$C22,2)))","v":0},{"$f":"IF(C22>9999,\"\",ROUND(SUM(E22:J22),2))","v":47.87}]
[12,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C23,2)))","v":0.32},{"$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$79,9,FALSE)*C23,2)))","v":1.59},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$C23,2)))","v":2.02},6.01]
[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":19.060000000000002},10.509999999999998,21.729999999999997,87.91,49.210000000000015,242.29]
[]
[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":0.4},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":40}]
[null,"Alfalfa w/Inoculant",{"$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":1.875},1.1299999999999999]
[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($B42,Table2[],7,FALSE))","v":40},40]
[null,"Brox 2EC","Herbicide",null,null,12,1,1,"pint",{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":6.625},{"$f":"IF(B43=0,0,ROUND(G43*H43*J43,2))","v":6.63}]
[null,"Raptor",{"$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($B45,Table2[],7,FALSE))","v":1.625},2.6]
[null,"UAN",{"$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($B46,Table2[],7,FALSE))","v":0.25},0.5]
[null,null,{"$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,{"$f":"SUM(K37:K62)","v":194.98}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K64","v":437.27}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":300.14999999999998},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":10.50525}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":447.77524999999997}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
[null,"Real Estate Opportunity^","Gravity (Panhandle)",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":3545},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":106.35}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":3545},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F72*I72,2)","v":44.31}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":631.43525}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":155.18609999999998}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":252.57409999999999}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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],[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4]]}
[]
[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$3 & \" Yield\")","v":"2024 Budget 9-Alfalfa, Large Round Bales, 4.4 ton Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$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$79,9,FALSE)*C12,2)))","v":1.21},{"$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$79,9,FALSE)*C12,2)))","v":4.13},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.64},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":10}]
[2,"Swath/Condition Hay",4,null,{"$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$79,9,FALSE)*C13,2)))","v":7.94},{"$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$79,15,FALSE)*C13,2)))","v":4.34},{"$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},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":64.650000000000006}]
[3,"Turn Windrows",1,null,{"$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$79,9,FALSE)*C14,2)))","v":0.69},{"$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$79,9,FALSE)*C14,2)))","v":0.8},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":0.23},{"$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$79,9,FALSE)*C14,2)))","v":2.95},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":0.62},7.37]
[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$79,9,FALSE)*C15,2)))","v":1.25},{"$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$79,9,FALSE)*C15,2)))","v":0.1},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":1.2},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$79,9,FALSE)*C15,2)))","v":7.87},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":8.1},{"$f":"IF(C15>9999,\"\",ROUND(SUM(E15:J15),2))","v":22.65}]
[5,"Bale Large Round",{"$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$79,9,FALSE)*C16,2)))","v":4.18},{"$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$79,9,FALSE)*C16,2)))","v":0.24},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":12.5},{"$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$79,9,FALSE)*C16,2)))","v":19.23},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":16.690000000000001},{"$f":"IF(C16>9999,\"\",ROUND(SUM(E16:J16),2))","v":62.92}]
[6,"Move Large Round",{"$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$79,9,FALSE)*C17,2)))","v":3.33},{"$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$79,9,FALSE)*C17,2)))","v":0.14000000000000001},{"$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$79,9,FALSE)*C17,2)))","v":10.99},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":0.74},20.96]
[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$79,9,FALSE)*C18,2)))","v":0.06},{"$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$79,9,FALSE)*C18,2)))","v":0.32},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":0.4},1.19]
[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":18.66},5.18,18.489999999999998,59.650000000000006,53.55,189.74000000000004]
[]
[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":0.4},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":20}]
[null,"Twine Large Round",{"$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":1.875},1.1299999999999999]
[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":29.709999999999997}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":219.45000000000005}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":106.25},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":3.7187500000000004}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":223.16875000000005}]
[]
[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":4395},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":131.85}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":4395},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F71*I71,2)","v":54.94}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":434.95875000000007}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":43.161079545454541}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":98.854261363636368}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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],[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]]}
[]
[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$3 & \" Yield\")","v":"2024 Budget 10-Alfalfa, Large and Small Square Bales, 6.7 ton Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$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$79,9,FALSE)*C12,2)))","v":1.21},{"$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$79,9,FALSE)*C12,2)))","v":4.13},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.64},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":10}]
[2,"Swath/Condition Hay",4,null,{"$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$79,9,FALSE)*C13,2)))","v":7.94},{"$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$79,15,FALSE)*C13,2)))","v":4.34},{"$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},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":64.650000000000006}]
[3,"Turn Windrows",1,null,{"$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$79,9,FALSE)*C14,2)))","v":0.69},{"$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$79,9,FALSE)*C14,2)))","v":0.8},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":0.23},{"$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$79,9,FALSE)*C14,2)))","v":2.95},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":0.62},7.37]
[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$79,9,FALSE)*C15,2)))","v":1.67},{"$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$79,9,FALSE)*C15,2)))","v":0.13},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":1.6},{"$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$79,9,FALSE)*C15,2)))","v":10.49},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":10.79},30.18]
[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$79,9,FALSE)*C16,2)))","v":6.45},{"$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$79,9,FALSE)*C16,2)))","v":0.82},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":3.25},{"$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$79,9,FALSE)*C16,2)))","v":35.68},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":34.93},{"$f":"IF(C16>9999,\"\",ROUND(SUM(E16:J16),2))","v":88.36}]
[6,"Load Large Square","Custom","ton",{"$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$79,9,FALSE)*C18,2)))","v":7.75},{"$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$79,9,FALSE)*C18,2)))","v":0.36},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":17.32},{"$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$79,9,FALSE)*C18,2)))","v":29.28},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":4},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":74.06}]
[8,"Load Small Square",{"$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$79,9,FALSE)*C19,2)))","v":1.77},{"$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$79,9,FALSE)*C19,2)))","v":0.14000000000000001},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":0.63},{"$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$79,9,FALSE)*C19,2)))","v":11.71},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":0.91},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":20.74}]
[9,"Pivot E 125' Lift",{"$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$79,9,FALSE)*C20,2)))","v":46.72},{"$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$79,9,FALSE)*C20,2)))","v":7.13},8,{"$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$79,9,FALSE)*C20,2)))","v":12.49},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":23.29},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":111.52}]
[10,"Spray Herbicide",0.25,null,{"$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$79,9,FALSE)*C21,2)))","v":0.08},{"$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$79,9,FALSE)*C21,2)))","v":0.4},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2)))","v":0.5},1.5]
[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$79,9,FALSE)*C22,2)))","v":0.06},{"$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$79,9,FALSE)*C22,2)))","v":0.32},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$C22,2)))","v":0.4},1.19]
[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":74.34},13.280000000000001,35.870000000000005,121.61,102.44,409.57]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"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":0.4},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":30}]
[null,"Twine Large Square",{"$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":1.8355359765051393},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":7.34}]
[null,"Load Large Square Bales",{"$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":3.6710719530102787},16.399999999999999,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($B40,Table2[],7,FALSE))","v":15},33.5]
[null,"Electricity Fixed",{"$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($B41,Table2[],7,FALSE))","v":45},45]
[null,"Chateau SW",null,"Herbicide",null,10,0.25,4,"ounce",{"$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":6.625},{"$f":"IF(B43=0,0,ROUND(G43*H43*J43,2))","v":1.66}]
[null,"Pursuit ",{"$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($B44,Table2[],7,FALSE))","v":3.90625},2.93]
[null,"Crop Oil Concentrate",{"$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($B45,Table2[],7,FALSE))","v":1.625},{"$f":"IF(B45=0,0,ROUND(G45*H45*J45,2))","v":0.65}]
[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":0.25},0.13]
[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":1.875},1.1299999999999999]
[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":143.74}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K65","v":553.30999999999995}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$65,2)","v":329.26},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E68*H68*'General Variables'!$B$12/12","v":11.524099999999999}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K68)","v":564.83409999999992}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":8760},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F72*I72,2)","v":262.8}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":8760},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F73*I73,2)","v":109.5}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K69:K73)","v":970.13409999999999}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E68+K68+K71+K73)/G4)","v":72.131955223880595}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K74/G4)","v":144.79613432835819}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[61,2,61,4],[71,6,71,7],[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],[60,2,60,4],[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],[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],[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]]}
[]
[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$3 & \" Yield\")","v":"2024 Budget 11-Alfalfa, Roundup Ready®, Large and Small Square Bales, 6.8 ton Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$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$79,9,FALSE)*C12,2)))","v":1.21},{"$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$79,9,FALSE)*C12,2)))","v":4.13},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.64},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":10}]
[2,"Swath/Condition Hay",4,null,{"$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$79,9,FALSE)*C13,2)))","v":7.94},{"$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$79,15,FALSE)*C13,2)))","v":4.34},{"$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},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":64.650000000000006}]
[3,"Turn Windrows",1,null,{"$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$79,9,FALSE)*C14,2)))","v":0.69},{"$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$79,9,FALSE)*C14,2)))","v":0.8},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":0.23},{"$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$79,9,FALSE)*C14,2)))","v":2.95},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":0.62},7.37]
[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$79,9,FALSE)*C15,2)))","v":1.67},{"$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$79,9,FALSE)*C15,2)))","v":0.13},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":1.6},{"$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$79,9,FALSE)*C15,2)))","v":10.49},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":10.79},30.18]
[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$79,9,FALSE)*C16,2)))","v":6.54},{"$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$79,9,FALSE)*C16,2)))","v":0.83},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":3.3},{"$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$79,9,FALSE)*C16,2)))","v":36.21},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":35.46},{"$f":"IF(C16>9999,\"\",ROUND(SUM(E16:J16),2))","v":89.67}]
[6,"Load Large Square","Custom","ton",{"$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$79,9,FALSE)*C18,2)))","v":7.87},{"$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$79,9,FALSE)*C18,2)))","v":0.37},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":17.57},{"$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$79,9,FALSE)*C18,2)))","v":29.71},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":4.0599999999999996},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":75.16}]
[8,"Load Small Square",{"$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$79,9,FALSE)*C19,2)))","v":1.8},{"$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$79,9,FALSE)*C19,2)))","v":0.15},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":0.64},{"$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$79,9,FALSE)*C19,2)))","v":11.88},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":0.92},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":21.06}]
[9,"Pivot E 125' Lift",{"$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$79,9,FALSE)*C20,2)))","v":46.72},{"$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$79,9,FALSE)*C20,2)))","v":7.13},8,{"$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$79,9,FALSE)*C20,2)))","v":12.49},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":23.29},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":111.52}]
[10,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C21,2)))","v":0.32},{"$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$79,9,FALSE)*C21,2)))","v":1.59},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2)))","v":2.02},6.01]
[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$79,9,FALSE)*C22,2)))","v":0.06},{"$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$79,9,FALSE)*C22,2)))","v":0.32},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$C22,2)))","v":0.4},1.19]
[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":74.819999999999993},13.33,37.01,123.92999999999999,104.56000000000002,416.80999999999995]
[]
[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":0.4},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":32}]
[null,"Twine Large Square",{"$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":1.8355359765051393},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":8.32}]
[null,"Load Large Square Bales",{"$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":3.6710719530102787},16.64]
[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($B40,Table2[],7,FALSE))","v":15},34]
[null,"Electricity Fixed",{"$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($B41,Table2[],7,FALSE))","v":45},45]
[null,"Brox 2EC","Herbicide",null,null,10,1,1,"pint",{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":6.625},{"$f":"IF(B42=0,0,ROUND(G42*H42*J42,2))","v":6.63}]
[null,"Roundup PowerMax 3",{"$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($B43,Table2[],7,FALSE))","v":0.1953125},6.25]
[null,"21-0-0-24S   ",{"$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($B44,Table2[],7,FALSE))","v":0.4},0.68]
[null,"Mustang Maxx",{"$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($B45,Table2[],7,FALSE))","v":1.875},1.1299999999999999]
[null,null,{"$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,{"$f":"SUM(K37:K62)","v":150.65}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K64","v":567.45999999999992}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":338.97},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":11.863950000000003}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":579.32394999999997}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":8760},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":262.8}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":8760},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F72*I72,2)","v":109.5}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":984.62394999999992}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":72.549110294117654}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":144.79763970588235}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[54,2,54,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[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],[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],[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]]}
[]
[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$3 & \" Yield\")","v":"2024 Budget 12-Alfalfa, Panhandle, Large and Small Square Bales, 6.6 ton Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$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$79,9,FALSE)*C12,2)))","v":1.21},{"$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$79,9,FALSE)*C12,2)))","v":4.13},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.64},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":10}]
[2,"Swath/Condition Hay",4,null,{"$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$79,9,FALSE)*C13,2)))","v":7.94},{"$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$79,15,FALSE)*C13,2)))","v":4.34},{"$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},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":64.650000000000006}]
[3,"Bale Large Square",{"$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$79,9,FALSE)*C14,2)))","v":6.35},{"$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$79,9,FALSE)*C14,2)))","v":0.81},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":3.2},{"$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$79,9,FALSE)*C14,2)))","v":35.15},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":34.409999999999997},87.04]
[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$79,9,FALSE)*C16,2)))","v":7.64},{"$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$79,9,FALSE)*C16,2)))","v":0.36},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":17.059999999999999},{"$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$79,9,FALSE)*C16,2)))","v":28.84},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":3.94},72.97]
[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$79,9,FALSE)*C17,2)))","v":1.75},{"$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$79,9,FALSE)*C17,2)))","v":0.14000000000000001},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":0.62},{"$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$79,9,FALSE)*C17,2)))","v":11.54},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":0.89},20.440000000000001]
[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$79,9,FALSE)*C18,2)))","v":46.72},{"$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$79,9,FALSE)*C18,2)))","v":7.13},8,{"$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$79,9,FALSE)*C18,2)))","v":12.49},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":23.29},111.52]
[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$79,9,FALSE)*C19,2)))","v":0.08},{"$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$79,9,FALSE)*C19,2)))","v":0.4},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":0.5},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":1.5}]
[9,"Spray Insecticide",0.2,null,{"$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$79,9,FALSE)*C20,2)))","v":0.06},{"$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$79,9,FALSE)*C20,2)))","v":0},{"$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$79,9,FALSE)*C20,2)))","v":0.32},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":0.4},1.19]
[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":71.75},12.34,33.72,107.02999999999999,90.43,369.31]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"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":0.4},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":30}]
[null,"Twine Large Square",{"$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($B38,Table2[],7,FALSE))","v":1.8355359765051393},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":8.08}]
[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($B39,Table2[],7,FALSE))","v":3.6710719530102787},16.149999999999999]
[null,"Twine Small Square",{"$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},33]
[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":45},45]
[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":1.875},1.1299999999999999]
[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":144.13999999999999}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":513.45000000000005}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":315.99},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":11.05965}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":524.50965000000008}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
[null,"Real Estate Opportunity^","Pivot (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3915},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":117.45}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3915},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F71*I71,2)","v":48.94}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":723.89965000000007}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":61.96812878787879}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":109.68176515151517}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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],[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4]]}
[]
[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$3 & \" Yield\")","v":"2024 Budget 13-Alfalfa, Large Square Bales, 6.6 ton Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$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$79,9,FALSE)*C12,2)))","v":1.21},{"$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$79,9,FALSE)*C12,2)))","v":4.13},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.64},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":10}]
[2,"Swath/Condition Hay",4,null,{"$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$79,9,FALSE)*C13,2)))","v":7.94},{"$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$79,15,FALSE)*C13,2)))","v":4.34},{"$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},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":64.650000000000006}]
[3,"Turn Windrows",1,null,{"$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$79,9,FALSE)*C14,2)))","v":0.69},{"$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$79,9,FALSE)*C14,2)))","v":0.8},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":0.23},{"$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$79,9,FALSE)*C14,2)))","v":2.95},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":0.62},7.37]
[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$79,9,FALSE)*C15,2)))","v":1.67},{"$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$79,9,FALSE)*C15,2)))","v":0.13},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":1.6},{"$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$79,9,FALSE)*C15,2)))","v":10.49},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":10.79},30.18]
[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$79,9,FALSE)*C16,2)))","v":9.5299999999999994},{"$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$79,9,FALSE)*C16,2)))","v":1.21},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":4.8},{"$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$79,9,FALSE)*C16,2)))","v":52.72},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":51.62},{"$f":"IF(C16>9999,\"\",ROUND(SUM(E16:J16),2))","v":130.56}]
[6,"Load Large Square","Custom",null,{"$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$79,9,FALSE)*C18,2)))","v":2.48},{"$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$79,9,FALSE)*C18,2)))","v":0.45},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":2.2000000000000002},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":19.34},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":12.28},40.67]
[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$79,9,FALSE)*C20,2)))","v":0.08},{"$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$79,9,FALSE)*C20,2)))","v":0.4},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":0.5},1.5]
[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$79,9,FALSE)*C21,2)))","v":0.06},{"$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$79,9,FALSE)*C21,2)))","v":0},{"$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$79,9,FALSE)*C21,2)))","v":0.32},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2)))","v":0.4},1.19]
[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":23.659999999999997},6.49,13.669999999999998,104.50999999999999,103.21000000000001,316.68]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"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":0.4},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":30}]
[null,"Twine Large Square",{"$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":1.8355359765051393},12.11]
[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($B39,Table2[],7,FALSE))","v":3.6710719530102787},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":24.23}]
[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":40},40]
[null,"Brox 2EC","Herbicide",null,null,9,0.25,1,"pint",{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":6.625},{"$f":"IF(B41=0,0,ROUND(G41*H41*J41,2))","v":1.66}]
[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":3.90625},2.93]
[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":1.625},0.65]
[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":0.25},0.13]
[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":1.875},1.1299999999999999]
[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":112.84}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K64","v":429.52}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":221.8},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":7.7630000000000008}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":437.28299999999996}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
[null,"Real Estate Opportunity^","Gravity (State)",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":7905},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":237.15}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":7905},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F72*I72,2)","v":98.81}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":806.24299999999994}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":54.753484848484852}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":122.1580303030303}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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],[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],[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]]}
[]
[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$3 & \" Yield\")","v":"2024 Budget 14-Alfalfa, Roundup Ready®, Large Square Bales, 6.8 ton Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$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$79,9,FALSE)*C12,2)))","v":1.21},{"$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$79,9,FALSE)*C12,2)))","v":4.13},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.64},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":10}]
[2,"Swath/Condition Hay",4,null,{"$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$79,9,FALSE)*C13,2)))","v":7.94},{"$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$79,15,FALSE)*C13,2)))","v":4.34},{"$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},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":64.650000000000006}]
[3,"Turn Windrows",1,null,{"$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$79,9,FALSE)*C14,2)))","v":0.69},{"$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$79,9,FALSE)*C14,2)))","v":0.8},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":0.23},{"$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$79,9,FALSE)*C14,2)))","v":2.95},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":0.62},7.37]
[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$79,9,FALSE)*C15,2)))","v":1.67},{"$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$79,9,FALSE)*C15,2)))","v":0.13},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":1.6},{"$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$79,9,FALSE)*C15,2)))","v":10.49},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":10.79},30.18]
[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$79,9,FALSE)*C16,2)))","v":9.82},{"$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$79,9,FALSE)*C16,2)))","v":1.25},{"$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$79,9,FALSE)*C16,2)))","v":54.32},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":53.18},134.52000000000001]
[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$79,9,FALSE)*C18,2)))","v":2.48},{"$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$79,9,FALSE)*C18,2)))","v":0.45},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":2.2000000000000002},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$79,9,FALSE)*C18,2)))","v":19.34},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":12.28},40.67]
[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$79,9,FALSE)*C20,2)))","v":0.32},{"$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$79,9,FALSE)*C20,2)))","v":1.59},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":2.02},6.01]
[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$79,9,FALSE)*C21,2)))","v":0.06},{"$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$79,9,FALSE)*C21,2)))","v":0},{"$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$79,9,FALSE)*C21,2)))","v":0.32},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2)))","v":0.4},1.19]
[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":24.189999999999998},6.55,14.65,107.3,106.29,314.03000000000003]
[]
[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":0.4},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":32}]
[null,"Twine Large Square",{"$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":1.8355359765051393},12.48]
[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":3.6710719530102787},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":24.96}]
[null,"Irrigation District O&M Charge",{"$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($B40,Table2[],7,FALSE))","v":40},40]
[null,"Raptor","Herbicide",null,null,9,1,4,{"$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($B42,Table2[],7,FALSE))","v":6.625},6.63]
[null,"Roundup PowerMax 3",{"$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($B43,Table2[],7,FALSE))","v":0.1953125},6.25]
[null,"21-0-0-24S   ",{"$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($B44,Table2[],7,FALSE))","v":0.4},0.68]
[null,"Mustang Maxx",{"$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($B45,Table2[],7,FALSE))","v":1.875},1.1299999999999999]
[null,null,{"$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,{"$f":"SUM(K37:K63)","v":142.88}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K65","v":456.91}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$65,2)","v":243.32},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E68*H68*'General Variables'!$B$12/12","v":8.5162000000000013}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K68)","v":465.42620000000005}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
[null,"Real Estate Opportunity^","Gravity (State)",null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":7905},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F72*I72,2)","v":237.15}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":7905},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F73*I73,2)","v":98.81}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K69:K73)","v":834.38620000000014}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E68+K68+K71+K73)/G4)","v":56.418558823529409}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K74/G4)","v":122.70385294117649}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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],[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4]]}
[]
[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$5,CropInsurance,5,FALSE)","v":40},{"$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$3 & \" Yield\")","v":"2024 Budget 15-Corn, Conventional Tillage, Continuous, 100 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$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$79,9,FALSE)*C12,2)))","v":3.02},{"$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$79,9,FALSE)*C12,2)))","v":0.28999999999999998},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1.27},{"$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$79,9,FALSE)*C12,2)))","v":12.45},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":3.69},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":23.24}]
[2,"Anhydrous Application",1,null,{"$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$79,9,FALSE)*C13,2)))","v":0.87},{"$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$79,15,FALSE)*C13,2)))","v":1.43},{"$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$79,9,FALSE)*C13,2)))","v":9.0500000000000007},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":4.62},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":18.010000000000002}]
[3,"Field Cultivation",1,null,{"$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$79,9,FALSE)*C14,2)))","v":2.17},{"$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$79,9,FALSE)*C14,2)))","v":0.21},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":2.4500000000000002},{"$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$79,9,FALSE)*C14,2)))","v":9.0500000000000007},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.78},18.489999999999998]
[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$79,9,FALSE)*C15,2)))","v":1.08},{"$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$79,15,FALSE)*C15,2)))","v":6.56},{"$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$79,9,FALSE)*C15,2)))","v":5.24},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":9.1199999999999992},25.06]
[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$79,9,FALSE)*C16,2)))","v":0.32},{"$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$79,9,FALSE)*C16,2)))","v":1.59},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":2.02},6.01]
[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$79,9,FALSE)*C17,2)))","v":1.26},{"$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$79,15,FALSE)*C17,2)))","v":1.1200000000000001},{"$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$79,9,FALSE)*C17,2)))","v":4.7699999999999996},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":3.84},13.55]
[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$79,9,FALSE)*C18,2)))","v":0.32},{"$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$79,15,FALSE)*C18,2)))","v":0.28000000000000003},{"$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$79,9,FALSE)*C18,2)))","v":1.19},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":0.96},3.39]
[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":""},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":""}]
[10,"Combine Dryland Corn (corn head)",{"$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$79,9,FALSE)*C21,2))/100)","v":3.2044999999999999},{"$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$79,9,FALSE)*C21,2))/100)","v":3.3889999999999998},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2))/100)","v":0.42420000000000002},{"$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$79,9,FALSE)*C21,2))/100)","v":15.563499999999999},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2))/100)","v":6.3532000000000002},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":31.05}]
[11,"Cart",{"$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$79,9,FALSE)*C22,2)))","v":0.36},{"$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$79,15,FALSE)*C22,2)))","v":0.54},{"$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$79,9,FALSE)*C22,2)))","v":1.59},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$C22,2)))","v":1.0900000000000001},4.43]
[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":12.6045},4.2689999999999992,15.184200000000001,60.493500000000004,34.473200000000006,143.23000000000002]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"82-0-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,85,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.35},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":29.75}]
[null,"Corn",{"$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($B38,Table2[],7,FALSE))","v":3.375},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":46.91}]
[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":3.125},20.63]
[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":3.3},19.8]
[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":6},24]
[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":6.5},{"$f":"IF(B42=0,0,ROUND(G42*H42*J42,2))","v":10.4}]
[null,"Spray",{"$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($B43,Table2[],7,FALSE))","v":9},4.5]
[null,"Armezon Pro",{"$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($B44,Table2[],7,FALSE))","v":1.484375},10.39]
[null,"NIS",{"$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($B46,Table2[],7,FALSE))","v":0.25},0.25]
[null,"Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,9,0.2,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":9},1.8]
[null,"Brigade 2EC",{"$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($B48,Table2[],7,FALSE))","v":1.484375},0.76]
[null,"Mustang Maxx",{"$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($B49,Table2[],7,FALSE))","v":1.875},0.75]
[null,"Haul Grain Bushels",{"$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($B50,Table2[],7,FALSE))","v":0.15},15]
[null,"Dry 2 Points Removed",{"$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($B51,Table2[],7,FALSE))","v":0.1},1]
[null,"Scouting Dryland Corn",{"$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($B52,Table2[],7,FALSE))","v":10},10]
[null,null,{"$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,{"$f":"IF(F5=0,E5,F5)","v":40},{"$f":"IF(B62=0,0,J62)","v":40}]
[null,null,null,null,null,null,null,null,null,3]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K62)","v":236.55}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K64","v":379.78000000000003}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":284.81},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":9.9683500000000009}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":389.74835000000002}]
[]
[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":4395},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":131.85}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":4395},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F72*I72,2)","v":54.94}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":601.53835000000004}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":3.7471834999999998}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":6.0153835000000004}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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],[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],[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4]]}
[]
[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$5,CropInsurance,5,FALSE)","v":40},{"$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$3 & \" Yield\")","v":"2024 Budget 16-Corn, Conventional Tillage, in Corn/Soybean Rotation, Conventional Seed (Non Bt), 110 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Anhydrous Application",1,null,{"$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$79,9,FALSE)*C12,2)))","v":0.87},{"$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$79,15,FALSE)*C12,2)))","v":1.43},{"$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$79,9,FALSE)*C12,2)))","v":9.0500000000000007},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":4.62},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":18.010000000000002}]
[2,"Field Cultivation",1,null,{"$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$79,9,FALSE)*C13,2)))","v":2.17},{"$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$79,15,FALSE)*C13,2)))","v":2.4500000000000002},{"$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$79,9,FALSE)*C13,2)))","v":9.0500000000000007},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.78},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":18.489999999999998}]
[3,"Plant",1,null,{"$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$79,9,FALSE)*C14,2)))","v":1.08},{"$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$79,15,FALSE)*C14,2)))","v":6.56},{"$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$79,9,FALSE)*C14,2)))","v":5.24},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":9.1199999999999992},25.06]
[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$79,9,FALSE)*C15,2)))","v":0.32},{"$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$79,9,FALSE)*C15,2)))","v":1.59},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":2.02},6.01]
[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$79,9,FALSE)*C16,2)))","v":1.26},{"$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$79,15,FALSE)*C16,2)))","v":1.1200000000000001},{"$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$79,9,FALSE)*C16,2)))","v":4.7699999999999996},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":3.84},13.55]
[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$79,9,FALSE)*C17,2)))","v":0.32},{"$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$79,15,FALSE)*C17,2)))","v":0.28000000000000003},{"$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$79,9,FALSE)*C17,2)))","v":1.19},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":0.96},3.39]
[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 (corn head)",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$79,9,FALSE)*C20,2))/100)","v":3.5249999999999999},{"$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$79,9,FALSE)*C20,2))/100)","v":3.7280000000000002},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2))/100)","v":0.46659999999999996},{"$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$79,9,FALSE)*C20,2))/100)","v":17.119900000000001},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2))/100)","v":6.9885000000000002},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":34.15}]
[10,"Cart",{"$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$79,9,FALSE)*C21,2)))","v":0.4},{"$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$79,15,FALSE)*C21,2)))","v":0.6},{"$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$79,9,FALSE)*C21,2)))","v":1.75},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2)))","v":1.19},4.88]
[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":9.9450000000000003},4.3179999999999996,14.016599999999997,49.759900000000002,31.5185,123.53999999999999]
[]
[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,1,1,50,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.35},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":17.5}]
[null,"Corn",{"$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($B38,Table2[],7,FALSE))","v":3.375},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":51.64}]
[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":3.3},19.8]
[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":18.75},50.63]
[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":9},4.5]
[null,"Laudis",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,7,0.5,3,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":5.6640625},8.5]
[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":0.234375},2.25]
[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":0.25},0.25]
[null,"Spray",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Custom"},null,null,8,0.2,1,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":9},1.8]
[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":1.484375},0.76]
[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":1.875},0.75]
[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($B48,Table2[],7,FALSE))","v":0.15},16.5]
[null,"Dry 2 Points Removed",{"$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($B49,Table2[],7,FALSE))","v":0.1},1.1000000000000001]
[null,"Scouting Dryland Corn",{"$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($B50,Table2[],7,FALSE))","v":10},10]
[null,null,{"$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,{"$f":"IF(F5=0,E5,F5)","v":40},{"$f":"IF(B61=0,0,J61)","v":40}]
[null,null,null,null,null,null,null,null,null,3]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":225.98}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":349.52}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":268.25},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":9.3887500000000017}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":358.90875}]
[]
[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":4395},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":131.85}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":4395},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F71*I71,2)","v":54.94}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":570.69875000000002}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":3.2507159090909092}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":5.188170454545455}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[54,2,54,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[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],[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],[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]]}
[]
[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$5,CropInsurance,5,FALSE)","v":10},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"17-Corn, Eastern Nebraska, Conventional Tillage, Continuous, 160 bushel Yield, Dryland"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 17-Corn, Eastern Nebraska, Conventional Tillage, Continuous, 160 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$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$79,9,FALSE)*C12,2)))","v":3.02},{"$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$79,9,FALSE)*C12,2)))","v":0.28999999999999998},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1.27},{"$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$79,9,FALSE)*C12,2)))","v":12.45},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":3.69},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":23.24}]
[2,"Anhydrous Application",1,null,{"$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$79,9,FALSE)*C13,2)))","v":0.87},{"$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$79,15,FALSE)*C13,2)))","v":1.43},{"$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$79,9,FALSE)*C13,2)))","v":9.0500000000000007},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":4.62},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":18.010000000000002}]
[3,"Field Cultivation",1,null,{"$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$79,9,FALSE)*C14,2)))","v":2.17},{"$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$79,9,FALSE)*C14,2)))","v":0.21},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":2.4500000000000002},{"$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$79,9,FALSE)*C14,2)))","v":9.0500000000000007},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.78},18.489999999999998]
[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$79,9,FALSE)*C15,2)))","v":1.08},{"$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$79,15,FALSE)*C15,2)))","v":6.56},{"$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$79,9,FALSE)*C15,2)))","v":5.24},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":9.1199999999999992},25.06]
[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$79,9,FALSE)*C16,2)))","v":0.32},{"$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$79,9,FALSE)*C16,2)))","v":1.59},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":2.02},6.01]
[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$79,9,FALSE)*C17,2)))","v":0.16},{"$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$79,9,FALSE)*C17,2)))","v":0.79},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":1.01},2.99]
[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 (corn head)",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$79,9,FALSE)*C19,2))/100)","v":5.1272000000000002},{"$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$79,9,FALSE)*C19,2))/100)","v":5.4225000000000003},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2))/100)","v":0.67870000000000008},{"$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$79,9,FALSE)*C19,2))/100)","v":24.901599999999998},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2))/100)","v":10.165100000000001},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":49.68}]
[9,"Cart",{"$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$79,9,FALSE)*C20,2)))","v":0.57999999999999996},{"$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$79,15,FALSE)*C20,2)))","v":0.87},{"$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$79,9,FALSE)*C20,2)))","v":2.54},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":1.74},7.09]
[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":13.327200000000001},6.2525000000000004,14.918699999999999,65.61160000000001,35.145100000000006,150.57]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"82-0-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,140,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.35},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":49}]
[null,"Corn",{"$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($B38,Table2[],7,FALSE))","v":3.375},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":74.930000000000007}]
[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":3.125},20.63]
[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":3.3},19.8]
[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":5.5},13.75]
[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":0.25},0.25]
[null,"Spray",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.2,1,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":9},1.8]
[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":1.484375},0.76]
[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":1.875},0.75]
[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($B48,Table2[],7,FALSE))","v":0.15},24]
[null,"Dry 2 Points Removed",{"$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($B49,Table2[],7,FALSE))","v":0.1},3.2]
[null,"Scouting Dryland Corn",{"$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($B50,Table2[],7,FALSE))","v":10},10]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":10},{"$f":"IF(B61=0,0,J61)","v":10}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":282.61}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":433.18}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":332.42},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":11.634700000000002}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":444.81470000000002}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B15","v":25}]
[null,"Real Estate Opportunity^","Dryland (Eastern)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":8365},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":250.95}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":8365},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F71*I71,2)","v":104.56}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":825.32469999999989}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":2.9600918750000003}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":5.1582793749999993}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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],[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],[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4]]}
[]
[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$5,CropInsurance,5,FALSE)","v":10},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"18-Corn, Eastern Nebraska, Conventional Tillage, in Corn/Soybean Rotation, 170 bushel Yield, Dryland"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 18-Corn, Eastern Nebraska, Conventional Tillage, in Corn/Soybean Rotation, 170 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Anhydrous Application",1,null,{"$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$79,9,FALSE)*C12,2)))","v":0.87},{"$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$79,15,FALSE)*C12,2)))","v":1.43},{"$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$79,9,FALSE)*C12,2)))","v":9.0500000000000007},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":4.62},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":18.010000000000002}]
[2,"Field Cultivation",1,null,{"$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$79,9,FALSE)*C13,2)))","v":2.17},{"$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$79,15,FALSE)*C13,2)))","v":2.4500000000000002},{"$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$79,9,FALSE)*C13,2)))","v":9.0500000000000007},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.78},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":18.489999999999998}]
[3,"Plant",1,null,{"$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$79,9,FALSE)*C14,2)))","v":1.08},{"$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$79,15,FALSE)*C14,2)))","v":6.56},{"$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$79,9,FALSE)*C14,2)))","v":5.24},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":9.1199999999999992},25.06]
[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$79,9,FALSE)*C15,2)))","v":0.32},{"$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$79,9,FALSE)*C15,2)))","v":1.59},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":2.02},6.01]
[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$79,9,FALSE)*C16,2)))","v":0.16},{"$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$79,9,FALSE)*C16,2)))","v":0.01},{"$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$79,9,FALSE)*C16,2)))","v":0.79},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":1.01},2.99]
[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 (corn head)",{"$f":"$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$79,9,FALSE)*C18,2))/100)","v":5.4477000000000002},{"$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$79,9,FALSE)*C18,2))/100)","v":5.7614000000000001},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2))/100)","v":0.72109999999999996},{"$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$79,9,FALSE)*C18,2))/100)","v":26.458000000000002},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2))/100)","v":10.8005},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":52.78}]
[8,"Cart",{"$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$79,9,FALSE)*C19,2)))","v":0.61},{"$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$79,15,FALSE)*C19,2)))","v":0.93},{"$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$79,9,FALSE)*C19,2)))","v":2.7},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":1.85},7.54]
[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":10.6577},6.3014000000000001,13.751099999999999,54.878000000000007,32.200499999999998,130.88]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"82-0-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,105,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.35},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":36.75}]
[null,"Corn",{"$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($B38,Table2[],7,FALSE))","v":3.375},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":79.650000000000006}]
[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":3.3},19.8]
[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":1.484375},10.39]
[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":0.25},0.25]
[null,"Spray",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.2,1,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":9},1.8]
[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":1.484375},0.76]
[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":1.875},0.75]
[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($B47,Table2[],7,FALSE))","v":0.15},25.5]
[null,"Dry 2 Points Removed",{"$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($B48,Table2[],7,FALSE))","v":0.1},3.4]
[null,"Scouting Dryland Corn",{"$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($B49,Table2[],7,FALSE))","v":10},10]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":10},{"$f":"IF(B61=0,0,J61)","v":10}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":252.79000000000005}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":383.67000000000007}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":296.60000000000002},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":10.381000000000002}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":394.0510000000001}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B15","v":25}]
[null,"Real Estate Opportunity^","Dryland (Eastern)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":8365},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":250.95}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":8365},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F71*I71,2)","v":104.56}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":774.56100000000015}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":2.5678882352941179}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":4.5562411764705892}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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],[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4]]}
[]
[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$5,CropInsurance,5,FALSE)","v":44},{"$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$3 & \" Yield\")","v":"2024 Budget 19-Corn, Bt, ECB, RR2, LL, & RIB, No Till, Continuous, 135 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",0.5,null,{"$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$79,9,FALSE)*C12,2)))","v":0.16},{"$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$79,9,FALSE)*C12,2)))","v":0.79},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":1.01},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2.99}]
[2,"Spray Fertilizer and Herbicide",1,null,{"$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$79,9,FALSE)*C13,2)))","v":0.32},{"$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$79,9,FALSE)*C13,2)))","v":1.59},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":5.04},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.2200000000000006}]
[3,"Plant No-Till",1,null,{"$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$79,9,FALSE)*C14,2)))","v":1.34},{"$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$79,15,FALSE)*C14,2)))","v":6.56},{"$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$79,9,FALSE)*C14,2)))","v":5.24},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":9.1199999999999992},25.32]
[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$79,9,FALSE)*C15,2)))","v":0.32},{"$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$79,9,FALSE)*C15,2)))","v":1.59},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":2.02},6.01]
[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 (corn head)",{"$f":"$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$79,9,FALSE)*C17,2))/100)","v":4.3261000000000003},{"$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$79,9,FALSE)*C17,2))/100)","v":4.5751999999999997},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2))/100)","v":0.5726},{"$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$79,9,FALSE)*C17,2))/100)","v":21.0107},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2))/100)","v":8.5767999999999986},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":41.92}]
[7,"Cart",{"$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$79,9,FALSE)*C18,2)))","v":0.49},{"$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$79,15,FALSE)*C18,2)))","v":0.74},{"$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$79,9,FALSE)*C18,2)))","v":2.15},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":1.47},6.01]
[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":6.9561000000000011},4.7152000000000003,9.8325999999999993,32.370699999999999,27.236799999999995,90.470000000000013]
[]
[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":0.1328125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":2.13}]
[null,"2,4-D Ester LV4",{"$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($B38,Table2[],7,FALSE))","v":4.5},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":2.25}]
[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":0.4},0.34]
[null,"32-0-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,115,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.6},69]
[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":4.125},77.14]
[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":3.4},20.399999999999999]
[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":0.1328125},4.25]
[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":0.4},0.68]
[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":5.6640625},13.59]
[null,"Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,5,0.2,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":9},1.8]
["*","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":1.484375},0.76]
["*","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":1.875},0.75]
[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($B50,Table2[],7,FALSE))","v":0.15},20.25]
[null,"Dry 2 Points Removed",{"$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($B51,Table2[],7,FALSE))","v":0.1},1.35]
[null,"Scouting Dryland Corn",{"$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($B52,Table2[],7,FALSE))","v":10},10]
[null,null,{"$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":44},{"$f":"J61","v":44}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":321.82000000000005}]
[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,{"$f":"K33+K63","v":412.29000000000008}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":352.68},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":12.343800000000002}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":424.63380000000006}]
[]
[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":4395},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":131.85}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":4395},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F71*I71,2)","v":54.94}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":636.42380000000003}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":3.2960281481481482}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":4.7142503703703706}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[54,2,54,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[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],[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],[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]]}
[]
[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$5,CropInsurance,5,FALSE)","v":10},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"20-Corn, Bt, ECB, RR2, LL, & RIB, Eastern Nebraska, No Till, Continuous, 180 bushel Yield, Dryland"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 20-Corn, Bt, ECB, RR2, LL, & RIB, Eastern Nebraska, No Till, Continuous, 180 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",0.5,null,{"$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$79,9,FALSE)*C12,2)))","v":0.16},{"$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$79,9,FALSE)*C12,2)))","v":0.79},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":1.01},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2.99}]
[2,"Spray Fertilizer and Herbicide",1,null,{"$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$79,9,FALSE)*C13,2)))","v":0.32},{"$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$79,9,FALSE)*C13,2)))","v":1.59},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":5.04},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.2200000000000006}]
[3,"Plant No-Till",1,null,{"$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$79,9,FALSE)*C14,2)))","v":1.34},{"$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$79,15,FALSE)*C14,2)))","v":6.56},{"$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$79,9,FALSE)*C14,2)))","v":5.24},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":9.1199999999999992},25.32]
[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$79,9,FALSE)*C15,2)))","v":0.32},{"$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$79,9,FALSE)*C15,2)))","v":1.59},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":2.02},6.01]
[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 (corn head)",{"$f":"$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$79,9,FALSE)*C17,2))/100)","v":5.7680999999999996},{"$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$79,9,FALSE)*C17,2))/100)","v":6.1002999999999998},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2))/100)","v":0.76349999999999996},{"$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$79,9,FALSE)*C17,2))/100)","v":28.014299999999999},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2))/100)","v":11.435799999999999},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":55.89}]
[7,"Cart",{"$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$79,9,FALSE)*C18,2)))","v":0.65},{"$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$79,9,FALSE)*C18,2)))","v":0.04},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":0.98},{"$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$79,9,FALSE)*C18,2)))","v":2.86},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":1.95},7.98]
[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":8.5580999999999996},6.2503000000000002,10.263500000000001,40.084299999999999,30.575799999999997,106.41000000000001]
[]
[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":0.1328125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":2.13}]
[null,"2,4-D Ester LV4",{"$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($B38,Table2[],7,FALSE))","v":4.5},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":2.25}]
[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":0.4},0.34]
[null,"32-0-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,155,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.6},93]
[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":4.125},103.13]
[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":3.4},{"$f":"IF(B43=0,0,ROUND(G43*H43*J43,2))","v":20.399999999999999}]
[null,"Glyphosate 5# w/Surfactant",{"$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($B44,Table2[],7,FALSE))","v":0.1328125},4.25]
[null,"21-0-0-24S   ",{"$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($B45,Table2[],7,FALSE))","v":0.4},0.68]
[null,"Status",{"$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($B46,Table2[],7,FALSE))","v":5.5},22]
[null,"Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,5,0.2,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":9},1.8]
["*","Brigade 2EC",{"$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($B48,Table2[],7,FALSE))","v":1.484375},0.76]
["*","Mustang Maxx",{"$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($B49,Table2[],7,FALSE))","v":1.875},0.75]
[null,"Haul Grain Bushels",{"$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($B50,Table2[],7,FALSE))","v":0.15},27]
[null,"Dry 2 Points Removed",{"$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($B51,Table2[],7,FALSE))","v":0.1},3.6]
[null,"Scouting Dryland Corn",{"$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($B52,Table2[],7,FALSE))","v":10},10]
[null,null,{"$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":10},{"$f":"IF(B61=0,0,J61)","v":10}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":355.22}]
[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,{"$f":"K33+K63","v":461.63000000000005}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":390.97},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":13.683950000000003}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":475.31395000000003}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B15","v":25}]
[null,"Real Estate Opportunity^","Dryland (Eastern)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":8365},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":250.95}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":8365},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F71*I71,2)","v":104.56}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":855.82394999999997}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":2.9678552777777782}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":4.7545774999999999}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"21-Corn","index":26,"n_rows":246,"n_cols":12,"rows_kept":246,"cut":false,"hidden":false,"merged":[[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],[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],[60,2,60,4],[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],[48,2,48,4],[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4]]}
[]
[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$5,CropInsurance,5,FALSE)","v":44},{"$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$3 & \" Yield\")","v":"2024 Budget 21-Corn, SmartStax RIB Complete, No Till, Continuous, 140 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",0.5,null,{"$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$79,9,FALSE)*C12,2)))","v":0.16},{"$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$79,9,FALSE)*C12,2)))","v":0.79},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":1.01},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2.99}]
[2,"Spray Fertilizer and Herbicide",1,null,{"$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$79,9,FALSE)*C13,2)))","v":0.32},{"$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$79,9,FALSE)*C13,2)))","v":1.59},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":5.04},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.2200000000000006}]
[3,"Plant No-Till",1,null,{"$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$79,9,FALSE)*C14,2)))","v":1.34},{"$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$79,15,FALSE)*C14,2)))","v":6.56},{"$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$79,9,FALSE)*C14,2)))","v":5.24},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":9.1199999999999992},25.32]
[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$79,9,FALSE)*C15,2)))","v":0.32},{"$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$79,9,FALSE)*C15,2)))","v":1.59},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":2.02},6.01]
[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 (corn head)",{"$f":"$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$79,9,FALSE)*C17,2))/100)","v":4.4863},{"$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$79,9,FALSE)*C17,2))/100)","v":4.7446999999999999},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2))/100)","v":0.59379999999999999},{"$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$79,9,FALSE)*C17,2))/100)","v":21.788899999999998},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2))/100)","v":8.8945000000000007},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":43.47}]
[7,"Cart",{"$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$79,9,FALSE)*C18,2)))","v":0.5},{"$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$79,15,FALSE)*C18,2)))","v":0.76},{"$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$79,9,FALSE)*C18,2)))","v":2.2200000000000002},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":1.52},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":6.2}]
[8,"Truck","Custom",null,{"$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":7.1263000000000005},4.8847000000000005,9.8737999999999992,33.218899999999998,27.604499999999998,92.21]
[]
[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":0.1328125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":2.13}]
[null,"2,4-D Ester LV4",{"$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($B38,Table2[],7,FALSE))","v":4.5},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":2.25}]
[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":0.4},0.34]
[null,"32-0-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,120,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.6},72]
[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":4.25},82.45]
[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":3.3},19.8]
[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":0.1328125},4.25]
[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":0.4},0.68]
[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":1.484375},16.63]
[null,"Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,5,0.2,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":9},1.8]
[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":1.484375},0.76]
[null,"Mustang Maxx",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Insecticide"},null,null,5,0.2,3,"ounce",{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":1.875},{"$f":"IF(B49=0,0,ROUND(G49*H49*J49,2))","v":1.1299999999999999}]
[null,"Haul Grain Bushels",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,8,1,{"$f":"$G$4","v":140},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.15},21]
[null,"Dry 2 Points Removed",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,9,0.1,{"$f":"$G$4","v":140},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":0.1},1.4]
[null,"Scouting Dryland Corn",{"$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($B52,Table2[],7,FALSE))","v":10},10]
[null,null,{"$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,{"$f":"IF(F5=0,E5,F5)","v":44},{"$f":"IF(B62=0,0,J62)","v":44}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K62)","v":333.75}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K64","v":425.96}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":365.14},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":12.779900000000003}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":438.73989999999998}]
[]
[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":4395},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":131.85}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":4395},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F72*I72,2)","v":54.94}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":650.5299}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":3.2704278571428569}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":4.6466421428571429}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"22-Corn","index":27,"n_rows":246,"n_cols":12,"rows_kept":246,"cut":false,"hidden":false,"merged":[[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],[55,2,55,4],[43,2,43,4],[44,2,44,4],[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],[48,2,48,4],[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],[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]]}
[]
[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$5,CropInsurance,5,FALSE)","v":10},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"22-Corn, SmartStax RIB Complete, Eastern Nebraska, No Till, Continuous, 185 bushel Yield, Dryland"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 22-Corn, SmartStax RIB Complete, Eastern Nebraska, No Till, Continuous, 185 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",0.5,null,{"$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$79,9,FALSE)*C12,2)))","v":0.16},{"$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$79,9,FALSE)*C12,2)))","v":0.79},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":1.01},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2.99}]
[2,"Spray Fertilizer and Herbicide",1,null,{"$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$79,9,FALSE)*C13,2)))","v":0.32},{"$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$79,9,FALSE)*C13,2)))","v":1.59},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":5.04},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.2200000000000006}]
[3,"Plant No-Till",1,null,{"$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$79,9,FALSE)*C14,2)))","v":1.34},{"$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$79,15,FALSE)*C14,2)))","v":6.56},{"$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$79,9,FALSE)*C14,2)))","v":5.24},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":9.1199999999999992},25.32]
[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$79,9,FALSE)*C15,2)))","v":0.32},{"$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$79,9,FALSE)*C15,2)))","v":1.59},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":2.02},6.01]
[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 (corn head)",{"$f":"$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$79,9,FALSE)*C17,2))/100)","v":5.9283999999999999},{"$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$79,9,FALSE)*C17,2))/100)","v":6.2697000000000003},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2))/100)","v":0.78469999999999995},{"$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$79,9,FALSE)*C17,2))/100)","v":28.7925},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2))/100)","v":11.753399999999999},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":57.44}]
[7,"Cart",{"$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$79,9,FALSE)*C18,2)))","v":0.67},{"$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$79,9,FALSE)*C18,2)))","v":0.04},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":1.01},{"$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$79,9,FALSE)*C18,2)))","v":2.94},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":2.0099999999999998},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":8.2100000000000009}]
[8,"Truck","Custom",null,{"$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":8.7384000000000004},6.4197000000000006,10.3147,40.942499999999995,30.953399999999995,108.19]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1328125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":2.13}]
[null,"2,4-D Ester LV4",{"$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($B38,Table2[],7,FALSE))","v":4.5},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":2.25}]
[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":0.4},0.34]
[null,"32-0-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,165,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.6},99]
[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":4.25},109.23]
[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":3.3},19.8]
[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":0.1328125},4.25]
[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":0.4},0.68]
[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":5.6640625},13.59]
[null,"Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,5,0.2,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":9},1.8]
[null,"Brigade 2EC",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Insecticide"},null,null,5,0.1,5.12,"ounce",{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":1.484375},0.76]
[null,"Mustang Maxx",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Insecticide"},null,null,5,0.2,3,"ounce",{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":1.875},{"$f":"IF(B49=0,0,ROUND(G49*H49*J49,2))","v":1.1299999999999999}]
[null,"Haul Grain Bushels",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,8,1,{"$f":"$G$4","v":185},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.15},27.75]
[null,"Dry 2 Points Removed",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,9,0.2,{"$f":"$G$4","v":185},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":0.1},3.7]
[null,"Scouting Dryland Corn",{"$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($B52,Table2[],7,FALSE))","v":10},10]
[null,null,{"$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,{"$f":"IF(F5=0,E5,F5)","v":10},{"$f":"IF(B62=0,0,J62)","v":10}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K62)","v":359.53999999999996}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K64","v":467.72999999999996}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":395.84},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":13.8544}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":481.58439999999996}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B15","v":25}]
[null,"Real Estate Opportunity^","Dryland (Eastern)",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":8365},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":250.95}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":8365},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F72*I72,2)","v":104.56}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":862.09439999999995}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":2.9148886486486489}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":4.6599697297297293}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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],[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4]]}
[]
[null,"Region",null,null,null,"Detail","RR, 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$5,CropInsurance,5,FALSE)","v":46},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"23-Corn, RR, Bt, ECB, & RIB, No Till, after Beans, 145 bushel Yield, Dryland"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 23-Corn, RR, Bt, ECB, & RIB, No Till, after Beans, 145 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",0.5,null,{"$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$79,9,FALSE)*C12,2)))","v":0.16},{"$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$79,9,FALSE)*C12,2)))","v":0.79},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":1.01},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2.99}]
[2,"Spray Fertilizer",1,null,{"$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$79,9,FALSE)*C13,2)))","v":0.32},{"$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$79,9,FALSE)*C13,2)))","v":1.59},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":5.04},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.2200000000000006}]
[3,"Plant No-Till",1,null,{"$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$79,9,FALSE)*C14,2)))","v":1.34},{"$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$79,15,FALSE)*C14,2)))","v":6.56},{"$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$79,9,FALSE)*C14,2)))","v":5.24},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":9.1199999999999992},25.32]
[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$79,9,FALSE)*C15,2)))","v":0.32},{"$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$79,9,FALSE)*C15,2)))","v":1.59},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":2.02},6.01]
[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$79,9,FALSE)*C16,2)))","v":0.25},{"$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$79,15,FALSE)*C16,2)))","v":0.89},{"$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$79,9,FALSE)*C16,2)))","v":1.27},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":1.61},4.8]
[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 (corn head)",{"$f":"$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$79,9,FALSE)*C18,2))/100)","v":4.6466000000000003},{"$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$79,9,FALSE)*C18,2))/100)","v":4.9141000000000004},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2))/100)","v":0.61499999999999999},{"$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$79,9,FALSE)*C18,2))/100)","v":22.5671},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2))/100)","v":9.2122000000000011},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":45.02}]
[8,"Cart",{"$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$79,9,FALSE)*C19,2)))","v":0.52},{"$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$79,9,FALSE)*C19,2)))","v":0.03},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":0.79},{"$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$79,9,FALSE)*C19,2)))","v":2.2999999999999998},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":1.57},6.42]
[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":7.5565999999999995},5.0741000000000005,10.815000000000001,35.347099999999998,29.5822,98.78]
[]
[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":0.1328125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":2.13}]
[null,"2,4-D Ester LV4",{"$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($B38,Table2[],7,FALSE))","v":4.5},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":2.25}]
[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":0.4},0.34]
[null,"32-0-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,80,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.6},48]
[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":3.75},75.38]
[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":3.3},19.8]
[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":1.625},2.6]
[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":0.4},1]
[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":5.5},22]
[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":0.1953125},5]
[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":1.625},{"$f":"IF(B48=0,0,ROUND(G48*H48*J48,2))","v":1.3}]
[null,"UAN",{"$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($B49,Table2[],7,FALSE))","v":0.25},0.6]
[null,"Spray",{"$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($B50,Table2[],7,FALSE))","v":9},1.8]
["*","Brigade 2EC",{"$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($B51,Table2[],7,FALSE))","v":1.484375},0.76]
["*","Mustang Maxx",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.2,3,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":1.875},1.1299999999999999]
[null,"Haul Grain Bushels",{"$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($B53,Table2[],7,FALSE))","v":0.15},21.75]
[null,"Dry 2 Points Removed",{"$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($B54,Table2[],7,FALSE))","v":0.1},{"$f":"IF(B54=0,0,ROUND(G54*H54*J54,2))","v":2.9}]
[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":10},10]
[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":46},{"$f":"IF(B61=0,0,J61)","v":46}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":317.87}]
[null,"*Insecticide for Spider mites and Western Bean Cutworm respectively."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":416.65}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":351.72},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":12.310200000000002}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":428.96019999999999}]
[]
[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":4395},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":131.85}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":4395},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F71*I71,2)","v":54.94}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":640.75019999999995}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":3.0618634482758624}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":4.4189668965517237}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[54,2,54,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[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],[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],[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]]}
[]
[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$5,CropInsurance,5,FALSE)","v":11},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"24-Corn, Bt, ECB, & RIB, Eastern Nebraska, No Till, after Beans, 195 bushel Yield, Dryland"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 24-Corn, Bt, ECB, & RIB, Eastern Nebraska, No Till, after Beans, 195 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",0.5,null,{"$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$79,9,FALSE)*C12,2)))","v":0.16},{"$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$79,9,FALSE)*C12,2)))","v":0.79},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":1.01},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2.99}]
[2,"Spray Fertilizer",1,null,{"$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$79,9,FALSE)*C13,2)))","v":0.32},{"$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$79,9,FALSE)*C13,2)))","v":1.59},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":5.04},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.2200000000000006}]
[3,"Plant No-Till",1,null,{"$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$79,9,FALSE)*C14,2)))","v":1.34},{"$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$79,15,FALSE)*C14,2)))","v":6.56},{"$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$79,9,FALSE)*C14,2)))","v":5.24},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":9.1199999999999992},25.32]
[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$79,9,FALSE)*C15,2)))","v":0.32},{"$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$79,9,FALSE)*C15,2)))","v":1.59},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":2.02},6.01]
[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$79,9,FALSE)*C16,2)))","v":0.25},{"$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$79,15,FALSE)*C16,2)))","v":0.89},{"$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$79,9,FALSE)*C16,2)))","v":1.27},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":1.61},4.8]
[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 (corn head)",{"$f":"$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$79,9,FALSE)*C18,2))/100)","v":6.2488000000000001},{"$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$79,9,FALSE)*C18,2))/100)","v":6.6086},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2))/100)","v":0.82709999999999995},{"$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$79,9,FALSE)*C18,2))/100)","v":30.348800000000001},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2))/100)","v":12.388800000000002},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":60.55}]
[8,"Cart",{"$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$79,9,FALSE)*C19,2)))","v":0.7},{"$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$79,15,FALSE)*C19,2)))","v":1.06},{"$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$79,9,FALSE)*C19,2)))","v":3.1},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":2.12},8.65]
[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":9.3387999999999991},6.7786,11.2971,43.928800000000003,33.308799999999998,116.53999999999999]
[]
[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":0.1328125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":2.13}]
[null,"2,4-D Ester LV4",{"$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($B38,Table2[],7,FALSE))","v":4.5},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":2.25}]
[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":0.4},0.34]
[null,"32-0-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,125,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.6},75]
[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":3.75},101.63]
[null,"10-34-0",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,6,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":3.3},19.8]
[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":1.625},2.6]
[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":0.4},1]
[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":1.484375},16.63]
[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":6.5},2.6]
[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":1.625},1.3]
[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":0.25},0.6]
[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":9},1.8]
["*","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":1.484375},0.76]
["*","Mustang Maxx",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.2,3,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":1.875},1.1299999999999999]
[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($B53,Table2[],7,FALSE))","v":0.15},29.25]
[null,"Dry 2 Points Removed",{"$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($B54,Table2[],7,FALSE))","v":0.1},{"$f":"IF(B54=0,0,ROUND(G54*H54*J54,2))","v":3.9}]
[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":10},10]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":11},{"$f":"IF(B61=0,0,J61)","v":11}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":336.85}]
[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,{"$f":"K33+K63","v":453.39}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":376.15},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":13.16525}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":466.55525}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B15","v":25}]
[null,"Real Estate Opportunity^","Dryland (Eastern)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":8365},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":250.95}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":8365},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F71*I71,2)","v":104.56}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":847.06524999999988}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":2.6608987179487182}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":4.3439243589743581}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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],[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4]]}
[]
[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$5,CropInsurance,5,FALSE)","v":40},{"$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$3 & \" Yield\")","v":"2024 Budget 25-Corn, Bt, ECB, RR2, LL, & RIB, Southwest, Ecofallow, Follows Wheat, Two Crops in Three Years, 130 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray (Prior Year Stubble)",1,null,{"$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$79,9,FALSE)*C12,2)))","v":0.32},{"$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$79,9,FALSE)*C12,2)))","v":1.59},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.02},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":6.01}]
[2,"Spray (Prior Year Stubble)",1,null,{"$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$79,9,FALSE)*C13,2)))","v":0.32},{"$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$79,9,FALSE)*C13,2)))","v":1.59},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.02},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":6.01}]
[3,"Spray Fertilizer and Herbicide",1,null,{"$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$79,9,FALSE)*C14,2)))","v":0.32},{"$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$79,9,FALSE)*C14,2)))","v":1.59},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":5.04},8.2200000000000006]
[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$79,9,FALSE)*C15,2)))","v":1.08},{"$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$79,15,FALSE)*C15,2)))","v":6.56},{"$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$79,9,FALSE)*C15,2)))","v":5.24},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":9.1199999999999992},25.06]
[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$79,9,FALSE)*C16,2)))","v":0.32},{"$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$79,9,FALSE)*C16,2)))","v":1.59},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":2.02},6.01]
[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 (corn head)",{"$f":"$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$79,9,FALSE)*C18,2))/100)","v":4.1658999999999997},{"$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$79,9,FALSE)*C18,2))/100)","v":4.4058000000000002},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2))/100)","v":0.5514},{"$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$79,9,FALSE)*C18,2))/100)","v":20.232600000000001},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2))/100)","v":8.2591999999999999},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":40.36}]
[8,"Cart",{"$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$79,9,FALSE)*C19,2)))","v":0.47},{"$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$79,15,FALSE)*C19,2)))","v":0.71},{"$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$79,9,FALSE)*C19,2)))","v":2.0699999999999998},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":1.41},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":5.77}]
[9,"Truck","Custom",null,{"$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":6.9958999999999998},4.5758000000000001,11.4514,33.9026,29.889199999999999,97.439999999999984]
[]
[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":0.1328125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":4.25}]
[null,"21-0-0-24S   ",{"$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($B38,Table2[],7,FALSE))","v":0.4},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":0.68}]
[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":6},9]
[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":0.1328125},4.25]
[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":0.4},0.68]
[null,"32-0-0",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,125,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.6},75]
[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":6},3]
[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":6},24]
[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":3.3},19.8]
[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":3.75},67.5]
[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":0.1328125},4.25]
[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":0.4},0.68]
[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":5.6640625},13.59]
[null,"Spray",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.2,1,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":9},1.8]
["*","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":1.484375},0.76]
["*","Mustang Maxx",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.2,3,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":1.875},1.1299999999999999]
[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($B54,Table2[],7,FALSE))","v":0.15},19.5]
[null,"Dry 2 Points Removed",{"$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($B55,Table2[],7,FALSE))","v":0.1},1.3]
[null,"Scouting Dryland Corn",{"$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($B56,Table2[],7,FALSE))","v":10},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":10}]
[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,{"$f":"IF(F5=0,E5,F5)","v":40},{"$f":"IF(B61=0,0,J61)","v":40}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":312.17}]
[null,"*Insecticide for Spider mites and Western Bean Cutworm respectively."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":409.61}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":345.82},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":12.103700000000002}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":421.71370000000002}]
[]
[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(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":1720},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":51.6}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":1720},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F71*I71,2)","v":21.5}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":519.81370000000004}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":3.1109515384615385}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.9985669230769232}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"26-Corn","index":31,"n_rows":246,"n_cols":12,"rows_kept":246,"cut":false,"hidden":false,"merged":[[9,11,10,11],[35,11,36,11],[66,5,66,6],[70,2,70,4],[70,6,70,7],[53,2,53,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[9,10,10,10],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,8,9,9],[35,7,35,8],[35,6,36,6],[35,5,36,5],[35,9,36,9],[71,6,71,7],[46,2,46,4],[44,2,44,4],[45,2,45,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[54,2,54,4],[55,2,55,4],[61,2,61,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[52,2,52,4],[51,2,51,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12]]}
[]
[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$5,CropInsurance,5,FALSE)","v":14},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"26-Corn, Bt, ECB, RW, & RIB, Ridge Till, Continuous, 245 bushel Yield, Gravity Irrigated Diesel, fed by a well"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 26-Corn, Bt, ECB, RW, & RIB, Ridge Till, Continuous, 245 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",0.5,null,{"$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$79,9,FALSE)*C12,2)))","v":0.16},{"$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$79,9,FALSE)*C12,2)))","v":0.79},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":1.01},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2.99}]
[2,"Anhydrous Application",1,null,{"$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$79,9,FALSE)*C13,2)))","v":0.87},{"$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$79,15,FALSE)*C13,2)))","v":1.43},{"$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$79,9,FALSE)*C13,2)))","v":9.0500000000000007},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":4.62},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":18.010000000000002}]
[3,"Ridge Plant and Band Herbicide",1,null,{"$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$79,9,FALSE)*C14,2)))","v":1.35},{"$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$79,9,FALSE)*C14,2)))","v":0.31},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":6.87},{"$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$79,9,FALSE)*C14,2)))","v":13.58},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":4.25},29.36]
[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$79,9,FALSE)*C15,2)))","v":1.26},{"$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$79,15,FALSE)*C15,2)))","v":1.1200000000000001},{"$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$79,9,FALSE)*C15,2)))","v":4.7699999999999996},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":3.84},13.55]
[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$79,9,FALSE)*C16,2)))","v":2.12},{"$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$79,9,FALSE)*C16,2)))","v":0.31},{"$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$79,9,FALSE)*C16,2)))","v":13.58},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":5.18},25.81]
[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$79,9,FALSE)*C20,2)))","v":96.17},{"$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$79,9,FALSE)*C20,2)))","v":5.64},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":2.52},{"$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$79,9,FALSE)*C20,2)))","v":12.65},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":4.09},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":162.74}]
[10,"Combine Irr Corn (corn head)",220,null,{"$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$79,9,FALSE)*C21,2))/100)","v":4.8789999999999996},{"$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$79,9,FALSE)*C21,2))/100)","v":7.3910999999999998},{"$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$79,9,FALSE)*C21,2))/100)","v":7.8167},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2))/100)","v":1.7685},{"$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$79,9,FALSE)*C21,2))/100)","v":35.896500000000003},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2))/100)","v":12.260299999999999},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":70.010000000000005}]
[11,"Cart",{"$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$79,9,FALSE)*C22,2)))","v":0.88},{"$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$79,15,FALSE)*C22,2)))","v":1.33},{"$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$79,9,FALSE)*C22,2)))","v":3.89},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$C22,2)))","v":2.66},{"$f":"IF(C22>9999,\"\",ROUND(SUM(E22:J22),2))","v":10.85}]
[12,"Truck","Custom",null,{"$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$79,9,FALSE)*C25,2)))","v":1.84},{"$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$79,15,FALSE)*C25,2)))","v":0.67},{"$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$79,9,FALSE)*C25,2)))","v":4.25},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$C25,2)))","v":3.04},12.08]
[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,{"$f":"SUM(E12:E32)","v":61.368999999999993},{"$f":"SUM(F12:F32)","v":112.0411},14.456700000000001,18.128500000000003,98.456500000000005,40.950299999999991,345.40000000000003]
[]
[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":4.5},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":2.25}]
[null,"Glyphosate 5# w/Surfactant",{"$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($B39,Table2[],7,FALSE))","v":0.1328125},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":2.13}]
[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":0.4},0.34]
[null,"82-0-0",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,215,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.35},75.25]
[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":4.125},140.25]
[null,"10-34-0",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,6,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":3.3},19.8]
[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":17.5},12.6]
[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":9},{"$f":"IF(B45=0,0,ROUND(G45*H45*J45,2))","v":4.5}]
[null,"Laudis",{"$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($B46,Table2[],7,FALSE))","v":5.6640625},{"$f":"IF(B46=0,0,ROUND(G46*H46*J46,2))","v":8.5}]
[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":6.5},1.63]
[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":1.625},0.81]
[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":0.25},0.38]
["*","Spray",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.2,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":9},1.8]
["*","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":1.484375},{"$f":"IF(B51=0,0,ROUND(G51*H51*J51,2))","v":0.76}]
[null,"Mustang Maxx",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Insecticide"},null,null,7,0.2,3,"ounce",{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":1.875},{"$f":"IF(B52=0,0,ROUND(G52*H52*J52,2))","v":1.1299999999999999}]
[null,"Spray",{"$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($B53,Table2[],7,FALSE))","v":9},1.8]
[null,"Miravis Neo",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Fungicide"},null,null,8,0.2,10,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":2.03125},4.0599999999999996]
[null,"Haul Grain Bushels",{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":"Custom"},null,null,12,1,{"$f":"$G$4","v":245},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":0.15},36.75]
[null,"Dry 2 Points Removed",{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":"Custom"},null,null,13,0.2,{"$f":"$G$4","v":245},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":0.1},4.9000000000000004]
[null,"Scouting Irrigated Corn",{"$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,{"$f":"IF(F5=0,E5,F5)","v":14},{"$f":"IF(B62=0,0,J62)","v":14}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K38:K62)","v":346.64}]
[null,"*Insecticide for Spider mites and Western Bean Cutworm respectively."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K34+K64","v":692.04}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$34:$H$34)+$K$64,2)","v":552.64},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":19.342400000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":711.38239999999996}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
[null,"Real Estate Opportunity^","Gravity (State)",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":7905},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":237.15}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":7905},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F72*I72,2)","v":98.81}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":1080.3424}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":2.8726220408163265}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":4.4095608163265307}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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],[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]]}
[]
[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$5,CropInsurance,5,FALSE)","v":14},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"27-Corn, Bt, ECB, & RIB, Ridge Till, after Beans, 255 bushel Yield, Gravity Irrigated Diesel, fed by a well"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 27-Corn, Bt, ECB, & RIB, Ridge Till, after Beans, 255 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",0.5,null,{"$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$79,9,FALSE)*C12,2)))","v":0.16},{"$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$79,9,FALSE)*C12,2)))","v":0.79},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":1.01},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2.99}]
[2,"Anhydrous Application",1,null,{"$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$79,9,FALSE)*C13,2)))","v":0.87},{"$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$79,15,FALSE)*C13,2)))","v":1.43},{"$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$79,9,FALSE)*C13,2)))","v":9.0500000000000007},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":4.62},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":18.010000000000002}]
[3,"Ridge Plant and Band Herbicide",1,null,{"$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$79,9,FALSE)*C14,2)))","v":1.35},{"$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$79,9,FALSE)*C14,2)))","v":0.31},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":6.87},{"$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$79,9,FALSE)*C14,2)))","v":13.58},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":4.25},29.36]
[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$79,9,FALSE)*C15,2)))","v":1.26},{"$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$79,15,FALSE)*C15,2)))","v":1.1200000000000001},{"$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$79,9,FALSE)*C15,2)))","v":4.7699999999999996},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":3.84},13.55]
[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$79,9,FALSE)*C16,2)))","v":2.12},{"$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$79,9,FALSE)*C16,2)))","v":0.31},{"$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$79,9,FALSE)*C16,2)))","v":13.58},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":5.18},25.81]
[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$79,9,FALSE)*C20,2)))","v":96.17},{"$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$79,9,FALSE)*C20,2)))","v":5.64},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":2.52},{"$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$79,9,FALSE)*C20,2)))","v":12.65},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":4.09},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":162.74}]
[10,"Combine Irr Corn (corn head)",225,null,{"$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$79,9,FALSE)*C21,2))/100)","v":4.9899000000000004},{"$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$79,9,FALSE)*C21,2))/100)","v":7.5590000000000002},{"$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$79,9,FALSE)*C21,2))/100)","v":7.9942999999999991},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2))/100)","v":1.8087},{"$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$79,9,FALSE)*C21,2))/100)","v":36.712299999999999},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2))/100)","v":12.539000000000001},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":71.599999999999994}]
[11,"Cart",{"$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$79,9,FALSE)*C22,2)))","v":0.92},{"$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$79,15,FALSE)*C22,2)))","v":1.39},{"$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$79,9,FALSE)*C22,2)))","v":4.05},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$C22,2)))","v":2.77},{"$f":"IF(C22>9999,\"\",ROUND(SUM(E22:J22),2))","v":11.31}]
[12,"Truck","Custom",null,{"$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,{"$f":"SUM(E12:E32)","v":59.3399},{"$f":"SUM(F12:F32)","v":110.40900000000001},14.584299999999999,17.558700000000002,95.182299999999998,38.298999999999999,335.37]
[]
[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":4.5},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":2.25}]
[null,"Glyphosate 5# w/Surfactant",{"$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($B39,Table2[],7,FALSE))","v":0.1328125},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":2.13}]
[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":0.4},0.34]
[null,"82-0-0",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,180,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.35},63]
[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":3.75},132.75]
[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":3.3},19.8]
[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":17.5},12.6]
[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":9},{"$f":"IF(B45=0,0,ROUND(G45*H45*J45,2))","v":4.5}]
[null,"Laudis",{"$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($B46,Table2[],7,FALSE))","v":5.6640625},{"$f":"IF(B46=0,0,ROUND(G46*H46*J46,2))","v":8.5}]
[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":6.5},1.63]
[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":1.625},0.81]
[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":0.25},0.38]
["*","Spray",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.2,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":9},1.8]
["*","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":1.484375},0.76]
["*","Mustang Maxx",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Insecticide"},null,null,7,0.2,3,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":1.875},1.1299999999999999]
[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":9},1.8]
[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":3.671875},5.88]
[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($B55,Table2[],7,FALSE))","v":0.15},38.25]
[null,"Dry 2 Points Removed",{"$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($B56,Table2[],7,FALSE))","v":0.1},5.0999999999999996]
[null,"Scouting Irrigated Corn",{"$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,{"$f":"IF(F5=0,E5,F5)","v":14},{"$f":"IF(B62=0,0,J62)","v":14}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K38:K62)","v":330.41}]
[null,"*Insecticide for Spider mites and Western Bean Cutworm respectively."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K34+K64","v":665.78}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$34:$H$34)+$K$64,2)","v":532.29999999999995},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":18.630500000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":684.41049999999996}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
[null,"Real Estate Opportunity^","Gravity (State)",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":7905},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":237.15}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":7905},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F72*I72,2)","v":98.81}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":1053.3705}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":2.6774137254901955}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":4.1308647058823533}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"28-Corn","index":33,"n_rows":246,"n_cols":12,"rows_kept":246,"cut":false,"hidden":false,"merged":[[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],[71,6,71,7],[49,2,49,4],[50,2,50,4],[51,2,51,4],[53,2,53,4],[54,2,54,4],[55,2,55,4],[56,2,56,4],[61,2,61,4],[66,5,66,6],[70,2,70,4],[70,6,70,7],[57,2,57,4],[58,2,58,4],[59,2,59,4],[52,2,52,4],[60,2,60,4],[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],[48,2,48,4],[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4]]}
[]
[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$5,CropInsurance,5,FALSE)","v":14},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"28-Corn, SmartStax RIB Complete, Ridge Till, Continuous, 250 bushel Yield, Gravity Irrigated Diesel, fed by a well"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 28-Corn, SmartStax RIB Complete, Ridge Till, Continuous, 250 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",0.5,null,{"$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$79,9,FALSE)*C12,2)))","v":0.16},{"$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$79,9,FALSE)*C12,2)))","v":0.79},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":1.01},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2.99}]
[2,"Anhydrous Application",1,null,{"$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$79,9,FALSE)*C13,2)))","v":0.87},{"$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$79,15,FALSE)*C13,2)))","v":1.43},{"$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$79,9,FALSE)*C13,2)))","v":9.0500000000000007},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":4.62},18.010000000000002]
[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$79,9,FALSE)*C14,2)))","v":1.35},{"$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$79,9,FALSE)*C14,2)))","v":0.31},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":6.87},{"$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$79,9,FALSE)*C14,2)))","v":13.58},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":4.25},29.36]
[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$79,9,FALSE)*C15,2)))","v":1.26},{"$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$79,15,FALSE)*C15,2)))","v":1.1200000000000001},{"$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$79,9,FALSE)*C15,2)))","v":4.7699999999999996},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":3.84},13.55]
[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$79,9,FALSE)*C16,2)))","v":2.12},{"$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$79,9,FALSE)*C16,2)))","v":0.31},{"$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$79,9,FALSE)*C16,2)))","v":13.58},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":5.18},25.81]
[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$79,9,FALSE)*C17,2)))","v":0.32},{"$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$79,9,FALSE)*C17,2)))","v":1.59},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":2.02},6.01]
[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$79,9,FALSE)*C20,2)))","v":96.17},{"$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$79,9,FALSE)*C20,2)))","v":5.64},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":2.52},{"$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$79,9,FALSE)*C20,2)))","v":12.65},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":4.09},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":162.74}]
[10,"Combine Irr Corn (corn head)",225,null,{"$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$79,9,FALSE)*C21,2))/100)","v":4.9899000000000004},{"$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$79,9,FALSE)*C21,2))/100)","v":7.5590000000000002},{"$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$79,9,FALSE)*C21,2))/100)","v":7.9942999999999991},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2))/100)","v":1.8087},{"$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$79,9,FALSE)*C21,2))/100)","v":36.712299999999999},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2))/100)","v":12.539000000000001},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":71.599999999999994}]
[11,"Cart",{"$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$79,9,FALSE)*C22,2)))","v":0.9},{"$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$79,15,FALSE)*C22,2)))","v":1.36},{"$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$79,9,FALSE)*C22,2)))","v":3.97},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$C22,2)))","v":2.71},11.07]
[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$79,9,FALSE)*C25,2)))","v":1.84},{"$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$79,15,FALSE)*C25,2)))","v":0.67},{"$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$79,9,FALSE)*C25,2)))","v":4.25},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$C25,2)))","v":3.04},12.08]
[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,{"$f":"SUM(E12:E31)","v":62.469899999999996},112.54900000000001,14.654299999999999,19.308700000000002,100.9423,43.298999999999999,353.22]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"2,4-D Ester LV4",{"$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($B37,Table2[],7,FALSE))","v":4.5},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":2.25}]
[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":0.1328125},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":2.13}]
[null,"21-0-0-24S   ",{"$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($B39,Table2[],7,FALSE))","v":0.4},0.34]
[null,"82-0-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,220,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.35},77]
[null,"Corn SmartStax RIB Complete ",{"$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($B41,Table2[],7,FALSE))","v":4.25},{"$f":"IF(B41=0,0,ROUND(G41*H41*J41,2))","v":147.47999999999999}]
[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":3.3},19.8]
[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":17.5},12.6]
[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":0.1328125},4.25]
[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":0.4},0.68]
[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":5.5},13.75]
[null,"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":9},1.8]
[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":1.484375},0.76]
[null,"Mustang Maxx",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Insecticide"},null,null,7,0.2,3,"ounce",{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":1.875},{"$f":"IF(B49=0,0,ROUND(G49*H49*J49,2))","v":1.1299999999999999}]
[null,"Spray",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,8,0.2,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":9},1.8]
[null,"Delaro Complete",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Fungicide"},null,null,8,0.2,8,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":4.140625},6.63]
[null,"Haul Grain Bushels",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Custom"},null,null,12,1,{"$f":"$G$4","v":250},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":0.15},37.5]
[null,"Dry 2 Points Removed",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Custom"},null,null,13,0.1,{"$f":"$G$4","v":250},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":0.1},{"$f":"IF(B53=0,0,ROUND(G53*H53*J53,2))","v":2.5}]
[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($B55,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$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($B58,Table2[],7,FALSE))","v":""},{"$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":14},{"$f":"IF(B62=0,0,J62)","v":14}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K62)","v":359.40000000000003}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K64","v":712.62000000000012}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":568.38},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":19.8933}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":732.51330000000007}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
[null,"Real Estate Opportunity^","Gravity (State)",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":7905},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":237.15}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":7905},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F72*I72,2)","v":98.81}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":1101.4733000000001}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":2.8803331999999999}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":4.4058932000000004}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"29-Corn","index":34,"n_rows":250,"n_cols":12,"rows_kept":250,"cut":false,"hidden":false,"merged":[[70,5,70,6],[74,2,74,4],[74,6,74,7],[75,6,75,7],[60,2,60,4],[61,2,61,4],[62,2,62,4],[63,2,63,4],[64,2,64,4],[65,2,65,4],[59,2,59,4],[47,2,47,4],[49,2,49,4],[51,2,51,4],[52,2,52,4],[50,2,50,4],[53,2,53,4],[54,2,54,4],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[48,2,48,4],[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],[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]]}
[]
[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$5,CropInsurance,5,FALSE)","v":23},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"29-Corn, SmartStax RIB Complete, Panhandle, Conventional Tillage, Continuous, 175 bushel Yield, Gravity Irrigated, fed by canal"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 29-Corn, SmartStax RIB Complete, Panhandle, Conventional Tillage, Continuous, 175 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$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$79,9,FALSE)*C12,2)))","v":3.02},{"$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$79,9,FALSE)*C12,2)))","v":0.28999999999999998},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1.27},{"$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$79,9,FALSE)*C12,2)))","v":12.45},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":3.69},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":23.24}]
[2,"Field Cultivation",1,null,{"$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$79,9,FALSE)*C13,2)))","v":2.17},{"$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$79,15,FALSE)*C13,2)))","v":2.4500000000000002},{"$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$79,9,FALSE)*C13,2)))","v":9.0500000000000007},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.78},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":18.489999999999998}]
[3,"Spray Fertilizer and Herbicide",1,null,{"$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$79,9,FALSE)*C14,2)))","v":0.32},{"$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$79,9,FALSE)*C14,2)))","v":1.59},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":5.04},8.2200000000000006]
[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$79,9,FALSE)*C15,2)))","v":1.08},{"$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$79,15,FALSE)*C15,2)))","v":6.56},{"$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$79,9,FALSE)*C15,2)))","v":5.24},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":9.1199999999999992},25.06]
[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$79,9,FALSE)*C16,2)))","v":1.21},{"$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$79,9,FALSE)*C16,2)))","v":4.13},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":2.64},10]
[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$79,9,FALSE)*C17,2)))","v":1.26},{"$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$79,15,FALSE)*C17,2)))","v":1.1200000000000001},{"$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$79,9,FALSE)*C17,2)))","v":4.7699999999999996},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":3.84},13.55]
[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$79,9,FALSE)*C18,2)))","v":2.12},{"$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$79,15,FALSE)*C18,2)))","v":1.87},{"$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$79,9,FALSE)*C18,2)))","v":13.58},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":5.18},25.81]
[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$79,9,FALSE)*C19,2)))","v":0.32},{"$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$79,9,FALSE)*C19,2)))","v":1.59},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":2.02},6.01]
[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$79,9,FALSE)*C22,2)))","v":5.88},{"$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$79,9,FALSE)*C22,2)))","v":13.18},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$C22,2)))","v":0},39.89]
[12,"Combine Irr Corn (corn head)",175,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$79,9,FALSE)*C23,2))/100)","v":3.8810000000000002},{"$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$79,9,FALSE)*C23,2))/100)","v":5.8792999999999997},{"$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$79,9,FALSE)*C23,2))/100)","v":6.2177999999999995},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2))/100)","v":1.4068000000000001},{"$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$79,9,FALSE)*C23,2))/100)","v":28.554000000000002},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$C23,2))/100)","v":9.7524999999999995},{"$f":"IF(C23>9999,\"\",ROUND(SUM(E23:J23),2))","v":55.69}]
[13,"Cart",{"$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$79,9,FALSE)*C24,2)))","v":0.63},{"$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$79,15,FALSE)*C24,2)))","v":0.95},{"$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$79,9,FALSE)*C24,2)))","v":2.78},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$C24,2)))","v":1.9},7.75]
[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$79,9,FALSE)*C27,2)))","v":1.84},{"$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$79,15,FALSE)*C27,2)))","v":0.67},{"$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$79,9,FALSE)*C27,2)))","v":4.25},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$C27,2)))","v":3.04},12.08]
[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,{"$f":"SUM(E12:E32)","v":44.870999999999995},{"$f":"SUM(F12:F32)","v":19.849299999999999},13.197799999999999,17.706800000000001,101.16400000000002,49.002499999999998,245.79]
[]
[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,"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":0.6},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":48}]
[null,"Balance Flexx",{"$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($B39,Table2[],7,FALSE))","v":6},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":24}]
[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":17.5},36.75]
[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":3.3},26.4]
[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":4.25},115.6]
[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":0.6},48]
[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":0.1953125},{"$f":"IF(B44=0,0,ROUND(G44*H44*J44,2))","v":5.47}]
[null,"21-0-0-24S   ",null,"Additive",null,8,1,1.7,"pounds",{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.4},{"$f":"IF(B45=0,0,ROUND(G45*H45*J45,2))","v":0.68}]
[null,"Status",null,"Herbicide",null,8,0.5,5,"ounce",{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":5.5},{"$f":"IF(B46=0,0,ROUND(G46*H46*J46,2))","v":13.75}]
[null,"Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,9,0.2,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":9},1.8]
[null,"Brigade 2EC",{"$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($B48,Table2[],7,FALSE))","v":1.484375},0.76]
[null,"Mustang Maxx",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Insecticide"},null,null,9,0.2,3,"ounce",{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":1.875},{"$f":"IF(B49=0,0,ROUND(G49*H49*J49,2))","v":1.1299999999999999}]
[null,"Spray",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,10,0.2,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":9},1.8]
[null,"Lucento ",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Fungicide"},null,null,10,0.2,3,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":5.078125},{"$f":"IF(B51=0,0,ROUND(G51*H51*J51,2))","v":3.05}]
[null,"Haul Grain Bushels",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Custom"},null,null,14,1,{"$f":"$G$4","v":175},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":0.15},26.25]
[null,"Dry 2 Points Removed",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Custom"},null,null,15,0.1,{"$f":"$G$4","v":175},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":0.1},1.75]
[null,"Irrigation District O&M Charge",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Other"},null,null,11,1,1,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":40},40]
[null,"Scouting Irrigated Corn",{"$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($B55,Table2[],7,FALSE))","v":13},13]
[null,null,{"$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($B57,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$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($B58,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$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($B59,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$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($B61,Table2[],7,FALSE))","v":""},{"$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":""},{"$f":"IF(B64=0,0,ROUND(G64*H64*J64,2))","v":0}]
[null,null,{"$f":"IF(B65=0,\"\",VLOOKUP($B65,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B65=0,\"\",VLOOKUP($B65,Table2[],5,FALSE))","v":""},{"$f":"IF($B65=0,\"\",VLOOKUP($B65,Table2[],7,FALSE))","v":""},{"$f":"IF(B65=0,0,ROUND(G65*H65*J65,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":23},{"$f":"IF(B66=0,0,J66)","v":23}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K38:K66)","v":431.19000000000005}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K34+K68","v":676.98}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$34:$H$34)+$K$68,2)","v":526.80999999999995},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E71*H71*'General Variables'!$B$12/12","v":18.43835}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K70:K71)","v":695.41835000000003}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
[null,"Real Estate Opportunity^","Gravity (Panhandle)",null,null,{"$f":"IF(C75=0,0,VLOOKUP(C75,RETable,2,FALSE))","v":3545},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F75*I75,2)","v":106.35}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C75=0,0,VLOOKUP(C75,RETable,2,FALSE))","v":3545},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F76*I76,2)","v":44.31}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K72:K76)","v":879.07835}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E71+K71+K74+K76)/G4)","v":3.5574762857142859}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K77/G4)","v":5.0233048571428576}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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],[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4]]}
[]
[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$5,CropInsurance,5,FALSE)","v":14},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"30-Corn, Bt, ECB, RW, & RIB, No Till, Continuous, 245 bushel Yield, Pivot Irrigated Electric"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 30-Corn, Bt, ECB, RW, & RIB, No Till, Continuous, 245 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",0.5,null,{"$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$79,9,FALSE)*C12,2)))","v":0.16},{"$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$79,9,FALSE)*C12,2)))","v":0.79},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":1.01},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2.99}]
[2,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C13,2)))","v":0.32},{"$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$79,9,FALSE)*C13,2)))","v":1.59},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.02},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":6.01}]
[3,"Plant No-Till",1,null,{"$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$79,9,FALSE)*C14,2)))","v":1.34},{"$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$79,15,FALSE)*C14,2)))","v":6.56},{"$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$79,9,FALSE)*C14,2)))","v":5.24},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":9.1199999999999992},25.32]
[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$79,9,FALSE)*C15,2)))","v":26.28},{"$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$79,9,FALSE)*C15,2)))","v":4.01},8,5,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":14.24},67.95]
[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$79,9,FALSE)*C16,2)))","v":0.25},{"$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$79,15,FALSE)*C16,2)))","v":0.89},{"$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$79,9,FALSE)*C16,2)))","v":1.27},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":1.61},4.8]
[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":""},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":""}]
[8,"Combine Irr Corn (corn head)",220,null,{"$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$79,9,FALSE)*C19,2))/100)","v":4.8789999999999996},{"$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$79,9,FALSE)*C19,2))/100)","v":7.3910999999999998},{"$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$79,9,FALSE)*C19,2))/100)","v":7.8167},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2))/100)","v":1.7685},{"$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$79,9,FALSE)*C19,2))/100)","v":35.896500000000003},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2))/100)","v":12.260299999999999},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":70.010000000000005}]
[9,"Cart",{"$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$79,9,FALSE)*C20,2)))","v":0.88},{"$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$79,15,FALSE)*C20,2)))","v":1.33},{"$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$79,9,FALSE)*C20,2)))","v":3.89},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":2.66},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":10.85}]
[10,"Truck","Custom",null,{"$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,{"$f":"SUM(E12:E31)","v":22.518999999999998},{"$f":"SUM(F12:F31)","v":36.621100000000006},11.986699999999999,20.208500000000001,53.676500000000004,42.920299999999997,187.93]
[]
[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":4.5},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":2.25}]
[null,"Glyphosate 5# w/Surfactant",{"$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($B38,Table2[],7,FALSE))","v":0.1328125},{"$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":0.4},0.34]
[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":4.125},140.25]
[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":3.3},19.8]
[null,"32-0-0 (Applied by R2)",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Fertilizer"},null,null,4,1,215,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.6},129]
[null,"Electricity Fixed",null,"Other",null,4,1,1,"acre",{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":45},{"$f":"IF(B44=0,0,ROUND(G44*H44*J44,2))","v":45}]
[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":5.5},22]
[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":6.5},5.2]
[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":1.625},1.3]
[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":0.25},0.6]
[null,"Spray",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.2,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":9},1.8]
["*","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":1.484375},0.76]
["*","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":1.875},1.1299999999999999]
[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":9},2.7]
[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":2.03125},6.09]
[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($B54,Table2[],7,FALSE))","v":0.15},36.75]
[null,"Dry 2 Points Removed",{"$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($B55,Table2[],7,FALSE))","v":0.1},4.9000000000000004]
[null,"Scouting Irrigated Corn",{"$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,{"$f":"IF(F5=0,E5,F5)","v":14},{"$f":"IF(B61=0,0,J61)","v":14}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":502.12999999999994}]
[null,"*Insecticide for Spider mites and Western Bean Cutworm respectively."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":690.06}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":593.47},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":20.771450000000002}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":710.8314499999999}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":8760},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":262.8}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":8760},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F71*I71,2)","v":109.5}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":1116.1314499999999}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":3.0887406122448979}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":4.5556385714285712}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"31-Corn","index":36,"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],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[6,1,6,11],[1,6,1,7],[1,10,1,11],[2,2,2,4],[3,2,3,4],[5,0,5,12]]}
[]
[null,"Region",null,null,null,"Detail","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$5,CropInsurance,5,FALSE)","v":14},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"31-Corn, SmartStax RIB Complete, No Till, Continuous, 250 bushel Yield, Pivot Irrigated Electric"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 31-Corn, SmartStax RIB Complete, No Till, Continuous, 250 bushel Yield"}]
[null,{"$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$79,9,FALSE)*C12,2)))","v":0.16},{"$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$79,9,FALSE)*C12,2)))","v":0.79},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":1.01},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2.99}]
[2,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C13,2)))","v":0.32},{"$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$79,9,FALSE)*C13,2)))","v":1.59},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.02},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":6.01}]
[3,"Plant No-Till",1,null,{"$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$79,9,FALSE)*C14,2)))","v":1.34},{"$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$79,15,FALSE)*C14,2)))","v":6.56},{"$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$79,9,FALSE)*C14,2)))","v":5.24},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":9.1199999999999992},25.32]
[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$79,9,FALSE)*C15,2)))","v":0.25},{"$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$79,15,FALSE)*C15,2)))","v":0.89},{"$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$79,9,FALSE)*C15,2)))","v":1.27},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":1.61},4.8]
[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$79,9,FALSE)*C18,2)))","v":26.28},{"$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$79,9,FALSE)*C18,2)))","v":4.01},8,5,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":14.24},67.95]
[8,"Combine Irr Corn (corn head)",220,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$79,9,FALSE)*C19,2))/100)","v":4.8789999999999996},{"$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$79,9,FALSE)*C19,2))/100)","v":7.3910999999999998},{"$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$79,9,FALSE)*C19,2))/100)","v":7.8167},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2))/100)","v":1.7685},{"$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$79,9,FALSE)*C19,2))/100)","v":35.896500000000003},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2))/100)","v":12.260299999999999},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":70.010000000000005}]
[9,"Cart",{"$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$79,9,FALSE)*C20,2)))","v":0.9},{"$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$79,15,FALSE)*C20,2)))","v":1.36},{"$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$79,9,FALSE)*C20,2)))","v":3.97},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":2.71},11.07]
[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,{"$f":"SUM(E12:E31)","v":22.558999999999997},{"$f":"SUM(F12:F31)","v":36.641100000000002},11.986700000000001,20.238499999999998,53.756500000000003,42.970300000000002,188.14999999999998]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"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":4.5},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":2.25}]
[null,"Glyphosate 5# w/Surfactant",{"$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($B38,Table2[],7,FALSE))","v":0.1328125},{"$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":0.4},0.34]
[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":4.25},147.47999999999999]
[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":3.3},19.8]
[null,"32-0-0 (Applied by R2)",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Fertilizer"},null,null,7,1,220,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.6},132]
[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":0.1328125},3.4]
[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":0.4},0.54]
[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":1.484375},16.63]
[null,"Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,5,0.2,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":9},1.8]
[null,"Brigade 2EC",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Insecticide"},null,null,5,0.2,5.12,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":1.484375},1.52]
[null,"Mustang Maxx",null,"Insecticide",null,5,0.2,3,"ounce",{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":1.875},{"$f":"IF(B49=0,0,ROUND(G49*H49*J49,2))","v":1.1299999999999999}]
[null,"Spray",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.3,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":9},2.7]
[null,"Revytek",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Fungicide"},null,null,6,0.3,8,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":3.671875},{"$f":"IF(B51=0,0,ROUND(G51*H51*J51,2))","v":8.81}]
[null,"Electricity Fixed",null,"Other",null,7,1,1,"acre",{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":45},{"$f":"IF(B52=0,0,ROUND(G52*H52*J52,2))","v":45}]
[null,"Haul Grain Bushels",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Custom"},null,null,10,1,{"$f":"$G$4","v":250},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":0.15},{"$f":"IF(B53=0,0,ROUND(G53*H53*J53,2))","v":37.5}]
[null,"Dry 2 Points Removed",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Custom"},null,null,11,0.1,{"$f":"$G$4","v":250},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":0.1},2.5]
[null,"Scouting Irrigated Corn",{"$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":14},{"$f":"IF(B63=0,0,J63)","v":14}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K63)","v":505.65999999999997}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K65","v":693.81}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$65,2)","v":597.09},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('[2]General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E68*H68*'General Variables'!$B$12/12","v":20.898150000000005}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K68)","v":714.70814999999993}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":8760},"per acre @",null,{"$f":"'[2]General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F72*I72,2)","v":262.8}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":8760},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F73*I73,2)","v":109.5}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K69:K73)","v":1120.0081499999999}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E68+K68+K71+K73)/G4)","v":3.0419526000000001}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K74/G4)","v":4.4800325999999995}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":248,"n_cols":12,"rows_kept":248,"cut":false,"hidden":false,"merged":[[49,2,49,4],[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],[35,5,36,5],[35,6,36,6],[35,7,35,8],[35,9,36,9],[35,11,36,11],[9,8,9,9],[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],[62,2,62,4],[50,2,50,4],[51,2,51,4],[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],[61,2,61,4],[63,2,63,4],[68,5,68,6],[72,2,72,4],[72,6,72,7],[73,6,73,7]]}
[]
[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$5,CropInsurance,5,FALSE)","v":14},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"32-Corn, SmartStax RIB Complete, Strip Till, Continuous, 260 bushel Yield, Pivot Irrigated Electric"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 32-Corn, SmartStax RIB Complete, Strip Till, Continuous, 260 bushel Yield"}]
[null,{"$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$79,9,FALSE)*C12,2)))","v":3.64},{"$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$79,9,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":4.0999999999999996},{"$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$79,9,FALSE)*C12,2)))","v":15.09},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":5.8},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":31.76}]
[2,"Spray Burndown Herbicide",0.5,null,{"$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$79,9,FALSE)*C13,2)))","v":0.16},{"$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$79,9,FALSE)*C13,2)))","v":0.79},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":1.01},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":2.99}]
[3,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C14,2)))","v":0.32},{"$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$79,9,FALSE)*C14,2)))","v":1.59},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.02},{"$f":"IF(C14>9999,\"\",ROUND(SUM(E14:J14),2))","v":6.01}]
[4,"Plant No-Till",1,null,{"$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$79,9,FALSE)*C15,2)))","v":1.34},{"$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$79,15,FALSE)*C15,2)))","v":6.56},{"$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$79,9,FALSE)*C15,2)))","v":5.24},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":9.1199999999999992},25.32]
[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$79,9,FALSE)*C16,2)))","v":0.25},{"$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$79,15,FALSE)*C16,2)))","v":0.89},{"$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$79,9,FALSE)*C16,2)))","v":1.27},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":1.61},4.8]
[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$79,9,FALSE)*C19,2)))","v":26.28},{"$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$79,9,FALSE)*C19,2)))","v":4.01},8,5,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":14.24},67.95]
[9,"Combine Irr Corn (corn head)",230,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$79,9,FALSE)*C20,2))/100)","v":5.1007999999999996},{"$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$79,9,FALSE)*C20,2))/100)","v":7.7270000000000003},{"$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$79,9,FALSE)*C20,2))/100)","v":8.1720000000000006},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2))/100)","v":1.8488999999999998},{"$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$79,9,FALSE)*C20,2))/100)","v":37.528100000000002},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2))/100)","v":12.817600000000001},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":73.19}]
[10,"Cart",{"$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$79,9,FALSE)*C21,2)))","v":0.94},{"$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$79,15,FALSE)*C21,2)))","v":1.42},{"$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$79,9,FALSE)*C21,2)))","v":4.13},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2)))","v":2.82},11.53]
[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,{"$f":"SUM(E13:E32)","v":22.870800000000003},{"$f":"SUM(F13:F32)","v":37.016999999999996},12.342000000000002,20.378900000000002,55.548100000000005,43.637599999999999,{"$f":"SUM(K12:K32)","v":223.54999999999998}]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"2,4-D Ester LV4",{"$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($B38,Table2[],7,FALSE))","v":4.5},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":2.25}]
[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":0.1328125},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":2.13}]
[null,"21-0-0-24S   ",{"$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($B40,Table2[],7,FALSE))","v":0.4},0.34]
[null,"Acuron",{"$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($B42,Table2[],7,FALSE))","v":4.25},147.47999999999999]
[null,"10-34-0",{"$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($B43,Table2[],7,FALSE))","v":3.3},19.8]
[null,"32-0-0 (Applied by R2)",{"$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($B44,Table2[],7,FALSE))","v":0.6},138]
[null,"Glyphosate 5# w/Surfactant",{"$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($B45,Table2[],7,FALSE))","v":0.1328125},3.4]
[null,"21-0-0-24S   ",{"$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($B46,Table2[],7,FALSE))","v":0.4},0.54]
[null,"Armezon Pro",{"$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($B47,Table2[],7,FALSE))","v":1.484375},16.63]
[null,"Spray",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.2,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":9},1.8]
[null,"Brigade 2EC",{"$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($B49,Table2[],7,FALSE))","v":1.484375},0.76]
[null,"Mustang Maxx","Insecticide","Insecticide",null,6,0.2,3,"ounce",{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":1.875},{"$f":"IF(B50=0,0,ROUND(G50*H50*J50,2))","v":1.1299999999999999}]
[null,"Spray",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.3,1,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":9},2.7]
[null,"Revytek",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Fungicide"},null,null,7,0.3,8,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":3.671875},8.81]
[null,"Electricity Fixed",null,"Other",null,8,1,1,"acre",{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":45},{"$f":"IF(B53=0,0,ROUND(G53*H53*J53,2))","v":45}]
[null,"Haul Grain Bushels",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Custom"},null,null,11,1,{"$f":"$G$4","v":260},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":0.15},{"$f":"IF(B54=0,0,ROUND(G54*H54*J54,2))","v":39}]
[null,"Dry 2 Points Removed",{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":"Custom"},null,null,12,0.1,{"$f":"$G$4","v":260},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":0.1},2.6]
[null,"Scouting Irrigated Corn",{"$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":""},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":14},{"$f":"IF(B64=0,0,J64)","v":14}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K38:K64)","v":512.5}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K34+K66","v":736.05}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$34:$H$34)+$K$66,2)","v":605.11},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('[2]General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E69*H69*'General Variables'!$B$12/12","v":21.178850000000004}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K69)","v":757.22884999999997}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C73=0,0,VLOOKUP(C73,RETable,2,FALSE))","v":8760},"per acre @",null,{"$f":"'[2]General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F73*I73,2)","v":262.8}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C73=0,0,VLOOKUP(C73,RETable,2,FALSE))","v":8760},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F74*I74,2)","v":109.5}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K70:K74)","v":1162.5288499999999}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E69+K69+K72+K74)/G4)","v":2.9568801923076924}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K75/G4)","v":4.4712648076923074}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":[[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],[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],[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],[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4]]}
[]
[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$5,CropInsurance,5,FALSE)","v":16},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"33-Corn, Bt, ECB, & RIB, No Till, after Beans, 275 bushel Yield, Pivot Irrigated Electric"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 33-Corn, Bt, ECB, & RIB, No Till, after Beans, 275 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",0.5,null,{"$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$79,9,FALSE)*C12,2)))","v":0.16},{"$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$79,9,FALSE)*C12,2)))","v":0.79},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":1.01},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2.99}]
[2,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C13,2)))","v":0.32},{"$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$79,9,FALSE)*C13,2)))","v":1.59},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.02},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":6.01}]
[3,"Plant No-Till",1,null,{"$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$79,9,FALSE)*C14,2)))","v":1.34},{"$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$79,15,FALSE)*C14,2)))","v":6.56},{"$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$79,9,FALSE)*C14,2)))","v":5.24},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":9.1199999999999992},25.32]
[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$79,9,FALSE)*C15,2)))","v":26.28},{"$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$79,9,FALSE)*C15,2)))","v":4.01},8,5,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":14.24},67.95]
[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$79,9,FALSE)*C16,2)))","v":0.32},{"$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$79,9,FALSE)*C16,2)))","v":1.59},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":2.02},6.01]
[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":""},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":""}]
[8,"Combine Irr Corn (corn head)",240,null,{"$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$79,9,FALSE)*C19,2))/100)","v":5.3225999999999996},{"$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$79,9,FALSE)*C19,2))/100)","v":8.0629999999999988},{"$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$79,9,FALSE)*C19,2))/100)","v":8.5273000000000003},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2))/100)","v":1.9293},{"$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$79,9,FALSE)*C19,2))/100)","v":39.159799999999997},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2))/100)","v":13.3749},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":76.38}]
[9,"Cart",{"$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$79,9,FALSE)*C20,2)))","v":0.99},{"$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$79,15,FALSE)*C20,2)))","v":1.5},{"$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$79,9,FALSE)*C20,2)))","v":4.37},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":2.99},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":12.19}]
[10,"Truck","Custom",null,{"$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,{"$f":"SUM(E12:E31)","v":23.4026},{"$f":"SUM(F12:F31)","v":37.473000000000006},12.6973,20.7593,57.739799999999995,44.774900000000002,196.85000000000002]
[]
[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":0.1328125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":4.25}]
[null,"2,4-D Ester LV4",{"$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($B38,Table2[],7,FALSE))","v":4.5},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":4.5}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,1,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.4},0.68]
[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":1.625},2.6]
[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":0.4},1]
[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":3.75},143.25]
[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":3.3},{"$f":"IF(B44=0,0,ROUND(G44*H44*J44,2))","v":19.8}]
[null,"32-0-0 (Applied by R2)",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Fertilizer"},null,null,4,1,200,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.6},{"$f":"IF(B45=0,0,ROUND(G45*H45*J45,2))","v":120}]
[null,"Electricity Fixed",null,"Other",null,4,1,1,"acre",{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":45},{"$f":"IF(B46=0,0,ROUND(G46*H46*J46,2))","v":45}]
[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":1.484375},20.78]
[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":6.5},6.5]
[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":1.625},0.81]
[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":0.25},0.75]
[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":9},4.5]
["*","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":1.484375},3.8]
["*","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":1.875},2.81]
[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":9},5.4]
[null,"Delaro Complete",{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":"Fungicide"},null,null,7,0.6,12,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":4.140625},29.81]
[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($B56,Table2[],7,FALSE))","v":0.15},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":41.25}]
[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($B57,Table2[],7,FALSE))","v":0.1},8.25]
[null,"Scouting Irrigated Corn",{"$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":16},{"$f":"IF(B62=0,0,J62)","v":16}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K62)","v":547.87}]
[null,"*Insecticide for Spider mites and Western Bean Cutworm respectively."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K64","v":744.72}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":642.20000000000005},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":22.477000000000004}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":767.197}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":8760},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":262.8}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":8760},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F72*I72,2)","v":109.5}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":1172.4970000000001}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":2.9351890909090912}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":4.2636254545454548}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[61,2,61,4],[66,5,66,6],[70,2,70,4],[70,6,70,7],[71,6,71,7],[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],[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],[46,2,46,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[6,1,6,11],[1,6,1,7],[1,10,1,11],[2,2,2,4],[3,2,3,4],[5,0,5,12]]}
[]
[null,"Region",null,null,null,"Detail","Enlist, 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$5,CropInsurance,5,FALSE)","v":16},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"34-Corn, Enlist, Bt, ECB, & RIB, No Till, after Beans, 275 bushel Yield, Pivot Irrigated Electric"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 34-Corn, Enlist, Bt, ECB, & RIB, No Till, after Beans, 275 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",0.5,null,{"$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$79,9,FALSE)*C12,2)))","v":0.16},{"$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$79,9,FALSE)*C12,2)))","v":0.79},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":1.01},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2.99}]
[2,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C13,2)))","v":0.32},{"$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$79,9,FALSE)*C13,2)))","v":1.59},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.02},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":6.01}]
[3,"Plant No-Till",1,null,{"$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$79,9,FALSE)*C14,2)))","v":1.34},{"$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$79,15,FALSE)*C14,2)))","v":6.56},{"$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$79,9,FALSE)*C14,2)))","v":5.24},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":9.1199999999999992},25.32]
[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$79,9,FALSE)*C15,2)))","v":26.28},{"$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$79,9,FALSE)*C15,2)))","v":4.01},8,5,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":14.24},67.95]
[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$79,9,FALSE)*C16,2)))","v":0.32},{"$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$79,9,FALSE)*C16,2)))","v":1.59},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":2.02},6.01]
[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":""},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":""}]
[8,"Combine Irr Corn (corn head)",240,null,{"$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$79,9,FALSE)*C19,2))/100)","v":5.3225999999999996},{"$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$79,9,FALSE)*C19,2))/100)","v":8.0629999999999988},{"$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$79,9,FALSE)*C19,2))/100)","v":8.5273000000000003},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2))/100)","v":1.9293},{"$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$79,9,FALSE)*C19,2))/100)","v":39.159799999999997},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2))/100)","v":13.3749},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":76.38}]
[9,"Cart",{"$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$79,9,FALSE)*C20,2)))","v":0.99},{"$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$79,15,FALSE)*C20,2)))","v":1.5},{"$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$79,9,FALSE)*C20,2)))","v":4.37},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":2.99},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":12.19}]
[10,"Truck","Custom",null,{"$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,{"$f":"SUM(E12:E31)","v":23.4026},{"$f":"SUM(F12:F31)","v":37.473000000000006},12.6973,20.7593,57.739799999999995,44.774900000000002,196.85000000000002]
[]
[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":0.1328125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":2.13}]
[null,"2,4-D Ester LV4",{"$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($B38,Table2[],7,FALSE))","v":4.5},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":2.25}]
[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":0.4},0.34]
[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":1.625},2.6]
[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":0.4},1]
[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":3.3},{"$f":"IF(B44=0,0,ROUND(G44*H44*J44,2))","v":19.8}]
[null,"32-0-0 (Applied by R2)",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Fertilizer"},null,null,4,1,200,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.6},{"$f":"IF(B45=0,0,ROUND(G45*H45*J45,2))","v":120}]
[null,"Electricity Fixed",null,"Other",null,4,1,1,"acre",{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":45},{"$f":"IF(B46=0,0,ROUND(G46*H46*J46,2))","v":45}]
[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":0.4296875},32.659999999999997]
[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":1.625},0.81]
[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":0.25},0.75]
[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":9},4.5]
["*","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":1.484375},3.8]
["*","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":1.875},2.81]
[null,"Spray",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.6,1,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":9},5.4]
[null,"Lucento ",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Fungicide"},null,null,7,0.6,4,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":5.078125},12.19]
[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($B55,Table2[],7,FALSE))","v":0.15},41.25]
[null,"Dry 2 Points Removed",{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":"Custom"},null,null,11,0.2,{"$f":"$G$4","v":275},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":0.1},5.5]
[null,"Scouting Irrigated Corn",{"$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":16},{"$f":"IF(B62=0,0,J62)","v":16}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K62)","v":523.4}]
[null,"*Insecticide for Spider mites and Western Bean Cutworm respectively."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K64","v":720.25}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":617.73},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":21.620549999999998}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":741.87054999999998}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":8760},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":262.8}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":8760},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F72*I72,2)","v":109.5}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":1147.17055}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":2.8430929090909092}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":4.1715292727272733}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[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],[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],[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],[9,1,10,1],[9,2,10,2],[9,4,10,4],[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","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$5,CropInsurance,5,FALSE)","v":16},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"35-Corn, Bt, ECB, RR2, LL, & RIB, No Till, after Beans, 275 bushel Yield, Pivot Irrigated Electric"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 35-Corn, Bt, ECB, RR2, LL, & RIB, No Till, after Beans, 275 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",0.5,null,{"$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$79,9,FALSE)*C12,2)))","v":0.16},{"$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$79,9,FALSE)*C12,2)))","v":0.79},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":1.01},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2.99}]
[2,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C13,2)))","v":0.32},{"$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$79,9,FALSE)*C13,2)))","v":1.59},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.02},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":6.01}]
[3,"Plant No-Till",1,null,{"$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$79,9,FALSE)*C14,2)))","v":1.34},{"$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$79,15,FALSE)*C14,2)))","v":6.56},{"$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$79,9,FALSE)*C14,2)))","v":5.24},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":9.1199999999999992},25.32]
[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$79,9,FALSE)*C15,2)))","v":26.28},{"$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$79,9,FALSE)*C15,2)))","v":4.01},8,5,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":14.24},67.95]
[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$79,9,FALSE)*C16,2)))","v":0.32},{"$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$79,9,FALSE)*C16,2)))","v":1.59},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":2.02},6.01]
[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":""},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":""}]
[8,"Combine Dryland Corn (corn head)",240,null,{"$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$79,9,FALSE)*C19,2))/100)","v":5.0769000000000002},{"$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$79,9,FALSE)*C19,2))/100)","v":7.6908000000000003},{"$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$79,9,FALSE)*C19,2))/100)","v":8.1336999999999993},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2))/100)","v":1.018},{"$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$79,9,FALSE)*C19,2))/100)","v":37.352399999999996},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2))/100)","v":15.2477},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":74.52}]
[9,"Cart",{"$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$79,9,FALSE)*C20,2)))","v":0.99},{"$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$79,15,FALSE)*C20,2)))","v":1.5},{"$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$79,9,FALSE)*C20,2)))","v":4.37},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":2.99},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":12.19}]
[10,"Truck","Custom",null,{"$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,{"$f":"SUM(E12:E31)","v":23.1569},{"$f":"SUM(F12:F31)","v":37.100800000000007},12.303699999999999,19.847999999999999,55.932399999999994,46.6477,194.99]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"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":0.1328125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":2.13}]
[null,"2,4-D Ester LV4",{"$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($B38,Table2[],7,FALSE))","v":4.5},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":2.25}]
[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":0.4},0.34]
[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":1.625},2.6]
[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":0.4},1]
[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":3.75},143.25]
[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":3.3},{"$f":"IF(B44=0,0,ROUND(G44*H44*J44,2))","v":19.8}]
[null,"32-0-0 (Applied by R2)",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Fertilizer"},null,null,4,1,200,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.6},{"$f":"IF(B45=0,0,ROUND(G45*H45*J45,2))","v":120}]
[null,"Electricity Fixed",null,"Other",null,4,1,1,"acre",{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":45},{"$f":"IF(B46=0,0,ROUND(G46*H46*J46,2))","v":45}]
[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":24},{"$f":"IF(B48=0,0,ROUND(G48*H48*J48,2))","v":18}]
[null,"Crop Oil Concentrate",{"$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($B49,Table2[],7,FALSE))","v":1.625},0.81]
[null,"UAN",{"$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($B50,Table2[],7,FALSE))","v":0.25},0.75]
[null,"Spray",{"$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($B51,Table2[],7,FALSE))","v":9},4.5]
["*","Brigade 2EC",{"$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($B52,Table2[],7,FALSE))","v":1.484375},3.8]
["*","Mustang Maxx",{"$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($B53,Table2[],7,FALSE))","v":1.875},2.81]
[null,"Spray",{"$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($B54,Table2[],7,FALSE))","v":9},5.4]
[null,"Miravis Neo",{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":"Fungicide"},null,null,7,0.6,13.7,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":2.03125},16.7]
[null,"Haul Grain Bushels",{"$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($B56,Table2[],7,FALSE))","v":0.15},41.25]
[null,"Dry 2 Points Removed",{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":"Custom"},null,null,11,0.2,{"$f":"$G$4","v":275},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":0.1},5.5]
[null,"Scouting Irrigated Corn",{"$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":16},{"$f":"IF(B61=0,0,J61)","v":16}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":543.02}]
[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,{"$f":"K33+K63","v":738.01}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":635.42999999999995},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":22.24005}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":760.25004999999999}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":8760},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":262.8}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":8760},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F71*I71,2)","v":109.5}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":1165.5500500000001}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":2.9097092727272726}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":4.238363818181818}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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],[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4]]}
[]
[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$5,CropInsurance,5,FALSE)","v":14},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"36-Corn, Bt, ECB, RW, & RIB, Conventional Tillage, Continuous, 235 bushel Yield, Pivot Irrigated Diesel"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 36-Corn, Bt, ECB, RW, & RIB, Conventional Tillage, Continuous, 235 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$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$79,9,FALSE)*C12,2)))","v":3.02},{"$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$79,9,FALSE)*C12,2)))","v":0.28999999999999998},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1.27},{"$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$79,9,FALSE)*C12,2)))","v":12.45},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":3.69},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":23.24}]
[2,"Field Cultivation",1,null,{"$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$79,9,FALSE)*C13,2)))","v":2.17},{"$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$79,15,FALSE)*C13,2)))","v":2.4500000000000002},{"$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$79,9,FALSE)*C13,2)))","v":9.0500000000000007},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.78},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":18.489999999999998}]
[3,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C14,2)))","v":0.32},{"$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$79,9,FALSE)*C14,2)))","v":1.59},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.02},6.01]
[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$79,9,FALSE)*C15,2)))","v":1.08},{"$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$79,15,FALSE)*C15,2)))","v":6.56},{"$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$79,9,FALSE)*C15,2)))","v":5.24},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":9.1199999999999992},25.06]
[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$79,9,FALSE)*C16,2)))","v":1.26},{"$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$79,15,FALSE)*C16,2)))","v":1.1200000000000001},{"$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$79,9,FALSE)*C16,2)))","v":4.7699999999999996},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":3.84},13.55]
[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$79,9,FALSE)*C17,2)))","v":0.32},{"$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$79,15,FALSE)*C17,2)))","v":0.28000000000000003},{"$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$79,9,FALSE)*C17,2)))","v":1.19},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":0.96},3.39]
[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$79,9,FALSE)*C20,2)))","v":95.7},{"$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$79,9,FALSE)*C20,2)))","v":5.0999999999999996},8,{"$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$79,9,FALSE)*C20,2)))","v":9.68},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":20.57},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":154.1}]
[10,"Combine Irr Corn (corn head)",220,null,{"$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$79,9,FALSE)*C21,2))/100)","v":4.8789999999999996},{"$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$79,9,FALSE)*C21,2))/100)","v":7.3910999999999998},{"$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$79,9,FALSE)*C21,2))/100)","v":7.8167},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2))/100)","v":1.7685},{"$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$79,9,FALSE)*C21,2))/100)","v":35.896500000000003},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2))/100)","v":12.260299999999999},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":70.010000000000005}]
[11,"Cart",{"$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$79,9,FALSE)*LEFT(C22,3),2))","v":0.85},{"$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$79,9,FALSE)*LEFT(C22,3),2))","v":0.05},{"$f":"IF(B22=0,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*LEFT(C22,3),2))","v":1.28},{"$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$79,9,FALSE)*LEFT(C22,3),2))","v":3.73},{"$f":"IF(B22=0,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*LEFT(C22,3),2))","v":2.5499999999999998},{"$f":"SUM(E22:J22)","v":10.419999999999998}]
[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,{"$f":"SUM(E12:E31)","v":33.319000000000003},{"$f":"SUM(F12:F31)","v":112.11109999999999},13.616700000000002,23.8385,83.596500000000006,57.790300000000002,324.27]
[]
[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":6},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":24}]
[null,"Bicep II Magnum",{"$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($B38,Table2[],7,FALSE))","v":17.5},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":36.75}]
[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":4.125},134.47999999999999]
[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":3.3},19.8]
[null,"32-0-0 (Applied by R2)",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Fertilizer"},null,null,9,1,205,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.6},{"$f":"IF(B41=0,0,ROUND(G41*H41*J41,2))","v":123}]
[null,"Spray",{"$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($B42,Table2[],7,FALSE))","v":9},{"$f":"IF(B42=0,0,ROUND(G42*H42*J42,2))","v":2.7}]
["*","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":1.484375},{"$f":"IF(B43=0,0,ROUND(G43*H43*J43,2))","v":0.76}]
["*","Mustang Maxx",{"$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($B44,Table2[],7,FALSE))","v":1.875},1.1299999999999999]
[null,"Spray",{"$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($B45,Table2[],7,FALSE))","v":9},2.7]
[null,"Revytek",{"$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($B46,Table2[],7,FALSE))","v":3.671875},8.81]
[null,"Haul Grain Bushels",{"$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($B47,Table2[],7,FALSE))","v":0.15},35.25]
[null,"Dry 2 Points Removed",{"$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($B48,Table2[],7,FALSE))","v":0.1},4.7]
[null,"Scouting Irrigated Corn",{"$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,{"$f":"IF(F5=0,E5,F5)","v":14},{"$f":"IF(B61=0,0,J61)","v":14}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":421.07999999999993}]
[null,"*Insecticide for Spider mites and Western Bean Cutworm respectively."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":745.34999999999991}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":603.97},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":21.138950000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":766.48894999999993}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":8760},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":262.8}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":8760},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F71*I71,2)","v":109.5}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":1171.7889499999999}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":3.2664210638297875}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":4.9863359574468085}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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],[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],[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4]]}
[]
[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$5,CropInsurance,5,FALSE)","v":14},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"37-Corn, Bt, ECB, & RIB, Conventional Tillage, after Beans, 245 bushel Yield, Pivot Irrigated Diesel"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 37-Corn, Bt, ECB, & RIB, Conventional Tillage, after Beans, 245 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Field Cultivation",1,null,{"$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$79,9,FALSE)*C12,2)))","v":2.17},{"$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$79,15,FALSE)*C12,2)))","v":2.4500000000000002},{"$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$79,9,FALSE)*C12,2)))","v":9.0500000000000007},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.78},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":18.489999999999998}]
[2,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C13,2)))","v":0.32},{"$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$79,9,FALSE)*C13,2)))","v":1.59},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.02},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":6.01}]
[3,"Plant",1,null,{"$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$79,9,FALSE)*C14,2)))","v":1.08},{"$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$79,15,FALSE)*C14,2)))","v":6.56},{"$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$79,9,FALSE)*C14,2)))","v":5.24},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":9.1199999999999992},25.06]
[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$79,9,FALSE)*C15,2)))","v":1.26},{"$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$79,15,FALSE)*C15,2)))","v":1.1200000000000001},{"$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$79,9,FALSE)*C15,2)))","v":4.7699999999999996},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":3.84},13.55]
[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$79,9,FALSE)*C16,2)))","v":0.32},{"$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$79,15,FALSE)*C16,2)))","v":0.28000000000000003},{"$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$79,9,FALSE)*C16,2)))","v":1.19},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":0.96},3.39]
[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$79,9,FALSE)*C19,2)))","v":95.7},{"$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$79,9,FALSE)*C19,2)))","v":5.0999999999999996},8,{"$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$79,9,FALSE)*C19,2)))","v":9.68},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":20.57},154.1]
[9,"Combine Irr Corn (corn head)",225,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$79,9,FALSE)*C20,2))/100)","v":4.9899000000000004},{"$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$79,9,FALSE)*C20,2))/100)","v":7.5590000000000002},{"$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$79,9,FALSE)*C20,2))/100)","v":7.9942999999999991},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2))/100)","v":1.8087},{"$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$79,9,FALSE)*C20,2))/100)","v":36.712299999999999},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2))/100)","v":12.539000000000001},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":71.599999999999994}]
[10,"Cart",{"$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$79,9,FALSE)*C21,2)))","v":0.88},{"$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$79,15,FALSE)*C21,2)))","v":1.33},{"$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$79,9,FALSE)*C21,2)))","v":3.89},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2)))","v":2.66},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":10.85}]
[11,"Truck","Custom",null,{"$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,{"$f":"SUM(E12:E31)","v":30.989899999999999},{"$f":"SUM(F12:F31)","v":109.289},13.504300000000001,22.658700000000003,72.122299999999996,54.489000000000004,303.05]
[]
[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,"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":6},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":24}]
[null,"Bicep II Magnum",{"$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($B38,Table2[],7,FALSE))","v":17.5},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":36.75}]
[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":3.75},127.5]
[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":3.3},19.8]
[null,"32-0-0 (Applied by R2)",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Fertilizer"},null,null,8,1,170,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.6},{"$f":"IF(B41=0,0,ROUND(G41*H41*J41,2))","v":102}]
[null,"Spray",{"$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($B42,Table2[],7,FALSE))","v":9},{"$f":"IF(B42=0,0,ROUND(G42*H42*J42,2))","v":2.7}]
["*","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":1.484375},{"$f":"IF(B43=0,0,ROUND(G43*H43*J43,2))","v":0.76}]
["*","Mustang Maxx",{"$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($B44,Table2[],7,FALSE))","v":1.875},1.1299999999999999]
[null,"Spray",{"$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($B45,Table2[],7,FALSE))","v":9},2.7]
[null,"Delaro Complete",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Fungicide"},null,null,7,0.3,8,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":4.140625},9.94]
[null,"Haul Grain Bushels",{"$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($B47,Table2[],7,FALSE))","v":0.15},36.75]
[null,"Dry 2 Points Removed",{"$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($B48,Table2[],7,FALSE))","v":0.1},4.9000000000000004]
[null,"Scouting Irrigated Corn",{"$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,{"$f":"IF(F5=0,E5,F5)","v":14},{"$f":"IF(B61=0,0,J61)","v":14}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":395.92999999999995}]
[null,"*Insecticide for Spider mites and Western Bean Cutworm respectively."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":698.98}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":572.37},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":20.032950000000003}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":719.01295000000005}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":8760},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":262.8}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":8760},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F71*I71,2)","v":109.5}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":1124.31295}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":2.9996038775510208}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":4.5890324489795917}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"38-Corn","index":43,"n_rows":246,"n_cols":12,"rows_kept":246,"cut":false,"hidden":false,"merged":[[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],[55,2,55,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[48,2,48,4],[49,2,49,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[50,2,50,4],[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],[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]]}
[]
[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$5,CropInsurance,5,FALSE)","v":23},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"38-Corn, SmartStax RIB Complete, Panhandle, Conventional Tillage, Continuous, 175 bushel Yield, Pivot Irrigated Electric"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 38-Corn, SmartStax RIB Complete, Panhandle, Conventional Tillage, Continuous, 175 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$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$79,9,FALSE)*C12,2)))","v":3.02},{"$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$79,9,FALSE)*C12,2)))","v":0.28999999999999998},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1.27},{"$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$79,9,FALSE)*C12,2)))","v":12.45},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":3.69},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":23.24}]
[2,"Field Cultivation",1,null,{"$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$79,9,FALSE)*C13,2)))","v":2.17},{"$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$79,15,FALSE)*C13,2)))","v":2.4500000000000002},{"$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$79,9,FALSE)*C13,2)))","v":9.0500000000000007},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.78},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":18.489999999999998}]
[3,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C14,2)))","v":0.32},{"$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$79,9,FALSE)*C14,2)))","v":1.59},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.02},6.01]
[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$79,9,FALSE)*C15,2)))","v":1.08},{"$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$79,15,FALSE)*C15,2)))","v":6.56},{"$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$79,9,FALSE)*C15,2)))","v":5.24},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":9.1199999999999992},25.06]
[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$79,9,FALSE)*C16,2)))","v":1.26},{"$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$79,15,FALSE)*C16,2)))","v":1.1200000000000001},{"$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$79,9,FALSE)*C16,2)))","v":4.7699999999999996},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":3.84},13.55]
[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$79,9,FALSE)*C20,2)))","v":37.96},{"$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$79,9,FALSE)*C20,2)))","v":5.8},8,{"$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$79,9,FALSE)*C20,2)))","v":10.15},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":20.57},97.53]
[10,"Combine Irr Corn (corn head)",{"$f":"$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$79,9,FALSE)*C21,2))/100)","v":5.8792999999999997},{"$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$79,9,FALSE)*C21,2))/100)","v":6.2177999999999995},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2))/100)","v":1.4068000000000001},{"$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$79,9,FALSE)*C21,2))/100)","v":28.554000000000002},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2))/100)","v":9.7524999999999995},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":55.69}]
[11,"Cart",{"$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$79,9,FALSE)*C22,2)))","v":0.63},{"$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$79,15,FALSE)*C22,2)))","v":0.95},{"$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$79,9,FALSE)*C22,2)))","v":2.78},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$C22,2)))","v":1.9},7.75]
[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":52.319300000000005},12.687799999999998,22.866800000000001,74.584000000000003,53.672499999999992,247.32]
[]
[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":6},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":24}]
[null,"Bicep II Magnum",{"$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($B38,Table2[],7,FALSE))","v":17.5},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":36.75}]
[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":3.3},26.4]
[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":4.25},115.6]
[null,"32-0-0 (Applied by R2)",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Fertilizer"},null,null,8,1,165,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.6},99]
[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":9},9]
[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":0.1328125},4.25]
[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":1.484375},16.63]
[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":0.4},0.54]
[null,"Aerial Spray",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.2,1,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":11},2.2000000000000002]
[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":1.484375},0.76]
[null,"Mustang Maxx",null,"Insecticide",null,7,0.2,3,"ounce",{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":1.875},{"$f":"IF(B48=0,0,ROUND(G48*H48*J48,2))","v":1.1299999999999999}]
[null,"Aerial Spray",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,8,0.2,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":11},2.2000000000000002]
[null,"Lucento ",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Fungicide"},null,null,8,0.2,3,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":5.078125},3.05]
[null,"Electricity Fixed",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Other"},null,null,9,1,1,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":45},{"$f":"IF(B51=0,0,ROUND(G51*H51*J51,2))","v":45}]
[null,"Haul Grain Bushels",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Custom"},null,null,12,1,{"$f":"$G$4","v":175},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":0.15},26.25]
[null,"Dry 2 Points Removed",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Custom"},null,null,13,0.1,{"$f":"$G$4","v":175},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":0.1},1.75]
[null,"Scouting Irrigated Corn",{"$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($B55,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$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,{"$f":"IF(F5=0,E5,F5)","v":23},{"$f":"IF(B62=0,0,J62)","v":23}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K62)","v":450.51}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K64","v":697.82999999999993}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":569.57000000000005},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":19.934950000000004}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":717.76494999999989}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
[null,"Real Estate Opportunity^","Pivot (Panhandle)",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":3915},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":117.45}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":3915},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F72*I72,2)","v":48.94}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":917.15494999999987}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":3.8368282857142861}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":5.2408854285714277}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"39-Corn","index":44,"n_rows":246,"n_cols":12,"rows_kept":246,"cut":false,"hidden":false,"merged":[[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],[55,2,55,4],[44,2,44,4],[45,2,45,4],[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],[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],[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]]}
[]
[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$5,CropInsurance,5,FALSE)","v":24},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"39-Corn, Bt, ECB, RR2, LL, & RIB, Panhandle, Conventional Tillage, after Beans, 185 bushel Yield, Pivot Irrigated Electric"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 39-Corn, Bt, ECB, RR2, LL, & RIB, Panhandle, Conventional Tillage, after Beans, 185 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Field Cultivation",1,null,{"$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$79,9,FALSE)*C12,2)))","v":2.17},{"$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$79,15,FALSE)*C12,2)))","v":2.4500000000000002},{"$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$79,9,FALSE)*C12,2)))","v":9.0500000000000007},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.78},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":18.489999999999998}]
[2,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C13,2)))","v":0.32},{"$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$79,9,FALSE)*C13,2)))","v":1.59},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.02},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":6.01}]
[3,"Plant",1,null,{"$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$79,9,FALSE)*C14,2)))","v":1.08},{"$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$79,15,FALSE)*C14,2)))","v":6.56},{"$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$79,9,FALSE)*C14,2)))","v":5.24},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":9.1199999999999992},25.06]
[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$79,9,FALSE)*C15,2)))","v":1.26},{"$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$79,15,FALSE)*C15,2)))","v":1.1200000000000001},{"$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$79,9,FALSE)*C15,2)))","v":4.7699999999999996},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":3.84},13.55]
[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$79,9,FALSE)*C19,2)))","v":37.96},{"$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$79,9,FALSE)*C19,2)))","v":5.8},8,{"$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$79,9,FALSE)*C19,2)))","v":10.15},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":20.57},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":97.53}]
[9,"Combine Irr Corn (corn head)",{"$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$79,9,FALSE)*C20,2))/100)","v":6.2151999999999994},{"$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$79,9,FALSE)*C20,2))/100)","v":6.5730999999999993},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2))/100)","v":1.4871000000000001},{"$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$79,9,FALSE)*C20,2))/100)","v":30.185700000000001},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2))/100)","v":10.309800000000001},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":58.87}]
[10,"Cart",{"$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$79,9,FALSE)*C21,2)))","v":0.67},{"$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$79,15,FALSE)*C21,2)))","v":1.01},{"$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$79,9,FALSE)*C21,2)))","v":2.94},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2)))","v":2.0099999999999998},8.2100000000000009]
[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":49.675200000000004},12.763099999999998,21.737100000000005,63.925699999999992,50.649799999999999,227.72]
[]
[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":6},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":24}]
[null,"Bicep II Magnum",{"$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($B38,Table2[],7,FALSE))","v":17.5},36.75]
[null,"10-34-0",{"$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($B39,Table2[],7,FALSE))","v":3.3},26.4]
[null,"Corn Bt, ECB, RR2, LL, & RIB",{"$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($B40,Table2[],7,FALSE))","v":3.75},108]
[null,"32-0-0 (Applied by R2)",{"$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($B41,Table2[],7,FALSE))","v":0.6},84]
[null,"Spray",{"$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($B42,Table2[],7,FALSE))","v":9},7.2]
[null,"DiFlexx DUO",{"$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($B43,Table2[],7,FALSE))","v":0.9375},24]
[null,"Crop Oil Concentrate",null,"Additive",null,5,0.8,1.6,"pint",{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":1.625},{"$f":"IF(B44=0,0,ROUND(G44*H44*J44,2))","v":2.08}]
[null,"Aerial Spray",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.2,1,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":11},2.2000000000000002]
[null,"Brigade 2EC",{"$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($B46,Table2[],7,FALSE))","v":1.484375},0.76]
[null,"Mustang Maxx",null,"Insecticide",null,6,0.2,3,"ounce",{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":1.875},{"$f":"IF(B47=0,0,ROUND(G47*H47*J47,2))","v":1.1299999999999999}]
[null,"Aerial Spray",{"$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($B48,Table2[],7,FALSE))","v":11},2.2000000000000002]
[null,"Miravis Neo",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Fungicide"},null,null,7,0.2,10,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":2.03125},4.0599999999999996]
[null,"Electricity Fixed",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Other"},null,null,8,1,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":45},{"$f":"IF(B50=0,0,ROUND(G50*H50*J50,2))","v":45}]
[null,"Haul Grain Bushels",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,11,1,{"$f":"$G$4","v":185},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":0.15},{"$f":"IF(B51=0,0,ROUND(G51*H51*J51,2))","v":27.75}]
[null,"Dry 2 Points Removed",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Custom"},null,null,12,0.1,{"$f":"$G$4","v":185},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":0.1},1.85]
[null,"Scouting Irrigated Corn",{"$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($B54,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$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,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":24},{"$f":"IF(B62=0,0,J62)","v":24}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K62)","v":434.37999999999994}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K64","v":662.09999999999991}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":547.53},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":19.163550000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":681.2635499999999}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
[null,"Real Estate Opportunity^","Pivot (Panhandle)",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":3915},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":117.45}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":3915},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F72*I72,2)","v":48.94}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":880.65355}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":3.5061272972972972}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":4.7602894594594591}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"40-Corn","index":45,"n_rows":248,"n_cols":12,"rows_kept":248,"cut":false,"hidden":false,"merged":[[44,2,44,4],[50,2,50,4],[52,2,52,4],[51,2,51,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[48,2,48,4],[46,2,46,4],[40,2,40,4],[41,2,41,4],[43,2,43,4],[45,2,45,4],[73,6,73,7],[53,2,53,4],[54,2,54,4],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[63,2,63,4],[68,5,68,6],[72,2,72,4],[72,6,72,7],[59,2,59,4],[60,2,60,4],[61,2,61,4],[62,2,62,4],[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[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]]}
[]
[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$5,CropInsurance,5,FALSE)","v":14},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"40-Corn, SmartStax RIB Complete, Conventional Tillage, Continuous, 240 bushel Yield, Pivot Irrigated Electric"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 40-Corn, SmartStax RIB Complete, Conventional Tillage, Continuous, 240 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$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$79,9,FALSE)*C12,2)))","v":3.02},{"$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$79,9,FALSE)*C12,2)))","v":0.28999999999999998},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1.27},{"$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$79,9,FALSE)*C12,2)))","v":12.45},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":3.69},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":23.24}]
[2,"Field Cultivation",1,null,{"$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$79,9,FALSE)*C13,2)))","v":2.17},{"$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$79,15,FALSE)*C13,2)))","v":2.4500000000000002},{"$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$79,9,FALSE)*C13,2)))","v":9.0500000000000007},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.78},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":18.489999999999998}]
[3,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C14,2)))","v":0.32},{"$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$79,9,FALSE)*C14,2)))","v":1.59},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.02},6.01]
[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$79,9,FALSE)*C15,2)))","v":1.08},{"$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$79,15,FALSE)*C15,2)))","v":6.56},{"$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$79,9,FALSE)*C15,2)))","v":5.24},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":9.1199999999999992},25.06]
[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$79,9,FALSE)*C16,2)))","v":1.26},{"$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$79,15,FALSE)*C16,2)))","v":1.1200000000000001},{"$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$79,9,FALSE)*C16,2)))","v":4.7699999999999996},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":3.84},13.55]
[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$79,9,FALSE)*C17,2)))","v":0.32},{"$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$79,15,FALSE)*C17,2)))","v":0.28000000000000003},{"$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$79,9,FALSE)*C17,2)))","v":1.19},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":0.96},3.39]
[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$79,9,FALSE)*C21,2)))","v":37.96},{"$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$79,9,FALSE)*C21,2)))","v":5.8},8,{"$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$79,9,FALSE)*C21,2)))","v":10.15},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2)))","v":20.57},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":97.53}]
[11,"Combine Irr Corn (corn head)",220,null,{"$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$79,9,FALSE)*C22,2))/100)","v":4.8789999999999996},{"$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$79,9,FALSE)*C22,2))/100)","v":7.3910999999999998},{"$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$79,9,FALSE)*C22,2))/100)","v":7.8167},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2))/100)","v":1.7685},{"$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$79,9,FALSE)*C22,2))/100)","v":35.896500000000003},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$C22,2))/100)","v":12.260299999999999},{"$f":"IF(C22>9999,\"\",ROUND(SUM(E22:J22),2))","v":70.010000000000005}]
[12,"Cart",{"$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$79,9,FALSE)*C23,2)))","v":0.87},{"$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$79,15,FALSE)*C23,2)))","v":1.31},{"$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$79,9,FALSE)*C23,2)))","v":3.81},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$C23,2)))","v":2.61},{"$f":"IF(C23>9999,\"\",ROUND(SUM(E23:J23),2))","v":10.65}]
[13,"Truck","Custom",null,{"$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,{"$f":"SUM(E12:E31)","v":33.359000000000002},54.391100000000002,14.316700000000001,23.868499999999997,84.146500000000003,57.850300000000004,267.92999999999995]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Balance Flexx",{"$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($B37,Table2[],7,FALSE))","v":6},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":24}]
[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":17.5},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":36.75}]
[null,"Corn SmartStax RIB Complete ",{"$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($B39,Table2[],7,FALSE))","v":4.25},141.53]
[null,"10-34-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,4,1,6,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":3.3},19.8]
[null,"Spray",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.2,1,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":9},{"$f":"IF(B41=0,0,ROUND(G41*H41*J41,2))","v":1.8}]
[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":1.484375},0.76]
[null,"Mustang Maxx",null,"Insecticide",null,7,0.2,3,"ounce",{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":1.875},{"$f":"IF(B43=0,0,ROUND(G43*H43*J43,2))","v":1.1299999999999999}]
[null,"Spray",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Custom"},null,null,8,0.3,1,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":9},2.7]
[null,"Revytek",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Fungicide"},null,null,8,0.3,10,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":3.671875},11.02]
[null,"Spray","Custom","Herbicide",null,9,0.8,1,"acre",8.5,{"$f":"IF(B46=0,0,ROUND(G46*H46*J46,2))","v":6.8}]
[null,"DiFlexx DUO",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Herbicide"},null,null,9,0.8,32,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.9375},{"$f":"IF(B47=0,0,ROUND(G47*H47*J47,2))","v":24}]
[null,"Crop Oil Concentrate",null,"Additive",null,9,0.8,1.6,"pint",{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":1.625},{"$f":"IF(B48=0,0,ROUND(G48*H48*J48,2))","v":2.08}]
[null,"32-0-0 (Applied by R2)",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Fertilizer"},null,null,10,1,210,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":0.6},{"$f":"IF(B49=0,0,ROUND(G49*H49*J49,2))","v":126}]
[null,"Electricity Fixed",null,"Other",null,10,1,1,"acre",{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":45},{"$f":"IF(B50=0,0,ROUND(G50*H50*J50,2))","v":45}]
[null,"Haul Grain Bushels",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,13,1,{"$f":"$G$4","v":240},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":0.15},36]
[null,"Dry 2 Points Removed",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Custom"},null,null,14,0.2,{"$f":"$G$4","v":240},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":0.1},4.8]
[null,"Scouting Irrigated Corn",{"$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($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$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($B59,Table2[],7,FALSE))","v":""},0]
[null,null,{"$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":14},{"$f":"IF(B64=0,0,J64)","v":14}]
[]
[null,null,"Total Materials & Services",null,31200,"seeds per acre, 80,000 per bag, 5% Refuge",null,null,null,null,{"$f":"SUM(K37:K64)","v":511.17}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K66","v":779.09999999999991}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$66,2)","v":637.11},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E69*H69*'General Variables'!$B$12/12","v":22.298850000000002}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K69)","v":801.39884999999992}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C73=0,0,VLOOKUP(C73,RETable,2,FALSE))","v":8760},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F73*I73,2)","v":262.8}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C73=0,0,VLOOKUP(C73,RETable,2,FALSE))","v":8760},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F74*I74,2)","v":109.5}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K70:K74)","v":1206.69885}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E69+K69+K72+K74)/G4)","v":3.3412868750000002}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K75/G4)","v":5.027911875}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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],[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4]]}
[]
[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$5,CropInsurance,5,FALSE)","v":14},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"41-Corn, Silage, No Till, Continuous, 28 ton Yield, Pivot Irrigated Diesel"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 41-Corn, Silage, No Till, Continuous, 28 ton Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C12,2)))","v":0.32},{"$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$79,9,FALSE)*C12,2)))","v":1.59},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.02},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":6.01}]
[2,"Spread Manure","Custom",null,{"$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$79,9,FALSE)*C14,2)))","v":1.34},{"$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$79,15,FALSE)*C14,2)))","v":6.56},{"$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$79,9,FALSE)*C14,2)))","v":5.24},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":9.1199999999999992},25.32]
[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$79,9,FALSE)*C16,2)))","v":88.34},{"$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$79,9,FALSE)*C16,2)))","v":4.7},8,{"$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$79,9,FALSE)*C16,2)))","v":8.93},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":17.47},137.86000000000001]
[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":90},4.78,15.67,15.76,28.61,169.19]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"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":4.5},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":4.5}]
[null,"Uncomposted manure",{"$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($B38,Table2[],7,FALSE))","v":5},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":100}]
[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":8},160]
[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":17.5},24.5]
[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":3.375},108.68]
["*","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":3.125},20.63]
[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":9},7.2]
[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":1.484375},16.63]
[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":0.25},0.8]
["*","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":11},1.65]
["*","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":1.484375},0.37]
["*","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":1.875},0.28000000000000003]
[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($B50,Table2[],7,FALSE))","v":20},{"$f":"IF(B50=0,0,ROUND(G50*H50*J50,2))","v":560}]
[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":14},{"$f":"IF(B61=0,0,J61)","v":14}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":1033.22}]
[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,{"$f":"K33+K63","v":1202.4100000000001}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":1158.04},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":40.531400000000005}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":1242.9414000000002}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":8760},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":262.8}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":8760},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F71*I71,2)","v":109.5}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":1648.2414000000001}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":47.895407142857145}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":58.865764285714292}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[50,2,50,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[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],[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]]}
[]
[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$5,CropInsurance,5,FALSE)","v":36},{"$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$3 & \" Yield\")","v":"2024 Budget 42-Dry Beans, Panhandle, Reduced Till, after Harvest Cover Crop, 27 cwt Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$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$79,9,FALSE)*C12,2)))","v":3.02},{"$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$79,9,FALSE)*C12,2)))","v":0.28999999999999998},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1.27},{"$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$79,9,FALSE)*C12,2)))","v":12.45},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":3.69},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":23.24}]
[2,"Field Cultivation",1,null,{"$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$79,9,FALSE)*C13,2)))","v":2.17},{"$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$79,15,FALSE)*C13,2)))","v":2.4500000000000002},{"$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$79,9,FALSE)*C13,2)))","v":9.0500000000000007},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.78},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":18.489999999999998}]
[3,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C14,2)))","v":0.32},{"$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$79,9,FALSE)*C14,2)))","v":1.59},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.02},6.01]
[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$79,9,FALSE)*C15,2)))","v":1.08},{"$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$79,15,FALSE)*C15,2)))","v":6.56},{"$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$79,9,FALSE)*C15,2)))","v":5.24},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":9.1199999999999992},25.06]
[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$79,9,FALSE)*C16,2)))","v":23.36},{"$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$79,9,FALSE)*C16,2)))","v":3.57},8,{"$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$79,9,FALSE)*C16,2)))","v":6.25},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":11.64},{"$f":"IF(C16>9999,\"\",ROUND(SUM(E16:J16),2))","v":59.76}]
[6,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C17,2)))","v":0.32},{"$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$79,9,FALSE)*C17,2)))","v":1.59},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":2.02},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":6.01}]
[7,"Aerial Spray","Custom",null,{"$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$79,9,FALSE)*C20,2)))","v":2.41},{"$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$79,9,FALSE)*C20,2)))","v":0.06},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":1.21},{"$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$79,9,FALSE)*C20,2)))","v":5.24},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":2.14},13.81]
[10,"Combine Irr Dry Beans (flex head)",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$79,9,FALSE)*C21,2)))","v":3.2},{"$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$79,9,FALSE)*C21,2)))","v":3.39},{"$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$79,9,FALSE)*C21,2)))","v":15.56},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2)))","v":4.08},28.88]
[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$79,9,FALSE)*C23,2)))","v":1.58},{"$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$79,15,FALSE)*C23,2)))","v":7.18},{"$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$79,9,FALSE)*C23,2)))","v":4.1900000000000004},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$C23,2)))","v":2.4500000000000002},17.649999999999999]
[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":37.46},7.669999999999999,29.42,61.160000000000004,39.94,198.91]
[]
[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":1.4453125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":15.9}]
[null,"Prowl H2O",{"$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($B38,Table2[],7,FALSE))","v":7.5},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":15}]
[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":100},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":75}]
[null,"10-34-0-1Zn",{"$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($B40,Table2[],7,FALSE))","v":3.4},23.8]
[null,"46-0-0",{"$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($B41,Table2[],7,FALSE))","v":0.6},30]
[null,"Electricity Fixed",{"$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($B42,Table2[],7,FALSE))","v":45},45]
[null,"Basagran 5L",{"$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($B43,Table2[],7,FALSE))","v":11.875},14.25]
[null,"Outlook",null,"Herbicide",null,6,1,10,"ounce",{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":1.4453125},{"$f":"IF(B44=0,0,ROUND(G44*H44*J44,2))","v":14.45}]
[null,"Raptor",{"$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($B47,Table2[],7,FALSE))","v":0.25},1]
["*","Aerial Spray",{"$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($B48,Table2[],7,FALSE))","v":11},6.6]
["*","Asana XL",{"$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($B49,Table2[],7,FALSE))","v":0.6640625},2.31]
[null,"Aerial Spray",{"$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($B50,Table2[],7,FALSE))","v":11},11]
[null,"Copper",{"$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($B52,Table2[],7,FALSE))","v":4.375},17.5]
[null,"Haul Grain (Dry Beans)",{"$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($B53,Table2[],7,FALSE))","v":0.32},8.64]
[null,"Wheat Cover Crop",{"$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($B54,Table2[],7,FALSE))","v":0.38},11.4]
[null,"Scouting Dry Beans",{"$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($B55,Table2[],7,FALSE))","v":13},13]
[null,null,{"$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($B57,Table2[],7,FALSE))","v":""},{"$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,{"$f":"IF(F5=0,E5,F5)","v":36},{"$f":"IF(B62=0,0,J62)","v":36}]
[]
[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":376.62}]
[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,{"$f":"K33+K64","v":575.53}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":474.43},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":16.605050000000002}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":592.13504999999998}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
[null,"Real Estate Opportunity^","Pivot (Panhandle)",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":3915},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":117.45}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":3915},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F72*I72,2)","v":48.94}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":791.52504999999996}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":21.221298148148147}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":29.315742592592592}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"43-Dry Beans","index":48,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":false,"merged":[[69,2,69,4],[69,6,69,7],[70,6,70,7],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[59,2,59,4],[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],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[46,2,46,4],[40,2,40,4],[41,2,41,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[38,2,38,4],[39,2,39,4],[58,2,58,4],[54,2,54,4],[35,2,35,4],[36,2,36,4],[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]]}
[]
[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$5,CropInsurance,5,FALSE)","v":36},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"43-Dry Beans, Panhandle, Conventional Tillage, 27 cwt Yield, Gravity Irrigated, fed by canal"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 43-Dry Beans, Panhandle, Conventional Tillage, 27 cwt Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Chop Stalks",1,null,{"$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$79,9,FALSE)*C12,2)))","v":1.84},{"$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$79,15,FALSE)*C12,2)))","v":0.67},{"$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$79,9,FALSE)*C12,2)))","v":4.25},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":3.04},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":12.08}]
[2,"Plow",1,null,{"$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$79,9,FALSE)*C13,2)))","v":3.72},{"$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$79,9,FALSE)*C13,2)))","v":0.49},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":2.4900000000000002},{"$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$79,9,FALSE)*C13,2)))","v":21.22},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":1.1399999999999999},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":33.36}]
[3,"Roller Harrow",1,null,{"$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$79,9,FALSE)*C14,2)))","v":1.98},{"$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$79,15,FALSE)*C14,2)))","v":1.1599999999999999},{"$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$79,9,FALSE)*C14,2)))","v":5.24},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":3.36},14.3]
[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$79,9,FALSE)*C15,2)))","v":2.17},{"$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$79,9,FALSE)*C15,2)))","v":0.21},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":2.4500000000000002},{"$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$79,9,FALSE)*C15,2)))","v":9.0500000000000007},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":2.78},18.489999999999998]
[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$79,9,FALSE)*C16,2)))","v":0.32},{"$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$79,9,FALSE)*C16,2)))","v":1.59},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":2.02},{"$f":"IF(C16>9999,\"\",ROUND(SUM(E16:J16),2))","v":6.01}]
[6,"Plant",1,null,{"$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$79,9,FALSE)*C17,2)))","v":1.08},{"$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$79,15,FALSE)*C17,2)))","v":6.56},{"$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$79,9,FALSE)*C17,2)))","v":5.24},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":9.1199999999999992},25.06]
[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$79,9,FALSE)*C18,2)))","v":0.32},{"$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$79,9,FALSE)*C18,2)))","v":1.59},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":2.02},6.01]
[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$79,9,FALSE)*C19,2)))","v":1.26},{"$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$79,15,FALSE)*C19,2)))","v":1.1200000000000001},{"$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$79,9,FALSE)*C19,2)))","v":4.7699999999999996},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":3.84},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":13.55}]
[9,"Ridge Cultivate/Ditch",1,null,{"$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$79,9,FALSE)*C20,2)))","v":2.12},{"$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$79,9,FALSE)*C20,2)))","v":0.31},{"$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$79,9,FALSE)*C20,2)))","v":13.58},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":5.18},25.81]
[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$79,9,FALSE)*C21,2)))","v":3.92},{"$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$79,9,FALSE)*C21,2)))","v":8.7799999999999994},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2)))","v":0},26.59]
[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$79,9,FALSE)*C24,2)))","v":2.41},{"$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$79,15,FALSE)*C24,2)))","v":1.21},{"$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$79,9,FALSE)*C24,2)))","v":5.24},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$C24,2)))","v":2.14},13.81]
[14,"Combine Irr Dry Beans (flex head)",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$79,9,FALSE)*C25,2)))","v":3.2},{"$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$79,9,FALSE)*C25,2)))","v":3.39},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":0.53},{"$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$79,9,FALSE)*C25,2)))","v":15.56},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$C25,2)))","v":4.08},28.88]
[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,{"$f":"SUM(E12:E30)","v":39.769999999999996},20.420000000000002,8.65,20.280000000000005,96.110000000000014,38.72,223.95000000000002]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Eptam 7E",{"$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":8.75},{"$f":"IF(B36=0,0,ROUND(G36*H36*J36,2))","v":26.25}]
[null,"Sonalan HFP",{"$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":8.75},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":13.13}]
[null,"Edible Beans",{"$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($B38,Table2[],7,FALSE))","v":100},75]
[null,"10-34-0-1Zn",{"$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($B39,Table2[],7,FALSE))","v":3.4},23.8]
[null,"46-0-0",{"$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($B40,Table2[],7,FALSE))","v":0.6},30]
[null,"Basagran 5L",{"$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($B41,Table2[],7,FALSE))","v":11.875},14.25]
[null,"Raptor",{"$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($B42,Table2[],7,FALSE))","v":4.6875},18.75]
[null,"Outlook",null,"Herbicide",null,7,1,13,"ounce",{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":1.4453125},{"$f":"IF(B43=0,0,ROUND(G43*H43*J43,2))","v":18.79}]
[null,"NIS",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Additive"},null,null,7,1,5,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.203125},1.02]
[null,"UAN",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,7,1,4,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.25},1]
["*","Aerial Spray",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Custom"},null,null,11,0.6,1,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":11},6.6]
["*","Asana XL",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Insecticide"},null,null,11,0.6,5.8,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.6640625},2.31]
[null,"Aerial Spray",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Custom"},null,null,12,1,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":11},11]
[null,"Copper",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Fungicide"},null,null,12,1,2,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":8},16]
[null,"Priaxor",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Fungicide"},null,null,12,1,4,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":4.375},17.5]
[null,"Haul Grain (Dry Beans)",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,15,1,{"$f":"$G$4","v":27},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"cwt"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":0.32},8.64]
[null,"Irrigation District O&M Charge",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Other"},null,null,10,1,1,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":40},40]
[null,"Scouting Dry Beans",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":13},13]
[null,null,{"$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($B55,Table2[],7,FALSE))","v":""},{"$f":"IF(B55=0,0,ROUND(G55*H55*J55,2))","v":0}]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},0]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":36},{"$f":"IF(B61=0,0,J61)","v":36}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K36:K61)","v":373.03999999999996}]
[null,"* Mexican Bean Beetle and Western Bean Cutworm"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K32+K63","v":596.99}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$32:$H$32)+$K$63,2)","v":462.16},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":16.175600000000003}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":613.16560000000004}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
[null,"Real Estate Opportunity^","Gravity (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3545},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":106.35}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3545},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F71*I71,2)","v":44.31}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":796.82560000000012}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":20.579466666666669}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":29.512059259259264}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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],[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]]}
[]
[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$5,CropInsurance,5,FALSE)","v":36},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"44-Dry Beans, Panhandle, Conventional Tillage, 27 cwt Yield, Pivot Irrigated Electric"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 44-Dry Beans, Panhandle, Conventional Tillage, 27 cwt Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",2,null,{"$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$79,9,FALSE)*C12,2)))","v":6.03},{"$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$79,9,FALSE)*C12,2)))","v":0.56999999999999995},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":2.5299999999999998},{"$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$79,9,FALSE)*C12,2)))","v":24.9},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":7.37},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":46.44}]
[2,"Chisel",1,null,{"$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$79,9,FALSE)*C13,2)))","v":2.96},{"$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$79,9,FALSE)*C13,2)))","v":0.28000000000000003},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":2.88},{"$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$79,9,FALSE)*C13,2)))","v":12.24},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.06},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":22.9}]
[3,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C14,2)))","v":0.32},{"$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$79,9,FALSE)*C14,2)))","v":1.59},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.02},6.01]
[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$79,9,FALSE)*C15,2)))","v":2.17},{"$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$79,9,FALSE)*C15,2)))","v":0.21},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":2.4500000000000002},{"$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$79,9,FALSE)*C15,2)))","v":9.0500000000000007},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":2.78},18.489999999999998]
[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$79,9,FALSE)*C16,2)))","v":1.08},{"$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$79,15,FALSE)*C16,2)))","v":6.56},{"$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$79,9,FALSE)*C16,2)))","v":5.24},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":9.1199999999999992},25.06]
[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$79,9,FALSE)*C17,2)))","v":0.32},{"$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$79,9,FALSE)*C17,2)))","v":1.59},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":2.02},6.01]
[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$79,9,FALSE)*C18,2)))","v":1.26},{"$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$79,15,FALSE)*C18,2)))","v":1.1200000000000001},{"$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$79,9,FALSE)*C18,2)))","v":4.7699999999999996},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":3.84},13.55]
[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$79,9,FALSE)*C19,2)))","v":26.28},{"$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$79,9,FALSE)*C19,2)))","v":4.01},8,{"$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$79,9,FALSE)*C19,2)))","v":7.03},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":13.1},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":66.23}]
[9,"Aerial Spray","Custom",null,{"$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$79,9,FALSE)*C22,2)))","v":2.41},{"$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$79,15,FALSE)*C22,2)))","v":1.21},{"$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$79,9,FALSE)*C22,2)))","v":5.24},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$C22,2)))","v":2.14},13.81]
[12,"Combine Irr Dry Beans (flex head)",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$79,9,FALSE)*C23,2)))","v":3.2},{"$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$79,9,FALSE)*C23,2)))","v":3.39},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":0.53},{"$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$79,9,FALSE)*C23,2)))","v":15.56},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$C23,2)))","v":4.08},28.88]
[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":46.03},8.68,27.500000000000004,87.210000000000008,48.529999999999994,247.38]
[]
[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,"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":1.4453125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":15.9}]
[null,"Prowl H2O",{"$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($B38,Table2[],7,FALSE))","v":7.5},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":15}]
[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":100},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":3.4},23.8]
[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":0.6},30]
[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":11.875},14.25]
[null,"Outlook",null,"Herbicide",null,6,1,10,"ounce",{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":1.4453125},{"$f":"IF(B44=0,0,ROUND(G44*H44*J44,2))","v":14.45}]
[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($B46,Table2[],7,FALSE))","v":0.25},1]
[null,"Electricity Fixed",{"$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($B47,Table2[],7,FALSE))","v":45},{"$f":"IF(B47=0,0,ROUND(G47*H47*J47,2))","v":45}]
["*","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":11},6.6]
["*","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":0.6640625},2.31]
[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":11},11]
[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($B52,Table2[],7,FALSE))","v":4.375},17.5]
[null,"Haul Grain (Dry Beans)",{"$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($B53,Table2[],7,FALSE))","v":0.32},8.64]
[null,"Scouting Dry Beans",{"$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($B54,Table2[],7,FALSE))","v":13},13]
[null,null,{"$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,{"$f":"IF(F5=0,E5,F5)","v":36},{"$f":"IF(B62=0,0,J62)","v":36}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K62)","v":365.22}]
[null,"* Mexican Bean Beetle and Western Bean Cutworm"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K64","v":612.6}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":476.86},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":16.690100000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":629.29010000000005}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
[null,"Real Estate Opportunity^","Pivot (Panhandle)",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":3915},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":117.45}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":3915},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F72*I72,2)","v":48.94}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":828.68010000000004}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":21.314448148148148}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":30.691855555555556}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[36,2,36,4],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[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],[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],[77,1,77,11],[66,5,66,6],[70,2,70,4],[70,6,70,7],[71,6,71,7],[6,1,6,11],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[5,0,5,11]]}
[]
[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$5,CropInsurance,5,FALSE)","v":36},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"45-Dry Beans, Direct Harvest, Panhandle, Conventional Tillage, 27 cwt Yield, Pivot Irrigated Electric"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 45-Dry Beans, Direct Harvest, Panhandle, Conventional Tillage, 27 cwt Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",2,null,{"$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$79,9,FALSE)*C12,2)))","v":6.03},{"$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$79,9,FALSE)*C12,2)))","v":0.56999999999999995},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":2.5299999999999998},{"$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$79,9,FALSE)*C12,2)))","v":24.9},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":7.37},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":46.44}]
[2,"Chisel",1,null,{"$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$79,9,FALSE)*C13,2)))","v":2.96},{"$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$79,9,FALSE)*C13,2)))","v":0.28000000000000003},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":2.88},{"$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$79,9,FALSE)*C13,2)))","v":12.24},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.06},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":22.9}]
[3,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C14,2)))","v":0.32},{"$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$79,9,FALSE)*C14,2)))","v":1.59},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.02},6.01]
[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$79,9,FALSE)*C15,2)))","v":2.17},{"$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$79,9,FALSE)*C15,2)))","v":0.21},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":2.4500000000000002},{"$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$79,9,FALSE)*C15,2)))","v":9.0500000000000007},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":2.78},18.489999999999998]
[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$79,9,FALSE)*C16,2)))","v":1.08},{"$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$79,15,FALSE)*C16,2)))","v":6.56},{"$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$79,9,FALSE)*C16,2)))","v":5.24},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":9.1199999999999992},25.06]
[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$79,9,FALSE)*C17,2)))","v":0.32},{"$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$79,9,FALSE)*C17,2)))","v":1.59},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":2.02},6.01]
[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$79,9,FALSE)*C18,2)))","v":26.28},{"$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$79,9,FALSE)*C18,2)))","v":4.01},8,{"$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$79,9,FALSE)*C18,2)))","v":7.03},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":13.1},66.23]
[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$79,9,FALSE)*C21,2)))","v":0.03},{"$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$79,9,FALSE)*C21,2)))","v":0.16},{"$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 Dryland SB - (flex head)",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$79,9,FALSE)*C22,2)))","v":3.2},{"$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$79,9,FALSE)*C22,2)))","v":3.39},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":0.42},{"$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$79,9,FALSE)*C22,2)))","v":15.56},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$C22,2)))","v":4.9000000000000004},29.59]
[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":42.390000000000008},8.56,25.17,77.36,43.57,221.32000000000002]
[]
[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":1.4453125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":15.9}]
[null,"Prowl H2O",{"$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($B38,Table2[],7,FALSE))","v":7.5},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":15}]
[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":100},100]
[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":3.4},23.8]
[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":0.6},30]
[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":11.875},14.25]
[null,"Outlook",null,"Herbicide",null,6,1,10,"ounce",{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":1.4453125},14.45]
[null,"NIS",{"$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":0.25},1]
[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":45},{"$f":"IF(B47=0,0,ROUND(G47*H47*J47,2))","v":45}]
["*","Aerial Spray",{"$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($B48,Table2[],7,FALSE))","v":11},6.6]
["*","Asana XL",{"$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($B49,Table2[],7,FALSE))","v":0.6640625},2.31]
[null,"Aerial Spray",{"$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($B50,Table2[],7,FALSE))","v":11},11]
[null,"Copper",{"$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($B52,Table2[],7,FALSE))","v":4.375},17.5]
[null,"Gramoxone SL 3.0",{"$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($B54,Table2[],7,FALSE))","v":0.32},8.64]
[null,"Scouting Dry Beans",{"$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($B55,Table2[],7,FALSE))","v":13},13]
[null,null,{"$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($B57,Table2[],7,FALSE))","v":""},{"$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,{"$f":"IF(F5=0,E5,F5)","v":36},{"$f":"IF(B62=0,0,J62)","v":36}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K62)","v":391.3}]
[null,"* Mexican Bean Beetle and Western Bean Cutworm"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K64","v":612.62}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":491.69},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":17.209150000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":629.82915000000003}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
[null,"Real Estate Opportunity^","Pivot (Panhandle)",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":3915},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":117.45}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":3915},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F72*I72,2)","v":48.94}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":829.21915000000013}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":21.882931481481481}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":30.711820370370376}]
[]
[null,"A potential yield loss of 92-120 pounds per acre (but can be as high as 240-480 pounds per acre) with direct harvest is possible because of beans lost on the lower stem. A draper flex platform is usually the best choice for direct harvest. Direct harvest reduces field operations and weather related losses while beans are drying in the windrow. Undercutting and windrowing has even resulted in total crop loss. In these budgets we have not adjusted dry bean yields because of different harvesting methods."]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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]]}
[]
[null,"Region","Southwest",null,null,"Detail",null,null,null,"Water Source ","Dryland"]
[null,"Tillage System","Conventional Tillage",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",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"46-Grain Sorghum"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":37},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"46-Grain Sorghum, Southwest, Conventional Tillage, 85 bushel Yield, Dryland"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 46-Grain Sorghum, Southwest, Conventional Tillage, 85 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$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$79,9,FALSE)*C12,2)))","v":3.02},{"$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$79,9,FALSE)*C12,2)))","v":0.28999999999999998},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1.27},{"$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$79,9,FALSE)*C12,2)))","v":12.45},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":3.69},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":23.24}]
[2,"Anhydrous Application",1,null,{"$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$79,9,FALSE)*C13,2)))","v":0.87},{"$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$79,15,FALSE)*C13,2)))","v":1.43},{"$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$79,9,FALSE)*C13,2)))","v":9.0500000000000007},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":4.62},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":18.010000000000002}]
[3,"Field Cultivation",1,null,{"$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$79,9,FALSE)*C14,2)))","v":2.17},{"$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$79,9,FALSE)*C14,2)))","v":0.21},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":2.4500000000000002},{"$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$79,9,FALSE)*C14,2)))","v":9.0500000000000007},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.78},18.489999999999998]
[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$79,9,FALSE)*C15,2)))","v":0.32},{"$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$79,9,FALSE)*C15,2)))","v":1.59},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":2.02},6.01]
[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$79,9,FALSE)*C16,2)))","v":1.08},{"$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$79,15,FALSE)*C16,2)))","v":6.56},{"$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$79,9,FALSE)*C16,2)))","v":5.24},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":9.1199999999999992},25.06]
[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$79,9,FALSE)*C17,2)))","v":1.26},{"$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$79,15,FALSE)*C17,2)))","v":1.1200000000000001},{"$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$79,9,FALSE)*C17,2)))","v":4.7699999999999996},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":3.84},13.55]
[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$79,9,FALSE)*C18,2)))","v":0.32},{"$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$79,15,FALSE)*C18,2)))","v":0.28000000000000003},{"$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$79,9,FALSE)*C18,2)))","v":1.19},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":0.96},3.39]
[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$79,9,FALSE)*C19,2)))","v":0.25},{"$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$79,9,FALSE)*C19,2)))","v":0.02},{"$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$79,9,FALSE)*C19,2)))","v":1.27},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":1.61},4.8]
[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 (grain head)",{"$f":"$G$4","v":85},null,{"$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$79,9,FALSE)*C21,2))/100)","v":1.7981},{"$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$79,9,FALSE)*C21,2))/100)","v":2.7237999999999998},{"$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$79,9,FALSE)*C21,2))/100)","v":2.8807},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2))/100)","v":0.23780000000000001},{"$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$79,9,FALSE)*C21,2))/100)","v":13.229000000000001},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2))/100)","v":2.7957000000000001},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":23.67}]
[11,"Cart",{"$f":"$G$4","v":85},"bu",{"$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$79,9,FALSE)*C22,2)))","v":0.71},{"$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$79,9,FALSE)*C22,2)))","v":0.31},{"$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$79,15,FALSE)*C22,2)))","v":0.46},{"$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$79,9,FALSE)*C22,2)))","v":1.35},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$C22,2)))","v":0.92},3.77]
[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,{"$f":"SUM(E12:E31)","v":16.528099999999998},{"$f":"SUM(F12:F31)","v":12.3238},3.7806999999999999,15.807800000000002,59.189000000000007,32.355699999999999,139.99]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"82-0-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,70,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.35},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":24.5}]
[null,"10-34-0",{"$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($B38,Table2[],7,FALSE))","v":3.3},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":19.8}]
[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":18.75},50.63]
[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":6},3]
[null,"Sorghum Safened/Insect",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Seed"},null,null,5,1,4,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":3.5},14]
[null,"Huskie",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,8,0.8,11,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":1.0546875},9.2799999999999994]
[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":0.4},0.32]
["*","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":11},1.65]
["*","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":1.875},0.84]
[null,"Haul Grain Bushels",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Custom"},null,null,12,1,{"$f":"$G$4","v":85},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.15},12.75]
[null,"Scouting Grain Sorghum",{"$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($B47,Table2[],7,FALSE))","v":10},10]
[null,null,{"$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,{"$f":"IF(F5=0,E5,F5)","v":37},{"$f":"IF(B61=0,0,J61)","v":37}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":183.77}]
[null,"*Treating greenbugs one year in 10, chinchbugs one in 20."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":323.76}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":232.21},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":8.1273500000000016}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":331.88734999999997}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B15","v":25}]
["**","Real Estate Opportunity^","Dryland (Southwest)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":1720},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":51.6}]
["**","Real Estate Taxes",null,null,null,1560,"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F71*I71,2)","v":19.5}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":427.98734999999999}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":3.3510276470588236}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":5.0351452941176467}]
[]
[null,"** Since sorghum is generally planted on less productive land, real estate cost is reduced to 70% of average value."]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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]]}
[]
[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$5,CropInsurance,5,FALSE)","v":32},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"47-Grain Sorghum, No Till, 135 bushel Yield, Dryland"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 47-Grain Sorghum, No Till, 135 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",1,null,{"$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$79,9,FALSE)*C12,2)))","v":0.32},{"$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$79,9,FALSE)*C12,2)))","v":1.59},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.02},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":6.01}]
[2,"Spray Fertilizer and Herbicide",1,null,{"$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$79,9,FALSE)*C13,2)))","v":0.32},{"$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$79,9,FALSE)*C13,2)))","v":1.59},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":5.04},8.2200000000000006]
[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$79,9,FALSE)*C14,2)))","v":1.34},{"$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$79,15,FALSE)*C14,2)))","v":6.56},{"$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$79,9,FALSE)*C14,2)))","v":5.24},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":9.1199999999999992},25.32]
[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$79,9,FALSE)*C15,2)))","v":0.25},{"$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$79,15,FALSE)*C15,2)))","v":0.89},{"$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$79,9,FALSE)*C15,2)))","v":1.27},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":1.61},4.8]
[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 (grain head)",{"$f":"$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$79,9,FALSE)*C17,2))/100)","v":4.3261000000000003},{"$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$79,9,FALSE)*C17,2))/100)","v":4.5751999999999997},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2))/100)","v":0.37770000000000004},{"$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$79,9,FALSE)*C17,2))/100)","v":21.0107},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2))/100)","v":4.4401999999999999},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":37.590000000000003}]
[7,"Cart",{"$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$79,9,FALSE)*C18,2)))","v":0.49},{"$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$79,15,FALSE)*C18,2)))","v":0.74},{"$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$79,9,FALSE)*C18,2)))","v":2.15},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":1.47},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":6.01}]
[8,"Truck","Custom"]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":9.6458000000000013},7.0461000000000009,4.7252000000000001,9.9777000000000005,32.850699999999996,23.700199999999999,87.95]
[]
[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":0.1328125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":4.25}]
[null,"2,4-D Ester LV4",{"$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($B38,Table2[],7,FALSE))","v":4.5},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":4.5}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,1,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.4},0.68]
[null,"32-0-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,120,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.6},72]
[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":18.75},50.63]
[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":6},3]
[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":3.3},19.8]
[null,"Sorghum Safened/Insect",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,4,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":3.5},14]
[null,"Huskie",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,0.8,11,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":1.0546875},9.2799999999999994]
[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":0.4},0.32]
["*","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":11},1.65]
["*","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":1.875},0.84]
[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($B49,Table2[],7,FALSE))","v":0.15},20.25]
[null,"Scouting Grain Sorghum",{"$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($B50,Table2[],7,FALSE))","v":10},10]
[null,null,{"$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,{"$f":"IF(F5=0,E5,F5)","v":32},{"$f":"IF(B61=0,0,J61)","v":32}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":243.20000000000002}]
[null,"*Treating greenbugs one year in 10, chinchbugs one in 20."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":331.15000000000003}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":274.58999999999997},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":9.6106499999999997}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":340.76065000000006}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B15","v":25}]
["**","Real Estate Opportunity^","Dryland (State)",null,null,3900,"per acre @",null,{"$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$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F71*I71,2)","v":48.75}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":531.51065000000006}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":2.6514862962962962}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.9371159259259265}]
[]
[null,"** Since sorghum is generally planted on less productive land, real estate cost is reduced to 70% of average value."]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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]]}
[]
[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$5,CropInsurance,5,FALSE)","v":37},{"$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$3 & \" Yield\")","v":"2024 Budget 48-Grain Sorghum, Southwest, Ecofallow, after Wheat, Two Crops in Three Years, 120 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Post Harvest Burndown Herbicide",1,null,{"$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$79,9,FALSE)*C12,2)))","v":0.32},{"$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$79,9,FALSE)*C12,2)))","v":1.59},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.02},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":6.01}]
[2,"Spray Fall Burndown Herbicide",1,null,{"$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$79,9,FALSE)*C13,2)))","v":0.32},{"$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$79,9,FALSE)*C13,2)))","v":1.59},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.52},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":6.44}]
[3,"Spray Fertilizer and Herbicide",1,null,{"$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$79,9,FALSE)*C14,2)))","v":0.32},{"$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$79,9,FALSE)*C14,2)))","v":1.59},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":5.04},8.2200000000000006]
[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$79,9,FALSE)*C15,2)))","v":1.34},{"$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$79,15,FALSE)*C15,2)))","v":6.56},{"$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$79,9,FALSE)*C15,2)))","v":5.24},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":9.1199999999999992},25.32]
[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$79,9,FALSE)*C16,2)))","v":0.25},{"$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$79,15,FALSE)*C16,2)))","v":0.89},{"$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$79,9,FALSE)*C16,2)))","v":1.27},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":1.61},4.8]
[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 (grain head)",{"$f":"$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$79,9,FALSE)*C18,2))/100)","v":3.8454000000000002},{"$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$79,9,FALSE)*C18,2))/100)","v":4.0669000000000004},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2))/100)","v":0.33579999999999999},{"$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$79,9,FALSE)*C18,2))/100)","v":18.676199999999998},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2))/100)","v":3.9468000000000001},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":33.409999999999997}]
[8,"Cart",{"$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$79,9,FALSE)*C19,2)))","v":0.43},{"$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$79,15,FALSE)*C19,2)))","v":0.65},{"$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$79,9,FALSE)*C19,2)))","v":1.91},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":1.3},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":5.31}]
[9,"Truck","Custom"]
[10,null,null,null,{"$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,{"$f":"SUM(E12:E31)","v":10.148499999999999},6.8254000000000001,4.2268999999999997,10.885800000000001,31.866199999999999,25.556799999999999,89.509999999999991]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Glyphosate 5# w/Surfactant",{"$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($B37,Table2[],7,FALSE))","v":0.1328125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":4.25}]
[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":4.5},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":4.5}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,1,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.4},0.68]
[null,"AAtrex 4L",{"$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($B40,Table2[],7,FALSE))","v":6},6]
[null,"Gramoxone SL 3.0",{"$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($B42,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,115,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.6},69]
[null,"Lumax EZ",{"$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($B43,Table2[],7,FALSE))","v":18.75},50.63]
[null,"10-34-0",{"$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($B44,Table2[],7,FALSE))","v":3.3},19.8]
[null,"Sorghum Safened/Insect",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,4,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":3.5},14]
[null,"Huskie",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,0.8,11,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":1.0546875},{"$f":"IF(B46=0,0,ROUND(G46*H46*J46,2))","v":9.2799999999999994}]
[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":0.4},0.32]
["*","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":11},1.65]
["*","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":1.875},0.84]
[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($B50,Table2[],7,FALSE))","v":0.15},18]
[null,"Scouting Grain Sorghum",{"$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($B51,Table2[],7,FALSE))","v":10},10]
[null,null,{"$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,{"$f":"IF(F5=0,E5,F5)","v":37},{"$f":"IF(B61=0,0,J61)","v":37}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":254.01000000000002}]
[null,"*Treating greenbugs one year in 10, chinchbugs one in 20."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":343.52}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":286.10000000000002},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":10.013500000000002}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":353.5335}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B15","v":25}]
["**","Real Estate Opportunity^","Dryland (Southwest)",null,null,1560,"per acre @",null,{"$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$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F71*I71,2)","v":19.5}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":444.83350000000002}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":2.8384458333333336}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.7069458333333336}]
[]
[null,"** Since sorghum is generally planted on less productive land, real estate cost is reduced to 70% of average value."]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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]]}
[]
[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$5,CropInsurance,5,FALSE)","v":20},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"49-Grain Sorghum, No Till, Limited Irrigation, 170 bushel Yield, Pivot Irrigated Diesel"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 49-Grain Sorghum, No Till, Limited Irrigation, 170 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",1,null,{"$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$79,9,FALSE)*C12,2)))","v":0.32},{"$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$79,9,FALSE)*C12,2)))","v":1.59},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.02},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":6.01}]
[2,"Anhydrous Application",1,null,{"$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$79,9,FALSE)*C13,2)))","v":0.87},{"$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$79,15,FALSE)*C13,2)))","v":1.43},{"$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$79,9,FALSE)*C13,2)))","v":9.0500000000000007},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":4.62},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":18.010000000000002}]
[3,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C14,2)))","v":0.32},{"$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$79,9,FALSE)*C14,2)))","v":1.59},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.02},6.01]
[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$79,9,FALSE)*C15,2)))","v":1.34},{"$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$79,15,FALSE)*C15,2)))","v":6.56},{"$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$79,9,FALSE)*C15,2)))","v":5.24},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":9.1199999999999992},25.32]
[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$79,9,FALSE)*C16,2)))","v":0.25},{"$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$79,15,FALSE)*C16,2)))","v":0.89},{"$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$79,9,FALSE)*C16,2)))","v":1.27},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":1.61},4.8]
[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$79,9,FALSE)*C18,2)))","v":44.17},{"$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$79,9,FALSE)*C18,2)))","v":2.35},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":15.91},{"$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$79,9,FALSE)*C18,2)))","v":4.47},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":8.73},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":80.84}]
[8,"Combine Irr SG (grain head)",{"$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$79,9,FALSE)*C19,2))/100)","v":5.9016999999999999},{"$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$79,9,FALSE)*C19,2))/100)","v":6.2414999999999994},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2))/100)","v":0.85560000000000003},{"$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$79,9,FALSE)*C19,2))/100)","v":28.662800000000001},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2))/100)","v":4.4667000000000003},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":50.02}]
[9,"Cart",{"$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$79,9,FALSE)*C20,2)))","v":0.61},{"$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$79,9,FALSE)*C20,2)))","v":0.03},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2)))","v":0.93},{"$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$79,9,FALSE)*C20,2)))","v":2.7},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":1.85},7.54]
[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":53.781700000000001},8.9514999999999993,28.7956,54.572800000000001,34.436700000000002,198.55]
[]
[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":0.1328125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":4.25}]
[null,"2,4-D Ester LV4",{"$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($B38,Table2[],7,FALSE))","v":4.5},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":4.5}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,1,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.4},0.68]
[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":0.35},52.5]
[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":18.75},50.63]
[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":6},3]
[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":3.3},19.8]
[null,"Sorghum Safened/Insect",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,6,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":3.5},21]
[null,"Huskie",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,0.8,11,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":1.0546875},9.2799999999999994]
[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":0.4},0.32]
["*","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":11},1.65]
["*","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":1.875},0.84]
[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($B49,Table2[],7,FALSE))","v":0.15},25.5]
[null,"Scouting Grain Sorghum",{"$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($B50,Table2[],7,FALSE))","v":10},10]
[null,null,{"$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,{"$f":"SUM(K37:K61)","v":223.95000000000002}]
[null,"*Treating greenbugs one year in 10, chinchbugs one in 20."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":422.5}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":333.49},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":11.672150000000002}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":434.17214999999999}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
["**","Real Estate Opportunity^","Pivot (Marginal Land)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6070},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":182.1}]
["**","Real Estate Taxes",null,null,null,5235,"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F71*I71,2)","v":65.44}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":714.71215000000007}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":2.6094244117647056}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":4.2041891176470596}]
[]
[null,"** Since sorghum is generally planted on less productive land, real estate cost is reduced to 70% of average value."]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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]]}
[]
[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$3 & \" Yield\")","v":"2024 Budget 50-Grass, Fall Establishment"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$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$79,9,FALSE)*C12,2)))","v":3.02},{"$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$79,9,FALSE)*C12,2)))","v":0.28999999999999998},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1.27},{"$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$79,9,FALSE)*C12,2)))","v":12.45},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":3.69},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":23.24}]
[2,"Field Cultivation",1,null,{"$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$79,9,FALSE)*C13,2)))","v":2.17},{"$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$79,15,FALSE)*C13,2)))","v":2.4500000000000002},{"$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$79,9,FALSE)*C13,2)))","v":9.0500000000000007},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.78},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":18.489999999999998}]
[3,"Grass Drill",1,null,{"$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$79,9,FALSE)*C14,2)))","v":1.89},{"$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$79,9,FALSE)*C14,2)))","v":5.83},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":3.63},17.739999999999998]
[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$79,9,FALSE)*C15,2)))","v":1.8},{"$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$79,9,FALSE)*C15,2)))","v":4.37},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":3.34},12.01]
[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$79,9,FALSE)*C16,2)))","v":14.72},{"$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$79,9,FALSE)*C16,2)))","v":0.78},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":5.3},{"$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$79,9,FALSE)*C16,2)))","v":1.49},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":2.91},{"$f":"IF(C16>9999,\"\",ROUND(SUM(E16:J16),2))","v":26.94}]
[6,"Spread Fertilizer",1,null,{"$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$79,9,FALSE)*C17,2)))","v":1.21},{"$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$79,9,FALSE)*C17,2)))","v":4.13},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":2.64},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":10}]
[7,null,null,null,{"$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":24.810000000000002},1.4500000000000002,12.65,37.32,18.990000000000002,108.42]
[]
[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,"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($B38,Table2[],7,FALSE))","v":0.4},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":24}]
[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":104}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":212.42000000000002}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":156.11000000000001},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":5.4638500000000008}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":217.88385000000002}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
[null,"Real Estate Opportunity","Fall Establishment",null,null,{"$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$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F71*I71,2)","v":0}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":250.88385000000002}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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]]}
[]
[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$3 & \" Yield\")","v":"2024 Budget 51-Grass Hay, Large Round Bales, 3.3 ton Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$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$79,9,FALSE)*C12,2)))","v":1.21},{"$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$79,9,FALSE)*C12,2)))","v":4.13},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.64},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":10}]
[2,"Swath/Condition Hay",1,null,{"$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$79,9,FALSE)*C13,2)))","v":1.98},{"$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$79,15,FALSE)*C13,2)))","v":1.0900000000000001},{"$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},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":16.16}]
[3,"Bale Large Round",{"$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$79,9,FALSE)*C14,2)))","v":3.14},{"$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$79,15,FALSE)*C14,2)))","v":9.3699999999999992},{"$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$79,9,FALSE)*C14,2)))","v":14.42},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":12.52},{"$f":"IF(C14>9999,\"\",ROUND(SUM(E14:J14),2))","v":47.19}]
[4,"Move Large Round",{"$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$79,9,FALSE)*C15,2)))","v":2.4900000000000002},{"$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$79,9,FALSE)*C15,2)))","v":0.1},{"$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$79,9,FALSE)*C15,2)))","v":8.24},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":0.56000000000000005},{"$f":"IF(C15>9999,\"\",ROUND(SUM(E15:J15),2))","v":15.71}]
[5,null,null,null,{"$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":8.82},1.29,10.459999999999999,30.33,21.81,89.06]
[]
[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,"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":0.6},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":36}]
[null,"11-52-0",{"$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($B38,Table2[],7,FALSE))","v":0.4},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":6}]
[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,{"$f":"SUM(K37:K61)","v":49.43}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":138.49}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":86.35},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":3.0222500000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":141.51225000000002}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B16","v":16}]
[null,"Real Estate Opportunity^","Dryland (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":4395},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":131.85}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":4395},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F71*I71,2)","v":54.94}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":344.30225000000002}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":48.579469696969703}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":104.33401515151516}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"52-Millet-Proso","index":57,"n_rows":247,"n_cols":12,"rows_kept":247,"cut":false,"hidden":false,"merged":[[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],[9,6,9,7],[42,2,42,4],[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],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[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],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4]]}
[]
[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$5,CropInsurance,5,FALSE)","v":11},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"52-Millet-Proso, Panhandle, Stubble Mulch Fallow, Followed by Wheat, Two Crops in Three Years, 22 cwt Yield, Dryland"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 52-Millet-Proso, Panhandle, Stubble Mulch Fallow, Followed by Wheat, Two Crops in Three Years, 22 cwt Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C12,2)))","v":0.32},{"$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$79,9,FALSE)*C12,2)))","v":1.59},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.02},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":6.01}]
[2,"Sweep Plow",1,null,{"$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$79,9,FALSE)*C13,2)))","v":2.74},{"$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$79,9,FALSE)*C13,2)))","v":0.25},{"$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$79,9,FALSE)*C13,2)))","v":10.86},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.91},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":19.71}]
[3,"Rod Weeder",1,null,{"$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$79,9,FALSE)*C14,2)))","v":1.61},{"$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$79,9,FALSE)*C14,2)))","v":0.24},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":0.92},{"$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$79,9,FALSE)*C14,2)))","v":10.29},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":3.69},18.64]
[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$79,9,FALSE)*C15,2)))","v":0.32},{"$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$79,9,FALSE)*C15,2)))","v":1.59},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":5.04},8.2200000000000006]
[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$79,9,FALSE)*C16,2)))","v":1.58},{"$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$79,9,FALSE)*C16,2)))","v":0.05},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":7.18},{"$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$79,9,FALSE)*C16,2)))","v":4.1900000000000004},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":2.4500000000000002},17.649999999999999]
[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$79,9,FALSE)*C17,2)))","v":0.32},{"$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$79,9,FALSE)*C17,2)))","v":1.59},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":2.02},6.01]
[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$79,9,FALSE)*C18,2)))","v":0.32},{"$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$79,9,FALSE)*C18,2)))","v":1.59},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":2.02},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":6.01}]
[8,"Windrow Grain",1,null,{"$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$79,9,FALSE)*C19,2)))","v":1.98},{"$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$79,9,FALSE)*C19,2)))","v":0.96},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":0.4},{"$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$79,9,FALSE)*C19,2)))","v":3.54},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":0.42},9.8000000000000007]
["*9","Combine Small Grain (grain head)",75,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$79,9,FALSE)*C20,2))/100)","v":1.5865},{"$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$79,9,FALSE)*C20,2))/100)","v":2.3961000000000001},{"$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$79,9,FALSE)*C20,2))/100)","v":2.5418000000000003},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2))/100)","v":0.26600000000000001},{"$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$79,9,FALSE)*C20,2))/100)","v":11.672599999999999},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2))/100)","v":2.0556000000000001},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":20.52}]
[10,"Truck","Custom",null,{"$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":""},""]
[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,{"$f":"SUM(E12:E32)","v":14.176500000000001},{"$f":"SUM(F12:F32)","v":11.586100000000002},4.1218000000000004,13.145999999999999,46.912599999999998,22.625599999999999,112.57]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,32,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.1328125},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":4.25}]
[null,"2,4-D Ester LV4",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,1.5,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":4.5},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":6.75}]
[null,"21-0-0-24S   ",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Additive"},null,null,1,1,1.7,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.4},0.68]
[null,"28-0-0",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Fertilizer"},null,null,4,1,45,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.6},27]
[null,"Millet (Proso)",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Seed"},null,null,5,1,15,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.65},9.75]
[null,"Scorch",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,1,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":8.75},8.75]
[null,"Glyphosate 5# w/Surfactant",null,"  Herbicide",null,7,1,32,"ounce",{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.1328125},{"$f":"IF(B44=0,0,ROUND(G44*H44*J44,2))","v":4.25}]
[null,"Haul Grain (Millet)",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Custom"},null,null,10,1,{"$f":"$G$4","v":22},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"cwt"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.28000000000000003},6.16]
[null,null,{"$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,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":11},{"$f":"IF(B62=0,0,J62)","v":11}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K38:K62)","v":78.59}]
[null,"* Harvest factor adjustment used on costs "]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K34+K64","v":191.16}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$34:$H$34)+$K$64,2)","v":121.62},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E68*H68*'General Variables'!$B$12/12","v":4.2567000000000004}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K68)","v":195.41669999999999}]
[]
[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(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":685},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F72*I72,2)","v":20.55}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":685},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F73*I73,2)","v":8.56}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K69:K73)","v":249.52670000000001}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E68+K68+K71+K73)/G4)","v":7.2471227272727274}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K74/G4)","v":11.342122727272727}]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"53-Millet-Proso","index":58,"n_rows":246,"n_cols":12,"rows_kept":246,"cut":false,"hidden":false,"merged":[[39,2,39,4],[71,6,71,7],[45,2,45,4],[47,2,47,4],[49,2,49,4],[51,2,51,4],[53,2,53,4],[59,2,59,4],[57,2,57,4],[55,2,55,4],[66,5,66,6],[70,2,70,4],[70,6,70,7],[9,5,10,5],[35,5,36,5],[35,6,36,6],[35,7,35,8],[35,9,36,9],[2,2,2,4],[40,2,40,4],[37,2,37,4],[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]]}
[]
[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$5,CropInsurance,5,FALSE)","v":11},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"53-Millet-Proso, Panhandle, No Till, 22 cwt Yield, Dryland"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 53-Millet-Proso, Panhandle, No Till, 22 cwt Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C12,2)))","v":0.32},{"$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$79,9,FALSE)*C12,2)))","v":1.59},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.02},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":6.01}]
[2,"Spray Fertilizer",1,null,{"$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$79,9,FALSE)*C13,2)))","v":0.32},{"$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$79,9,FALSE)*C13,2)))","v":1.59},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":5.04},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.2200000000000006}]
[3,"Drill",1,null,{"$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$79,9,FALSE)*C14,2)))","v":1.58},{"$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$79,15,FALSE)*C14,2)))","v":7.18},{"$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$79,9,FALSE)*C14,2)))","v":4.1900000000000004},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.4500000000000002},17.649999999999999]
[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$79,9,FALSE)*C15,2)))","v":0.32},{"$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$79,9,FALSE)*C15,2)))","v":1.59},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":2.02},6.01]
[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$79,9,FALSE)*C16,2)))","v":0.32},{"$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$79,9,FALSE)*C16,2)))","v":1.59},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":2.02},{"$f":"IF(C16>9999,\"\",ROUND(SUM(E16:J16),2))","v":6.01}]
[6,"Windrow Grain",1,null,{"$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$79,9,FALSE)*C17,2)))","v":1.98},{"$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$79,9,FALSE)*C17,2)))","v":0.96},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":0.4},{"$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$79,9,FALSE)*C17,2)))","v":3.54},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":0.42},9.8000000000000007]
["*7","Combine Small Grain (grain head)",75,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$79,9,FALSE)*C18,2))/100)","v":1.5865},{"$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$79,9,FALSE)*C18,2))/100)","v":2.3961000000000001},{"$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$79,9,FALSE)*C18,2))/100)","v":2.5418000000000003},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2))/100)","v":0.26600000000000001},{"$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$79,9,FALSE)*C18,2))/100)","v":11.672599999999999},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2))/100)","v":2.0556000000000001},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":20.52}]
[8,"Truck","Custom",null,{"$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":""},""]
[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,{"$f":"SUM(E12:E32)","v":10.086500000000001},{"$f":"SUM(F12:F32)","v":7.2361000000000004},3.6318000000000001,11.475999999999999,25.762599999999999,16.025600000000001,74.22]
[]
[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,1,1,32,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.1328125},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":4.25}]
[null,"2,4-D Ester LV4",null,"Herbicide",null,1,1,1.5,"pint ",{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":4.5},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":6.75}]
[null,"21-0-0-24S   ",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Additive"},null,null,1,1,1.7,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.4},{"$f":"IF(B40=0,0,ROUND(G40*H40*J40,2))","v":0.68}]
[null,"28-0-0",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,45,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.6},27]
[null,"Millet (Proso)",null,"Seed",null,3,1,15,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.65},{"$f":"IF(B42=0,0,ROUND(G42*H42*J42,2))","v":9.75}]
[null,"Scorch",null,"Herbicide",null,4,1,1,"pint ",{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":8.75},{"$f":"IF(B43=0,0,ROUND(G43*H43*J43,2))","v":8.75}]
[null,"Glyphosate 5# w/Surfactant",null,"Herbicide",null,5,1,32,"ounce",{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.1328125},4.25]
[null,"Haul Grain (Millet)",null,"Custom",null,8,1,{"$f":"$G$4","v":22},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"cwt"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.28000000000000003},6.16]
[null,null,{"$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,{"$f":"IF(F5=0,E5,F5)","v":11},{"$f":"IF(B61=0,0,J61)","v":11}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K38:K61)","v":78.59}]
[null,"* Harvest factor adjustment used on costs "]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K34+K63","v":152.81}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$34:$H$34)+$K$63,2)","v":111.02},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":3.8857000000000004}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":156.69570000000002}]
[]
[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(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":685},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":20.55}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":685},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F72*I72,2)","v":8.56}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":210.80570000000003}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":6.7484409090909088}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":9.5820772727272736}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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]]}
[]
[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$5,CropInsurance,5,FALSE)","v":16},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"54-Oats, No Till, 85 bushel Yield, Dryland"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 54-Oats, No Till, 85 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Fertilizer",1,null,{"$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$79,9,FALSE)*C12,2)))","v":0.32},{"$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$79,9,FALSE)*C12,2)))","v":1.59},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":5.04},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":8.2200000000000006}]
[2,"Drill",1,null,{"$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$79,9,FALSE)*C13,2)))","v":1.58},{"$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$79,15,FALSE)*C13,2)))","v":7.18},{"$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$79,9,FALSE)*C13,2)))","v":4.1900000000000004},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.4500000000000002},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":17.649999999999999}]
[3,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C14,2)))","v":0.32},{"$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$79,9,FALSE)*C14,2)))","v":1.59},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.02},6.01]
["*4","Combine Small Grain (grain head)",85,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$79,9,FALSE)*C15,2))/100)","v":1.7981},{"$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$79,9,FALSE)*C15,2))/100)","v":2.7155},{"$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$79,9,FALSE)*C15,2))/100)","v":2.8807},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2))/100)","v":0.3014},{"$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$79,9,FALSE)*C15,2))/100)","v":13.229000000000001},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2))/100)","v":2.3296999999999999},{"$f":"IF(C15>9999,\"\",ROUND(SUM(E15:J15),2))","v":23.25}]
[5,"Truck","Custom",null,{"$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,{"$f":"SUM(E12:E31)","v":5.8981000000000003},{"$f":"SUM(F12:F31)","v":4.9355000000000002},2.9706999999999999,8.8913999999999991,20.599,11.839700000000001,55.129999999999995]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"28-0-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,100,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.6},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":60}]
[null,"Oats",{"$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":3.3},19.8]
[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":7.5},3.75]
[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":3.375},3.38]
[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($B43,Table2[],7,FALSE))","v":0.15},12.75]
[null,null,{"$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,{"$f":"IF(F5=0,E5,F5)","v":16},{"$f":"IF(B61=0,0,J61)","v":16}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":138.89999999999998}]
[null,"* Harvest factor adjustment used on costs "]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":194.02999999999997}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":161.6},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":5.6560000000000015}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":199.68599999999998}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B16","v":16}]
[null,"Real Estate Opportunity^","Dryland (State)",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":4395},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":131.85}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":4395},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F72*I72,2)","v":54.94}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":402.47599999999994}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":2.802305882352941}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":4.7350117647058818}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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]]}
[]
[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$3 & \" Yield\")","v":"2024 Budget 55-Pasture, Grazing, 11 AUM Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Pivot D 125' Lift w/fertigation",{"$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$79,9,FALSE)*LEFT(C12,3),2))","v":132.51},{"$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$79,9,FALSE)*LEFT(C12,3),2))","v":7.06},8,{"$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$79,9,FALSE)*LEFT(C12,3),2))","v":13.4},{"$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":210.27999999999997}]
[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":132.51},7.06,8,13.4,28.48,210.27999999999997]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"28-0-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,220,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.6},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":132}]
[null,"Fence/Water Repairs",{"$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($B38,Table2[],7,FALSE))","v":2.3076923076923075},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":2.31}]
[null,"Fence/Water Repairs",null,"Other",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":2.3076923076923075},2.31]
[null,"Move Cattle",null,"Other",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":30},30]
[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":167.62}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":377.9}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":336.02},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":11.7607}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":389.66069999999996}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
[null,"Real Estate Opportunity^","Pivot (Marginal Land)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6070},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":182.1}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6070},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F71*I71,2)","v":75.88}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":680.64069999999992}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":41.51460909090909}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per AUM"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":61.876427272727263}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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],[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]]}
[]
[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$5,CropInsurance,5,FALSE)","v":17},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"56-Peas, Panhandle, No Till, 35 bushel Yield, Dryland"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 56-Peas, Panhandle, No Till, 35 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Drill",1,null,{"$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$79,9,FALSE)*C12,2)))","v":1.58},{"$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$79,15,FALSE)*C12,2)))","v":7.18},{"$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$79,9,FALSE)*C12,2)))","v":4.1900000000000004},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.4500000000000002},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":17.649999999999999}]
[2,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C13,2)))","v":0.32},{"$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$79,9,FALSE)*C13,2)))","v":1.59},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.02},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":6.01}]
["*3","Combine Small Grain (grain head)",80,null,{"$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$79,9,FALSE)*C14,2))/100)","v":1.6922999999999999},{"$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$79,9,FALSE)*C14,2))/100)","v":2.5558000000000001},{"$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$79,9,FALSE)*C14,2))/100)","v":2.7111999999999998},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2))/100)","v":0.28370000000000001},{"$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$79,9,FALSE)*C14,2))/100)","v":12.450799999999999},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2))/100)","v":2.1927000000000003},{"$f":"IF(C14>9999,\"\",ROUND(SUM(E14:J14),2))","v":21.89}]
[4,"Truck","Custom",null,{"$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,{"$f":"SUM(E12:E31)","v":4.8422999999999998},{"$f":"SUM(F12:F31)","v":4.4558},2.7811999999999997,8.5736999999999988,18.230799999999999,6.662700000000001,45.55]
[]
[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($B38,Table2[],7,FALSE))","v":8.046875},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":16.09}]
[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":0.1328125},4.25]
[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":0.4},0.68]
[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($B41,Table2[],7,FALSE))","v":0.15},5.25]
[null,null,{"$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,{"$f":"IF(F5=0,E5,F5)","v":17},{"$f":"IF(B60=0,0,J60)","v":17}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K60)","v":127.27000000000001}]
[null,"* Harvest factor adjustment used on costs "]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K62","v":172.82}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$62,2)","v":147.91999999999999},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":5.1772}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":177.99719999999999}]
[]
[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":685},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":20.55}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":685},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F71*I71,2)","v":8.56}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":232.10720000000001}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":5.3330628571428571}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":6.631634285714286}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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]]}
[]
[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$3 & \" Yield\")","v":"2024 Budget 57-Sorghum-Sudan, Annually Planted, Conventional Tillage, Large Round Bales, 5 ton Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$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$79,9,FALSE)*C12,2)))","v":3.02},{"$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$79,9,FALSE)*C12,2)))","v":0.28999999999999998},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1.27},{"$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$79,9,FALSE)*C12,2)))","v":12.45},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":3.69},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":23.24}]
[2,"Spray Fertilizer",1,null,{"$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$79,9,FALSE)*C13,2)))","v":0.32},{"$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$79,9,FALSE)*C13,2)))","v":1.59},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":5.04},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.2200000000000006}]
[3,"Field Cultivation",1,null,{"$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$79,9,FALSE)*C14,2)))","v":2.17},{"$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$79,9,FALSE)*C14,2)))","v":0.21},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":2.4500000000000002},{"$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$79,9,FALSE)*C14,2)))","v":9.0500000000000007},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.78},18.489999999999998]
[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$79,9,FALSE)*C15,2)))","v":1.58},{"$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$79,15,FALSE)*C15,2)))","v":7.18},{"$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$79,9,FALSE)*C15,2)))","v":4.1900000000000004},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":2.4500000000000002},17.649999999999999]
[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$79,9,FALSE)*C16,2)))","v":1.98},{"$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$79,15,FALSE)*C16,2)))","v":1.0900000000000001},{"$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},16.16]
[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$79,9,FALSE)*C17,2)))","v":4.75},{"$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$79,9,FALSE)*C17,2)))","v":0.27},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":14.2},{"$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$79,9,FALSE)*C17,2)))","v":21.85},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":18.96},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":71.489999999999995}]
[7,"Move Large Round",{"$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$79,9,FALSE)*C18,2)))","v":3.78},{"$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$79,9,FALSE)*C18,2)))","v":0.15},{"$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$79,9,FALSE)*C18,2)))","v":12.48},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":0.85},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":23.81}]
[8,null,null,null,{"$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":17.600000000000001},1.95,26.49,65.150000000000006,39.860000000000007,179.06]
[]
[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,"28-0-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,60,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.6},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":36}]
[null,"Sorghum Sudan",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,10,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.9},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":9}]
[null,"Twine Large Round",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Other"},null,null,6,1,{"$f":"$G$4","v":5},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":1.9493177387914231},9.75]
[null,null,{"$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,{"$f":"SUM(K37:K61)","v":54.75}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":233.81}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":128.80000000000001},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":4.5080000000000009}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":238.31800000000001}]
[]
[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":4395},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":131.85}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":4395},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F71*I71,2)","v":54.94}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":450.108}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E66+K66+K69+K71)/G4)","v":42.649600000000007}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":90.021600000000007}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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],[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]]}
[]
[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$5,CropInsurance,5,FALSE)","v":38},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"58-Soybeans, Roundup Ready 2 Yield®, Conventional Tillage, after Corn, 45 bushel Yield, Dryland"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 58-Soybeans, Roundup Ready 2 Yield®, Conventional Tillage, after Corn, 45 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$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$79,9,FALSE)*C12,2)))","v":3.02},{"$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$79,9,FALSE)*C12,2)))","v":0.28999999999999998},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1.27},{"$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$79,9,FALSE)*C12,2)))","v":12.45},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":3.69},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":23.24}]
[2,"Field Cultivation",1,null,{"$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$79,9,FALSE)*C13,2)))","v":2.17},{"$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$79,15,FALSE)*C13,2)))","v":2.4500000000000002},{"$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$79,9,FALSE)*C13,2)))","v":9.0500000000000007},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.78},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":18.489999999999998}]
[3,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C14,2)))","v":0.32},{"$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$79,9,FALSE)*C14,2)))","v":1.59},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.02},6.01]
[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$79,9,FALSE)*C15,2)))","v":1.08},{"$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$79,15,FALSE)*C15,2)))","v":6.56},{"$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$79,9,FALSE)*C15,2)))","v":5.24},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":9.1199999999999992},25.06]
[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$79,9,FALSE)*C16,2)))","v":0.32},{"$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$79,9,FALSE)*C16,2)))","v":1.59},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":2.02},6.01]
[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 - (flex head)",100,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$79,9,FALSE)*C19,2))/100)","v":2.1153999999999997},{"$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$79,9,FALSE)*C19,2))/100)","v":3.2044999999999999},{"$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$79,9,FALSE)*C19,2))/100)","v":3.3889999999999998},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2))/100)","v":0.41700000000000004},{"$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$79,9,FALSE)*C19,2))/100)","v":15.563499999999999},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2))/100)","v":4.9017999999999997},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":29.59}]
[9,"Truck","Custom",null,{"$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,{"$f":"SUM(E12:E32)","v":11.365399999999999},{"$f":"SUM(F12:F32)","v":10.1145},3.9889999999999999,12.917,45.483499999999999,24.531799999999997,108.4]
[]
[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,"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":5},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":26.25}]
[null,"RR2 Soybeans",{"$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":0.1328125},4.25]
[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":1.015625},6.09]
[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($B44,Table2[],7,FALSE))","v":0.4},{"$f":"IF(B44=0,0,ROUND(G44*H44*J44,2))","v":0.68}]
[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":11},2.2000000000000002]
["**","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":3.203125},1.03]
[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":11},{"$f":"IF(B47=0,0,ROUND(G47*H47*J47,2))","v":1.1000000000000001}]
[null,"Quilt Xcel","Fungicide","Fungicide",null,7,0.1,10.5,"ounce",{"$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($B49,Table2[],7,FALSE))","v":0.15},6.75]
[null,"Scouting Dryland Soybeans",{"$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($B50,Table2[],7,FALSE))","v":10},10]
[null,null,{"$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,{"$f":"IF(F5=0,E5,F5)","v":38},{"$f":"IF(B65=0,0,J65)","v":38}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K38:K65)","v":190.95}]
[null,"* Harvest factor adjustment used on costs ",null,null,"** Insecticide for Aphids and Caterpillars"]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K34+K67","v":299.35000000000002}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$34:$H$34)+$K$67,2)","v":229.34},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E71*H71*'General Variables'!$B$12/12","v":8.0269000000000013}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K70:K71)","v":307.37690000000003}]
[]
[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(C75=0,0,VLOOKUP(C75,RETable,2,FALSE))","v":4395},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F75*I75,2)","v":131.85}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C75=0,0,VLOOKUP(C75,RETable,2,FALSE))","v":4395},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F76*I76,2)","v":54.94}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K72:K76)","v":519.16689999999994}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E71+K71+K74+K76)/G4)","v":7.0512644444444437}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K77/G4)","v":11.537042222222221}]
[]
[null,"˜See benefits of soybeans in a corn/soybean rotation"]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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],[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]]}
[]
[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$5,CropInsurance,5,FALSE)","v":38},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"59-Soybeans, Roundup Ready 2 Yield®, No Till,  after Corn, 50 bushel Yield, Dryland"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 59-Soybeans, Roundup Ready 2 Yield®, No Till,  after Corn, 50 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",0.8,null,{"$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$79,9,FALSE)*C12,2)))","v":0.25},{"$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$79,15,FALSE)*C12,2)))","v":0.89},{"$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$79,9,FALSE)*C12,2)))","v":1.27},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":1.61},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.8}]
[2,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C13,2)))","v":0.32},{"$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$79,9,FALSE)*C13,2)))","v":1.59},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.02},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":6.01}]
[3,"Plant No-Till",1,null,{"$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$79,9,FALSE)*C14,2)))","v":1.34},{"$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$79,15,FALSE)*C14,2)))","v":6.56},{"$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$79,9,FALSE)*C14,2)))","v":5.24},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":9.1199999999999992},25.32]
[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$79,9,FALSE)*C15,2)))","v":0.32},{"$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$79,9,FALSE)*C15,2)))","v":1.59},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":2.02},6.01]
[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 - (flex head)",{"$f":"$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$79,9,FALSE)*C18,2))/100)","v":3.2044999999999999},{"$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$79,9,FALSE)*C18,2))/100)","v":3.3889999999999998},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2))/100)","v":0.41700000000000004},{"$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$79,9,FALSE)*C18,2))/100)","v":15.563499999999999},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2))/100)","v":4.9017999999999997},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":29.59}]
[8,"Truck","Custom"]
[8,null,null,null,{"$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,{"$f":"SUM(E12:E32)","v":7.7753999999999994},5.4344999999999999,3.5089999999999999,10.086999999999998,25.253500000000003,19.671799999999998,71.72999999999999]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Glyphosate 5# w/Surfactant",{"$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($B38,Table2[],7,FALSE))","v":0.1328125},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":3.4}]
["**","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":4.5},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":3.6}]
[null,"21-0-0-24S   ",{"$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($B40,Table2[],7,FALSE))","v":0.4},0.54]
[null,"Authority DF",{"$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($B42,Table2[],7,FALSE))","v":0.1328125},4.25]
[null,"21-0-0-24S   ",{"$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($B43,Table2[],7,FALSE))","v":0.4},0.68]
[null,"RR2 Soybeans",{"$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":0.1328125},4.25]
[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":1.015625},6.09]
[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($B48,Table2[],7,FALSE))","v":0.5},{"$f":"IF(B48=0,0,ROUND(G48*H48*J48,2))","v":24}]
[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":0.4},{"$f":"IF(B49=0,0,ROUND(G49*H49*J49,2))","v":0.68}]
[null,"Aerial Spray",{"$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($B50,Table2[],7,FALSE))","v":11},{"$f":"IF(B50=0,0,ROUND(G50*H50*J50,2))","v":2.2000000000000002}]
["***","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":3.203125},1.03]
[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":11},{"$f":"IF(B52=0,0,ROUND(G52*H52*J52,2))","v":1.1000000000000001}]
[null,"Aproach Prima",null,"Fungicide",null,6,0.1,5,"ounce",{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":2.34375},{"$f":"IF(B53=0,0,ROUND(G53*H53*J53,2))","v":1.17}]
[null,"Haul Grain Bushels",{"$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($B54,Table2[],7,FALSE))","v":0.15},7.5]
[null,"Scouting Dryland Soybeans",{"$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($B55,Table2[],7,FALSE))","v":10},{"$f":"IF(B55=0,0,ROUND(G55*H55*J55,2))","v":10}]
[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":38},{"$f":"IF(B64=0,0,J64)","v":38}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K38:K64)","v":220.48999999999998}]
[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,{"$f":"K34+K66","v":292.21999999999997}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$34:$H$34)+$K$66,2)","v":247.3},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E70*H70*'General Variables'!$B$12/12","v":8.6555000000000017}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K69:K70)","v":300.87549999999999}]
[]
[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(C74=0,0,VLOOKUP(C74,RETable,2,FALSE))","v":4395},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F74*I74,2)","v":131.85}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C74=0,0,VLOOKUP(C74,RETable,2,FALSE))","v":4395},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F75*I75,2)","v":54.94}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K71:K75)","v":512.66550000000007}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E70+K70+K73+K75)/G4)","v":6.7179100000000007}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K76/G4)","v":10.253310000000001}]
[]
[null,"˜See benefits of soybeans in a corn/soybean rotation"]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[55,2,55,4],[74,2,74,4],[74,6,74,7],[75,6,75,7],[64,2,64,4],[70,5,70,6],[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],[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],[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],[37,2,37,4]]}
[]
[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$5,CropInsurance,5,FALSE)","v":38},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"60-Soybeans, Roundup Ready 2 Yield®, No Till, Continuous, 45 bushel Yield, Dryland"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 60-Soybeans, Roundup Ready 2 Yield®, No Till, Continuous, 45 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",1,null,{"$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$79,9,FALSE)*C12,2)))","v":0.32},{"$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$79,9,FALSE)*C12,2)))","v":1.59},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.02},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":6.01}]
[2,"Plant No-Till",1,null,{"$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$79,9,FALSE)*C13,2)))","v":1.34},{"$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$79,9,FALSE)*C13,2)))","v":0.06},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":6.56},{"$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$79,9,FALSE)*C13,2)))","v":5.24},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":9.1199999999999992},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":25.32}]
[3,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C14,2)))","v":0.32},{"$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$79,9,FALSE)*C14,2)))","v":1.59},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.02},6.01]
[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 - (flex head)",100,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$79,9,FALSE)*C17,2))/100)","v":2.1153999999999997},{"$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$79,9,FALSE)*C17,2))/100)","v":3.2044999999999999},{"$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$79,9,FALSE)*C17,2))/100)","v":3.3889999999999998},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2))/100)","v":0.41700000000000004},{"$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$79,9,FALSE)*C17,2))/100)","v":15.563499999999999},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2))/100)","v":4.9017999999999997},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":29.59}]
[7,"Truck","Custom",null,{"$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,{"$f":"SUM(E12:E32)","v":7.0153999999999996},{"$f":"SUM(F12:F32)","v":5.1844999999999999},3.4889999999999999,9.1969999999999992,23.983499999999999,18.061799999999998,66.929999999999993]
[]
[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($B38,Table2[],7,FALSE))","v":36.25},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":45.31}]
["**","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":4.5},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":4.5}]
[null,"Glyphosate 5# w/Surfactant",{"$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($B40,Table2[],7,FALSE))","v":0.1328125},4.25]
[null,"21-0-0-24S   ",{"$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($B41,Table2[],7,FALSE))","v":0.4},0.68]
[null,"RR2 Soybeans",{"$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($B45,Table2[],7,FALSE))","v":0.4},{"$f":"IF(B45=0,0,ROUND(G45*H45*J45,2))","v":0.68}]
[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":11},2.2000000000000002]
["***","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":3.203125},1.03]
[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":11},{"$f":"IF(B48=0,0,ROUND(G48*H48*J48,2))","v":1.1000000000000001}]
[null,"Lucento ",null,"Fungicide",null,5,0.1,3,"ounce",{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":5.078125},{"$f":"IF(B49=0,0,ROUND(G49*H49*J49,2))","v":1.52}]
[null,"Haul Grain Bushels",{"$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($B50,Table2[],7,FALSE))","v":0.15},6.75]
[null,"Scouting Dryland Soybeans",{"$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($B51,Table2[],7,FALSE))","v":10},10]
[null,null,{"$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,{"$f":"IF(F5=0,E5,F5)","v":38},{"$f":"IF(B65=0,0,J65)","v":38}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K38:K65)","v":208.65}]
[null,"* Harvest factor adjustment used on costs ",null,null,"** Minimum 7 days prior to planting",null,null,"***Insecticide for Aphids and Caterpillars"]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K34+K67","v":275.58}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$34:$H$34)+$K$67,2)","v":233.54},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E71*H71*'General Variables'!$B$12/12","v":8.1738999999999997}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K70:K71)","v":283.75389999999999}]
[]
[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(C75=0,0,VLOOKUP(C75,RETable,2,FALSE))","v":4395},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F75*I75,2)","v":131.85}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C75=0,0,VLOOKUP(C75,RETable,2,FALSE))","v":4395},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F76*I76,2)","v":54.94}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K72:K76)","v":495.54389999999995}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E71+K71+K74+K76)/G4)","v":7.1478644444444432}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K77/G4)","v":11.012086666666665}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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]]}
[]
[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$5,CropInsurance,5,FALSE)","v":11},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"61-Soybeans, Roundup Ready 2 Yield®, Conventional Tillage, after Corn, 67 bushel Yield, Pivot Irrigated Diesel"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 61-Soybeans, Roundup Ready 2 Yield®, Conventional Tillage, after Corn, 67 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$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$79,9,FALSE)*C12,2)))","v":3.02},{"$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$79,9,FALSE)*C12,2)))","v":0.28999999999999998},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1.27},{"$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$79,9,FALSE)*C12,2)))","v":12.45},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":3.69},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":23.24}]
[2,"Field Cultivation",1,null,{"$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$79,9,FALSE)*C13,2)))","v":2.17},{"$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$79,15,FALSE)*C13,2)))","v":2.4500000000000002},{"$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$79,9,FALSE)*C13,2)))","v":9.0500000000000007},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.78},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":18.489999999999998}]
[3,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C14,2)))","v":0.32},{"$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$79,9,FALSE)*C14,2)))","v":1.59},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.02},6.01]
[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$79,9,FALSE)*C15,2)))","v":1.08},{"$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$79,15,FALSE)*C15,2)))","v":6.56},{"$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$79,9,FALSE)*C15,2)))","v":5.24},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":9.1199999999999992},25.06]
[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$79,9,FALSE)*C16,2)))","v":66.260000000000005},{"$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$79,9,FALSE)*C16,2)))","v":3.53},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":23.86},{"$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$79,9,FALSE)*C16,2)))","v":6.7},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":13.1},{"$f":"IF(C16>9999,\"\",ROUND(SUM(E16:J16),2))","v":121.26}]
[6,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C17,2)))","v":0.32},{"$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$79,9,FALSE)*C17,2)))","v":1.59},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":2.02},6.01]
[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 (flex head)",150,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$79,9,FALSE)*C20,2))/100)","v":3.1730999999999998},{"$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$79,9,FALSE)*C20,2))/100)","v":4.8068},{"$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$79,9,FALSE)*C20,2))/100)","v":5.0836000000000006},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2))/100)","v":0.62549999999999994},{"$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$79,9,FALSE)*C20,2))/100)","v":23.345300000000002},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2))/100)","v":7.3525999999999998},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":44.39}]
[10,"Truck","Custom",null,{"$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,{"$f":"SUM(E12:E31)","v":20.2331},{"$f":"SUM(F12:F31)","v":77.976799999999997},9.2135999999999996,36.985500000000002,59.965300000000006,40.082600000000006,244.45999999999998]
[]
[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,"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":4.921875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":29.53}]
[null,"RR2 Soybeans",{"$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($B40,Table2[],7,FALSE))","v":0.1328125},4.25]
[null,"Select Max",{"$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($B41,Table2[],7,FALSE))","v":1.015625},6.09]
[null,"Warrant Ultra",{"$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":0.5},24]
[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":0.4},{"$f":"IF(B43=0,0,ROUND(G43*H43*J43,2))","v":0.68}]
[null,"Aerial Spray",{"$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($B44,Table2[],7,FALSE))","v":11},2.2000000000000002]
["**","Warrior II/Zeon",{"$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($B45,Table2[],7,FALSE))","v":3.203125},1.03]
[null,"Aerial Spray",{"$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($B46,Table2[],7,FALSE))","v":11},3.3]
[null,"Priaxor",{"$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($B47,Table2[],7,FALSE))","v":4.375},5.25]
[null,"Haul Grain Bushels",{"$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($B48,Table2[],7,FALSE))","v":0.15},10.050000000000001]
[null,"Scouting Irrigated Soybeans",{"$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,{"$f":"IF(F5=0,E5,F5)","v":11},{"$f":"IF(B62=0,0,J62)","v":11}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K62)","v":182.38000000000002}]
[null,"* Harvest factor adjustment used on costs ",null,null,"**Insecticide for Aphids and Caterpillars"]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K64","v":426.84000000000003}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":326.79000000000002},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E68*H68*'General Variables'!$B$12/12","v":11.43765}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K68)","v":438.27765000000005}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":8760},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F72*I72,2)","v":262.8}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":8760},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F73*I73,2)","v":109.5}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K69:K73)","v":843.57765000000006}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E68+K68+K71+K73)/G4)","v":7.1750395522388066}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K74/G4)","v":12.590711194029852}]
[]
[null,"˜See benefits of soybeans in a corn/soybean rotation"]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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],[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]]}
[]
[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$5,CropInsurance,5,FALSE)","v":11},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"62-Soybeans, Roundup Ready 2 Yield®, Ridge Till, after Corn, 70 bushel Yield, Gravity Irrigated Diesel, fed by a well"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 62-Soybeans, Roundup Ready 2 Yield®, Ridge Till, after Corn, 70 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",0.75,null,{"$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$79,9,FALSE)*C12,2)))","v":0.24},{"$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$79,9,FALSE)*C12,2)))","v":1.19},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":1.51},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.49}]
[2,"Ridge Plant and Band Herbicide",1,null,{"$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$79,9,FALSE)*C13,2)))","v":1.35},{"$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$79,9,FALSE)*C13,2)))","v":0.31},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":6.87},{"$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$79,9,FALSE)*C13,2)))","v":13.58},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":4.25},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":29.36}]
[3,"Ridge Cultivation",1,null,{"$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$79,9,FALSE)*C14,2)))","v":2.12},{"$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$79,9,FALSE)*C14,2)))","v":0.31},{"$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$79,9,FALSE)*C14,2)))","v":13.58},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":5.18},25.56]
[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$79,9,FALSE)*C15,2)))","v":2.12},{"$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$79,9,FALSE)*C15,2)))","v":0.31},{"$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$79,9,FALSE)*C15,2)))","v":13.58},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":5.18},25.81]
[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$79,9,FALSE)*C16,2)))","v":64.11},{"$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$79,9,FALSE)*C16,2)))","v":3.76},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":1.68},{"$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$79,9,FALSE)*C16,2)))","v":8.43},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":2.73},{"$f":"IF(C16>9999,\"\",ROUND(SUM(E16:J16),2))","v":108.49}]
[6,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C17,2)))","v":0.32},{"$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$79,9,FALSE)*C17,2)))","v":1.59},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":2.02},6.01]
[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 (flex head)",150,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$79,9,FALSE)*C20,2))/100)","v":3.1730999999999998},{"$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$79,9,FALSE)*C20,2))/100)","v":4.8068},{"$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$79,9,FALSE)*C20,2))/100)","v":5.0836000000000006},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,15,FALSE)*C20,2))/100)","v":0.62549999999999994},{"$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$79,9,FALSE)*C20,2))/100)","v":23.345300000000002},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2))/100)","v":7.3525999999999998},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":44.39}]
[10,"Truck","Custom",null,{"$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,{"$f":"SUM(E12:E31)","v":40.863100000000003},{"$f":"SUM(F12:F31)","v":75.066799999999986},9.8035999999999994,14.855500000000001,75.295299999999997,28.222599999999996,244.10999999999996]
[]
[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":0.1328125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":3.19}]
["**","2,4-D Ester LV4",{"$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($B38,Table2[],7,FALSE))","v":4.5},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":3.38}]
[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":0.4},0.51]
[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":5},8.66]
[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($B43,Table2[],7,FALSE))","v":0.1328125},2.13]
[null,"21-0-0-24S   ",{"$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($B44,Table2[],7,FALSE))","v":0.4},0.34]
[null,"Select Max",{"$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($B45,Table2[],7,FALSE))","v":1.015625},4.57]
[null,"FlexStar GT",{"$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":1.625},{"$f":"IF(B47=0,0,ROUND(G47*H47*J47,2))","v":3.25}]
[null,"Aerial Spray",{"$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($B48,Table2[],7,FALSE))","v":11},2.2000000000000002]
["***","Warrior II/Zeon",{"$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($B49,Table2[],7,FALSE))","v":3.203125},1.03]
[null,"Aerial Spray",{"$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($B50,Table2[],7,FALSE))","v":11},3.3]
[null,"Stratego YLD",{"$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($B51,Table2[],7,FALSE))","v":5.46875},6.56]
[null,"Haul Grain Bushels",{"$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($B52,Table2[],7,FALSE))","v":0.15},10.5]
[null,"Scouting Irrigated Soybeans",null,{"$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,{"$f":"IF(F5=0,E5,F5)","v":11},{"$f":"IF(B62=0,0,J62)","v":11}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K62)","v":166.25}]
[null,"* Harvest factor adjustment used on costs ",null,"** Minimum 7 days prior to planting",null,null,null,"***Insecticide for Aphids and Caterpillars"]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K64","v":410.35999999999996}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":306.83999999999997},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E68*H68*'General Variables'!$B$12/12","v":10.739399999999998}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K68)","v":421.09939999999995}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
[null,"Real Estate Opportunity^","Gravity (State)",null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":7905},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F72*I72,2)","v":237.15}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":7905},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F73*I73,2)","v":98.81}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K69:K73)","v":790.05939999999987}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E68+K68+K71+K73)/G4)","v":6.4198485714285711}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K74/G4)","v":11.286562857142854}]
[]
[null,"˜See benefits of soybeans in a corn/soybean rotation"]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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],[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]]}
[]
[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$5,CropInsurance,5,FALSE)","v":11},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"63-Soybeans, Roundup Ready 2 Xtend® Treated, No Till, Narrow Row after Corn, 75 bushel Yield, Pivot Irrigated Diesel"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 63-Soybeans, Roundup Ready 2 Xtend® Treated, No Till, Narrow Row after Corn, 75 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",1,null,{"$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$79,9,FALSE)*C12,2)))","v":0.32},{"$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$79,9,FALSE)*C12,2)))","v":1.59},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.02},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":6.01}]
[2,"Plant Narrow Row",1,null,{"$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$79,9,FALSE)*C13,2)))","v":1.02},{"$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$79,15,FALSE)*C13,2)))","v":10.25},{"$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$79,9,FALSE)*C13,2)))","v":5.24},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":6.08},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":25.65}]
[3,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C14,2)))","v":0.32},{"$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$79,9,FALSE)*C14,2)))","v":1.59},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.02},6.01]
[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$79,9,FALSE)*C17,2)))","v":44.17},{"$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$79,9,FALSE)*C17,2)))","v":2.35},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":15.91},{"$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$79,9,FALSE)*C17,2)))","v":4.47},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":8.73},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":80.84}]
["*7","Combine Irr SB (flex head)",{"$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$79,9,FALSE)*C18,2))/100)","v":4.8068},{"$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$79,9,FALSE)*C18,2))/100)","v":5.0836000000000006},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2))/100)","v":0.62549999999999994},{"$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$79,9,FALSE)*C18,2))/100)","v":23.345300000000002},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2))/100)","v":7.3525999999999998},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":44.39}]
[8,"Truck","Custom",null,{"$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":50.636800000000001},7.5336000000000007,29.005499999999998,36.235300000000002,26.2026,162.89999999999998]
[]
[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,"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":0.1328125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":3.19}]
[null,"Engenia",{"$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($B38,Table2[],7,FALSE))","v":1.25},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":12}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,0.75,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.4},0.51]
[null,"Authority DF",{"$f":"IF(B40=0,\"\",VLOOKUP($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($B43,Table2[],7,FALSE))","v":1.25},16]
[null,"Glyphosate 5# w/Surfactant",{"$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($B44,Table2[],7,FALSE))","v":0.1328125},{"$f":"IF(B44=0,0,ROUND(G44*H44*J44,2))","v":4.25}]
[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":1.015625},6.09]
[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":11},2.2000000000000002]
["**","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":3.203125},1.03]
[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":11},4.4000000000000004]
[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":1.640625},8.99]
[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($B51,Table2[],7,FALSE))","v":0.15},11.25]
[null,"Scouting Irrigated Soybeans",{"$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,{"$f":"IF(F5=0,E5,F5)","v":11},{"$f":"IF(B62=0,0,J62)","v":11}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K62)","v":223.16}]
[null,"* Harvest factor adjustment used on costs ",null,null,null,"** Insecticide for Aphids and Caterpillars"]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K64","v":386.05999999999995}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":323.62},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E68*H68*'General Variables'!$B$12/12","v":11.326700000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K68)","v":397.38669999999996}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":8760},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F72*I72,2)","v":262.8}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":8760},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F73*I73,2)","v":109.5}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K69:K73)","v":802.68669999999997}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E68+K68+K71+K73)/G4)","v":6.3659560000000006}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K74/G4)","v":10.702489333333332}]
[]
[null,"˜See benefits of soybeans in a corn/soybean rotation"]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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],[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]]}
[]
[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$5,CropInsurance,5,FALSE)","v":11},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"64-Soybeans, Roundup Ready 2 Yield® Treated, No Till, Narrow Row, Continuous, 64 bushel Yield, Pivot Irrigated Diesel"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 64-Soybeans, Roundup Ready 2 Yield® Treated, No Till, Narrow Row, Continuous, 64 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",1,null,{"$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$79,9,FALSE)*C12,2)))","v":0.32},{"$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$79,9,FALSE)*C12,2)))","v":1.59},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.02},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":6.01}]
[2,"Plant Narrow Row",1,null,{"$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$79,9,FALSE)*C13,2)))","v":1.02},{"$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$79,15,FALSE)*C13,2)))","v":10.25},{"$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$79,9,FALSE)*C13,2)))","v":5.24},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":6.08},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":25.65}]
[3,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C14,2)))","v":0.32},{"$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$79,9,FALSE)*C14,2)))","v":1.59},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.02},6.01]
[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$79,9,FALSE)*C17,2)))","v":44.17},{"$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$79,9,FALSE)*C17,2)))","v":2.35},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":15.91},{"$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$79,9,FALSE)*C17,2)))","v":4.47},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":8.73},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":80.84}]
["*7","Combine Irr SB (flex head)",135,null,{"$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$79,9,FALSE)*C18,2))/100)","v":2.8557999999999999},{"$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$79,9,FALSE)*C18,2))/100)","v":4.3261000000000003},{"$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$79,9,FALSE)*C18,2))/100)","v":4.5751999999999997},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2))/100)","v":0.56299999999999994},{"$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$79,9,FALSE)*C18,2))/100)","v":21.0107},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2))/100)","v":6.6173999999999999},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":39.950000000000003}]
[8,"Truck","Custom",null,{"$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,{"$f":"SUM(E12:E31)","v":12.9658},{"$f":"SUM(F12:F31)","v":50.156099999999995},7.0251999999999999,28.942999999999998,33.900700000000001,25.467400000000001,158.45999999999998]
[]
[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,"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":0.1328125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":3.4}]
["**","2,4-D Ester LV4",{"$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($B38,Table2[],7,FALSE))","v":4.5},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":3.6}]
[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":0.4},0.54]
[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($B40,Table2[],7,FALSE))","v":36.25},45.31]
[null,"RR2 Soybeans Treated",{"$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":0.1953125},6.25]
[null,"Warrant ",null,"Herbicide",null,3,1,3,"pints",{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":2.875},{"$f":"IF(B44=0,0,ROUND(G44*H44*J44,2))","v":8.6300000000000008}]
[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":0.4},0.68]
[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":11},2.2000000000000002]
["***","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":3.203125},1.03]
[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":11},4.4000000000000004]
[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":5.078125},6.09]
[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($B50,Table2[],7,FALSE))","v":0.15},9.6]
[null,"Scouting Irrigated Soybeans",{"$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,{"$f":"IF(F5=0,E5,F5)","v":11},{"$f":"IF(B63=0,0,J63)","v":11}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K63)","v":200.73}]
[null,"* Harvest factor adjustment used on costs ",null,null,"** Minimum 7 days prior to planting",null,null,"***Insecticide for Aphids and Caterpillars"]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K65","v":359.18999999999994}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$65,2)","v":299.82},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E69*H69*'General Variables'!$B$12/12","v":10.4937}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K69)","v":369.68369999999993}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C73=0,0,VLOOKUP(C73,RETable,2,FALSE))","v":8760},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F73*I73,2)","v":262.8}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C73=0,0,VLOOKUP(C73,RETable,2,FALSE))","v":8760},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F74*I74,2)","v":109.5}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K70:K74)","v":774.9837}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E69+K69+K72+K74)/G4)","v":7.0752140624999997}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K75/G4)","v":12.1091203125}]
[]
[null,"˜Cost to replace P2O5 - 0.8 lbs/bushel of yield produced"]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[50,2,50,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[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]]}
[]
[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$5,CropInsurance,5,FALSE)","v":11},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"65-Soybeans, LibertyLink® Treated, No Till Drilled 7.5-inch Rows, after Corn, 78 bushel Yield, Pivot Irrigated Diesel"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 65-Soybeans, LibertyLink® Treated, No Till Drilled 7.5-inch Rows, after Corn, 78 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",1,null,{"$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$79,9,FALSE)*C12,2)))","v":0.32},{"$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$79,9,FALSE)*C12,2)))","v":1.59},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.02},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":6.01}]
[2,"Drill",1,null,{"$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$79,9,FALSE)*C13,2)))","v":1.58},{"$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$79,15,FALSE)*C13,2)))","v":7.18},{"$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$79,9,FALSE)*C13,2)))","v":4.1900000000000004},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.4500000000000002},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":17.649999999999999}]
[3,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C14,2)))","v":0.32},{"$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$79,9,FALSE)*C14,2)))","v":1.59},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.02},6.01]
[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$79,9,FALSE)*C17,2)))","v":44.17},{"$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$79,9,FALSE)*C17,2)))","v":2.35},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":15.91},{"$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$79,9,FALSE)*C17,2)))","v":4.47},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":8.73},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":80.84}]
["*7","Combine Irr SB (flex head)",{"$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$79,9,FALSE)*C18,2))/100)","v":4.9991000000000003},{"$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$79,9,FALSE)*C18,2))/100)","v":5.2869000000000002},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2))/100)","v":0.65049999999999997},{"$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$79,9,FALSE)*C18,2))/100)","v":24.2791},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2))/100)","v":7.6466999999999992},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":46.16}]
[8,"Truck","Custom",null,{"$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":51.389099999999999},7.7269000000000005,25.9605,36.119100000000003,22.866700000000002,156.66999999999999]
[]
[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":0.1328125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":3.4}]
["**","2,4-D Ester LV4",{"$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($B38,Table2[],7,FALSE))","v":4.5},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":3.6}]
[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":0.4},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":0.54}]
[null,"Zidua Pro",{"$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($B40,Table2[],7,FALSE))","v":5},{"$f":"IF(B40=0,0,ROUND(G40*H40*J40,2))","v":26.25}]
[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($B44,Table2[],7,FALSE))","v":2.5000000000000001E-2},{"$f":"IF(B44=0,0,ROUND(G44*H44*J44,2))","v":1.2}]
[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":1.015625},6.09]
[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($B47,Table2[],7,FALSE))","v":11},2.2000000000000002]
["***","Warrior II/Zeon",{"$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($B48,Table2[],7,FALSE))","v":3.203125},1.03]
[null,"Aerial Spray",{"$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($B49,Table2[],7,FALSE))","v":11},5.5]
[null,"Stratego YLD",{"$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($B50,Table2[],7,FALSE))","v":5.46875},10.94]
[null,"Haul Grain Bushels",{"$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($B51,Table2[],7,FALSE))","v":0.15},11.7]
[null,"Scouting Irrigated Soybeans",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":13},13]
[null,null,{"$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":11},{"$f":"IF(B62=0,0,J62)","v":11}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K62)","v":210.57999999999996}]
[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,{"$f":"K33+K64","v":367.24999999999994}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":308.27},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E68*H68*'General Variables'!$B$12/12","v":10.78945}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K68)","v":378.03944999999993}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":8760},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F72*I72,2)","v":262.8}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":8760},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F73*I73,2)","v":109.5}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K69:K73)","v":783.33944999999994}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E68+K68+K71+K73)/G4)","v":5.9174288461538458}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K74/G4)","v":10.042813461538461}]
[]
[null,"˜See benefits of soybeans in a corn/soybean rotation"]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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],[61,2,61,4],[67,5,67,6],[71,2,71,4],[71,6,71,7],[72,6,72,7]]}
[]
[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$5,CropInsurance,5,FALSE)","v":11},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"66-Soybeans, Enlist E3™ Treated, No Till Drilled 7.5-inch Rows, after Corn, 78 bushel Yield, Pivot Irrigated Diesel"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 66-Soybeans, Enlist E3™ Treated, No Till Drilled 7.5-inch Rows, after Corn, 78 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",1,null,{"$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$79,9,FALSE)*C12,2)))","v":0.32},{"$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$79,9,FALSE)*C12,2)))","v":1.59},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.02},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":6.01}]
[2,"Drill",1,null,{"$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$79,9,FALSE)*C13,2)))","v":1.58},{"$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$79,15,FALSE)*C13,2)))","v":7.18},{"$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$79,9,FALSE)*C13,2)))","v":4.1900000000000004},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.4500000000000002},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":17.649999999999999}]
[3,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C14,2)))","v":0.32},{"$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$79,9,FALSE)*C14,2)))","v":1.59},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.02},6.01]
[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$79,9,FALSE)*C17,2)))","v":44.17},{"$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$79,9,FALSE)*C17,2)))","v":2.35},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":15.91},{"$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$79,9,FALSE)*C17,2)))","v":4.47},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":8.73},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":80.84}]
["*7","Combine Irr SB (flex head)",{"$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$79,9,FALSE)*C18,2))/100)","v":4.9991000000000003},{"$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$79,9,FALSE)*C18,2))/100)","v":5.2869000000000002},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2))/100)","v":0.65049999999999997},{"$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$79,9,FALSE)*C18,2))/100)","v":24.2791},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2))/100)","v":7.6466999999999992},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":46.16}]
[8,"Truck","Custom",null,{"$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":51.389099999999999},7.7269000000000005,25.9605,36.119100000000003,22.866700000000002,156.66999999999999]
[]
[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":0.1328125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":3.4}]
[null,"Enlist One",{"$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":8.75},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":10.5}]
[null,"21-0-0-24S   ",{"$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($B39,Table2[],7,FALSE))","v":0.4},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":0.54}]
[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":4.921875},{"$f":"IF(B40=0,0,ROUND(G40*H40*J40,2))","v":29.53}]
[null,"Soybeans Enlist E3 Treated",{"$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":0.4296875},32.659999999999997]
[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":1.015625},6.09]
[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":11},2.2000000000000002]
["**","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":3.203125},1.03]
[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":11},5.5]
[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($B51,Table2[],7,FALSE))","v":0.15},11.7]
[null,"Scouting Irrigated Soybeans",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":13},13]
[null,null,{"$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":11},{"$f":"IF(B62=0,0,J62)","v":11}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K62)","v":239.87999999999997}]
[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,{"$f":"K33+K64","v":396.54999999999995}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":337.57},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E68*H68*'General Variables'!$B$12/12","v":11.814950000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K68)","v":408.36494999999996}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":8760},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F72*I72,2)","v":262.8}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":8760},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F73*I73,2)","v":109.5}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K69:K73)","v":813.66494999999998}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E68+K68+K71+K73)/G4)","v":6.3062173076923074}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K74/G4)","v":10.431601923076922}]
[]
[null,"˜See benefits of soybeans in a corn/soybean rotation"]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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],[61,2,61,4],[67,5,67,6],[71,2,71,4],[71,6,71,7],[72,6,72,7]]}
[]
[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$5,CropInsurance,5,FALSE)","v":11},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"67-Soybeans, Roundup Ready 2 Xtend® Treated, No Till Drilled 7.5-inch Rows, after Corn, 78 bushel Yield, Pivot Irrigated Diesel"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 67-Soybeans, Roundup Ready 2 Xtend® Treated, No Till Drilled 7.5-inch Rows, after Corn, 78 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Burndown Herbicide",1,null,{"$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$79,9,FALSE)*C12,2)))","v":0.32},{"$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$79,9,FALSE)*C12,2)))","v":1.59},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.02},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":6.01}]
[2,"Drill",1,null,{"$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$79,9,FALSE)*C13,2)))","v":1.58},{"$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$79,15,FALSE)*C13,2)))","v":7.18},{"$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$79,9,FALSE)*C13,2)))","v":4.1900000000000004},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.4500000000000002},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":17.649999999999999}]
[3,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C14,2)))","v":0.32},{"$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$79,9,FALSE)*C14,2)))","v":1.59},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.02},6.01]
[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$79,9,FALSE)*C17,2)))","v":44.17},{"$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$79,9,FALSE)*C17,2)))","v":2.35},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":15.91},{"$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$79,9,FALSE)*C17,2)))","v":4.47},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":8.73},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":80.84}]
["*7","Combine Irr SB (flex head)",{"$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$79,9,FALSE)*C18,2))/100)","v":4.9991000000000003},{"$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$79,9,FALSE)*C18,2))/100)","v":5.2869000000000002},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2))/100)","v":0.65049999999999997},{"$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$79,9,FALSE)*C18,2))/100)","v":24.2791},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2))/100)","v":7.6466999999999992},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":46.16}]
[8,"Truck","Custom",null,{"$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":51.389099999999999},7.7269000000000005,25.9605,36.119100000000003,22.866700000000002,156.66999999999999]
[]
[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":0.1328125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":3.4}]
[null,"XtendiMax",{"$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":0.5859375},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":10.31}]
[null,"21-0-0-24S   ",{"$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($B39,Table2[],7,FALSE))","v":0.4},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":0.54}]
[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":5},{"$f":"IF(B40=0,0,ROUND(G40*H40*J40,2))","v":26.25}]
[null,"RR2 Soybeans Xtend Treated",{"$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":0.5859375},12.89]
[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":0.1328125},4.25]
[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":1.015625},6.09]
[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":11},2.2000000000000002]
["**","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":3.203125},1.03]
[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":11},5.5]
[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":3.671875},14.69]
[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($B51,Table2[],7,FALSE))","v":0.15},11.7]
[null,"Scouting Irrigated Soybeans",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":13},13]
[null,null,{"$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":11},{"$f":"IF(B62=0,0,J62)","v":11}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K62)","v":212.09999999999997}]
[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,{"$f":"K33+K64","v":368.77}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":309.79000000000002},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E68*H68*'General Variables'!$B$12/12","v":10.842650000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K68)","v":379.61264999999997}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
[null,"Real Estate Opportunity^","Pivot (State)",null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":8760},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F72*I72,2)","v":262.8}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":8760},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F73*I73,2)","v":109.5}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K69:K73)","v":784.91264999999999}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E68+K68+K71+K73)/G4)","v":5.9375980769230772}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K74/G4)","v":10.062982692307692}]
[]
[null,"˜See benefits of soybeans in a corn/soybean rotation"]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[25,13,25,15],[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],[34,5,35,5],[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],[55,2,55,4],[43,2,43,4],[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],[39,2,39,4],[44,2,44,4],[48,2,48,4],[25,106,25,108],[25,109,25,111],[25,112,25,114],[25,115,25,117],[25,118,25,120],[25,91,25,93],[25,94,25,96],[25,97,25,99],[25,100,25,102],[25,103,25,105],[25,76,25,78],[25,79,25,81],[25,82,25,84],[25,85,25,87],[25,88,25,90],[25,61,25,63],[25,64,25,66],[25,67,25,69],[25,70,25,72],[25,73,25,75],[25,46,25,48],[25,49,25,51],[25,52,25,54],[25,55,25,57],[25,58,25,60],[25,31,25,33],[25,34,25,36],[25,37,25,39],[25,40,25,42],[25,43,25,45],[25,16,25,18],[25,19,25,21],[25,22,25,24],[25,25,25,27],[25,28,25,30],[25,211,25,213],[25,214,25,216],[25,217,25,219],[25,220,25,222],[25,223,25,225],[25,196,25,198],[25,199,25,201],[25,202,25,204],[25,205,25,207],[25,208,25,210],[25,181,25,183],[25,184,25,186],[25,187,25,189],[25,190,25,192],[25,193,25,195],[25,166,25,168],[25,169,25,171],[25,172,25,174],[25,175,25,177],[25,178,25,180],[25,151,25,153],[25,154,25,156],[25,157,25,159],[25,160,25,162],[25,163,25,165],[25,136,25,138],[25,139,25,141],[25,142,25,144],[25,145,25,147],[25,148,25,150],[25,121,25,123],[25,124,25,126],[25,127,25,129],[25,130,25,132],[25,133,25,135],[25,316,25,318],[25,319,25,321],[25,322,25,324],[25,325,25,327],[25,328,25,330],[25,301,25,303],[25,304,25,306],[25,307,25,309],[25,310,25,312],[25,313,25,315],[25,286,25,288],[25,289,25,291],[25,292,25,294],[25,295,25,297],[25,298,25,300],[25,271,25,273],[25,274,25,276],[25,277,25,279],[25,280,25,282],[25,283,25,285],[25,256,25,258],[25,259,25,261],[25,262,25,264],[25,265,25,267],[25,268,25,270],[25,241,25,243],[25,244,25,246],[25,247,25,249],[25,250,25,252],[25,253,25,255],[25,226,25,228],[25,229,25,231],[25,232,25,234],[25,235,25,237],[25,238,25,240],[25,421,25,423],[25,424,25,426],[25,427,25,429],[25,430,25,432],[25,433,25,435],[25,406,25,408],[25,409,25,411],[25,412,25,414],[25,415,25,417],[25,418,25,420],[25,391,25,393],[25,394,25,396],[25,397,25,399],[25,400,25,402],[25,403,25,405],[25,376,25,378],[25,379,25,381],[25,382,25,384],[25,385,25,387],[25,388,25,390],[25,361,25,363],[25,364,25,366],[25,367,25,369],[25,370,25,372],[25,373,25,375],[25,346,25,348],[25,349,25,351],[25,352,25,354],[25,355,25,357],[25,358,25,360],[25,331,25,333],[25,334,25,336],[25,337,25,339],[25,340,25,342],[25,343,25,345],[25,526,25,528],[25,529,25,531],[25,532,25,534],[25,535,25,537],[25,538,25,540],[25,511,25,513],[25,514,25,516],[25,517,25,519],[25,520,25,522],[25,523,25,525],[25,496,25,498],[25,499,25,501],[25,502,25,504],[25,505,25,507],[25,508,25,510],[25,481,25,483],[25,484,25,486],[25,487,25,489],[25,490,25,492],[25,493,25,495],[25,466,25,468],[25,469,25,471],[25,472,25,474],[25,475,25,477],[25,478,25,480],[25,451,25,453],[25,454,25,456],[25,457,25,459],[25,460,25,462],[25,463,25,465],[25,436,25,438],[25,439,25,441],[25,442,25,444],[25,445,25,447],[25,448,25,450],[25,631,25,633],[25,634,25,636],[25,637,25,639],[25,640,25,642],[25,643,25,645],[25,616,25,618],[25,619,25,621],[25,622,25,624],[25,625,25,627],[25,628,25,630],[25,601,25,603],[25,604,25,606],[25,607,25,609],[25,610,25,612],[25,613,25,615],[25,586,25,588],[25,589,25,591],[25,592,25,594],[25,595,25,597],[25,598,25,600],[25,571,25,573],[25,574,25,576],[25,577,25,579],[25,580,25,582],[25,583,25,585],[25,556,25,558],[25,559,25,561],[25,562,25,564],[25,565,25,567],[25,568,25,570],[25,541,25,543],[25,544,25,546],[25,547,25,549],[25,550,25,552],[25,553,25,555],[25,736,25,738],[25,739,25,741],[25,742,25,744],[25,745,25,747],[25,748,25,750],[25,721,25,723],[25,724,25,726],[25,727,25,729],[25,730,25,732],[25,733,25,735],[25,706,25,708],[25,709,25,711],[25,712,25,714],[25,715,25,717],[25,718,25,720],[25,691,25,693],[25,694,25,696],[25,697,25,699],[25,700,25,702],[25,703,25,705],[25,676,25,678],[25,679,25,681],[25,682,25,684],[25,685,25,687],[25,688,25,690],[25,661,25,663],[25,664,25,666],[25,667,25,669],[25,670,25,672],[25,673,25,675],[25,646,25,648],[25,649,25,651],[25,652,25,654],[25,655,25,657],[25,658,25,660],[25,841,25,843],[25,844,25,846],[25,847,25,849],[25,850,25,852],[25,853,25,855],[25,826,25,828],[25,829,25,831],[25,832,25,834],[25,835,25,837],[25,838,25,840],[25,811,25,813],[25,814,25,816],[25,817,25,819],[25,820,25,822],[25,823,25,825],[25,796,25,798],[25,799,25,801],[25,802,25,804],[25,805,25,807],[25,808,25,810],[25,781,25,783],[25,784,25,786],[25,787,25,789],[25,790,25,792],[25,793,25,795],[25,766,25,768],[25,769,25,771],[25,772,25,774],[25,775,25,777],[25,778,25,780],[25,751,25,753],[25,754,25,756],[25,757,25,759],[25,760,25,762],[25,763,25,765],[25,946,25,948],[25,949,25,951],[25,952,25,954],[25,955,25,957],[25,958,25,960],[25,931,25,933],[25,934,25,936],[25,937,25,939],[25,940,25,942],[25,943,25,945],[25,916,25,918],[25,919,25,921],[25,922,25,924],[25,925,25,927],[25,928,25,930],[25,901,25,903],[25,904,25,906],[25,907,25,909],[25,910,25,912],[25,913,25,915],[25,886,25,888],[25,889,25,891],[25,892,25,894],[25,895,25,897],[25,898,25,900],[25,871,25,873],[25,874,25,876],[25,877,25,879],[25,880,25,882],[25,883,25,885],[25,856,25,858],[25,859,25,861],[25,862,25,864],[25,865,25,867],[25,868,25,870],[25,1051,25,1053],[25,1054,25,1056],[25,1057,25,1059],[25,1060,25,1062],[25,1063,25,1065],[25,1036,25,1038],[25,1039,25,1041],[25,1042,25,1044],[25,1045,25,1047],[25,1048,25,1050],[25,1021,25,1023],[25,1024,25,1026],[25,1027,25,1029],[25,1030,25,1032],[25,1033,25,1035],[25,1006,25,1008],[25,1009,25,1011],[25,1012,25,1014],[25,1015,25,1017],[25,1018,25,1020],[25,991,25,993],[25,994,25,996],[25,997,25,999],[25,1000,25,1002],[25,1003,25,1005],[25,976,25,978],[25,979,25,981],[25,982,25,984],[25,985,25,987],[25,988,25,990],[25,961,25,963],[25,964,25,966],[25,967,25,969],[25,970,25,972],[25,973,25,975],[25,1156,25,1158],[25,1159,25,1161],[25,1162,25,1164],[25,1165,25,1167],[25,1168,25,1170],[25,1141,25,1143],[25,1144,25,1146],[25,1147,25,1149],[25,1150,25,1152],[25,1153,25,1155],[25,1126,25,1128],[25,1129,25,1131],[25,1132,25,1134],[25,1135,25,1137],[25,1138,25,1140],[25,1111,25,1113],[25,1114,25,1116],[25,1117,25,1119],[25,1120,25,1122],[25,1123,25,1125],[25,1096,25,1098],[25,1099,25,1101],[25,1102,25,1104],[25,1105,25,1107],[25,1108,25,1110],[25,1081,25,1083],[25,1084,25,1086],[25,1087,25,1089],[25,1090,25,1092],[25,1093,25,1095],[25,1066,25,1068],[25,1069,25,1071],[25,1072,25,1074],[25,1075,25,1077],[25,1078,25,1080],[25,1261,25,1263],[25,1264,25,1266],[25,1267,25,1269],[25,1270,25,1272],[25,1273,25,1275],[25,1246,25,1248],[25,1249,25,1251],[25,1252,25,1254],[25,1255,25,1257],[25,1258,25,1260],[25,1231,25,1233],[25,1234,25,1236],[25,1237,25,1239],[25,1240,25,1242],[25,1243,25,1245],[25,1216,25,1218],[25,1219,25,1221],[25,1222,25,1224],[25,1225,25,1227],[25,1228,25,1230],[25,1201,25,1203],[25,1204,25,1206],[25,1207,25,1209],[25,1210,25,1212],[25,1213,25,1215],[25,1186,25,1188],[25,1189,25,1191],[25,1192,25,1194],[25,1195,25,1197],[25,1198,25,1200],[25,1171,25,1173],[25,1174,25,1176],[25,1177,25,1179],[25,1180,25,1182],[25,1183,25,1185],[25,1366,25,1368],[25,1369,25,1371],[25,1372,25,1374],[25,1375,25,1377],[25,1378,25,1380],[25,1351,25,1353],[25,1354,25,1356],[25,1357,25,1359],[25,1360,25,1362],[25,1363,25,1365],[25,1336,25,1338],[25,1339,25,1341],[25,1342,25,1344],[25,1345,25,1347],[25,1348,25,1350],[25,1321,25,1323],[25,1324,25,1326],[25,1327,25,1329],[25,1330,25,1332],[25,1333,25,1335],[25,1306,25,1308],[25,1309,25,1311],[25,1312,25,1314],[25,1315,25,1317],[25,1318,25,1320],[25,1291,25,1293],[25,1294,25,1296],[25,1297,25,1299],[25,1300,25,1302],[25,1303,25,1305],[25,1276,25,1278],[25,1279,25,1281],[25,1282,25,1284],[25,1285,25,1287],[25,1288,25,1290],[25,1471,25,1473],[25,1474,25,1476],[25,1477,25,1479],[25,1480,25,1482],[25,1483,25,1485],[25,1456,25,1458],[25,1459,25,1461],[25,1462,25,1464],[25,1465,25,1467],[25,1468,25,1470],[25,1441,25,1443],[25,1444,25,1446],[25,1447,25,1449],[25,1450,25,1452],[25,1453,25,1455],[25,1426,25,1428],[25,1429,25,1431],[25,1432,25,1434],[25,1435,25,1437],[25,1438,25,1440],[25,1411,25,1413],[25,1414,25,1416],[25,1417,25,1419],[25,1420,25,1422],[25,1423,25,1425],[25,1396,25,1398],[25,1399,25,1401],[25,1402,25,1404],[25,1405,25,1407],[25,1408,25,1410],[25,1381,25,1383],[25,1384,25,1386],[25,1387,25,1389],[25,1390,25,1392],[25,1393,25,1395],[25,1576,25,1578],[25,1579,25,1581],[25,1582,25,1584],[25,1585,25,1587],[25,1588,25,1590],[25,1561,25,1563],[25,1564,25,1566],[25,1567,25,1569],[25,1570,25,1572],[25,1573,25,1575],[25,1546,25,1548],[25,1549,25,1551],[25,1552,25,1554],[25,1555,25,1557],[25,1558,25,1560],[25,1531,25,1533],[25,1534,25,1536],[25,1537,25,1539],[25,1540,25,1542],[25,1543,25,1545],[25,1516,25,1518],[25,1519,25,1521],[25,1522,25,1524],[25,1525,25,1527],[25,1528,25,1530],[25,1501,25,1503],[25,1504,25,1506],[25,1507,25,1509],[25,1510,25,1512],[25,1513,25,1515],[25,1486,25,1488],[25,1489,25,1491],[25,1492,25,1494],[25,1495,25,1497],[25,1498,25,1500],[25,1681,25,1683],[25,1684,25,1686],[25,1687,25,1689],[25,1690,25,1692],[25,1693,25,1695],[25,1666,25,1668],[25,1669,25,1671],[25,1672,25,1674],[25,1675,25,1677],[25,1678,25,1680],[25,1651,25,1653],[25,1654,25,1656],[25,1657,25,1659],[25,1660,25,1662],[25,1663,25,1665],[25,1636,25,1638],[25,1639,25,1641],[25,1642,25,1644],[25,1645,25,1647],[25,1648,25,1650],[25,1621,25,1623],[25,1624,25,1626],[25,1627,25,1629],[25,1630,25,1632],[25,1633,25,1635],[25,1606,25,1608],[25,1609,25,1611],[25,1612,25,1614],[25,1615,25,1617],[25,1618,25,1620],[25,1591,25,1593],[25,1594,25,1596],[25,1597,25,1599],[25,1600,25,1602],[25,1603,25,1605],[25,1786,25,1788],[25,1789,25,1791],[25,1792,25,1794],[25,1795,25,1797],[25,1798,25,1800],[25,1771,25,1773],[25,1774,25,1776],[25,1777,25,1779],[25,1780,25,1782],[25,1783,25,1785],[25,1756,25,1758],[25,1759,25,1761],[25,1762,25,1764],[25,1765,25,1767],[25,1768,25,1770],[25,1741,25,1743],[25,1744,25,1746],[25,1747,25,1749],[25,1750,25,1752],[25,1753,25,1755],[25,1726,25,1728],[25,1729,25,1731],[25,1732,25,1734],[25,1735,25,1737],[25,1738,25,1740],[25,1711,25,1713],[25,1714,25,1716],[25,1717,25,1719],[25,1720,25,1722],[25,1723,25,1725],[25,1696,25,1698],[25,1699,25,1701],[25,1702,25,1704],[25,1705,25,1707],[25,1708,25,1710],[25,1891,25,1893],[25,1894,25,1896],[25,1897,25,1899],[25,1900,25,1902],[25,1903,25,1905],[25,1876,25,1878],[25,1879,25,1881],[25,1882,25,1884],[25,1885,25,1887],[25,1888,25,1890],[25,1861,25,1863],[25,1864,25,1866],[25,1867,25,1869],[25,1870,25,1872],[25,1873,25,1875],[25,1846,25,1848],[25,1849,25,1851],[25,1852,25,1854],[25,1855,25,1857],[25,1858,25,1860],[25,1831,25,1833],[25,1834,25,1836],[25,1837,25,1839],[25,1840,25,1842],[25,1843,25,1845],[25,1816,25,1818],[25,1819,25,1821],[25,1822,25,1824],[25,1825,25,1827],[25,1828,25,1830],[25,1801,25,1803],[25,1804,25,1806],[25,1807,25,1809],[25,1810,25,1812],[25,1813,25,1815],[25,1996,25,1998],[25,1999,25,2001],[25,2002,25,2004],[25,2005,25,2007],[25,2008,25,2010],[25,1981,25,1983],[25,1984,25,1986],[25,1987,25,1989],[25,1990,25,1992],[25,1993,25,1995],[25,1966,25,1968],[25,1969,25,1971],[25,1972,25,1974],[25,1975,25,1977],[25,1978,25,1980],[25,1951,25,1953],[25,1954,25,1956],[25,1957,25,1959],[25,1960,25,1962],[25,1963,25,1965],[25,1936,25,1938],[25,1939,25,1941],[25,1942,25,1944],[25,1945,25,1947],[25,1948,25,1950],[25,1921,25,1923],[25,1924,25,1926],[25,1927,25,1929],[25,1930,25,1932],[25,1933,25,1935],[25,1906,25,1908],[25,1909,25,1911],[25,1912,25,1914],[25,1915,25,1917],[25,1918,25,1920],[25,2101,25,2103],[25,2104,25,2106],[25,2107,25,2109],[25,2110,25,2112],[25,2113,25,2115],[25,2086,25,2088],[25,2089,25,2091],[25,2092,25,2094],[25,2095,25,2097],[25,2098,25,2100],[25,2071,25,2073],[25,2074,25,2076],[25,2077,25,2079],[25,2080,25,2082],[25,2083,25,2085],[25,2056,25,2058],[25,2059,25,2061],[25,2062,25,2064],[25,2065,25,2067],[25,2068,25,2070],[25,2041,25,2043],[25,2044,25,2046],[25,2047,25,2049],[25,2050,25,2052],[25,2053,25,2055],[25,2026,25,2028],[25,2029,25,2031],[25,2032,25,2034],[25,2035,25,2037],[25,2038,25,2040],[25,2011,25,2013],[25,2014,25,2016],[25,2017,25,2019],[25,2020,25,2022],[25,2023,25,2025],[25,2206,25,2208],[25,2209,25,2211],[25,2212,25,2214],[25,2215,25,2217],[25,2218,25,2220],[25,2191,25,2193],[25,2194,25,2196],[25,2197,25,2199],[25,2200,25,2202],[25,2203,25,2205],[25,2176,25,2178],[25,2179,25,2181],[25,2182,25,2184],[25,2185,25,2187],[25,2188,25,2190],[25,2161,25,2163],[25,2164,25,2166],[25,2167,25,2169],[25,2170,25,2172],[25,2173,25,2175],[25,2146,25,2148],[25,2149,25,2151],[25,2152,25,2154],[25,2155,25,2157],[25,2158,25,2160],[25,2131,25,2133],[25,2134,25,2136],[25,2137,25,2139],[25,2140,25,2142],[25,2143,25,2145],[25,2116,25,2118],[25,2119,25,2121],[25,2122,25,2124],[25,2125,25,2127],[25,2128,25,2130],[25,2311,25,2313],[25,2314,25,2316],[25,2317,25,2319],[25,2320,25,2322],[25,2323,25,2325],[25,2296,25,2298],[25,2299,25,2301],[25,2302,25,2304],[25,2305,25,2307],[25,2308,25,2310],[25,2281,25,2283],[25,2284,25,2286],[25,2287,25,2289],[25,2290,25,2292],[25,2293,25,2295],[25,2266,25,2268],[25,2269,25,2271],[25,2272,25,2274],[25,2275,25,2277],[25,2278,25,2280],[25,2251,25,2253],[25,2254,25,2256],[25,2257,25,2259],[25,2260,25,2262],[25,2263,25,2265],[25,2236,25,2238],[25,2239,25,2241],[25,2242,25,2244],[25,2245,25,2247],[25,2248,25,2250],[25,2221,25,2223],[25,2224,25,2226],[25,2227,25,2229],[25,2230,25,2232],[25,2233,25,2235],[25,2416,25,2418],[25,2419,25,2421],[25,2422,25,2424],[25,2425,25,2427],[25,2428,25,2430],[25,2401,25,2403],[25,2404,25,2406],[25,2407,25,2409],[25,2410,25,2412],[25,2413,25,2415],[25,2386,25,2388],[25,2389,25,2391],[25,2392,25,2394],[25,2395,25,2397],[25,2398,25,2400],[25,2371,25,2373],[25,2374,25,2376],[25,2377,25,2379],[25,2380,25,2382],[25,2383,25,2385],[25,2356,25,2358],[25,2359,25,2361],[25,2362,25,2364],[25,2365,25,2367],[25,2368,25,2370],[25,2341,25,2343],[25,2344,25,2346],[25,2347,25,2349],[25,2350,25,2352],[25,2353,25,2355],[25,2326,25,2328],[25,2329,25,2331],[25,2332,25,2334],[25,2335,25,2337],[25,2338,25,2340],[25,2521,25,2523],[25,2524,25,2526],[25,2527,25,2529],[25,2530,25,2532],[25,2533,25,2535],[25,2506,25,2508],[25,2509,25,2511],[25,2512,25,2514],[25,2515,25,2517],[25,2518,25,2520],[25,2491,25,2493],[25,2494,25,2496],[25,2497,25,2499],[25,2500,25,2502],[25,2503,25,2505],[25,2476,25,2478],[25,2479,25,2481],[25,2482,25,2484],[25,2485,25,2487],[25,2488,25,2490],[25,2461,25,2463],[25,2464,25,2466],[25,2467,25,2469],[25,2470,25,2472],[25,2473,25,2475],[25,2446,25,2448],[25,2449,25,2451],[25,2452,25,2454],[25,2455,25,2457],[25,2458,25,2460],[25,2431,25,2433],[25,2434,25,2436],[25,2437,25,2439],[25,2440,25,2442],[25,2443,25,2445],[25,2626,25,2628],[25,2629,25,2631],[25,2632,25,2634],[25,2635,25,2637],[25,2638,25,2640],[25,2611,25,2613],[25,2614,25,2616],[25,2617,25,2619],[25,2620,25,2622],[25,2623,25,2625],[25,2596,25,2598],[25,2599,25,2601],[25,2602,25,2604],[25,2605,25,2607],[25,2608,25,2610],[25,2581,25,2583],[25,2584,25,2586],[25,2587,25,2589],[25,2590,25,2592],[25,2593,25,2595],[25,2566,25,2568],[25,2569,25,2571],[25,2572,25,2574],[25,2575,25,2577],[25,2578,25,2580],[25,2551,25,2553],[25,2554,25,2556],[25,2557,25,2559],[25,2560,25,2562],[25,2563,25,2565],[25,2536,25,2538],[25,2539,25,2541],[25,2542,25,2544],[25,2545,25,2547],[25,2548,25,2550],[25,2731,25,2733],[25,2734,25,2736],[25,2737,25,2739],[25,2740,25,2742],[25,2743,25,2745],[25,2716,25,2718],[25,2719,25,2721],[25,2722,25,2724],[25,2725,25,2727],[25,2728,25,2730],[25,2701,25,2703],[25,2704,25,2706],[25,2707,25,2709],[25,2710,25,2712],[25,2713,25,2715],[25,2686,25,2688],[25,2689,25,2691],[25,2692,25,2694],[25,2695,25,2697],[25,2698,25,2700],[25,2671,25,2673],[25,2674,25,2676],[25,2677,25,2679],[25,2680,25,2682],[25,2683,25,2685],[25,2656,25,2658],[25,2659,25,2661],[25,2662,25,2664],[25,2665,25,2667],[25,2668,25,2670],[25,2641,25,2643],[25,2644,25,2646],[25,2647,25,2649],[25,2650,25,2652],[25,2653,25,2655],[25,2836,25,2838],[25,2839,25,2841],[25,2842,25,2844],[25,2845,25,2847],[25,2848,25,2850],[25,2821,25,2823],[25,2824,25,2826],[25,2827,25,2829],[25,2830,25,2832],[25,2833,25,2835],[25,2806,25,2808],[25,2809,25,2811],[25,2812,25,2814],[25,2815,25,2817],[25,2818,25,2820],[25,2791,25,2793],[25,2794,25,2796],[25,2797,25,2799],[25,2800,25,2802],[25,2803,25,2805],[25,2776,25,2778],[25,2779,25,2781],[25,2782,25,2784],[25,2785,25,2787],[25,2788,25,2790],[25,2761,25,2763],[25,2764,25,2766],[25,2767,25,2769],[25,2770,25,2772],[25,2773,25,2775],[25,2746,25,2748],[25,2749,25,2751],[25,2752,25,2754],[25,2755,25,2757],[25,2758,25,2760],[25,2941,25,2943],[25,2944,25,2946],[25,2947,25,2949],[25,2950,25,2952],[25,2953,25,2955]],"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$5,CropInsurance,5,FALSE)","v":54},{"$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$3 & \" Yield\")","v":"2024 Budget 68-Sugarbeet, Roundup Ready®, Panhandle, One Pass Zone-Tillage, 30 ton Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$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$79,9,FALSE)*C12,2)))","v":3.02},{"$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$79,9,FALSE)*C12,2)))","v":0.28999999999999998},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1.27},{"$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$79,9,FALSE)*C12,2)))","v":12.45},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":3.69},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":23.24}]
[2,"Spray Fertilizer",1,null,{"$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$79,9,FALSE)*C13,2)))","v":0.32},{"$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$79,9,FALSE)*C13,2)))","v":1.59},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":5.04},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.2200000000000006}]
[3,"Spray Herbicide","Custom",null,{"$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$79,9,FALSE)*C15,2)))","v":1.08},{"$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$79,15,FALSE)*C15,2)))","v":6.56},{"$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$79,9,FALSE)*C15,2)))","v":5.24},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":9.1199999999999992},25.06]
[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$79,9,FALSE)*C16,2)))","v":0.99},{"$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$79,9,FALSE)*C16,2)))","v":3.58},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":1.44},8.35]
[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$79,9,FALSE)*C17,2)))","v":1.26},{"$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$79,15,FALSE)*C17,2)))","v":1.1200000000000001},{"$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$79,9,FALSE)*C17,2)))","v":4.7699999999999996},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":3.84},13.55]
[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$79,9,FALSE)*C18,2)))","v":2.12},{"$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$79,15,FALSE)*C18,2)))","v":1.87},{"$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$79,9,FALSE)*C18,2)))","v":13.58},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":5.18},25.81]
[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$79,9,FALSE)*C20,2)))","v":7.84},{"$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$79,9,FALSE)*C20,2)))","v":17.57},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$79,21,FALSE)*$C20,2)))","v":0},53.19]
[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$79,9,FALSE)*C24,2)))","v":2.4},{"$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$79,9,FALSE)*C24,2)))","v":0.11},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":8.4499999999999993},{"$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$79,9,FALSE)*C24,2)))","v":9.06},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$C24,2)))","v":5.0599999999999996},{"$f":"IF(C24>9999,\"\",ROUND(SUM(E24:J24),2))","v":29.4}]
[14,"Lift Beets",1,null,{"$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$79,9,FALSE)*C25,2)))","v":4.09},{"$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$79,9,FALSE)*C25,2)))","v":0.52},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":32.43},{"$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$79,9,FALSE)*C25,2)))","v":22.63},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$C25,2)))","v":12.08},76.33]
[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$79,9,FALSE)*C27,2)))","v":3.64},{"$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$79,9,FALSE)*C27,2)))","v":0.35},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,15,FALSE)*C27,2)))","v":4.0999999999999996},{"$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$79,9,FALSE)*C27,2)))","v":15.09},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$79,21,FALSE)*$C27,2)))","v":5.8},31.76]
[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":18.919999999999998},9.5999999999999979,56.52,105.56,51.25,294.90999999999997]
[]
[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":3.3},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":44.22}]
[null,"28-0-0",{"$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($B38,Table2[],7,FALSE))","v":0.6},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":75}]
[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":9},27]
[null,"Nortron SC","Herbicide",null,null,3,1,48,"ounce",{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":1.015625},{"$f":"IF(B40=0,0,ROUND(G40*H40*J40,2))","v":48.75}]
[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":0.1328125},4.78]
[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":0.4},0.68]
[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":200},200]
[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":0.1328125},4.78]
[null,"Outlook","Herbicide","Herbicide",null,8,1,13,"ounce",{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":1.4453125},{"$f":"IF(B45=0,0,ROUND(G45*H45*J45,2))","v":18.79}]
[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":0.4},0.68]
[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":40},40]
[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":0.1328125},4.78]
[null,"Dual Magnum","Herbicide","Herbicide",null,10,1,1,"pint",{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":10},{"$f":"IF(B49=0,0,ROUND(G49*H49*J49,2))","v":10}]
[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":0.4},0.68]
[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":11},11]
[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":1.953125},13.67]
[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":11},5.5]
[null,"Proline 480 SC","Fungicide",null,null,12,0.5,5,"ounce",{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":6.015625},15.04]
[null,"Haul Beets",{"$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($B55,Table2[],7,FALSE))","v":6},{"$f":"IF(B55=0,0,ROUND(G55*H55*J55,2))","v":180}]
[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":19},19]
[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":54},{"$f":"IF(B62=0,0,J62)","v":54}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K62)","v":778.35}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K64","v":1073.26}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":916.45},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":32.075750000000006}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":1105.33575}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
[null,"Real Estate Opportunity^","Gravity (Panhandle)",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":3545},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":106.35}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":3545},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F72*I72,2)","v":44.31}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":1288.9957499999998}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":34.194524999999999}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":42.966524999999997}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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],[2,2,2,4],[43,2,43,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[42,2,42,4],[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]]}
[]
[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$5,CropInsurance,5,FALSE)","v":54},{"$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$3 & \" Yield\")","v":"2024 Budget 69-Sugarbeet, Roundup Ready®, Panhandle, Conventional Tillage, 30 ton Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$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$79,9,FALSE)*C12,2)))","v":3.02},{"$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$79,9,FALSE)*C12,2)))","v":0.28999999999999998},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1.27},{"$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$79,9,FALSE)*C12,2)))","v":12.45},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":3.69},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":23.24}]
[2,"Spray Fertilizer",1,null,{"$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$79,9,FALSE)*C13,2)))","v":0.32},{"$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$79,9,FALSE)*C13,2)))","v":1.59},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":5.04},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.2200000000000006}]
[3,"Spray Herbicide","Custom",null,{"$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$79,9,FALSE)*C15,2)))","v":3.72},{"$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$79,9,FALSE)*C15,2)))","v":0.49},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":2.4900000000000002},{"$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$79,9,FALSE)*C15,2)))","v":21.22},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":1.1399999999999999},33.36]
[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$79,9,FALSE)*C16,2)))","v":1.98},{"$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$79,15,FALSE)*C16,2)))","v":1.1599999999999999},{"$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$79,9,FALSE)*C16,2)))","v":5.24},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":3.36},14.3]
[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$79,9,FALSE)*C17,2)))","v":1.08},{"$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$79,15,FALSE)*C17,2)))","v":6.56},{"$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$79,9,FALSE)*C17,2)))","v":5.24},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":9.1199999999999992},25.06]
[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$79,9,FALSE)*C18,2)))","v":4.34},{"$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$79,9,FALSE)*C18,2)))","v":0.42},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":4.9000000000000004},{"$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$79,9,FALSE)*C18,2)))","v":18.11},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":5.56},37]
[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$79,9,FALSE)*C19,2)))","v":2.12},{"$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$79,9,FALSE)*C19,2)))","v":0.31},{"$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$79,9,FALSE)*C19,2)))","v":13.58},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":5.18},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":25.81}]
[9,"Spray Herbicide","Custom",null,{"$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$79,9,FALSE)*C21,2)))","v":7.84},{"$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$79,9,FALSE)*C21,2)))","v":17.57},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2)))","v":0},53.19]
[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$79,9,FALSE)*C25,2)))","v":2.4},{"$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$79,9,FALSE)*C25,2)))","v":0.11},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":8.4499999999999993},{"$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$79,9,FALSE)*C25,2)))","v":9.06},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$C25,2)))","v":5.0599999999999996},{"$f":"IF(C25>9999,\"\",ROUND(SUM(E25:J25),2))","v":29.4}]
[15,"Lift Beets",1,null,{"$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$79,9,FALSE)*C26,2)))","v":4.09},{"$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$79,9,FALSE)*C26,2)))","v":0.52},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":32.43},{"$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$79,9,FALSE)*C26,2)))","v":22.63},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$C26,2)))","v":12.08},76.33]
[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$79,9,FALSE)*C28,2)))","v":3.64},{"$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$79,9,FALSE)*C28,2)))","v":0.35},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,15,FALSE)*C28,2)))","v":4.0999999999999996},{"$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$79,9,FALSE)*C28,2)))","v":15.09},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$79,21,FALSE)*$C28,2)))","v":5.8},31.76]
[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,{"$f":"SUM(E12:E31)","v":59.15},26.71,10.469999999999999,63.53,141.78,56.03,357.67]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"10-34-0",{"$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($B37,Table2[],7,FALSE))","v":3.3},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":44.22}]
[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":0.6},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":75}]
[null,"Spray",{"$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($B39,Table2[],7,FALSE))","v":9},27]
[null,"Nortron SC","Herbicide",null,null,3,1,48,"ounce",{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":1.015625},48.75]
[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":0.1328125},4.78]
[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":0.4},0.68]
[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":200},200]
[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":0.1328125},4.78]
[null,"Outlook","Herbicide","Herbicide",null,9,1,13,"ounce",{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":1.4453125},18.79]
[null,"21-0-0-24S   ",{"$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($B46,Table2[],7,FALSE))","v":0.4},0.68]
[null,"Irrigation District O&M Charge",{"$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($B47,Table2[],7,FALSE))","v":40},40]
[null,"Glyphosate 5# w/Surfactant",{"$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($B48,Table2[],7,FALSE))","v":0.1328125},4.78]
[null,"Dual Magnum",{"$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":10},10]
[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":0.4},0.68]
[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":11},11]
[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":1.953125},13.67]
[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":11},5.5]
[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":6.015625},15.04]
[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($B55,Table2[],7,FALSE))","v":6},{"$f":"IF(B55=0,0,ROUND(G55*H55*J55,2))","v":180}]
[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":19},19]
[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":54},{"$f":"IF(B63=0,0,J63)","v":54}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K63)","v":778.35}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K65","v":1136.02}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$65,2)","v":938.21},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E68*H68*'General Variables'!$B$12/12","v":32.837350000000008}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K68)","v":1168.85735}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
[null,"Real Estate Opportunity^","Gravity (Panhandle)",null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":3545},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F72*I72,2)","v":106.35}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":3545},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F73*I73,2)","v":44.31}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K69:K73)","v":1352.5173499999999}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E68+K68+K71+K73)/G4)","v":34.945245}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K74/G4)","v":45.083911666666658}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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],[2,2,2,4],[43,2,43,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[42,2,42,4],[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]]}
[]
[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$5,CropInsurance,5,FALSE)","v":54},{"$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$3 & \" Yield\")","v":"2024 Budget 70-Sugarbeet, Roundup Ready®, Panhandle, One Pass Zone-Tillage, 30 ton Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$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$79,9,FALSE)*C12,2)))","v":3.02},{"$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$79,9,FALSE)*C12,2)))","v":0.28999999999999998},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1.27},{"$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$79,9,FALSE)*C12,2)))","v":12.45},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":3.69},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":23.24}]
[2,"Spray Fertilizer",1,null,{"$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$79,9,FALSE)*C13,2)))","v":0.32},{"$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$79,9,FALSE)*C13,2)))","v":1.59},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":5.04},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.2200000000000006}]
[3,"Spray Herbicide","Custom",null,{"$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$79,9,FALSE)*C15,2)))","v":1.08},{"$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$79,15,FALSE)*C15,2)))","v":6.56},{"$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$79,9,FALSE)*C15,2)))","v":5.24},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":9.1199999999999992},25.06]
[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$79,9,FALSE)*C16,2)))","v":1.26},{"$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$79,15,FALSE)*C16,2)))","v":1.1200000000000001},{"$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$79,9,FALSE)*C16,2)))","v":4.7699999999999996},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":3.84},13.55]
[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$79,9,FALSE)*C18,2)))","v":117.79},{"$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$79,9,FALSE)*C18,2)))","v":6.27},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":42.42},{"$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$79,9,FALSE)*C18,2)))","v":11.91},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":23.29},215.57]
[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$79,9,FALSE)*C22,2)))","v":2.4},{"$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$79,9,FALSE)*C22,2)))","v":0.11},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2)))","v":8.4499999999999993},{"$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$79,9,FALSE)*C22,2)))","v":9.06},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$C22,2)))","v":5.0599999999999996},{"$f":"IF(C22>9999,\"\",ROUND(SUM(E22:J22),2))","v":29.4}]
[12,"Lift Beets",1,null,{"$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$79,9,FALSE)*C23,2)))","v":4.09},{"$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$79,9,FALSE)*C23,2)))","v":0.52},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":32.43},{"$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$79,9,FALSE)*C23,2)))","v":22.63},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$C23,2)))","v":12.08},76.33]
[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$79,9,FALSE)*C25,2)))","v":3.64},{"$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$79,9,FALSE)*C25,2)))","v":0.35},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,15,FALSE)*C25,2)))","v":4.0999999999999996},{"$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$79,9,FALSE)*C25,2)))","v":15.09},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$79,21,FALSE)*$C25,2)))","v":5.8},31.76]
[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":133.6},7.68,96.65,82.740000000000009,67.92,423.12999999999994]
[]
[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":3.3},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":44.22}]
[null,"28-0-0",{"$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($B38,Table2[],7,FALSE))","v":0.6},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":75}]
[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":9},27]
[null,"Nortron SC","Herbicide",null,null,3,1,48,"ounce",{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":1.015625},48.75]
[null,"Glyphosate 5# w/Surfactant",{"$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($B41,Table2[],7,FALSE))","v":0.1328125},4.78]
[null,"21-0-0-24S   ",{"$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($B42,Table2[],7,FALSE))","v":0.4},0.68]
[null,"Sugar Beets RR Poncho",{"$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($B43,Table2[],7,FALSE))","v":200},200]
[null,"Glyphosate 5# w/Surfactant",{"$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($B44,Table2[],7,FALSE))","v":0.1328125},4.78]
[null,"Outlook","Herbicide","Herbicide",null,6,1,13,"ounce",{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":1.4453125},18.79]
[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":0.4},0.68]
[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":0.1328125},4.78]
[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($B48,Table2[],7,FALSE))","v":10},10]
[null,"21-0-0-24S   ",{"$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($B49,Table2[],7,FALSE))","v":0.4},0.68]
[null,"Aerial Spray",{"$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($B50,Table2[],7,FALSE))","v":11},11]
[null,"Quadris",{"$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($B51,Table2[],7,FALSE))","v":1.953125},13.67]
[null,"Aerial Spray",{"$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($B52,Table2[],7,FALSE))","v":11},5.5]
[null,"Proline 480 SC","Fungicide",null,null,10,0.5,5,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":6.015625},15.04]
[null,"Haul Beets",{"$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($B54,Table2[],7,FALSE))","v":6},{"$f":"IF(B54=0,0,ROUND(G54*H54*J54,2))","v":180}]
[null,"Scouting Sugar Beets",{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":19},19]
[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":54},{"$f":"IF(B64=0,0,J64)","v":54}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K64)","v":738.35}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K66","v":1161.48}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$66,2)","v":1010.82},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E69*H69*'General Variables'!$B$12/12","v":35.378700000000002}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K69)","v":1196.8587}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
[null,"Real Estate Opportunity^","Pivot (Panhandle)",null,null,{"$f":"IF(C73=0,0,VLOOKUP(C73,RETable,2,FALSE))","v":3915},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F73*I73,2)","v":117.45}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C73=0,0,VLOOKUP(C73,RETable,2,FALSE))","v":3915},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F74*I74,2)","v":48.94}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K70:K74)","v":1396.2487000000001}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E69+K69+K72+K74)/G4)","v":37.604623333333343}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K75/G4)","v":46.541623333333334}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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],[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]]}
[]
[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$5,CropInsurance,5,FALSE)","v":54},{"$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$3 & \" Yield\")","v":"2024 Budget 71-Sugarbeet, Roundup Ready®, Panhandle, Conventional Tillage, 30 ton Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$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$79,9,FALSE)*C12,2)))","v":3.02},{"$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$79,9,FALSE)*C12,2)))","v":0.28999999999999998},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1.27},{"$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$79,9,FALSE)*C12,2)))","v":12.45},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":3.69},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":23.24}]
[2,"Spray Fertilizer",1,null,{"$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$79,9,FALSE)*C13,2)))","v":0.32},{"$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$79,9,FALSE)*C13,2)))","v":1.59},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":5.04},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.2200000000000006}]
[3,"Plow",1,null,{"$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$79,9,FALSE)*C14,2)))","v":3.72},{"$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$79,9,FALSE)*C14,2)))","v":0.49},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":2.4900000000000002},{"$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$79,9,FALSE)*C14,2)))","v":21.22},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":1.1399999999999999},33.36]
[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$79,9,FALSE)*C15,2)))","v":1.98},{"$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$79,15,FALSE)*C15,2)))","v":1.1599999999999999},{"$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$79,9,FALSE)*C15,2)))","v":5.24},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":3.36},14.3]
[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$79,9,FALSE)*C16,2)))","v":1.08},{"$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$79,15,FALSE)*C16,2)))","v":6.56},{"$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$79,9,FALSE)*C16,2)))","v":5.24},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":9.1199999999999992},25.06]
[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$79,9,FALSE)*C18,2)))","v":2.17},{"$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$79,9,FALSE)*C18,2)))","v":0.21},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2)))","v":2.4500000000000002},{"$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$79,9,FALSE)*C18,2)))","v":9.0500000000000007},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":2.78},18.489999999999998]
[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$79,9,FALSE)*C19,2)))","v":117.79},{"$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$79,9,FALSE)*C19,2)))","v":6.27},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2)))","v":42.42},{"$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$79,9,FALSE)*C19,2)))","v":11.91},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":23.29},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":215.57}]
[9,"Spray Herbicide","Custom",null,{"$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$79,9,FALSE)*C23,2)))","v":2.4},{"$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$79,9,FALSE)*C23,2)))","v":0.11},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,15,FALSE)*C23,2)))","v":8.4499999999999993},{"$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$79,9,FALSE)*C23,2)))","v":9.06},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$79,21,FALSE)*$C23,2)))","v":5.0599999999999996},{"$f":"IF(C23>9999,\"\",ROUND(SUM(E23:J23),2))","v":29.4}]
[13,"Lift Beets",1,null,{"$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$79,9,FALSE)*C24,2)))","v":4.09},{"$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$79,9,FALSE)*C24,2)))","v":0.52},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,15,FALSE)*C24,2)))","v":32.43},{"$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$79,9,FALSE)*C24,2)))","v":22.63},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$79,21,FALSE)*$C24,2)))","v":12.08},76.33]
[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$79,9,FALSE)*C26,2)))","v":3.64},{"$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$79,9,FALSE)*C26,2)))","v":0.35},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,15,FALSE)*C26,2)))","v":4.0999999999999996},{"$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$79,9,FALSE)*C26,2)))","v":15.09},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$79,21,FALSE)*$C26,2)))","v":5.8},31.76]
[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":140.21},8.379999999999999,101.63,113.48,71.36,475.72999999999996]
[]
[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":3.3},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":44.22}]
[null,"28-0-0",{"$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($B38,Table2[],7,FALSE))","v":0.6},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":75}]
[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":9},18]
[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":0.1328125},4.78]
[null,"Outlook","Herbicide",null,null,6,1,13,"ounce",{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":1.4453125},18.79]
[null,"21-0-0-24S   ",{"$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($B42,Table2[],7,FALSE))","v":0.4},0.68]
[null,"Sugar Beets RR Poncho",{"$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($B43,Table2[],7,FALSE))","v":200},200]
[null,"Glyphosate 5# w/Surfactant",{"$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($B44,Table2[],7,FALSE))","v":0.1328125},4.78]
[null,"Dual Magnum","Herbicide","Herbicide",null,9,1,1,"pint",{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":10},10]
[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":0.4},0.68]
[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":11},11]
[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":1.953125},13.67]
[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":11},5.5]
[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":6.015625},15.04]
[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($B51,Table2[],7,FALSE))","v":6},{"$f":"IF(B51=0,0,ROUND(G51*H51*J51,2))","v":180}]
[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":19},19]
[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":54},{"$f":"IF(B63=0,0,J63)","v":54}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K63)","v":675.1400000000001}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K65","v":1150.8700000000001}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$65,2)","v":966.03},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E68*H68*'General Variables'!$B$12/12","v":33.811050000000002}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K68)","v":1184.6810500000001}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
[null,"Real Estate Opportunity^","Pivot (Panhandle)",null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":3915},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F72*I72,2)","v":117.45}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":3915},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F73*I73,2)","v":48.94}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K69:K73)","v":1384.0710500000002}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E68+K68+K71+K73)/G4)","v":36.059368333333332}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K74/G4)","v":46.135701666666677}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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]]}
[]
[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$5,CropInsurance,5,FALSE)","v":22},{"$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$3 & \" Yield\")","v":"2024 Budget 72-Sunflower, Clearfield, Panhandle, No Till, Following Corn or Grain Sorghum, 13 cwt Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Fertilizer and Herbicide",1,null,{"$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$79,9,FALSE)*C12,2)))","v":0.32},{"$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$79,9,FALSE)*C12,2)))","v":1.59},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":5.04},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":8.2200000000000006}]
[2,"Spray Herbicide",0.5,null,{"$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$79,9,FALSE)*C13,2)))","v":0.16},{"$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$79,9,FALSE)*C13,2)))","v":0.79},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":1.01},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":2.99}]
[3,"Plant No-Till",1,null,{"$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$79,9,FALSE)*C14,2)))","v":1.34},{"$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$79,15,FALSE)*C14,2)))","v":6.56},{"$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$79,9,FALSE)*C14,2)))","v":5.24},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":9.1199999999999992},25.32]
[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$79,9,FALSE)*C15,2)))","v":0.16},{"$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$79,9,FALSE)*C15,2)))","v":0.79},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":1.01},2.99]
[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 - Sunflower head",100,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$79,9,FALSE)*C17,2))/100)","v":2.1153999999999997},{"$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$79,9,FALSE)*C17,2))/100)","v":3.2044999999999999},{"$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$79,9,FALSE)*C17,2))/100)","v":3.3889999999999998},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2))/100)","v":0.34920000000000001},{"$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$79,9,FALSE)*C17,2))/100)","v":15.563499999999999},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2))/100)","v":4.1051000000000002},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":28.73}]
[7,"Truck","Custom",null,{"$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,{"$f":"SUM(E12:E31)","v":7.0053999999999998},{"$f":"SUM(F12:F31)","v":5.1844999999999999},3.4889999999999999,8.3092000000000006,23.973500000000001,20.2851,68.25]
[]
[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,"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":0.1328125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":4.25}]
[null,"21-0-0-24S   ",{"$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($B38,Table2[],7,FALSE))","v":0.4},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":0.68}]
[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":7.5},15]
[null,"28-0-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,50,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.6},30]
[null,"Spartan 4F",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,5,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":2.1875},10.94]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,0.5,32,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.1328125},2.13]
[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":0.4},0.34]
[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":7.5},3.75]
[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":1.64},32.799999999999997]
[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":4.21875},8.44]
[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":0.25},0.38]
[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":11},3.3]
["**","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":3.203125},1.85]
[null,"Haul Grain (Sunflower)",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,7,1,{"$f":"$G$4","v":13},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"cwt"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":0.3},3.9]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":22},{"$f":"IF(B61=0,0,J61)","v":22}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":140.26999999999998}]
[null,"* Harvest factor adjustment used on costs ",null,null,null,"**Insecticide for seed weevil and sunflower moth"]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":208.51999999999998}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":164.26},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":5.7491000000000012}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":214.26909999999998}]
[]
[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(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":685},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":20.55}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":685},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F72*I72,2)","v":8.56}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":268.37909999999999}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":15.659161538461538}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":20.644546153846154}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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]]}
[]
[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$5,CropInsurance,5,FALSE)","v":22},{"$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$3 & \" Yield\")","v":"2024 Budget 73-Sunflower, Clearfield, Panhandle, Ecofallow, after Wheat, Two Crops in Three Years, 16 cwt Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C12,2)))","v":0.32},{"$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$79,9,FALSE)*C12,2)))","v":1.59},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.02},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":6.01}]
[2,"Spray (Prior Year Stubble)",1,null,{"$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$79,9,FALSE)*C13,2)))","v":0.32},{"$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$79,9,FALSE)*C13,2)))","v":1.59},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.02},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":6.01}]
[3,"Spray Fertilizer and Herbicide",1,null,{"$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$79,9,FALSE)*C14,2)))","v":0.32},{"$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$79,9,FALSE)*C14,2)))","v":1.59},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":5.04},8.2200000000000006]
[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$79,9,FALSE)*C15,2)))","v":0.16},{"$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$79,9,FALSE)*C15,2)))","v":0.79},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":1.01},2.99]
[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$79,9,FALSE)*C16,2)))","v":1.08},{"$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$79,15,FALSE)*C16,2)))","v":6.56},{"$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$79,9,FALSE)*C16,2)))","v":5.24},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":9.1199999999999992},25.06]
[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$79,9,FALSE)*C17,2)))","v":0.32},{"$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$79,9,FALSE)*C17,2)))","v":1.59},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":2.02},6.01]
[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 - Sunflower head",110,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$79,9,FALSE)*C19,2))/100)","v":2.3269000000000002},{"$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$79,9,FALSE)*C19,2))/100)","v":3.5249999999999999},{"$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$79,9,FALSE)*C19,2))/100)","v":3.7280000000000002},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,15,FALSE)*C19,2))/100)","v":0.38420000000000004},{"$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$79,9,FALSE)*C19,2))/100)","v":17.119900000000001},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2))/100)","v":4.5156000000000001},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":31.6}]
[9,"Truck","Custom",null,{"$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,{"$f":"SUM(E12:E31)","v":9.5968999999999998},{"$f":"SUM(F12:F31)","v":6.0449999999999999},3.8780000000000001,11.124199999999998,29.509900000000002,25.7456,85.9]
[]
[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":0.1953125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":10.55}]
[null,"21-0-0-24S   ",{"$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($B38,Table2[],7,FALSE))","v":0.4},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":0.8}]
[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":0.1328125},4.25]
[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":0.4},0.68]
[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":0.1328125},4.25]
[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":0.4},0.68]
[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":7.5},15]
[null,"28-0-0",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,60,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.6},36]
[null,"Spartan 4F",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,5,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":2.1875},10.94]
[null,"Glyphosate 5# w/Surfactant",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,0.5,32,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.1328125},2.13]
[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":0.4},0.34]
[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":7.5},3.75]
[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":1.64},32.799999999999997]
[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":4.21875},8.44]
[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":0.25},0.38]
[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":11},5.5]
["**","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":3.203125},3.08]
[null,"Haul Grain (Sunflower)",{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":"Custom"},null,null,9,1,{"$f":"$G$4","v":16},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":"cwt"},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":0.3},4.8]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":22},{"$f":"IF(B61=0,0,J61)","v":22}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":166.88000000000002}]
[null,"* Harvest factor adjustment used on costs ",null,null,null,"**Insecticide for seed weevil and sunflower moth"]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":252.78000000000003}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":197.52},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":6.9132000000000007}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":259.69320000000005}]
[]
[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(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":685},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":20.55}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":685},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F72*I72,2)","v":8.56}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":313.80320000000006}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":14.874575}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":19.612700000000004}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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],[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]]}
[]
[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$5,CropInsurance,5,FALSE)","v":16},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"74-Sunflower, Clearfield, Panhandle, No Till, 30 cwt Yield, Pivot Irrigated Electric"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 74-Sunflower, Clearfield, Panhandle, No Till, 30 cwt Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C12,2)))","v":0.32},{"$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$79,9,FALSE)*C12,2)))","v":1.59},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.02},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":6.01}]
[2,"Spray Fertilizer and Herbicide",1,null,{"$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$79,9,FALSE)*C13,2)))","v":0.32},{"$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$79,9,FALSE)*C13,2)))","v":1.59},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":5.04},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.2200000000000006}]
[3,"Plant No-Till",1,null,{"$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$79,9,FALSE)*C14,2)))","v":1.34},{"$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$79,15,FALSE)*C14,2)))","v":6.56},{"$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$79,9,FALSE)*C14,2)))","v":5.24},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":9.1199999999999992},25.32]
[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$79,9,FALSE)*C17,2)))","v":23.36},{"$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$79,9,FALSE)*C17,2)))","v":3.57},{"$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$79,9,FALSE)*C17,2)))","v":6.25},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":12.66},78.16]
["*7","Combine - Sunflower head",200,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$79,9,FALSE)*C18,2))/100)","v":4.2307999999999995},{"$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$79,9,FALSE)*C18,2))/100)","v":6.4089999999999998},{"$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$79,9,FALSE)*C18,2))/100)","v":6.7780999999999993},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2))/100)","v":0.6984999999999999},{"$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$79,9,FALSE)*C18,2))/100)","v":31.126999999999999},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2))/100)","v":8.2103000000000002},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":57.45}]
[8,"Truck","Custom",null,{"$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,{"$f":"SUM(E12:E31)","v":18.390799999999999},{"$f":"SUM(F12:F31)","v":31.748999999999999},10.4481,31.728499999999997,45.796999999999997,37.0503,175.16]
[]
[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,"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":0.1328125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":4.25}]
[null,"21-0-0-24S   ",{"$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($B38,Table2[],7,FALSE))","v":0.4},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":0.68}]
[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":7.5},17.25]
[null,"Spartan 4F",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,4,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":2.1875},8.75]
[null,"28-0-0",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,100,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.6},60]
[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":1.64},57.4]
[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":3.3},13.2]
[null,"Spray","Herbicide",null,null,4,0.5,1,"acre",{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":9},{"$f":"IF(B44=0,0,ROUND(G44*H44*J44,2))","v":4.5}]
[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":4.21875},8.44]
[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":0.25},0.38]
[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":11},5.5]
["**","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":3.203125},6.15]
[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":45},45]
[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($B51,Table2[],7,FALSE))","v":0.3},9]
[null,null,{"$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,{"$f":"IF(F5=0,E5,F5)","v":16},{"$f":"IF(B62=0,0,J62)","v":16}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K62)","v":257.01}]
[null,"* Harvest factor adjustment used on costs ",null,null,null,"**Insecticide for seed weevil and sunflower moth"]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K64","v":432.16999999999996}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$64,2)","v":349.33},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E68*H68*'General Variables'!$B$12/12","v":12.226550000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K68)","v":444.39654999999993}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
[null,"Real Estate Opportunity^","Pivot (Panhandle)",null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":3915},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F72*I72,2)","v":117.45}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C72=0,0,VLOOKUP(C72,RETable,2,FALSE))","v":3915},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F73*I73,2)","v":48.94}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K69:K73)","v":643.78655000000003}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E68+K68+K71+K73)/G4)","v":14.783218333333332}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K74/G4)","v":21.459551666666666}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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],[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]]}
[]
[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$5,CropInsurance,5,FALSE)","v":11}]
[{"$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$3 & \" Yield\")","v":"2024 Budget 75-Wheat-Spring, Southwest, No Till, Wheat after Row Crop, 40 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Drill",1,null,{"$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$79,9,FALSE)*C12,2)))","v":1.58},{"$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$79,15,FALSE)*C12,2)))","v":7.18},{"$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$79,9,FALSE)*C12,2)))","v":4.1900000000000004},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.4500000000000002},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":17.649999999999999}]
[2,"Spray Fertilizer and Herbicide",1,null,{"$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$79,9,FALSE)*C13,2)))","v":0.32},{"$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$79,9,FALSE)*C13,2)))","v":1.59},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":5.04},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.2200000000000006}]
[3,"Aerial Spray","Custom",null,{"$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 (grain head)",80,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$79,9,FALSE)*C16,2))/100)","v":1.6922999999999999},{"$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$79,9,FALSE)*C16,2))/100)","v":2.5558000000000001},{"$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$79,9,FALSE)*C16,2))/100)","v":2.7111999999999998},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2))/100)","v":0.28370000000000001},{"$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$79,9,FALSE)*C16,2))/100)","v":12.450799999999999},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2))/100)","v":2.1927000000000003},{"$f":"IF(C16>9999,\"\",ROUND(SUM(E16:J16),2))","v":21.89}]
[6,"Truck","Custom",null,{"$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,{"$f":"SUM(E12:E31)","v":4.8422999999999998},{"$f":"SUM(F12:F31)","v":4.4558},2.7811999999999997,7.7636999999999992,18.230799999999999,9.6827000000000005,47.76]
[]
[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,1,1,8,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":3.3},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":26.4}]
[null,"Wheat (Certified and Treated)",{"$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($B38,Table2[],7,FALSE))","v":0.47},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":42.3}]
[null,"28-0-0",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,75,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.6},45]
[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":11},3.3]
[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":4.5},2.25]
[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":11},2.75]
["**","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":11},1.65]
["***","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":3.203125},0.92]
[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($B47,Table2[],7,FALSE))","v":0.15},6]
[null,"Scouting Dryland Wheat",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":10},10]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":11},{"$f":"IF(B61=0,0,J61)","v":11}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":157.70999999999998}]
[null,"* Harvest factor adjustment used on costs ",null,null,"**Fungicide for rust                      ",null,"***Insecticide for aphids and army cutworm"]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":205.46999999999997}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":177.55},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":6.2142500000000007}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":211.68424999999996}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B16","v":16}]
[null,"Real Estate Opportunity^","Dryland (Southwest)",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":1720},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":51.6}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":1720},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F72*I72,2)","v":21.5}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":300.78424999999999}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":5.5316062500000003}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":7.5196062499999998}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[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","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$5,CropInsurance,5,FALSE)","v":23},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"76-Wheat-Winter, Southwest, No Till, Wheat after Row Crop, 55 bushel Yield, Dryland"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 76-Wheat-Winter, Southwest, No Till, Wheat after Row Crop, 55 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Drill w/ Fertilizer",1,null,{"$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$79,9,FALSE)*C12,2)))","v":1.8},{"$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$79,9,FALSE)*C12,2)))","v":0.06},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":5},{"$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$79,9,FALSE)*C12,2)))","v":4.7699999999999996},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":5.24},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":19.600000000000001}]
[2,"Spray Fertilizer and Herbicide",1,null,{"$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$79,9,FALSE)*C13,2)))","v":0.32},{"$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$79,9,FALSE)*C13,2)))","v":1.59},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":5.04},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.2200000000000006}]
[3,"Aerial Spray","Custom",null,{"$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 (grain head)",100,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$79,9,FALSE)*C16,2))/100)","v":2.1153999999999997},{"$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$79,9,FALSE)*C16,2))/100)","v":3.1948000000000003},{"$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$79,9,FALSE)*C16,2))/100)","v":3.3889999999999998},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2))/100)","v":0.35460000000000003},{"$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$79,9,FALSE)*C16,2))/100)","v":15.563499999999999},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2))/100)","v":2.7407999999999997},{"$f":"IF(C16>9999,\"\",ROUND(SUM(E16:J16),2))","v":27.36}]
[6,"Truck","Custom",null,{"$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,{"$f":"SUM(E12:E31)","v":5.795399999999999},{"$f":"SUM(F12:F31)","v":5.3148},3.4689999999999999,5.6546000000000003,21.923499999999997,13.020800000000001,55.18]
[]
[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":3.3},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":26.4}]
[null,"Wheat (Certified and Treated)",{"$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($B38,Table2[],7,FALSE))","v":0.47},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":42.3}]
[null,"28-0-0",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,75,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.6},45]
[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":11},3.3]
[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":4.5},2.25]
[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":11},2.75]
["**","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":11},1.65]
["***","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":3.203125},{"$f":"IF(B46=0,0,ROUND(G46*H46*J46,2))","v":0.92}]
[null,"Haul Grain Bushels",{"$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($B47,Table2[],7,FALSE))","v":0.15},8.25]
[null,"Scouting Dryland Wheat",{"$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($B48,Table2[],7,FALSE))","v":10},10]
[null,null,{"$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,{"$f":"IF(F5=0,E5,F5)","v":23},{"$f":"IF(B61=0,0,J61)","v":23}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":171.95999999999998}]
[null,"* Harvest factor adjustment used on costs ",null,null,"**Fungicide for rust                      ",null,"***Insecticide for aphids and army cutworm"]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":227.14}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":192.19},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":6.7266500000000002}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":233.86664999999999}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B16","v":16}]
[null,"Real Estate Opportunity^","Dryland (Southwest)",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":1720},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":51.6}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":1720},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F72*I72,2)","v":21.5}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":322.96665000000002}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":4.2984845454545457}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":5.872120909090909}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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]]}
[]
[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$5,CropInsurance,5,FALSE)","v":25},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"77-Wheat-Winter, Panhandle, No Till, Fallow, One Crop in Two Years, 70 bushel Yield, Dryland"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 77-Wheat-Winter, Panhandle, No Till, Fallow, One Crop in Two Years, 70 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray (Prior Year Stubble)",1,null,{"$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$79,9,FALSE)*C12,2)))","v":0.32},{"$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$79,9,FALSE)*C12,2)))","v":1.59},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.02},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":6.01}]
[2,"Spray (Prior Year Stubble)",1,null,{"$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$79,9,FALSE)*C13,2)))","v":0.32},{"$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$79,9,FALSE)*C13,2)))","v":1.59},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.02},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":6.01}]
[3,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C14,2)))","v":0.32},{"$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$79,9,FALSE)*C14,2)))","v":1.59},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.02},6.01]
[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$79,9,FALSE)*C15,2)))","v":0.32},{"$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$79,9,FALSE)*C15,2)))","v":1.59},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":2.02},6.01]
[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$79,9,FALSE)*C16,2)))","v":0.32},{"$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$79,9,FALSE)*C16,2)))","v":1.59},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":2.02},6.01]
[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$79,9,FALSE)*C17,2)))","v":1.8},{"$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$79,15,FALSE)*C17,2)))","v":5},{"$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$79,9,FALSE)*C17,2)))","v":4.7699999999999996},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":5.24},19.600000000000001]
[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$79,9,FALSE)*C18,2)))","v":1.21},{"$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$79,9,FALSE)*C18,2)))","v":4.13},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":2.64},10]
[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$79,9,FALSE)*C19,2)))","v":0.32},{"$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$79,9,FALSE)*C19,2)))","v":1.59},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":2.02},6.01]
[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 (grain head)",125,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$79,9,FALSE)*C22,2))/100)","v":2.6442000000000001},{"$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$79,9,FALSE)*C22,2))/100)","v":3.9935},{"$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$79,9,FALSE)*C22,2))/100)","v":4.2363},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2))/100)","v":0.44329999999999997},{"$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$79,9,FALSE)*C22,2))/100)","v":19.4544},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$C22,2))/100)","v":3.4260000000000002},{"$f":"IF(C22>9999,\"\",ROUND(SUM(E22:J22),2))","v":34.200000000000003}]
[12,"Truck","Custom",null,{"$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,{"$f":"SUM(E12:E31)","v":13.0442},{"$f":"SUM(F12:F31)","v":8.9235000000000007},4.4663000000000004,12.103300000000001,37.894399999999997,23.426000000000002,99.86]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"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":0.1328125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":4.25}]
[null,"21-0-0-24S   ",{"$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($B38,Table2[],7,FALSE))","v":0.4},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":0.68}]
[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":0.1328125},4.25]
[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":0.4},0.68]
[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":6},6]
[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":0.1328125},4.25]
[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":0.4},0.68]
[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":0.1328125},4.25]
[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":0.4},0.68]
[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":0.1328125},4.25]
[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":0.4},0.68]
[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":3.3},26.4]
[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":0.47},28.2]
[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":0.6},54]
[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":11},3.3]
[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":4.5},0.23]
[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":11},2.75]
["**","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":11},1.65]
["***","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":3.203125},0.92]
[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($B58,Table2[],7,FALSE))","v":0.15},10.5]
[null,"Scouting Dryland Wheat",{"$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($B59,Table2[],7,FALSE))","v":10},10]
[null,null,{"$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":25},{"$f":"IF(B61=0,0,J61)","v":25}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":198.76}]
[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,{"$f":"K33+K63","v":298.62}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":237.3},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":8.3055000000000003}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":306.9255}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B16","v":16}]
[null,"Real Estate Opportunity^","Dryland (Panhandle)",null,null,745,"per acre @",null,{"$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$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F72*I72,2)*2","v":18.62}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":386.24549999999999}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":4.0032214285714289}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":5.5177928571428572}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12]]}
[]
[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$5,CropInsurance,5,FALSE)","v":24},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"78-Wheat-Winter, Panhandle, Stubble Mulch Fallow, One Crop in Two Years, 65 bushel Yield, Dryland"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 78-Wheat-Winter, Panhandle, Stubble Mulch Fallow, One Crop in Two Years, 65 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Sweep Plow",1,null,{"$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$79,9,FALSE)*C12,2)))","v":2.74},{"$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$79,9,FALSE)*C12,2)))","v":0.25},{"$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$79,9,FALSE)*C12,2)))","v":10.86},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.91},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":19.71}]
[2,"Sweep Plow",1,null,{"$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$79,9,FALSE)*C13,2)))","v":2.74},{"$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$79,9,FALSE)*C13,2)))","v":0.25},{"$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$79,9,FALSE)*C13,2)))","v":10.86},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.91},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":19.71}]
[3,"Sweep Plow",1,null,{"$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$79,9,FALSE)*C14,2)))","v":2.74},{"$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$79,9,FALSE)*C14,2)))","v":0.25},{"$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$79,9,FALSE)*C14,2)))","v":10.86},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.91},19.71]
[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$79,9,FALSE)*C15,2)))","v":1.61},{"$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$79,9,FALSE)*C15,2)))","v":0.24},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":0.92},{"$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$79,9,FALSE)*C15,2)))","v":10.29},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":3.69},18.64]
[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$79,9,FALSE)*C16,2)))","v":1.61},{"$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$79,15,FALSE)*C16,2)))","v":0.92},{"$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$79,9,FALSE)*C16,2)))","v":10.29},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":3.69},18.64]
[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$79,9,FALSE)*C17,2)))","v":1.58},{"$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$79,15,FALSE)*C17,2)))","v":7.18},{"$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$79,9,FALSE)*C17,2)))","v":4.1900000000000004},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":2.4500000000000002},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":17.649999999999999}]
[7,"Spray Fertilizer",1,null,{"$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$79,9,FALSE)*C18,2)))","v":0.32},{"$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$79,9,FALSE)*C18,2)))","v":1.59},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":5.04},8.2200000000000006]
[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$79,9,FALSE)*C19,2)))","v":0.32},{"$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$79,9,FALSE)*C19,2)))","v":1.59},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":2.02},6.01]
[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 (grain head)",120,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$79,9,FALSE)*C22,2))/100)","v":2.5385},{"$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$79,9,FALSE)*C22,2))/100)","v":3.8336999999999999},{"$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$79,9,FALSE)*C22,2))/100)","v":4.0669000000000004},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2))/100)","v":0.42560000000000003},{"$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$79,9,FALSE)*C22,2))/100)","v":18.676199999999998},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$C22,2))/100)","v":3.2889999999999997},{"$f":"IF(C22>9999,\"\",ROUND(SUM(E22:J22),2))","v":32.83}]
[12,"Truck","Custom",null,{"$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,{"$f":"SUM(E12:E31)","v":17.0185},17.4937,5.3869000000000007,13.105599999999999,79.206199999999995,28.908999999999999,161.12]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"10-34-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,6,1,8,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":3.3},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":26.4}]
[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":0.47},25.85]
[null,"28-0-0",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Fertilizer"},null,null,7,1,85,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.6},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":51}]
[null,"2,4-D Ester LV4",{"$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($B40,Table2[],7,FALSE))","v":4.5},2.25]
[null,"Ally Extra SGW/TOTSOL",{"$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($B41,Table2[],7,FALSE))","v":11},3.3]
[null,"NIS",{"$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($B43,Table2[],7,FALSE))","v":11},2.75]
["**","Quilt Xcel",{"$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($B45,Table2[],7,FALSE))","v":11},1.65]
["***","Warrior II/Zeon",{"$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($B46,Table2[],7,FALSE))","v":3.203125},0.92]
[null,"Haul Grain Bushels",{"$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($B47,Table2[],7,FALSE))","v":0.15},9.75]
[null,"Scouting Dryland Wheat",{"$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($B48,Table2[],7,FALSE))","v":10},10]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,0.1,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,0.2,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,0.3,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":24},{"$f":"IF(B61=0,0,J61)","v":24}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":164.01}]
[null,"* Harvest factor adjustment used on costs ",null,null,"**Fungicide for rust                      ",null,"***Insecticide for aphids and army cutworm"]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":325.13}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":217.01},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":7.5953500000000007}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":332.72534999999999}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B16","v":16}]
[null,"Real Estate Opportunity^","Dryland (Panhandle)",null,null,745,"per acre @",null,{"$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$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F72*I72,2)","v":9.31}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":402.73534999999998}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":3.8448515384615383}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":6.1959284615384611}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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],[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]]}
[]
[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$5,CropInsurance,5,FALSE)","v":23},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"79-Wheat-Winter, Panhandle, Conventional Tillage, One Crop in Two Years, 60 bushel Yield, Dryland"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 79-Wheat-Winter, Panhandle, Conventional Tillage, One Crop in Two Years, 60 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$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$79,9,FALSE)*C12,2)))","v":3.02},{"$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$79,9,FALSE)*C12,2)))","v":0.28999999999999998},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1.27},{"$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$79,9,FALSE)*C12,2)))","v":12.45},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":3.69},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":23.24}]
[2,"Field Cultivation",1,null,{"$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$79,9,FALSE)*C13,2)))","v":2.17},{"$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$79,15,FALSE)*C13,2)))","v":2.4500000000000002},{"$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$79,9,FALSE)*C13,2)))","v":9.0500000000000007},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.78},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":18.489999999999998}]
[3,"Field Cultivation",1,null,{"$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$79,9,FALSE)*C14,2)))","v":2.17},{"$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$79,9,FALSE)*C14,2)))","v":0.21},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":2.4500000000000002},{"$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$79,9,FALSE)*C14,2)))","v":9.0500000000000007},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.78},18.489999999999998]
[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$79,9,FALSE)*C15,2)))","v":2.17},{"$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$79,9,FALSE)*C15,2)))","v":0.21},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,15,FALSE)*C15,2)))","v":2.4500000000000002},{"$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$79,9,FALSE)*C15,2)))","v":9.0500000000000007},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":2.78},18.489999999999998]
[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$79,9,FALSE)*C16,2)))","v":1.61},{"$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$79,15,FALSE)*C16,2)))","v":0.92},{"$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$79,9,FALSE)*C16,2)))","v":10.29},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":3.69},18.64]
[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$79,9,FALSE)*C17,2)))","v":1.61},{"$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$79,9,FALSE)*C17,2)))","v":0.24},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2)))","v":0.94},{"$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$79,9,FALSE)*C17,2)))","v":10.29},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":3.79},19.14]
[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$79,9,FALSE)*C18,2)))","v":1.58},{"$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$79,15,FALSE)*C18,2)))","v":7.18},{"$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$79,9,FALSE)*C18,2)))","v":4.1900000000000004},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":2.4500000000000002},17.649999999999999]
[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$79,9,FALSE)*C19,2)))","v":0.32},{"$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$79,9,FALSE)*C19,2)))","v":1.59},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$79,21,FALSE)*$C19,2)))","v":2.02},6.01]
[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 (grain head)",{"$f":"$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$79,9,FALSE)*C22,2))/100)","v":3.0669999999999997},{"$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$79,9,FALSE)*C22,2))/100)","v":3.2535000000000003},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,15,FALSE)*C22,2))/100)","v":0.34049999999999997},{"$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$79,9,FALSE)*C22,2))/100)","v":14.940999999999999},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$79,21,FALSE)*$C22,2))/100)","v":2.6312000000000002},{"$f":"IF(C22>9999,\"\",ROUND(SUM(E22:J22),2))","v":26.26}]
[12,"Truck","Custom",null,{"$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,{"$f":"SUM(E12:E31)","v":17.3508},17.716999999999999,4.7235000000000005,19.110499999999998,80.90100000000001,26.611199999999997,166.40999999999997]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"32-0-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,6,1,70,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.6},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":42}]
[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":3.3},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":26.4}]
[null,"Wheat (Certified and Treated)",{"$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($B39,Table2[],7,FALSE))","v":0.47},23.5]
[null,"2,4-D Ester LV4",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,8,1,0.5,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":4.5},2.25]
[null,"Ally Extra SGW/TOTSOL",{"$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($B41,Table2[],7,FALSE))","v":11},3.3]
[null,"NIS",{"$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($B43,Table2[],7,FALSE))","v":11},2.75]
["**","Quilt Xcel",{"$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($B45,Table2[],7,FALSE))","v":11},1.65]
["***","Warrior II/Zeon",{"$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($B46,Table2[],7,FALSE))","v":3.203125},0.92]
[null,"Haul Grain Bushels",{"$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($B47,Table2[],7,FALSE))","v":0.15},9]
[null,"Scouting Dryland Wheat",{"$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($B48,Table2[],7,FALSE))","v":10},10]
[null,null,{"$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,{"$f":"IF(F5=0,E5,F5)","v":23},{"$f":"IF(B61=0,0,J61)","v":23}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":150.91000000000003}]
[null,"* Harvest factor adjustment used on costs ",null,null,"**Fungicide for rust                      ",null,"***Insecticide for aphids and army cutworm"]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":317.32}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":209.81},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":7.3433500000000009}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":324.66334999999998}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B16","v":16}]
[null,"Real Estate Opportunity^","Dryland (Panhandle)",null,null,745,"per acre @",null,{"$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$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F72*I72,2)*2","v":18.62}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":403.98334999999997}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":4.1962225000000002}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":6.7330558333333332}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[50,2,50,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[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],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[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","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$5,CropInsurance,5,FALSE)","v":32},{"$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$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"80-Wheat-Winter, Southwest, No Till, Wheat before Corn, Two Crops in Three Years, 80 bushel Yield, Dryland"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 80-Wheat-Winter, Southwest, No Till, Wheat before Corn, Two Crops in Three Years, 80 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C12,2)))","v":0.32},{"$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$79,9,FALSE)*C12,2)))","v":1.59},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.02},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":6.01}]
[2,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C13,2)))","v":0.32},{"$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$79,9,FALSE)*C13,2)))","v":1.59},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":2.02},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":6.01}]
[3,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C14,2)))","v":0.32},{"$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$79,9,FALSE)*C14,2)))","v":1.59},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.02},6.01]
[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$79,9,FALSE)*C15,2)))","v":0.32},{"$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$79,9,FALSE)*C15,2)))","v":1.59},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":2.02},6.01]
[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$79,9,FALSE)*C16,2)))","v":1.58},{"$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$79,9,FALSE)*C16,2)))","v":0.05},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,15,FALSE)*C16,2)))","v":7.18},{"$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$79,9,FALSE)*C16,2)))","v":4.1900000000000004},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$79,21,FALSE)*$C16,2)))","v":2.4500000000000002},17.649999999999999]
[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$79,9,FALSE)*C17,2)))","v":1.21},{"$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$79,9,FALSE)*C17,2)))","v":4.13},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2)))","v":2.64},10]
[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$79,9,FALSE)*C18,2)))","v":0.32},{"$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$79,9,FALSE)*C18,2)))","v":1.59},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2)))","v":2.02},6.01]
[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 (grain head)",{"$f":"$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$79,9,FALSE)*C21,2))/100)","v":4.0892999999999997},{"$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$79,9,FALSE)*C21,2))/100)","v":4.3380000000000001},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,15,FALSE)*C21,2))/100)","v":0.45390000000000003},{"$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$79,9,FALSE)*C21,2))/100)","v":19.921300000000002},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$79,21,FALSE)*$C21,2))/100)","v":3.5082999999999998},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":35.020000000000003}]
[11,"Truck","Custom",null,{"$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":8.4793000000000003},4.5380000000000003,13.183900000000001,36.191299999999998,18.6983,92.72]
[]
[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":0.1328125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":4.25}]
[null,"21-0-0-24S   ",{"$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($B38,Table2[],7,FALSE))","v":0.4},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":0.68}]
[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":4.5},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":4.5}]
[null,"Glyphosate 5# w/Surfactant",{"$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($B40,Table2[],7,FALSE))","v":0.1328125},4.25]
[null,"21-0-0-24S   ",{"$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($B41,Table2[],7,FALSE))","v":0.4},0.68]
[null,"2,4-D Ester LV4",{"$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($B42,Table2[],7,FALSE))","v":4.5},{"$f":"IF(B42=0,0,ROUND(G42*H42*J42,2))","v":4.5}]
[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":0.1328125},4.25]
[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":0.4},0.68]
[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":4.5},{"$f":"IF(B45=0,0,ROUND(G45*H45*J45,2))","v":4.5}]
[null,"Glyphosate 5# w/Surfactant",{"$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($B46,Table2[],7,FALSE))","v":0.1328125},4.25]
[null,"21-0-0-24S   ",{"$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($B47,Table2[],7,FALSE))","v":0.4},0.68]
[null,"10-34-0",{"$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($B48,Table2[],7,FALSE))","v":3.3},26.4]
[null,"Wheat (Certified and Treated)",{"$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($B49,Table2[],7,FALSE))","v":0.47},28.2]
[null,"46-0-0",{"$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($B50,Table2[],7,FALSE))","v":0.6},72]
[null,"Ally Extra SGW/TOTSOL",{"$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($B51,Table2[],7,FALSE))","v":11},3.3]
[null,"NIS",{"$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($B53,Table2[],7,FALSE))","v":4.5},0.45]
[null,"Aerial Spray",{"$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($B54,Table2[],7,FALSE))","v":11},2.75]
["*","Quilt Xcel",{"$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($B56,Table2[],7,FALSE))","v":11},1.65]
["**","Warrior II/Zeon",{"$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($B57,Table2[],7,FALSE))","v":3.203125},0.92]
[null,"Haul Grain Bushels",{"$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($B58,Table2[],7,FALSE))","v":0.15},12]
[null,"Scouting Dryland Wheat",{"$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($B59,Table2[],7,FALSE))","v":10},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":10}]
[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":32},{"$f":"IF(B61=0,0,J61)","v":32}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":227.92999999999998}]
[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,{"$f":"K33+K63","v":320.64999999999998}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":265.76},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":9.3016000000000005}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":329.95159999999998}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B16","v":16}]
[null,"Real Estate Opportunity^","Dryland (Southwest)",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":1720},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)*1.5","v":77.400000000000006}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":1720},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F72*I72,2)*1.5","v":32.25}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":455.60159999999996}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":4.0413949999999996}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":5.6950199999999995}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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],[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]]}
[]
[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$5,CropInsurance,5,FALSE)","v":37},{"$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$3 & \" Yield\")","v":"2024 Budget 81-Wheat-Winter, Panhandle, No Till, after Dry Beans, 105 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Drill w/ Fertilizer",1,null,{"$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$79,9,FALSE)*C12,2)))","v":1.8},{"$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$79,9,FALSE)*C12,2)))","v":0.06},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":5},{"$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$79,9,FALSE)*C12,2)))","v":4.7699999999999996},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":5.24},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":19.600000000000001}]
[2,"Pivot D 125' Lift",{"$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$79,9,FALSE)*C13,2)))","v":44.17},{"$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$79,9,FALSE)*C13,2)))","v":2.35},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,15,FALSE)*C13,2)))","v":15.91},{"$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$79,9,FALSE)*C13,2)))","v":4.47},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":8.73},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":80.84}]
[3,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C14,2)))","v":0.32},{"$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$79,9,FALSE)*C14,2)))","v":1.59},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.02},{"$f":"IF(C14>9999,\"\",ROUND(SUM(E14:J14),2))","v":6.01}]
[4,"Aerial Spray","Custom",null,{"$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 (grain head)",{"$f":"$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$79,9,FALSE)*C17,2))/100)","v":5.3672000000000004},{"$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$79,9,FALSE)*C17,2))/100)","v":5.6936},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,15,FALSE)*C17,2))/100)","v":0.5958},{"$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$79,9,FALSE)*C17,2))/100)","v":26.146699999999999},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$79,21,FALSE)*$C17,2))/100)","v":4.6045999999999996},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":45.96}]
[7,"Truck","Custom",null,{"$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":51.657200000000003},8.1235999999999997,22.6158,36.976699999999994,20.5946,152.41]
[]
[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,"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":3.3},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":26.4}]
[null,"Wheat (Certified and Treated)",{"$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($B38,Table2[],7,FALSE))","v":0.47},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":56.4}]
[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":0.6},78]
[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":4.5},2.25]
[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":11},3.3]
[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":11},11]
["**","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":3.125},21.88]
[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":11},1.1000000000000001]
["***","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":1.875},0.56000000000000005]
[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":3.203125},0.62]
[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($B48,Table2[],7,FALSE))","v":0.15},15.75]
[null,"Scouting Irrigated Wheat",{"$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($B49,Table2[],7,FALSE))","v":10},{"$f":"IF(B49=0,0,ROUND(G49*H49*J49,2))","v":10}]
[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":37},{"$f":"IF(B61=0,0,J61)","v":37}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":265.48}]
[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,{"$f":"K33+K63","v":417.89}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":360.32},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":12.611200000000002}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":430.50119999999998}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
[null,"Real Estate Opportunity^","Pivot (Panhandle)",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":3915},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":117.45}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":3915},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F72*I72,2)","v":48.94}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":629.89120000000003}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":4.3321066666666663}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":5.9989638095238096}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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],[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]]}
[]
[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$5,CropInsurance,5,FALSE)","v":35},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"82-Wheat-Winter, Panhandle, No Till, in Rotation, 90 bushel Yield, Pivot Irrigated Electric"}]
[null,{"$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$3 & \" Yield\")","v":"2024 Budget 82-Wheat-Winter, Panhandle, No Till, in Rotation, 90 bushel Yield"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C12,2)))","v":0.32},{"$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$79,9,FALSE)*C12,2)))","v":1.59},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.02},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":6.01}]
[2,"Drill w/ Fertilizer",1,null,{"$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$79,9,FALSE)*C13,2)))","v":1.8},{"$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$79,15,FALSE)*C13,2)))","v":5},{"$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$79,9,FALSE)*C13,2)))","v":4.7699999999999996},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":5.24},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":19.600000000000001}]
[3,"Spray Herbicide",1,null,{"$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$79,9,FALSE)*C14,2)))","v":0.32},{"$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$79,9,FALSE)*C14,2)))","v":1.59},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.02},6.01]
[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$79,9,FALSE)*C15,2)))","v":17.52},{"$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$79,9,FALSE)*C15,2)))","v":2.68},{"$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$79,9,FALSE)*C15,2)))","v":4.68},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$79,21,FALSE)*$C15,2)))","v":9.49},58.6]
[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 (grain head)",{"$f":"$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$79,9,FALSE)*C18,2))/100)","v":4.6005000000000003},{"$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$79,9,FALSE)*C18,2))/100)","v":4.8801999999999994},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,15,FALSE)*C18,2))/100)","v":0.51070000000000004},{"$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$79,9,FALSE)*C18,2))/100)","v":22.4114},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$79,21,FALSE)*$C18,2))/100)","v":3.9468000000000001},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":39.4}]
[8,"Truck","Custom",null,{"$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":24.560500000000001},7.6601999999999997,25.020699999999998,35.041399999999996,22.716799999999999,129.62]
[]
[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":0.1328125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":4.25}]
[null,"Sharpen",{"$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($B38,Table2[],7,FALSE))","v":8.046875},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":16.09}]
[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":0.4},0.68]
[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":0.234375},3.75]
[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":0.47},56.4]
[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":0.4},16]
[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":4.5},2.25]
[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":11},3.3]
[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":0.6},75]
[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":45},45]
[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":11},11]
["**","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":3.125},21.88]
[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":11},2.2000000000000002]
["***","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":1.875},0.56000000000000005]
[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":3.203125},0.62]
[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":10},{"$f":"IF(B53=0,0,ROUND(G53*H53*J53,2))","v":10}]
[null,"Haul Grain Bushels",{"$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($B54,Table2[],7,FALSE))","v":0.15},13.5]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":35},{"$f":"IF(B61=0,0,J61)","v":35}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":318.7}]
[null,"* Harvest factor adjustment used on costs ",null,null,"**Fungicide for rust                      ",null,"***Insecticide for aphids and army cutworm"]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":448.32}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":390.56},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E67*H67*'General Variables'!$B$12/12","v":13.669600000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":461.9896}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense, soil tests)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":33}]
[null,"Real Estate Opportunity^","Pivot (Panhandle)",null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":3915},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F71*I71,2)","v":117.45}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C71=0,0,VLOOKUP(C71,RETable,2,FALSE))","v":3915},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F72*I72,2)","v":48.94}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":661.37959999999998}]
[]
[null,{"$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,{"$f":"IF(G4=0,0,(E67+K67+K70+K72)/G4)","v":5.4018844444444447}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost of production per \"&H4)","v":"Cost of production per bushel"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K73/G4)","v":7.348662222222222}]
[]
[null,null,null,"Use the UNL Ag Budget Calculator program to customize crop budgets at: ",null,null,null,null,null,null,"agbudget.unl.edu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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":""},{"$f":"IF(Materials!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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],[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]]}
[]
[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$3 & \" Yield\")","v":"2024 Budget 83-Cover Crop, Conventional Tillage"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$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$79,9,FALSE)*C12,2)))","v":3.02},{"$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$79,9,FALSE)*C12,2)))","v":0.28999999999999998},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,15,FALSE)*C12,2)))","v":1.27},{"$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$79,9,FALSE)*C12,2)))","v":12.45},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":3.69},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":23.24}]
[2,"Broadcast Seed","Custom",null,{"$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$79,9,FALSE)*C14,2)))","v":2.17},{"$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$79,9,FALSE)*C14,2)))","v":0.21},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,15,FALSE)*C14,2)))","v":2.4500000000000002},{"$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$79,9,FALSE)*C14,2)))","v":9.0500000000000007},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$79,21,FALSE)*$C14,2)))","v":2.78},18.489999999999998]
[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":5.1899999999999995},0.5,3.72,21.5,6.47,41.73]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"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":15},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":15}]
[null,"Spray",null,"Custom",null,4,1,1,"acre",{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":9},9]
[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($B40,Table2[],7,FALSE))","v":0.6},30]
["*","Spray",null,"Custom",null,5,1,1,"acre",{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":9},{"$f":"IF(B41=0,0,ROUND(G41*H41*J41,2))","v":9}]
[null,"Glyphosate 5# w/Surfactant",{"$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($B42,Table2[],7,FALSE))","v":0.1328125},4.25]
[null,"21-0-0-24S   ",{"$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($B43,Table2[],7,FALSE))","v":0.4},0.68]
[null,null,{"$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,{"$f":"SUM(K37:K62)","v":89.93}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K65","v":131.66}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$65,2)","v":103.69},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E68*H68*'General Variables'!$B$12/12","v":3.6291500000000005}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K68)","v":135.28915000000001}]
[]
[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$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F73*I73,2)","v":0}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K69:K73)","v":135.28915000000001}]
[]
["*","Cover Crop Termination"]
[null,{"$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!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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":[[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],[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],[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],[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]]}
[]
[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$3 & \" Yield\")","v":"2024 Budget 84-Cover Crop Grazing, No Till"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Drill",1,null,{"$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$79,9,FALSE)*C12,2)))","v":1.58},{"$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$79,15,FALSE)*C12,2)))","v":7.18},{"$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$79,9,FALSE)*C12,2)))","v":4.1900000000000004},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$79,21,FALSE)*$C12,2)))","v":2.4500000000000002},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":17.649999999999999}]
[2,"Spray Fertilizer",1,null,{"$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$79,9,FALSE)*C13,2)))","v":0.32},{"$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$79,9,FALSE)*C13,2)))","v":1.59},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$79,21,FALSE)*$C13,2)))","v":5.04},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.2200000000000006}]
[3,"Spray Herbicide","custom",null,{"$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,{"$f":"SUM(E12:E32)","v":3.1500000000000004},1.9000000000000001,7.0000000000000007E-2,7.4799999999999995,5.78,7.49,25.869999999999997]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Cover Crop Grazing Mix",{"$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($B39,Table2[],7,FALSE))","v":0.6},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":30}]
["*","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":9},{"$f":"IF(B40=0,0,ROUND(G40*H40*J40,2))","v":9}]
[null,"Glyphosate 5# w/Surfactant",{"$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($B41,Table2[],7,FALSE))","v":0.1328125},{"$f":"IF(B41=0,0,ROUND(G41*H41*J41,2))","v":4.25}]
[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($B42,Table2[],7,FALSE))","v":0.4},{"$f":"IF(B42=0,0,ROUND(G42*H42*J42,2))","v":0.68}]
[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":76.930000000000007}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K34+K66","v":102.80000000000001}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$34:$H$34)+$K$66,2)","v":89.53},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":7.0000000000000007E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E69*H69*'General Variables'!$B$12/12","v":3.1335500000000009}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K69)","v":105.93355000000001}]
[]
[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$13","v":1.2500000000000001E-2},null,{"$f":"ROUND(F74*I74,2)","v":0}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K70:K74)","v":105.93355000000001}]
[]
["*","Cover Crop Termination"]
[null,{"$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!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","v":"Corn Bt, ECB, RW, & RIB"}]

{"sheet":"Master","index":91,"n_rows":245,"n_cols":12,"rows_kept":245,"cut":false,"hidden":false,"merged":[[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],[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],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[47,2,47,4],[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]]}
[]
[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$3 & \" Yield\")","v":"2024 Budget Master"}]
[null,{"$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 @ $3.45 and Lube"},"Repairs",null,"Ownership^",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,null,null,null,{"$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$11","v":7.0000000000000007E-2},{"$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,{"$f":"'General Variables'!B15","v":25}]
[null,"Real Estate Opportunity^",null,null,null,{"$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$13","v":1.2500000000000001E-2},null,{"$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!B139=\"\",\"\",Materials!B139)","v":"Alfalfa w/Inoculant"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B140=\"\",\"\",Materials!B140)","v":"Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B141=\"\",\"\",Materials!B141)","v":"Corn Bt, ECB, & RIB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B142=\"\",\"\",Materials!B142)","v":"Corn Bt, ECB, RR2, LL, & RIB"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B143=\"\",\"\",Materials!B143)","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",229.99164285714286,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",151.99962500000001,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",238.90722368421052,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",128.74394999999998,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",155.18609999999998,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",98.854261363636368,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",72.549110294117654,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",109.68176515151517,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",54.753484848484852,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",3.7471834999999998]
[16,"Corn","'16-Corn'!","16-Corn, Conventional Tillage, in Corn/Soybean Rotation, Conventional Seed (Non Bt), 110 bushel Yield, Dryland",5.188170454545455,null,null,null,null,null,"Crop","Page"]
[17,"Corn","'17-Corn'!","17-Corn, Eastern Nebraska, Conventional Tillage, Continuous, 160 bushel Yield, Dryland",5.1582793749999993,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",4.5562411764705892,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",4.7142503703703706,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",4.7545774999999999,null,null,null,null,null,"18-Corn, Eastern Nebraska, Conventional Tillage, in Corn/Soybean Rotation, 170 bushel Yield, Dryland",29]
[21,"Corn","'21-Corn'!","21-Corn, SmartStax RIB Complete, No Till, Continuous, 140 bushel Yield, Dryland",3.2704278571428569,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",2.9148886486486489,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, RR, Bt, ECB, & RIB, No Till, after Beans, 145 bushel Yield, Dryland",4.4189668965517237,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",4.3439243589743581,null,null,null,null,null,"22-Corn, SmartStax RIB Complete, Eastern Nebraska, No Till, Continuous, 185 bushel Yield, Dryland",33]
[25,"Corn","'25-Corn'!","25-Corn, Bt, ECB, RR2, LL, & RIB, Southwest, Ecofallow, Follows Wheat, Two Crops in Three Years, 130 bushel Yield, Dryland",3.9985669230769232,null,null,null,null,null,"23-Corn, RR, 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",2.8726220408163265,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",2.6774137254901955,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",2.8803331999999999,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",106.35,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",{"$f":"\"'\"&A31&\"-\"&B31&\"'!\"","v":"'30-Corn'!"},"30-Corn, Bt, ECB, RW, & RIB, No Till, Continuous, 245 bushel Yield, Pivot Irrigated Electric",4.5556385714285712,null,null,null,null,null,"28-Corn, SmartStax RIB Complete, Ridge Till, Continuous, 250 bushel Yield, Gravity Irrigated Diesel, fed by a well",39]
[31,"Corn",{"$f":"\"'\"&A32&\"-\"&B32&\"'!\"","v":"'31-Corn'!"},"31-Corn, SmartStax RIB Complete, No Till, Continuous, 250 bushel Yield, Pivot Irrigated Electric","N/A",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"},1162.5288499999999]
[33,"Corn",{"$f":"\"'\"&A34&\"-\"&B34&\"'!\"","v":"'33-Corn'!"},"33-Corn, Bt, ECB, & RIB, No Till, after Beans, 275 bushel Yield, Pivot Irrigated Electric",2.9351890909090912,null,null,null,null,null,{"$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($C35&\"K75\"))","v":2.8430929090909092},null,null,null,null,null,{"$f":"D32","v":"31-Corn, SmartStax RIB Complete, No Till, Continuous, 250 bushel Yield, Pivot Irrigated Electric"},42]
[35,"Corn",{"$f":"\"'\"&A36&\"-\"&B36&\"'!\"","v":"'35-Corn'!"},"35-Corn, Bt, ECB, RR2, LL, & RIB, No Till, after Beans, 275 bushel Yield, Pivot Irrigated Electric",4.238363818181818,null,null,null,null,null,"33-Corn, Bt, ECB, & RIB, No Till, after Beans, 275 bushel Yield, Pivot Irrigated Electric",43]
[36,"Corn","'36-Corn'!","36-Corn, Bt, ECB, RW, & RIB, Conventional Tillage, Continuous, 235 bushel Yield, Pivot Irrigated Diesel",4.9863359574468085,null,null,null,null,null,"34-Corn, Enlist, Bt, ECB, & RIB, No Till, after Beans, 275 bushel Yield, Pivot Irrigated Electric",44]
[37,"Corn","'37-Corn'!","37-Corn, Bt, ECB, & RIB, Conventional Tillage, after Beans, 245 bushel Yield, Pivot Irrigated Diesel",4.5890324489795917,null,null,null,null,null,"35-Corn, Bt, ECB, RR2, LL, & RIB, No Till, after Beans, 275 bushel Yield, Pivot Irrigated Electric",45]
[38,"Corn",{"$f":"\"'\"&A39&\"-\"&B39&\"'!\"","v":"'38-Corn'!"},"38-Corn, SmartStax RIB Complete, Panhandle, Conventional Tillage, Continuous, 175 bushel Yield, Pivot Irrigated Electric",3.8368282857142861,null,null,null,null,null,"36-Corn, Bt, ECB, RW, & RIB, Conventional Tillage, Continuous, 235 bushel Yield, Pivot Irrigated Diesel",{"$f":"L38+1","v":46}]
[39,"Corn","'39-Corn'!","39-Corn, Bt, ECB, RR2, LL, & RIB, Panhandle, Conventional Tillage, after Beans, 185 bushel Yield, Pivot Irrigated Electric",3.5061272972972972,null,null,null,null,null,"37-Corn, Bt, ECB, & RIB, Conventional Tillage, after Beans, 245 bushel Yield, Pivot Irrigated Diesel",47]
[40,"Corn","'40-Corn'!","40-Corn, SmartStax RIB Complete, Conventional Tillage, Continuous, 240 bushel Yield, Pivot Irrigated Electric",1206.69885,null,null,null,null,null,"38-Corn, SmartStax RIB Complete, Panhandle, Conventional Tillage, Continuous, 175 bushel Yield, Pivot Irrigated Electric",48]
[41,"Corn","'41-Corn'!","41-Corn, Silage, No Till, Continuous, 28 ton Yield, Pivot Irrigated Diesel",58.865764285714292,null,null,null,null,null,"39-Corn, Bt, ECB, RR2, LL, & RIB, Panhandle, Conventional Tillage, after Beans, 185 bushel Yield, Pivot Irrigated Electric",49]
[42,"Dry Beans","'42-Dry Beans'!","42-Dry Beans, Panhandle, Reduced Till, after Harvest Cover Crop, 27 cwt Yield, Pivot Irrigated Electric",21.221298148148147,null,null,null,null,null,"40-Corn, SmartStax RIB Complete, Conventional Tillage, Continuous, 240 bushel Yield, Pivot Irrigated Electric",50]
[43,"Dry Beans","'43-Dry Beans'!","43-Dry Beans, Panhandle, Conventional Tillage, 27 cwt Yield, Gravity Irrigated, fed by canal",29.512059259259264,null,null,null,null,null,"41-Corn, Silage, No Till, Continuous, 28 ton Yield, Pivot Irrigated Diesel",51]
[44,"Dry Beans","'44-Dry Beans'!","44-Dry Beans, Panhandle, Conventional Tillage, 27 cwt Yield, Pivot Irrigated Electric",21.314448148148148]
[45,"Dry Beans","'45-Dry Beans'!","45-Dry Beans, Direct Harvest, Panhandle, Conventional Tillage, 27 cwt Yield, Pivot Irrigated Electric",21.882931481481481,null,null,null,null,null,"Crop","Page"]
[46,"Grain Sorghum","'46-Grain Sorghum'!","46-Grain Sorghum, Southwest, Conventional Tillage, 85 bushel Yield, Dryland",5.0351452941176467,null,null,null,null,null,{"$f":"D43","v":"42-Dry Beans, Panhandle, Reduced Till, after Harvest Cover Crop, 27 cwt Yield, Pivot Irrigated Electric"},{"$f":"L44+1","v":52}]
[47,"Grain Sorghum","'47-Grain Sorghum'!","47-Grain Sorghum, No Till, 135 bushel Yield, Dryland",3.9371159259259265,null,null,null,null,null,{"$f":"D44","v":"43-Dry Beans, Panhandle, Conventional Tillage, 27 cwt Yield, Gravity Irrigated, fed by canal"},{"$f":"L47+1","v":53}]
[48,"Grain Sorghum","'48-Grain Sorghum'!","48-Grain Sorghum, Southwest, Ecofallow, after Wheat, Two Crops in Three Years, 120 bushel Yield, Dryland",3.7069458333333336,null,null,null,null,null,{"$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",4.2041891176470596,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, 85 bushel Yield, Dryland",56]
[51,"Grass Hay","'51-Grass Hay'!","51-Grass Hay, Large Round Bales, 3.3 ton Yield",104.33401515151516,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","N/A",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",6.7484409090909088,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",2.802305882352941,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",61.876427272727263,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",6.631634285714286,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",90.021600000000007,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",131.85,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",54.94,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",131.85,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",774.9837,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($C68&\"K75\"))","v":"N/A"},null,null,null,null,null,"63-Soybeans, Roundup Ready 2 Xtend® Treated, No Till, Narrow Row after Corn, 75 bushel Yield, Pivot Irrigated Diesel",73]
[68,"Sugarbeet","'68-Sugarbeet'!","68-Sugarbeet, Roundup Ready®, Panhandle, One Pass Zone-Tillage, 30 ton Yield, Gravity Irrigated, fed by canal",34.194524999999999,null,null,null,null,null,"64-Soybeans, Roundup Ready 2 Yield® Treated, No Till, Narrow Row, Continuous, 64 bushel Yield, Pivot Irrigated Diesel",74]
[69,"Sugarbeet","'69-Sugarbeet'!","69-Sugarbeet, Roundup Ready®, Panhandle, Conventional Tillage, 30 ton Yield, Gravity Irrigated, fed by canal","N/A",null,null,null,null,null,"65-Soybeans, LibertyLink® Treated, No Till Drilled 7.5-inch Rows, after Corn, 78 bushel Yield, Pivot Irrigated Diesel",75]
[70,"Sugarbeet","'70-Sugarbeet'!","70-Sugarbeet, Roundup Ready®, Panhandle, One Pass Zone-Tillage, 30 ton Yield, Pivot Irrigated Diesel",1396.2487000000001,null,null,null,null,null,"66-Soybeans, Enlist E3™ Treated, No Till Drilled 7.5-inch Rows, after Corn, 78 bushel Yield, Pivot Irrigated Diesel",76]
[71,"Sugarbeet","'71-Sugarbeet'!","71-Sugarbeet, Roundup Ready®, Panhandle, Conventional Tillage, 30 ton Yield, Pivot Irrigated Diesel","N/A",null,null,null,null,null,"67-Soybeans, Roundup Ready 2 Xtend® Treated, No Till Drilled 7.5-inch Rows, after Corn, 78 bushel Yield, Pivot Irrigated Diesel",77]
[72,"Sunflower","'72-Sunflower'!","72-Sunflower, Clearfield, Panhandle, No Till, Following Corn or Grain Sorghum, 13 cwt Yield, Dryland",15.659161538461538,null,null,null,null,null,"68-Sugarbeet, Roundup Ready®, Panhandle, One Pass Zone-Tillage, 30 ton Yield, Gravity Irrigated, fed by canal",{"$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",14.874575,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",5.5316062500000003]
[76,"Wheat-Winter","'76-Wheat-Winter'!","76-Wheat-Winter, Southwest, No Till, Wheat after Row Crop, 55 bushel Yield, Dryland",4.2984845454545457,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",4.0032214285714289,null,null,null,null,null,{"$f":"D73","v":"72-Sunflower, Clearfield, Panhandle, No Till, Following Corn or Grain Sorghum, 13 cwt Yield, Dryland"},82]
[78,"Wheat-Winter","'78-Wheat-Winter'!","78-Wheat-Winter, Panhandle, Stubble Mulch Fallow, One Crop in Two Years, 65 bushel Yield, Dryland",3.8448515384615383,null,null,null,null,null,{"$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",4.1962225000000002,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"},4.0413949999999996,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'!",{"$f":"INDIRECT(C82&\"A6\")","v":"81-Wheat-Winter, Panhandle, No Till, after Dry Beans, 105 bushel Yield, Pivot Irrigated Diesel"},4.3321066666666663,null,null,null,null,null,"77-Wheat-Winter, Panhandle, No Till, Fallow, One Crop in Two Years, 70 bushel Yield, Dryland",86]
[82,"Wheat-Winter","'82-Wheat-Winter'!","82-Wheat-Winter, Panhandle, No Till, in Rotation, 90 bushel Yield, Pivot Irrigated Electric",5.4018844444444447,null,null,null,null,null,"78-Wheat-Winter, Panhandle, Stubble Mulch Fallow, One Crop in Two Years, 65 bushel Yield, Dryland",87]
[83,"Cover Crop","'83-Cover Crop'!","83-Cover Crop, Conventional Tillage","N/A",null,null,null,null,null,"79-Wheat-Winter, Panhandle, Conventional Tillage, One Crop in Two Years, 60 bushel Yield, Dryland",88]
[84,"Cover Crop Grazing","'84-Cover Crop Grazing'!","84-Cover Crop Grazing, No Till",105.93355000000001,null,null,null,null,null,"80-Wheat-Winter, Southwest, No Till, Wheat before Corn, Two Crops in Three Years, 80 bushel Yield, Dryland",89]
[]
[null,{"$f":"AVERAGE(Start:Stop!K75)","v":105.93355000000001}]
[]
[{"$f":"SUM(Start:Stop!K74)","v":0}]
[{"$f":"SUM(Start:Stop!K75)","v":105.93355000000001}]

{"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":7.5500000000000007}]
[]
[]
[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":20.185200000000002},{"$f":"('30-Corn'!F33-'30-Corn'!F15)/2.25","v":4.5960444444444466},"32-0-0",{"$f":"'30-Corn'!H46","v":1},"10-34-0",{"$f":"'30-Corn'!H45","v":5},{"$f":"'30-Corn'!K41+'30-Corn'!K42","v":160.05000000000001},{"$f":"SUM('30-Corn'!K37:K40,'30-Corn'!K43,'30-Corn'!K47:K50,'30-Corn'!K52:K53,'30-Corn'!K55)","v":205},{"$f":"SUM('30-Corn'!J51,'30-Corn'!J54,'30-Corn'!J58)","v":2.0249999999999999},{"$f":"('30-Corn'!E33-'30-Corn'!E15)","v":12.098999999999998},{"$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":21.4466},{"$f":"('33-Corn'!F33-'33-Corn'!F15)/2.25","v":4.9746666666666686},"32-0-0",180,"10-34-0",6,{"$f":"'33-Corn'!K43+'33-Corn'!K44","v":163.05000000000001},{"$f":"SUM('33-Corn'!K37:K42,'33-Corn'!K48:K51,'33-Corn'!K53:K54,'33-Corn'!K56)","v":128.18},{"$f":"'33-Corn'!J52+'33-Corn'!J55+'33-Corn'!J59","v":{"$error":"#VALUE!"}},{"$f":"('33-Corn'!E33-'33-Corn'!E15)","v":12.9826},{"$f":"C19","v":0.11},{"$f":"C20","v":0.09},0,9]
[null,"Corn after wheat"]
[55,"Soybeans after corn","NoTill",{"$f":"'63-Soybeans'!#REF!","v":{"$error":"#REF!"}},{"$f":"'63-Soybeans'!G33-'63-Soybeans'!G17+'63-Soybeans'!H33-'63-Soybeans'!H17","v":18.279099999999996},{"$f":"('63-Soybeans'!F33-'63-Soybeans'!F17)/2.25","v":2.874133333333333},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":88.640000000000015},{"$f":"'63-Soybeans'!K48+'63-Soybeans'!K51","v":12.28},{"$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":17.708200000000001},{"$f":"('64-Soybeans'!F33-'64-Soybeans'!F17)/2.25","v":2.660488888888886},0,0,0,0,{"$f":"'64-Soybeans'!K41","v":78},{"$f":"SUM('64-Soybeans'!K37:K40,'64-Soybeans'!K43:K45,'64-Soybeans'!K47,'64-Soybeans'!K49)","v":75.530000000000015},{"$f":"'64-Soybeans'!K48+'64-Soybeans'!K51","v":17.399999999999999},{"$f":"'64-Soybeans'!E33-'64-Soybeans'!E17","v":7.7557999999999998},{"$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!"}},{"$f":"'49-Grain Sorghum'!G33-'49-Grain Sorghum'!G18+'49-Grain Sorghum'!H33-'49-Grain Sorghum'!H18","v":19.487100000000002},{"$f":"('49-Grain Sorghum'!F33-'49-Grain Sorghum'!F18)/C21","v":4.271866666666666},"32-0-0",150,"10-34-0",6,{"$f":"'49-Grain Sorghum'!K44","v":21},{"$f":"SUM('49-Grain Sorghum'!K37:K39,'49-Grain Sorghum'!K41:K42,'49-Grain Sorghum'!K45:K46,'49-Grain Sorghum'!K48)","v":73.5},{"$f":"'49-Grain Sorghum'!K47+'49-Grain Sorghum'!K50","v":11.65},{"$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!"}},{"$f":"E34","v":19.487100000000002},{"$f":"F34","v":4.271866666666666},{"$f":"G34","v":"32-0-0"},{"$f":"H34-30","v":120},{"$f":"I34","v":"10-34-0"},{"$f":"J34","v":6},21,73.5,11.65,12.805799999999998,0.11,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!"}},{"$f":"'19-Corn'!G33+'19-Corn'!H33","v":14.547799999999999},{"$f":"'19-Corn'!F33/C21","v":3.0916000000000006},"32-0-0",{"$f":"'19-Corn'!H40","v":115},"10-34-0",6,{"$f":"'19-Corn'!K42+'19-Corn'!K43","v":97.539999999999992},{"$f":"SUM('19-Corn'!K37:K39,'19-Corn'!K41,'19-Corn'!K44,'19-Corn'!K46:K48,'19-Corn'!K50:K51)","v":99.85},{"$f":"'19-Corn'!K49+'19-Corn'!K54","v":0.75},{"$f":"'19-Corn'!E33","v":9.3557999999999986},{"$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":15.889100000000003},{"$f":"'23-Corn'!F33/C21","v":3.3584888888888886},{"$f":"G41","v":"32-0-0"},{"$f":"'23-Corn'!H40","v":80},{"$f":"I41","v":"10-34-0"},{"$f":"J41","v":6},{"$f":"'23-Corn'!K41+'23-Corn'!K42","v":95.179999999999993},{"$f":"SUM('23-Corn'!K37:K39,'23-Corn'!K44:K50,'23-Corn'!K52:K53)","v":61.9},{"$f":"'23-Corn'!K51+'23-Corn'!K56","v":0.76},{"$f":"'23-Corn'!E33","v":10.407299999999999},{"$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":13.595999999999998},{"$f":"'59-Soybeans'!F34/C21","v":2.4153333333333333},null,null,null,null,{"$f":"'59-Soybeans'!K44","v":65},{"$f":"SUM('59-Soybeans'!K38:K43,'59-Soybeans'!K46:K48,'59-Soybeans'!K50)","v":89.01},{"$f":"'59-Soybeans'!K49+'59-Soybeans'!K54","v":8.18},{"$f":"'59-Soybeans'!E34","v":7.7753999999999994},{"$f":"C19","v":0.11}]
[52,"Soybeans after soybeans","NoTill",{"$f":"'60-Soybeans'!#REF!","v":{"$error":"#REF!"}},{"$f":"'60-Soybeans'!G34+'60-Soybeans'!H34","v":12.686},{"$f":"'60-Soybeans'!F34/C21","v":2.3042222222222222},null,null,null,null,{"$f":"'60-Soybeans'!K42","v":65},{"$f":"SUM('60-Soybeans'!K38:K41,'60-Soybeans'!K44:K44,'60-Soybeans'!K46)","v":77.570000000000007},{"$f":"'60-Soybeans'!K45+'60-Soybeans'!K50","v":7.43},{"$f":"'60-Soybeans'!E34","v":7.0153999999999996},{"$f":"C19","v":0.11}]
[null,"Soybeans after wheat",0]
[39,"Sorghum after corn",0,{"$f":"'47-Grain Sorghum'!#REF!","v":{"$error":"#REF!"}},{"$f":"'47-Grain Sorghum'!G33+'47-Grain Sorghum'!H33","v":14.7029},{"$f":"'47-Grain Sorghum'!F33/C21","v":3.1316000000000006},"32-0-0",{"$f":"'47-Grain Sorghum'!H40","v":120},"10-34-0",6,{"$f":"'47-Grain Sorghum'!K44","v":14},{"$f":"SUM('47-Grain Sorghum'!K37:K39,'47-Grain Sorghum'!K41:K42,'47-Grain Sorghum'!K45:K46,'47-Grain Sorghum'!K48)","v":73.5},{"$f":"'49-Grain Sorghum'!K47+'49-Grain Sorghum'!K50","v":11.65},{"$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":14.7029},{"$f":"F47","v":3.1316000000000006},"32-0-0",{"$f":"H47-30","v":90},"10-34-0",6,14,73.5,11.65,9.6458000000000013,0.11]
[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$79,9,FALSE)*LEFT(C3,2))","v":0.30657954545454547},{"$f":"IF(B3=0,0,VLOOKUP(VLOOKUP(B3,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B3,Operations!$A$2:$U$79,9,FALSE)*LEFT(C3,2))","v":1.6644545454545447E-2},{"$f":"IF(B3=0,\"\",VLOOKUP($B3,Operations!$A$2:$U$79,15,FALSE)*LEFT(C3,2))","v":0.46286004738132586},{"$f":"IF(B3=0,0,VLOOKUP(VLOOKUP(B3,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B3,Operations!$A$2:$U$79,9,FALSE)*LEFT(C3,2))","v":1.3505560218584471},{"$f":"IF(B3=0,\"\",VLOOKUP($B3,Operations!$A$2:$U$79,21,FALSE)*LEFT(C3,2))","v":0.92309139066236268},{"$f":"SUM(D3:I3)","v":3.7680648841445601}]
[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$79,9,FALSE)*LEFT(C4,3))","v":0.36068181818181821},{"$f":"IF(B4=0,0,VLOOKUP(VLOOKUP(B4,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B4,Operations!$A$2:$U$79,9,FALSE)*LEFT(C4,3))","v":1.9581818181818172E-2},{"$f":"IF(B4=0,\"\",VLOOKUP($B4,Operations!$A$2:$U$79,15,FALSE)*LEFT(C4,3))","v":0.54454123221332451},{"$f":"IF(B4=0,0,VLOOKUP(VLOOKUP(B4,Operations!$A$2:$U$79,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B4,Operations!$A$2:$U$79,9,FALSE)*LEFT(C4,3))","v":1.588889437480526},{"$f":"IF(B4=0,\"\",VLOOKUP($B4,Operations!$A$2:$U$79,21,FALSE)*LEFT(C4,3))","v":1.0859898713674856},{"$f":"SUM(D4:I4)","v":4.4330175107583063}]
[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":105.93355000000001},null,null,{"$f":"'83-Cover Crop'!K12+'84-Cover Crop Grazing'!K12","v":40.89}]
[null,{"$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 "]