{"text_format":"1","workbook":"xlsx","n_sheets":22,"sheets":["Title","General Variables","Materials","Start","1-Alfalfa","2-Alfalfa","3-Alfalfa","4-Alfalfa","5-Alfalfa","6-Alfalfa","7-Alfalfa","8-Alfalfa","9-Alfalfa","10-Alfalfa","11-Alfalfa","12-Alfalfa","13-Alfalfa","14-Alfalfa","Stop","Crop after Crop Data","Formulas","Depreciation Graph"],"not_rendered":{"charts":1,"images":2,"macros":1,"external_links":1,"defined_names":34,"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":47,"n_cols":7,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"The following individuals contributed to these budgets in their specialty area"]
[null,null,null,"Robert J. Wright",null,null,"Extension Entomologist"]
[null,null,null,"Tamra A. Jackson-Ziems",null,null,"Plant Pathologist - Corn and Sorghum"]
[null,null,null,"Loren J. Giesler",null,null,"Plant Pathologist - Soybean and Turf"]
[null,null,null,"Stephen N. Wegulo",null,null,"Plant Pathologist - Wheat and Ornamental"]
[null,null,null,"Paul J. Jasa",null,null,"Extension Biological Systems Engineer"]
[null,null,null,"James A. Schild",null,null,"Extension Educator in Scotts Bluff and Morrill Counties"]

{"sheet":"General Variables","index":1,"n_rows":99,"n_cols":14,"rows_kept":99,"cut":false,"hidden":false,"merged":[[45,3,45,4],[61,3,61,4],[52,3,52,4],[53,3,53,4],[54,3,54,4],[55,3,55,4],[56,3,56,4],[57,3,57,4],[39,3,39,4],[0,0,0,8],[58,3,58,4],[59,3,59,4],[60,3,60,4],[46,3,46,4],[47,3,47,4],[48,3,48,4],[49,3,49,4],[50,3,50,4],[51,3,51,4],[40,3,40,4],[41,3,41,4],[42,3,42,4],[43,3,43,4],[44,3,44,4]]}
["Farm Wide Inputs"]
[]
["Year",2017,null,null,"Real Estate Values"]
["Wage Rate",20,"/ Hr",null,"Description","Value"]
["Diesel Price",2.25,"/ gal",null,"Dryland (State)",3470]
["Lube Factor",1.1499999999999999,null,null,"Dryland (Panhandle)",745]
["Diesel & Lube",{"$f":"B5*B6","v":2.5874999999999999},"/ gal",null,"Gravity (State)",6480]
["Elect. Price",0.105,"/ kwh",null,"Gravity (Panhandle)",2970]
["Taxes, Ins., Housing Factor",0.02,null,null,"Pivot (State)",6940]
["Investment Interest Rate",0.04,null,null,"Pivot (Panhandle)",3290]
["Operations Borrowing Rate",5.5E-2,null,null,"Dryland (Southwest)",1955]
["Operations Borrowing Time",6,"months",null,"Fall Establishment",0]
["Real Estate Tax Rate",0.01,null,null,"Pivot (Marginal Land)",{"$f":"F9*0.7","v":4858}]
["Overhead Cost per Acre",20,null,null,"Dryland (Eastern)",6360]
[]
["Crop Insurance"]
["Crop","Premium"]
["Corn Dryland",23]
["Corn Dryland Ecofallow",20]
["Corn Irrigated",10]
["Dry Beans",21]
["Grain Sorghum Dryland",11]
["Grain Sorghum Irrigated",10]
["Millet",15]
["Oats",11]
["Soybeans Dryland",16]
["Soybeans Irrigated",8.5]
["Sugar Beets",20]
["Sunflower Dryland",14]
["Sunflower Irrigated",19]
["Wheat After Crop",14.5]
["Wheat Fallowed",9.5,null,null,null,null,null,null,null,null,null,null,"Budget","County"]
["Wheat Irrigated",13.25,null,null,null,null,null,null,null,null,null,1,"Alfalfa","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,2,"Alfalfa","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,3,"Alfalfa","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,4,"Alfalfa","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,5,"Alfalfa","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,6,"Alfalfa","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,7,"Alfalfa","N/A"]
["Budget","County",null,"Budget",null,"County",null,"Budget","County",null,null,8,"Alfalfa","N/A"]
[{"$f":"CONCATENATE(L33,\"-\",M33)","v":"1-Alfalfa"},{"$f":"N33","v":"N/A"},null,{"$f":"CONCATENATE(L56,\"-\",M56)","v":"24-Corn"},{"$f":"CONCATENATE(P33,\"-\",Q33)","v":"-"},{"$f":"N56","v":"Buffalo"},null,{"$f":"CONCATENATE(L78,\"-\",M78)","v":"46-Soybeans"},{"$f":"N78","v":"Buffalo"},null,null,9,"Alfalfa","N/A"]
[{"$f":"CONCATENATE(L34,\"-\",M34)","v":"2-Alfalfa"},{"$f":"N34","v":"N/A"},null,"25-Corn","-",{"$f":"N57","v":"Buffalo"},null,"47-Soybeans",{"$f":"N79","v":"Buffalo"},null,null,10,"Alfalfa","N/A"]
["3-Alfalfa","N/A",null,"26-Corn","-","Buffalo",null,"48-Soybeans","Buffalo",null,null,11,"Alfalfa","N/A"]
["4-Alfalfa","N/A",null,"27-Corn","-","Buffalo",null,"49-Soybeans","Buffalo",null,null,12,"Alfalfa","N/A"]
["5-Alfalfa","N/A",null,"28-Corn","-","Buffalo",null,"50-Soybeans","Buffalo",null,null,13,"Alfalfa","N/A"]
["6-Alfalfa","N/A",null,"29-Corn","-","Buffalo",null,"51-Soybeans","Buffalo",null,null,14,"Alfalfa","N/A"]
["7-Alfalfa","N/A",null,"30-Dry Beans","-","Cheyenne",null,"52-Soybeans","Buffalo",null,null,15,"Corn","Buffalo"]
["8-Alfalfa","N/A",null,"31-Dry Beans","-","Cheyenne",null,"53-Soybeans","Buffalo",null,null,16,"Corn","Buffalo"]
["9-Alfalfa","N/A",null,"32-Dry Beans","-","Cheyenne",null,"54-Sugar Beets","Box Butte",null,null,17,"Corn","Buffalo"]
["10-Alfalfa","N/A",null,"33-Dry Beans","-","Cheyenne",null,"55-Sugar Beets","Box Butte",null,null,18,"Corn","Buffalo"]
["11-Alfalfa","N/A",null,"34-Grain Sorghum","-","Jefferson",null,"56-Sugar Beets","Box Butte",null,null,19,"Corn","Perkins"]
["12-Alfalfa","N/A",null,"35-Grain Sorghum","-","Jefferson",null,"57-Sugar Beets","Box Butte",null,null,20,"Corn","Buffalo"]
["13-Alfalfa","N/A",null,"36-Grain Sorghum","-","Jefferson",null,"58-Sunflower","Perkins",null,null,21,"Corn","Buffalo"]
["14-Alfalfa","N/A",null,"37-Grain Sorghum","-","Jefferson",null,"59-Sunflower","Perkins",null,null,22,"Corn","Buffalo"]
["15-Corn","Buffalo",null,"38-Grass","-","N/A",null,"60-Sunflower","Perkins",null,null,23,"Corn","Buffalo"]
["16-Corn","Buffalo",null,"39-Grass Hay","-","N/A",null,"61-Wheat","Keith",null,null,24,"Corn","Buffalo"]
["17-Corn","Buffalo",null,"40-Millet","-","Cheyenne",null,"62-Wheat","Keith",null,null,25,"Corn","Buffalo"]
["18-Corn","Buffalo",null,"41-Millet","-","Cheyenne",null,"63-Wheat","Keith",null,null,26,"Corn","Buffalo"]
["19-Corn","Perkins",null,"42-Oats","-","Burt",null,"64-Wheat","Keith",null,null,27,"Corn","Buffalo"]
["20-Corn","Buffalo",null,"43-Pasture","-","N/A",null,"65-Wheat","Keith",null,null,28,"Corn","Buffalo"]
["21-Corn","Buffalo",null,"44-Peas","-","N/A",null,"66-Wheat","Keith",null,null,29,"Corn","Buffalo"]
["22-Corn","Buffalo",null,"45-Sorghum-Sudan","-","N/A",null,"67-Wheat","Keith",null,null,30,"Dry Beans","Cheyenne"]
["23-Corn","Buffalo",null,null,null,null,null,null,null,null,null,31,"Dry Beans","Cheyenne"]
[null,null,null,null,null,null,null,null,null,null,null,32,"Dry Beans","Cheyenne"]
[null,null,null,null,null,null,null,null,null,null,null,33,"Dry Beans","Cheyenne"]
[null,null,null,null,null,null,null,null,null,null,null,34,"Grain Sorghum","Jefferson"]
[null,null,null,null,null,null,null,null,null,null,null,35,"Grain Sorghum","Jefferson"]
[null,null,null,null,null,null,null,null,null,null,null,36,"Grain Sorghum","Jefferson"]
[null,null,null,null,null,null,null,null,null,null,null,37,"Grain Sorghum","Jefferson"]
[null,null,null,null,null,null,null,null,null,null,null,38,"Grass","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,39,"Grass Hay","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,40,"Millet","Cheyenne"]
[null,null,null,null,null,null,null,null,null,null,null,41,"Millet","Cheyenne"]
[null,null,null,null,null,null,null,null,null,null,null,42,"Oats","Burt"]
[null,null,null,null,null,null,null,null,null,null,null,43,"Pasture","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,44,"Peas","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,45,"Sorghum-Sudan","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,46,"Soybeans","Buffalo"]
[null,null,null,null,null,null,null,null,null,null,null,47,"Soybeans","Buffalo"]
[null,null,null,null,null,null,null,null,null,null,null,48,"Soybeans","Buffalo"]
[null,null,null,null,null,null,null,null,null,null,null,49,"Soybeans","Buffalo"]
[null,null,null,null,null,null,null,null,null,null,null,50,"Soybeans","Buffalo"]
[null,null,null,null,null,null,null,null,null,null,null,51,"Soybeans","Buffalo"]
[null,null,null,null,null,null,null,null,null,null,null,52,"Soybeans","Buffalo"]
[null,null,null,null,null,null,null,null,null,null,null,53,"Soybeans","Buffalo"]
[null,null,null,null,null,null,null,null,null,null,null,54,"Sugar Beets","Box Butte"]
[null,null,null,null,null,null,null,null,null,null,null,55,"Sugar Beets","Box Butte"]
[null,null,null,null,null,null,null,null,null,null,null,56,"Sugar Beets","Box Butte"]
[null,null,null,null,null,null,null,null,null,null,null,57,"Sugar Beets","Box Butte"]
[null,null,null,null,null,null,null,null,null,null,null,58,"Sunflower","Perkins"]
[null,null,null,null,null,null,null,null,null,null,null,59,"Sunflower","Perkins"]
[null,null,null,null,null,null,null,null,null,null,null,60,"Sunflower","Perkins"]
[null,null,null,null,null,null,null,null,null,null,null,61,"Wheat","Keith"]
[null,null,null,null,null,null,null,null,null,null,null,62,"Wheat","Keith"]
[null,null,null,null,null,null,null,null,null,null,null,63,"Wheat","Keith"]
[null,null,null,null,null,null,null,null,null,null,null,64,"Wheat","Keith"]
[null,null,null,null,null,null,null,null,null,null,null,65,"Wheat","Keith"]
[null,null,null,null,null,null,null,null,null,null,null,66,"Wheat","Keith"]
[null,null,null,null,null,null,null,null,null,null,null,67,"Wheat","Keith"]

{"sheet":"Materials","index":2,"n_rows":136,"n_cols":8,"rows_kept":136,"cut":false,"hidden":false,"merged":[]}
["Index","Material","Category","Purchase Price","Purchase Unit","Applied Unit","Applied Units / Purchased Units","Applied Price"]
[1,"21-0-0-24S   ","Additive",0.35,"pound","pound",1,{"$f":"IF(G2=0,0,D2/G2)","v":0.35}]
[2,"Crop Oil Concentrate","Additive",9,"gallon","pint",8,{"$f":"IF(G3=0,0,D3/G3)","v":1.125}]
[3,"NIS","Additive",16,"gallon","ounce",128,{"$f":"IF(G4=0,0,D4/G4)","v":0.125}]
[4,"UAN","Additive",1.5,"gallon","pint",8,{"$f":"IF(G5=0,0,D5/G5)","v":0.1875}]
[5,"Aerial Spray","Custom",10,"acre","acre",1,10]
[6,"Bale Lg Sq 1360 lb","Custom",15,"bale","ton",{"$f":"1360/2000","v":0.68},{"$f":"IF(G7=0,0,D7/G7)","v":22.058823529411764}]
[7,"Chop, Haul, Pack","Custom",10.75,"ton","ton",1,10.75]
[8,"Dry 2 Points Removed","Custom",0.08,"bushel","bushel",1,0.08]
[9,"Haul & Apply Manure","Custom",6,"ton","ton",1,6]
[10,"Haul Beets","Custom",5,"ton","ton",1,5]
[11,"Haul Grain (Dry Beans)","Custom",0.28000000000000003,"cwt","cwt",1,0.28000000000000003]
[12,"Haul Grain (Millet)","Custom",0.24,"cwt","cwt",1,0.24]
[13,"Haul Grain (Sunflower)","Custom",0.3,"cwt","cwt",1,0.3]
[14,"Haul Grain Bushels","Custom",0.11,"bushel","bushel",1,0.11]
[15,"Load Large Square Bales","Custom",2,"bale","ton",{"$f":"1362/2000","v":0.68100000000000005},2.9368575624082229]
[16,"Spray","Custom",7,"acre","acre",1,7]
[17,"10-34-0","Fertilizer",2.4,"gallon","gallon",1,2.4]
[18,"10-34-0-1Z","Fertilizer",2.4500000000000002,"gallon","gallon",1,2.4500000000000002]
[19,"11-52-0","Fertilizer",0.24,"pound","pound",1,0.24]
[20,"28-0-0","Fertilizer",1.3,"gallon","lbs N",3,0.43333333333333335]
[21,"32-0-0","Fertilizer",0.42,"lbs N","lbs N",1,0.42]
[22,"32-0-0 (Applied by Pivot)","Fertilizer",0.42,"lbs N","lbs N",1,0.42]
[23,"32-0-0 (Applied by R2)","Fertilizer",0.42,"lbs N","lbs N",1,0.42]
[24,"46-0-0","Fertilizer",0.38,"lb N","lbs N",1,0.38]
[25,"82-0-0","Fertilizer",0.28000000000000003,"lb N","lbs N",1,0.28000000000000003]
[26,"Uncomposted manure","Fertilizer",1,"ton","ton",1,1]
[27,"Copper","Fungicide",3.5,"pint","pint",1,3.5]
[28,"Headline AMP","Fungicide",340,"gallon","ounce",128,2.65625]
[29,"Pea Seed Innoculent","Fungicide",8,"pound","pound",1,8]
[30,"Priaxor","Fungicide",700,"gallon","ounce",128,5.46875]
[31,"Quadris","Fungicide",300,"gallon","ounce",128,2.34375]
[32,"Quilt Xcel","Fungicide",220,"gallon","ounce",128,1.71875]
[33,"Stratego YLD","Fungicide",600,"gallon","ounce",128,4.6875]
[34,"Tilt","Fungicide",105,"gallon","ounce",128,0.8203125]
[35,"2,4-D Amine","Herbicide",14,"gallon","pint",8,1.75]
[36,"2,4-D Ester 4#","Herbicide",18,"gallon","pint",8,2.25]
[37,"AAtrex 4L","Herbicide",20,"gallon","quart",4,5]
[38,"Acuron","Herbicide",77,"gallon","quart",4,{"$f":"IF(G39=0,0,D39/G39)","v":19.25}]
[39,"Aim 2EC","Herbicide",200,"quart","ounce",32,6.25]
[40,"Ally Extra SGW/TOTSOL","Herbicide",9,"ounce","ounce",1,9]
[41,"Atrazine 4L","Herbicide",14,"gallon","quart",4,3.5]
[42,"Atrazine 90 DF","Herbicide",3.3,"pound","pound",1,3.3]
[43,"Authority First DF","Herbicide",95,"pound","ounce",16,5.9375]
[44,"Balance Flexx","Herbicide",6,"ounce","ounce",1,6]
[45,"Basagran","Herbicide",80,"gallon","pint",8,10]
[46,"Beyond","Herbicide",625,"gallon","ounce",128,4.8828125]
[47,"Bicep II Magnum","Herbicide",48,"gallon","quart",4,12]
[48,"Brox 2EC","Herbicide",34,"gallon","pint",8,4.25]
[49,"Dicamba","Herbicide",50,"gallon","ounce",128,0.390625]
[50,"Distinct","Herbicide",40,"gallon","ounce",128,0.3125]
[51,"Expert","Herbicide",37,"gallon","quart",4,9.25]
[52,"Glyphosate w/Surf","Herbicide",12.5,"gallon","ounce",128,9.765625E-2]
[53,"Gramoxone SL","Herbicide",38,"gallon","pint",8,4.75]
[54,"Huskie","Herbicide",120,"gallon","ounce",128,0.9375]
[55,"Landmaster BW","Herbicide",19,"gallon","ounce",128,0.1484375]
[56,"Laudis","Herbicide",830,"gallon","ounce",128,6.484375]
[57,"Lumax EZ","Herbicide",80,"gallon","quart",4,20]
[58,"Outlook","Herbicide",150,"gallon","ounce",128,1.171875]
[59,"Peak","Herbicide",18,"ounce","ounce",1,18]
[60,"Prowl H2O","Herbicide",52,"gallon","pint",8,6.5]
[61,"Pursuit ","Herbicide",490,"gallon","ounce",128,3.828125]
[62,"Raptor","Herbicide",610,"gallon","ounce",128,4.765625]
[63,"Roundup WeatherMax","Herbicide",32,"gallon","ounce",128,0.25]
[64,"Rugged","Herbicide",45,"gallon","quart",4,11.25]
[65,"Select Max","Herbicide",110,"gallon","ounce",128,0.859375]
[66,"Sharpen","Herbicide",900,"gallon","ounce",128,7.03125]
[67,"Spartan 4F","Herbicide",600,"gallon","ounce",128,4.6875]
[68,"Spirit","Herbicide",12,"ounce","ounce",1,12]
[69,"Status","Herbicide",4.3,"ounce","ounce",1,4.3]
[70,"Valor XLT","Herbicide",92,"pound","ounce",16,{"$f":"IF(G71=0,0,D71/G71)","v":5.75}]
[71,"Velpar 75DF","Herbicide",37,"pound","pound",1,37]
[72,"Vida","Herbicide",9,"ounce","ounce",1,9]
[73,"Asana XL","Insecticide",85,"gallon","ounce",128,0.6640625]
[74,"Brigade 2EC","Insecticide",145,"gallon","ounce",128,1.1328125]
[75,"Capture LFR","Insecticide",360,"gallon","ounce",128,2.8125]
[76,"Lorsban 15 G","Insecticide",2.65,"pound","pound",1,2.65]
[77,"Lorsban 4 E","Insecticide",55,"gallon","pint",8,6.875]
[78,"Lorsban Advanced","Insecticide",55,"gallon","pint",8,6.875]
[79,"Mustang Max EC","Insecticide",190,"gallon","ounce",128,1.484375]
[80,"Regent 4 SC","Insecticide",9.9,"ounce","ounce",1,9.9]
[81,"Warrior II/Zeon","Insecticide",380,"gallon","ounce",128,2.96875]
[82,"Electricity Fixed","Other",30,"acre","acre",1,30]
[83,"Electricity Usage","Other",0.105,"kw","kw",1,0.105]
[84,"Fence/Water Repairs","Other",260,"circle","acre",130,2]
[85,"Irrigation District O&M Charge","Other",30,"acre","acre",1,30]
[86,"Move Cattle","Other",20,"hour","hour",1,20]
[87,"Twine Large Round","Other",0.7,"bale","ton",{"$f":"1539/2000","v":0.76949999999999996},0.90968161143599735]
[88,"Twine Large Square","Other",1.23,"bale","ton",{"$f":"1362/2000","v":0.68100000000000005},1.8061674008810571]
[89,"Twine Small Square","Other",7.0000000000000007E-2,"bale","ton",{"$f":"60/2000","v":0.03},2.3333333333333335]
[90,"Grass Drill","Rental",15,"acre","acre",1,15]
[91,"Seeder/Packer","Rental",13,"acre","acre",1,13]
[92,"Scouting Dry Beans","Scouting",10,"acre","acre",1,10]
[93,"Scouting Dryland Corn","Scouting",7,"acre","acre",1,7]
[94,"Scouting Dryland Soybeans","Scouting",7,"acre","acre",1,7]
[95,"Scouting Dryland Wheat","Scouting",7,"acre","acre",1,7]
[96,"Scouting Grain Sorghum","Scouting",7,"acre","acre",1,7]
[97,"Scouting Irrigated Corn","Scouting",9,"acre","acre",1,9]
[98,"Scouting Irrigated Soybeans","Scouting",9,"acre","acre",1,9]
[99,"Scouting Irrigated Wheat","Scouting",9,"acre","acre",2,4.5]
[100,"Scouting Sugar Beets","Scouting",16,"acre","acre",1,16]
[101,"Alfalfa RR w/Inoculant","Seed",9,"pound","pound",1,9]
[102,"Alfalfa w/Inoculant","Seed",6,"pound","pound",1,{"$f":"IF(G103=0,0,D103/G103)","v":6}]
[103,"Corn","Seed",200,"bag","k seed",80,2.5]
[104,"Corn Bt & ECB","Seed",230,"bag","k seed",80,2.875]
[105,"Corn Bt, ECB & RW","Seed",230,"bag","k seed",80,2.875]
[106,"Corn Bt, ECB, RW & RR2","Seed",270,"bag","k seed",80,3.375]
[107,"Corn ECB & RR2","Seed",260,"bag","k seed",80,3.25]
[108,"Corn RR2","Seed",240,"bag","k seed",80,3]
[109,"Corn SmartStax RIB Complete ","Seed",330,"bag","k seed",80,4.125]
[110,"Cover Crop","Seed",15,"acre","acre",1,15]
[111,"Cover Crop Legume","Seed",30,"acre","acre",1,30]
[112,"Edible Beans","Seed",92,"cwt","cwt",1,92]
[113,"Grass Seed","Seed",75,"acre","acre",1,75]
[114,"Millet","Seed",0.45,"pound","pound",1,0.45]
[115,"Oats","Seed",9,"bushel","bushel",1,9]
[116,"Peas","Seed",18,"bushel","bushel",1,18]
[117,"RR Soybeans","Seed",50,"bag","bag",1,50]
[118,"RR Soybeans Treated","Seed",65,"bag","bag",1,65]
[119,"RR2 Soybeans Extend","Seed",65,"bag","bag",1,65]
[120,"RR2 Soybeans Treated","Seed",65,"bag","bag",1,65]
[121,"Sorghum Safened/Insect","Seed",2.1,"pound","pound",1,2.1]
[122,"Sorghum Sudan","Seed",0.6,"pound","pound",1,0.6]
[123,"Sorghum Sudan (Treated)","Seed",0.8,"pound","pound",1,0.8]
[124,"Sorghum Sudan Brown (Treated)","Seed",1.5,"pound","pound",1,1.5]
[125,"Sorghum Sudan Brown Midrib","Seed",1.3,"pound","pound",1,1.3]
[126,"Sugar Beets RR Poncho","Seed",180,"acre","acre",1,180]
[127,"Sunflower Clearfield","Seed",320,"bag","thousand",250,1.28]
[128,"Wheat","Seed",0.1,"pound","pound",1,0.1]
[129,"Wheat (Certified and Treated)","Seed",0.2,"pound","pound",1,0.2]
[130]
[131]
[132]
[133]
[134]
[135]

{"sheet":"Start","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"1-Alfalfa","index":4,"n_rows":244,"n_cols":15,"rows_kept":244,"cut":false,"hidden":false,"merged":[[6,0,6,11],[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],[34,11,35,11],[57,2,57,4],[58,2,58,4],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[4,0,4,11],[59,2,59,4],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[55,2,55,4],[56,2,56,4]]}
[]
[{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"1-Alfalfa"},null,null,null,null,null,null,null,"Dryland",null,null,{"$f":"'General Variables'!A3&\" \"&'General Variables'!B3","v":"Year 2017"},null,null,"Acre"]
["Fall Establishment",null,null,null,null,null,null,null,"acre/inches",null,null,null,null,null,"ai"]
[null,null,null,null,null,null,null,null,null,"Does Crop Follow a Legume? ",null,null,null,null,{"$f":"B4","v":0}]
[{"$f":" A2  & IF(C2=\"\",\"\",  \", \" &C2 ) & \", \" & A3 & \", \" & I2","v":"1-Alfalfa, Fall Establishment, Dryland"}]
[]
[{"$f":"'General Variables'!B3 & \" Budget \"  & A2 &\", \"  & IF(C2=0,\"\", \" \" & C2 & \", \") &  A3 & IF(A4=\"\",\" \", \" (\") & A4 & \" \" & B4 & IF(A4=\"\",\"\",\" Actual Yield)\")","v":"2017 Budget 1-Alfalfa, Fall Establishment  "}]
[{"$f":"IF(I2=\"Dryland\",\"Dryland\",I2 & IF(J2=\"\",\"\",\", \"&J2)&IF(H3=\"\",\"\",\", \"&H3&\" \"&I3))","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.25 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,#REF!,10,FALSE)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,#REF!,12,FALSE)=0,VLOOKUP(B12,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,#REF!,15,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,#REF!,21,FALSE)*$C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C12>9999,\"\",SUM(E12:J12))","v":{"$error":"#REF!"}}]
[2,"Disk",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,#REF!,10,FALSE)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,#REF!,12,FALSE)=0,VLOOKUP(B13,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,#REF!,15,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,#REF!,21,FALSE)*$C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C13>9999,\"\",SUM(E13:J13))","v":{"$error":"#REF!"}}]
[3,"Harrow",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,#REF!,10,FALSE)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,#REF!,12,FALSE)=0,VLOOKUP(B14,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,#REF!,15,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,#REF!,21,FALSE)*$C14,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[4,"Harrow",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,#REF!,10,FALSE)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,#REF!,12,FALSE)=0,VLOOKUP(B15,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,#REF!,15,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,#REF!,21,FALSE)*$C15,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[5,"Roll",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,#REF!,10,FALSE)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,#REF!,12,FALSE)=0,VLOOKUP(B16,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,#REF!,15,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,#REF!,21,FALSE)*$C16,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[6,"Drill",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,#REF!,10,FALSE)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,#REF!,12,FALSE)=0,VLOOKUP(B17,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,#REF!,15,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,#REF!,21,FALSE)*$C17,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[7,"Spray",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,#REF!,10,FALSE)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,#REF!,12,FALSE)=0,VLOOKUP(B18,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,#REF!,15,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,#REF!,21,FALSE)*$C18,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[8,"Spray",0.2,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,#REF!,10,FALSE)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,#REF!,12,FALSE)=0,VLOOKUP(B19,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,#REF!,15,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,#REF!,21,FALSE)*$C19,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[9,null,null,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,#REF!,10,FALSE)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,#REF!,12,FALSE)=0,VLOOKUP(B20,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,#REF!,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,#REF!,21,FALSE)*$C20,2)))","v":""},0]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,#REF!,10,FALSE)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,#REF!,12,FALSE)=0,VLOOKUP(B21,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,#REF!,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,#REF!,21,FALSE)*$C21,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,#REF!,10,FALSE)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,#REF!,12,FALSE)=0,VLOOKUP(B22,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,#REF!,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,#REF!,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,#REF!,10,FALSE)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,#REF!,12,FALSE)=0,VLOOKUP(B23,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,#REF!,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,#REF!,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,#REF!,10,FALSE)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,#REF!,12,FALSE)=0,VLOOKUP(B24,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,#REF!,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,#REF!,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,#REF!,10,FALSE)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,#REF!,12,FALSE)=0,VLOOKUP(B25,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,#REF!,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,#REF!,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,#REF!,10,FALSE)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,#REF!,12,FALSE)=0,VLOOKUP(B26,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,#REF!,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,#REF!,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,#REF!,10,FALSE)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,#REF!,12,FALSE)=0,VLOOKUP(B27,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,#REF!,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,#REF!,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,#REF!,10,FALSE)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,#REF!,12,FALSE)=0,VLOOKUP(B28,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,#REF!,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,#REF!,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,#REF!,10,FALSE)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,#REF!,12,FALSE)=0,VLOOKUP(B29,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,#REF!,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,#REF!,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,#REF!,10,FALSE)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,#REF!,12,FALSE)=0,VLOOKUP(B30,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,#REF!,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,#REF!,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,#REF!,10,FALSE)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,#REF!,12,FALSE)=0,VLOOKUP(B31,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,#REF!,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,#REF!,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":{"$error":"#REF!"}},{"$f":"SUM(F12:F31)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"11-52-0",{"$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($B37,Table2[],7,FALSE))","v":0.24},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":24}]
[null,"Alfalfa w/Inoculant",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Seed"},null,null,6,1,12,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":6},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":72}]
[null,"Pursuit ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Herbicide"},null,null,7,1,3,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":3.828125},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":11.48}]
[null,"Crop Oil Concentrate",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Additive"},null,null,7,1,1.6,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":1.125},{"$f":"IF(B40=0,0,ROUND(G40*H40*J40,2))","v":1.8}]
[null,"UAN",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Additive"},null,null,7,1,2,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.1875},0.38]
[null,"Lorsban Advanced",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Insecticide"},null,null,8,0.2,1,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":6.875},1.38]
[null,null,{"$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,null,"Crop Insurance",null,null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Materials!$B$2:$H$127,7,FALSE))","v":""},0]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":111.03999999999999}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":{"$error":"#REF!"}}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":{"$error":"#REF!"}},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":{"$error":"#REF!"}}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":{"$error":"#REF!"}}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Fall Establishment",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.04},null,{"$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$13","v":0.01},null,{"$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":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":""}]

{"sheet":"2-Alfalfa","index":5,"n_rows":244,"n_cols":15,"rows_kept":244,"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],[4,0,4,11],[34,11,35,11],[36,2,36,4],[6,0,6,11],[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]]}
[]
[{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"2-Alfalfa"},null,"Roundup Ready® No-Till",null,null,null,null,null,"Dryland",null,null,{"$f":"'General Variables'!A3&\" \"&'General Variables'!B3","v":"Year 2017"},null,null,"Acre"]
["Fall Establishment",null,null,null,null,null,null,null,"acre/inches",null,null,null,null,null,"ai"]
[null,null,null,null,null,null,null,null,null,"Does Crop Follow a Legume? ",null,null,null,null,{"$f":"B4","v":0}]
[{"$f":" A2  & IF(C2=\"\",\"\",  \", \" &C2 ) & \", \" & A3 & \", \" & I2","v":"2-Alfalfa, Roundup Ready® No-Till, Fall Establishment, Dryland"}]
[]
[{"$f":"'General Variables'!B3 & \" Budget \"  & A2 &\", \"  & IF(C2=0,\"\", \" \" & C2 & \", \") &  A3 & IF(A4=\"\",\" \", \" (\") & A4 & \" \" & B4 & IF(A4=\"\",\"\",\" Actual Yield)\")","v":"2017 Budget 2-Alfalfa,  Roundup Ready® No-Till, Fall Establishment  "}]
[{"$f":"IF(I2=\"Dryland\",\"Dryland\",I2 & IF(J2=\"\",\"\",\", \"&J2)&IF(H3=\"\",\"\",\", \"&H3&\" \"&I3))","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.25 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,#REF!,10,FALSE)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,#REF!,12,FALSE)=0,VLOOKUP(B12,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,#REF!,15,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,#REF!,21,FALSE)*$C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C12>9999,\"\",SUM(E12:J12))","v":{"$error":"#REF!"}}]
[2,"Drill w/ Fertilizer",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,#REF!,10,FALSE)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,#REF!,12,FALSE)=0,VLOOKUP(B13,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,#REF!,15,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,#REF!,21,FALSE)*$C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C13>9999,\"\",SUM(E13:J13))","v":{"$error":"#REF!"}}]
[3,"Spray",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,#REF!,10,FALSE)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,#REF!,12,FALSE)=0,VLOOKUP(B14,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,#REF!,15,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,#REF!,21,FALSE)*$C14,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[4,"Spray",0.2,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,#REF!,10,FALSE)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,#REF!,12,FALSE)=0,VLOOKUP(B15,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,#REF!,15,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,#REF!,21,FALSE)*$C15,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[5,null,null,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,#REF!,10,FALSE)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,#REF!,12,FALSE)=0,VLOOKUP(B16,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,#REF!,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,#REF!,21,FALSE)*$C16,2)))","v":""},0]
[6,null,null,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,#REF!,10,FALSE)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,#REF!,12,FALSE)=0,VLOOKUP(B17,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,#REF!,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,#REF!,21,FALSE)*$C17,2)))","v":""},0]
[7,null,null,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,#REF!,10,FALSE)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,#REF!,12,FALSE)=0,VLOOKUP(B18,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,#REF!,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,#REF!,21,FALSE)*$C18,2)))","v":""},0]
[8,null,null,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,#REF!,10,FALSE)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,#REF!,12,FALSE)=0,VLOOKUP(B19,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,#REF!,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,#REF!,21,FALSE)*$C19,2)))","v":""},0]
[9,null,null,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,#REF!,10,FALSE)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,#REF!,12,FALSE)=0,VLOOKUP(B20,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,#REF!,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,#REF!,21,FALSE)*$C20,2)))","v":""},0]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,#REF!,10,FALSE)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,#REF!,12,FALSE)=0,VLOOKUP(B21,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,#REF!,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,#REF!,21,FALSE)*$C21,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,#REF!,10,FALSE)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,#REF!,12,FALSE)=0,VLOOKUP(B22,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,#REF!,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,#REF!,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,#REF!,10,FALSE)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,#REF!,12,FALSE)=0,VLOOKUP(B23,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,#REF!,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,#REF!,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,#REF!,10,FALSE)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,#REF!,12,FALSE)=0,VLOOKUP(B24,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,#REF!,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,#REF!,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,#REF!,10,FALSE)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,#REF!,12,FALSE)=0,VLOOKUP(B25,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,#REF!,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,#REF!,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,#REF!,10,FALSE)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,#REF!,12,FALSE)=0,VLOOKUP(B26,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,#REF!,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,#REF!,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,#REF!,10,FALSE)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,#REF!,12,FALSE)=0,VLOOKUP(B27,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,#REF!,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,#REF!,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,#REF!,10,FALSE)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,#REF!,12,FALSE)=0,VLOOKUP(B28,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,#REF!,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,#REF!,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,#REF!,10,FALSE)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,#REF!,12,FALSE)=0,VLOOKUP(B29,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,#REF!,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,#REF!,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,#REF!,10,FALSE)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,#REF!,12,FALSE)=0,VLOOKUP(B30,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,#REF!,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,#REF!,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,#REF!,10,FALSE)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,#REF!,12,FALSE)=0,VLOOKUP(B31,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,#REF!,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,#REF!,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":{"$error":"#REF!"}},{"$f":"SUM(F12:F31)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Gramoxone SL",{"$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($B37,Table2[],7,FALSE))","v":4.75},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":9.5}]
[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":0.24},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":24}]
[null,"Alfalfa RR w/Inoculant",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Seed"},null,null,7,1,12,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":9},108]
[null,"Roundup WeatherMax",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,7,1,44,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.25},11]
[null,"21-0-0-24S   ",{"$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($B41,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Lorsban Advanced",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Insecticide"},null,null,8,0.2,1,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":6.875},1.38]
[null,null,{"$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,null,"Crop Insurance",null,null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Materials!$B$2:$H$127,7,FALSE))","v":""},0]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":154.47999999999999}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":{"$error":"#REF!"}}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":{"$error":"#REF!"}},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":{"$error":"#REF!"}}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":{"$error":"#REF!"}}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Fall Establishment",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.04},null,{"$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$13","v":0.01},null,{"$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":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":""}]

{"sheet":"3-Alfalfa","index":6,"n_rows":244,"n_cols":15,"rows_kept":244,"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],[4,0,4,11],[34,11,35,11],[36,2,36,4],[6,0,6,11],[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]]}
[]
[{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"3-Alfalfa"},null,"Roundup Ready®",null,null,null,null,null,"Dryland",null,null,{"$f":"'General Variables'!A3&\" \"&'General Variables'!B3","v":"Year 2017"},null,null,"Acre"]
["Fall Establishment",null,null,null,null,null,null,null,"acre/inches",null,null,null,null,null,"ai"]
[null,null,null,null,null,null,null,null,null,"Does Crop Follow a Legume? ",null,null,null,null,{"$f":"B4","v":0}]
[{"$f":" A2  & IF(C2=\"\",\"\",  \", \" &C2 ) & \", \" & A3 & \", \" & I2","v":"3-Alfalfa, Roundup Ready®, Fall Establishment, Dryland"}]
[]
[{"$f":"'General Variables'!B3 & \" Budget \"  & A2 &\", \"  & IF(C2=0,\"\", \" \" & C2 & \", \") &  A3 & IF(A4=\"\",\" \", \" (\") & A4 & \" \" & B4 & IF(A4=\"\",\"\",\" Actual Yield)\")","v":"2017 Budget 3-Alfalfa,  Roundup Ready®, Fall Establishment  "}]
[{"$f":"IF(I2=\"Dryland\",\"Dryland\",I2 & IF(J2=\"\",\"\",\", \"&J2)&IF(H3=\"\",\"\",\", \"&H3&\" \"&I3))","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.25 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,#REF!,10,FALSE)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,#REF!,12,FALSE)=0,VLOOKUP(B12,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,#REF!,15,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,#REF!,21,FALSE)*$C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C12>9999,\"\",SUM(E12:J12))","v":{"$error":"#REF!"}}]
[2,"Disk",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,#REF!,10,FALSE)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,#REF!,12,FALSE)=0,VLOOKUP(B13,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,#REF!,15,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,#REF!,21,FALSE)*$C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C13>9999,\"\",SUM(E13:J13))","v":{"$error":"#REF!"}}]
[3,"Harrow",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,#REF!,10,FALSE)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,#REF!,12,FALSE)=0,VLOOKUP(B14,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,#REF!,15,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,#REF!,21,FALSE)*$C14,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[4,"Harrow",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,#REF!,10,FALSE)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,#REF!,12,FALSE)=0,VLOOKUP(B15,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,#REF!,15,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,#REF!,21,FALSE)*$C15,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[5,"Roll",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,#REF!,10,FALSE)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,#REF!,12,FALSE)=0,VLOOKUP(B16,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,#REF!,15,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,#REF!,21,FALSE)*$C16,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[6,"Drill",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,#REF!,10,FALSE)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,#REF!,12,FALSE)=0,VLOOKUP(B17,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,#REF!,15,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,#REF!,21,FALSE)*$C17,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[7,"Spray",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,#REF!,10,FALSE)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,#REF!,12,FALSE)=0,VLOOKUP(B18,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,#REF!,15,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,#REF!,21,FALSE)*$C18,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[8,"Spray",0.2,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,#REF!,10,FALSE)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,#REF!,12,FALSE)=0,VLOOKUP(B19,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,#REF!,15,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,#REF!,21,FALSE)*$C19,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[9,null,null,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,#REF!,10,FALSE)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,#REF!,12,FALSE)=0,VLOOKUP(B20,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,#REF!,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,#REF!,21,FALSE)*$C20,2)))","v":""},0]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,#REF!,10,FALSE)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,#REF!,12,FALSE)=0,VLOOKUP(B21,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,#REF!,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,#REF!,21,FALSE)*$C21,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,#REF!,10,FALSE)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,#REF!,12,FALSE)=0,VLOOKUP(B22,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,#REF!,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,#REF!,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,#REF!,10,FALSE)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,#REF!,12,FALSE)=0,VLOOKUP(B23,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,#REF!,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,#REF!,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,#REF!,10,FALSE)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,#REF!,12,FALSE)=0,VLOOKUP(B24,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,#REF!,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,#REF!,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,#REF!,10,FALSE)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,#REF!,12,FALSE)=0,VLOOKUP(B25,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,#REF!,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,#REF!,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,#REF!,10,FALSE)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,#REF!,12,FALSE)=0,VLOOKUP(B26,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,#REF!,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,#REF!,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,#REF!,10,FALSE)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,#REF!,12,FALSE)=0,VLOOKUP(B27,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,#REF!,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,#REF!,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,#REF!,10,FALSE)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,#REF!,12,FALSE)=0,VLOOKUP(B28,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,#REF!,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,#REF!,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,#REF!,10,FALSE)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,#REF!,12,FALSE)=0,VLOOKUP(B29,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,#REF!,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,#REF!,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,#REF!,10,FALSE)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,#REF!,12,FALSE)=0,VLOOKUP(B30,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,#REF!,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,#REF!,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,#REF!,10,FALSE)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,#REF!,12,FALSE)=0,VLOOKUP(B31,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,#REF!,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,#REF!,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":{"$error":"#REF!"}},{"$f":"SUM(F12:F31)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"11-52-0",{"$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($B37,Table2[],7,FALSE))","v":0.24},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":24}]
[null,"Alfalfa RR w/Inoculant",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Seed"},null,null,6,1,12,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":9},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":108}]
[null,"Roundup WeatherMax",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Herbicide"},null,null,7,1,44,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.25},11]
[null,"21-0-0-24S   ",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Additive"},null,null,7,1,1.7,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Lorsban Advanced",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Insecticide"},null,null,8,0.2,1,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":6.875},1.38]
[null,null,{"$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,null,"Crop Insurance",null,null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Materials!$B$2:$H$127,7,FALSE))","v":""},0]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":144.97999999999999}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":{"$error":"#REF!"}}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":{"$error":"#REF!"}},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":{"$error":"#REF!"}}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":{"$error":"#REF!"}}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Fall Establishment",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.04},null,{"$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$13","v":0.01},null,{"$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":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":""}]

{"sheet":"4-Alfalfa","index":7,"n_rows":244,"n_cols":15,"rows_kept":244,"cut":false,"hidden":false,"merged":[[6,0,6,11],[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],[34,11,35,11],[57,2,57,4],[58,2,58,4],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[4,0,4,11],[59,2,59,4],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[55,2,55,4],[56,2,56,4]]}
[]
[{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"4-Alfalfa"},null,null,null,null,null,null,null,"Dryland",null,null,{"$f":"'General Variables'!A3&\" \"&'General Variables'!B3","v":"Year 2017"},null,null,"Acre"]
["Establish Spring Seed with Herbicides",null,null,null,null,null,null,null,"acre/inches",null,null,null,null,null,"ai"]
[2.8,"ton",null,null,null,null,null,null,null,"Does Crop Follow a Legume? ",null,null,null,null,{"$f":"B4","v":"ton"}]
[{"$f":" A2  & IF(C2=\"\",\"\",  \", \" &C2 ) & \", \" & A3 & \", \" & I2","v":"4-Alfalfa, Establish Spring Seed with Herbicides, Dryland"}]
[]
[{"$f":"'General Variables'!B3 & \" Budget \"  & A2 &\", \"  & IF(C2=0,\"\", \" \" & C2 & \", \") &  A3 & IF(A4=\"\",\" \", \" (\") & A4 & \" \" & B4 & IF(A4=\"\",\"\",\" Actual Yield)\")","v":"2017 Budget 4-Alfalfa, Establish Spring Seed with Herbicides (2.8 ton Actual Yield)"}]
[{"$f":"IF(I2=\"Dryland\",\"Dryland\",I2 & IF(J2=\"\",\"\",\", \"&J2)&IF(H3=\"\",\"\",\", \"&H3&\" \"&I3))","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.25 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,#REF!,10,FALSE)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,#REF!,12,FALSE)=0,VLOOKUP(B12,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,#REF!,15,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,#REF!,21,FALSE)*$C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":{"$error":"#REF!"}}]
[2,"Disk",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,#REF!,10,FALSE)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,#REF!,12,FALSE)=0,VLOOKUP(B13,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,#REF!,15,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,#REF!,21,FALSE)*$C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":{"$error":"#REF!"}}]
[3,"Field Cultivation",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,#REF!,10,FALSE)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,#REF!,12,FALSE)=0,VLOOKUP(B14,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,#REF!,15,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,#REF!,21,FALSE)*$C14,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[4,"Seeder/Packer",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,#REF!,10,FALSE)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,#REF!,12,FALSE)=0,VLOOKUP(B15,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,#REF!,15,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,#REF!,21,FALSE)*$C15,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[5,"Spray",0.2,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,#REF!,10,FALSE)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,#REF!,12,FALSE)=0,VLOOKUP(B16,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,#REF!,15,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,#REF!,21,FALSE)*$C16,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[6,"Spray",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,#REF!,10,FALSE)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,#REF!,12,FALSE)=0,VLOOKUP(B17,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,#REF!,15,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,#REF!,21,FALSE)*$C17,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[7,"Swath/Condition Hay",2,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,#REF!,10,FALSE)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,#REF!,12,FALSE)=0,VLOOKUP(B18,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,#REF!,15,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,#REF!,21,FALSE)*$C18,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[8,"Turn Windrows",0.5,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,#REF!,10,FALSE)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,#REF!,12,FALSE)=0,VLOOKUP(B19,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,#REF!,15,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,#REF!,21,FALSE)*$C19,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[9,"Bale Small Square",{"$f":"A4","v":2.8},"ton",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,#REF!,10,FALSE)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,#REF!,12,FALSE)=0,VLOOKUP(B20,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,#REF!,15,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,#REF!,21,FALSE)*$C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":{"$error":"#REF!"}}]
[10,"Stack Small Square",{"$f":"A4","v":2.8},"ton",{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,#REF!,10,FALSE)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,#REF!,12,FALSE)=0,VLOOKUP(B21,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,#REF!,15,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,#REF!,21,FALSE)*$C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":{"$error":"#REF!"}}]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,#REF!,10,FALSE)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,#REF!,12,FALSE)=0,VLOOKUP(B22,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,#REF!,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,#REF!,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,#REF!,10,FALSE)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,#REF!,12,FALSE)=0,VLOOKUP(B23,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,#REF!,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,#REF!,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,#REF!,10,FALSE)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,#REF!,12,FALSE)=0,VLOOKUP(B24,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,#REF!,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,#REF!,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,#REF!,10,FALSE)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,#REF!,12,FALSE)=0,VLOOKUP(B25,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,#REF!,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,#REF!,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,#REF!,10,FALSE)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,#REF!,12,FALSE)=0,VLOOKUP(B26,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,#REF!,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,#REF!,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,#REF!,10,FALSE)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,#REF!,12,FALSE)=0,VLOOKUP(B27,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,#REF!,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,#REF!,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,#REF!,10,FALSE)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,#REF!,12,FALSE)=0,VLOOKUP(B28,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,#REF!,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,#REF!,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,#REF!,10,FALSE)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,#REF!,12,FALSE)=0,VLOOKUP(B29,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,#REF!,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,#REF!,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,#REF!,10,FALSE)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,#REF!,12,FALSE)=0,VLOOKUP(B30,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,#REF!,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,#REF!,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,#REF!,10,FALSE)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,#REF!,12,FALSE)=0,VLOOKUP(B31,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,#REF!,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,#REF!,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":{"$error":"#REF!"}},{"$f":"SUM(F12:F31)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"11-52-0",{"$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($B37,Table2[],7,FALSE))","v":0.24},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":24}]
[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":13},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":13}]
[null,"Alfalfa w/Inoculant",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,12,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":6},72]
[null,"Lorsban Advanced",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Insecticide"},null,null,5,0.2,1,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":6.875},1.38]
[null,"Brox 2EC",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,0.5,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":4.25},2.13]
[null,"Pursuit ",{"$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($B42,Table2[],7,FALSE))","v":3.828125},11.48]
[null,"Twine Small Square",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Other"},null,null,9,1,{"$f":"A4","v":2.8},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":2.3333333333333335},6.53]
[null,null,{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":""},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,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":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,"Crop Insurance",null,null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Materials!$B$2:$H$127,7,FALSE))","v":""},0]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":130.51999999999998}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":{"$error":"#REF!"}}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":{"$error":"#REF!"}},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":{"$error":"#REF!"}}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":{"$error":"#REF!"}}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Dryland (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3470},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.04},null,{"$f":"ROUND(F70*I70,2)","v":138.80000000000001}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3470},"per acre @",null,{"$f":"'General Variables'!$B$13","v":0.01},null,{"$f":"ROUND(F71*I71,2)","v":34.700000000000003}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":{"$error":"#REF!"}}]
[]
[null,{"$f":"\"Cost per \"&$B$4","v":"Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(A4=\"Yield\",0,K72/$A$4)","v":{"$error":"#REF!"}}]
[null,{"$f":"\"Cash Cost per \"&$B$4","v":"Cash Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF($A$4=\"Yield\",0,(E66+K66+K71)/$A$4)","v":{"$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,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":""}]

{"sheet":"5-Alfalfa","index":8,"n_rows":244,"n_cols":15,"rows_kept":244,"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],[4,0,4,11],[34,11,35,11],[36,2,36,4],[6,0,6,11],[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]]}
[]
[{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"5-Alfalfa"},null,"Roundup Ready®",null,null,null,null,null,"Dryland",null,null,{"$f":"'General Variables'!A3&\" \"&'General Variables'!B3","v":"Year 2017"},null,null,"Acre"]
["Establish Spring Seed",null,null,null,null,null,null,null,"acre/inches",null,null,null,null,null,"ai"]
[2.8,"ton",null,null,null,null,null,null,null,"Does Crop Follow a Legume? ",null,null,null,null,{"$f":"B4","v":"ton"}]
[{"$f":" A2  & IF(C2=\"\",\"\",  \", \" &C2 ) & \", \" & A3 & \", \" & I2","v":"5-Alfalfa, Roundup Ready®, Establish Spring Seed, Dryland"}]
[]
[{"$f":"'General Variables'!B3 & \" Budget \"  & A2 &\", \"  & IF(C2=0,\"\", \" \" & C2 & \", \") &  A3 & IF(A4=\"\",\" \", \" (\") & A4 & \" \" & B4 & IF(A4=\"\",\"\",\" Actual Yield)\")","v":"2017 Budget 5-Alfalfa,  Roundup Ready®, Establish Spring Seed (2.8 ton Actual Yield)"}]
[{"$f":"IF(I2=\"Dryland\",\"Dryland\",I2 & IF(J2=\"\",\"\",\", \"&J2)&IF(H3=\"\",\"\",\", \"&H3&\" \"&I3))","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.25 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,#REF!,10,FALSE)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,#REF!,12,FALSE)=0,VLOOKUP(B12,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,#REF!,15,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,#REF!,21,FALSE)*$C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":{"$error":"#REF!"}}]
[2,"Disk",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,#REF!,10,FALSE)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,#REF!,12,FALSE)=0,VLOOKUP(B13,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,#REF!,15,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,#REF!,21,FALSE)*$C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":{"$error":"#REF!"}}]
[3,"Field Cultivation",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,#REF!,10,FALSE)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,#REF!,12,FALSE)=0,VLOOKUP(B14,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,#REF!,15,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,#REF!,21,FALSE)*$C14,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[4,"Seeder/Packer",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,#REF!,10,FALSE)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,#REF!,12,FALSE)=0,VLOOKUP(B15,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,#REF!,15,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,#REF!,21,FALSE)*$C15,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[5,"Spray",0.2,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,#REF!,10,FALSE)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,#REF!,12,FALSE)=0,VLOOKUP(B16,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,#REF!,15,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,#REF!,21,FALSE)*$C16,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[6,"Spray",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,#REF!,10,FALSE)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,#REF!,12,FALSE)=0,VLOOKUP(B17,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,#REF!,15,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,#REF!,21,FALSE)*$C17,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[7,"Swath/Condition Hay",2,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,#REF!,10,FALSE)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,#REF!,12,FALSE)=0,VLOOKUP(B18,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,#REF!,15,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,#REF!,21,FALSE)*$C18,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[8,"Turn Windrows",0.5,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,#REF!,10,FALSE)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,#REF!,12,FALSE)=0,VLOOKUP(B19,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,#REF!,15,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,#REF!,21,FALSE)*$C19,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[9,"Bale Small Square",{"$f":"A4","v":2.8},"ton",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,#REF!,10,FALSE)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,#REF!,12,FALSE)=0,VLOOKUP(B20,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,#REF!,15,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,#REF!,21,FALSE)*$C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":{"$error":"#REF!"}}]
[10,"Stack Small Square",{"$f":"A4","v":2.8},"ton",{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,#REF!,10,FALSE)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,#REF!,12,FALSE)=0,VLOOKUP(B21,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,#REF!,15,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,#REF!,21,FALSE)*$C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":{"$error":"#REF!"}}]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,#REF!,10,FALSE)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,#REF!,12,FALSE)=0,VLOOKUP(B22,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,#REF!,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,#REF!,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,#REF!,10,FALSE)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,#REF!,12,FALSE)=0,VLOOKUP(B23,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,#REF!,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,#REF!,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,#REF!,10,FALSE)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,#REF!,12,FALSE)=0,VLOOKUP(B24,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,#REF!,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,#REF!,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,#REF!,10,FALSE)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,#REF!,12,FALSE)=0,VLOOKUP(B25,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,#REF!,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,#REF!,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,#REF!,10,FALSE)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,#REF!,12,FALSE)=0,VLOOKUP(B26,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,#REF!,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,#REF!,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,#REF!,10,FALSE)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,#REF!,12,FALSE)=0,VLOOKUP(B27,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,#REF!,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,#REF!,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,#REF!,10,FALSE)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,#REF!,12,FALSE)=0,VLOOKUP(B28,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,#REF!,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,#REF!,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,#REF!,10,FALSE)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,#REF!,12,FALSE)=0,VLOOKUP(B29,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,#REF!,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,#REF!,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,#REF!,10,FALSE)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,#REF!,12,FALSE)=0,VLOOKUP(B30,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,#REF!,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,#REF!,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,#REF!,10,FALSE)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,#REF!,12,FALSE)=0,VLOOKUP(B31,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,#REF!,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,#REF!,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":{"$error":"#REF!"}},{"$f":"SUM(F12:F31)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"11-52-0",{"$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($B37,Table2[],7,FALSE))","v":0.24},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":24}]
[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":13},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":13}]
[null,"Alfalfa RR w/Inoculant",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,12,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":9},108]
[null,"Lorsban Advanced",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Insecticide"},null,null,5,0.2,1,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":6.875},1.38]
[null,"Roundup WeatherMax",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,44,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.25},11]
[null,"21-0-0-24S   ",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Additive"},null,null,6,1,1.7,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Twine Small Square",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Other"},null,null,9,1,{"$f":"$A$4","v":2.8},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":2.3333333333333335},6.53]
[null,null,{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":""},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$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,null,"Crop Insurance",null,null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Materials!$B$2:$H$127,7,FALSE))","v":""},0]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":164.51}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":{"$error":"#REF!"}}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":{"$error":"#REF!"}},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":{"$error":"#REF!"}}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":{"$error":"#REF!"}}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Dryland (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3470},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.04},null,{"$f":"ROUND(F70*I70,2)","v":138.80000000000001}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3470},"per acre @",null,{"$f":"'General Variables'!$B$13","v":0.01},null,{"$f":"ROUND(F71*I71,2)","v":34.700000000000003}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":{"$error":"#REF!"}}]
[]
[null,{"$f":"\"Cost per \"&$B$4","v":"Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(A4=\"Yield\",0,K72/$A$4)","v":{"$error":"#REF!"}}]
[null,{"$f":"\"Cash Cost per \"&$B$4","v":"Cash Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF($A$4=\"Yield\",0,(E66+K66+K71)/$A$4)","v":{"$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,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":""}]

{"sheet":"6-Alfalfa","index":9,"n_rows":244,"n_cols":15,"rows_kept":244,"cut":false,"hidden":false,"merged":[[6,0,6,11],[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],[34,11,35,11],[57,2,57,4],[58,2,58,4],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[4,0,4,11],[59,2,59,4],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[55,2,55,4],[56,2,56,4]]}
[]
[{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"6-Alfalfa"},null,null,null,null,null,null,null,"Pivot Irrigated"," 800 GPM 35 PSI",null,{"$f":"'General Variables'!A3&\" \"&'General Variables'!B3","v":"Year 2017"},null,null,"Acre"]
["Establish Spring Seed with Herbicides",null,null,null,null,null,null,12,"acre/inches",null,null,null,null,null,"ai"]
[3.8,"ton",null,null,null,null,null,null,null,"Does Crop Follow a Legume? ",null,null,null,null,{"$f":"B4","v":"ton"}]
[{"$f":" A2  & IF(C2=\"\",\"\",  \", \" &C2 ) & \", \" & A3 & \", \" & I2","v":"6-Alfalfa, Establish Spring Seed with Herbicides, Pivot Irrigated"}]
[]
[{"$f":"'General Variables'!B3 & \" Budget \"  & A2 &\", \"  & IF(C2=0,\"\", \" \" & C2 & \", \") &  A3 & IF(A4=\"\",\" \", \" (\") & A4 & \" \" & B4 & IF(A4=\"\",\"\",\" Actual Yield)\")","v":"2017 Budget 6-Alfalfa, Establish Spring Seed with Herbicides (3.8 ton Actual Yield)"}]
[{"$f":"IF(I2=\"Dryland\",\"Dryland\",I2 & IF(J2=\"\",\"\",\", \"&J2)&IF(H3=\"\",\"\",\", \"&H3&\" \"&I3))","v":"Pivot Irrigated,  800 GPM 35 PSI, 12 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.25 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,#REF!,10,FALSE)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,#REF!,12,FALSE)=0,VLOOKUP(B12,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,#REF!,15,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,#REF!,21,FALSE)*$C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":{"$error":"#REF!"}}]
[2,"Disk",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,#REF!,10,FALSE)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,#REF!,12,FALSE)=0,VLOOKUP(B13,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,#REF!,15,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,#REF!,21,FALSE)*$C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":{"$error":"#REF!"}}]
[3,"Field Cultivation",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,#REF!,10,FALSE)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,#REF!,12,FALSE)=0,VLOOKUP(B14,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,#REF!,15,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,#REF!,21,FALSE)*$C14,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[4,"Seeder/Packer",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,#REF!,10,FALSE)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,#REF!,12,FALSE)=0,VLOOKUP(B15,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,#REF!,15,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,#REF!,21,FALSE)*$C15,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[5,"Spray",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,#REF!,10,FALSE)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,#REF!,12,FALSE)=0,VLOOKUP(B16,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,#REF!,15,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,#REF!,21,FALSE)*$C16,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[6,"Pivot D 125' Lift",12,"ai",{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,#REF!,10,FALSE)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,#REF!,12,FALSE)=0,VLOOKUP(B17,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,#REF!,15,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,#REF!,21,FALSE)*$C17,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[7,"Swath/Condition Hay",2,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,#REF!,10,FALSE)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,#REF!,12,FALSE)=0,VLOOKUP(B18,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,#REF!,15,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,#REF!,21,FALSE)*$C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":{"$error":"#REF!"}}]
[8,"Turn Windrows",0.5,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,#REF!,10,FALSE)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,#REF!,12,FALSE)=0,VLOOKUP(B19,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,#REF!,15,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,#REF!,21,FALSE)*$C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":{"$error":"#REF!"}}]
[9,"Large Square Bale",{"$f":"$A$4","v":3.8},"ton",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,#REF!,10,FALSE)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,#REF!,12,FALSE)=0,VLOOKUP(B20,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,#REF!,15,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,#REF!,21,FALSE)*$C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":{"$error":"#REF!"}}]
[10,"Load Large Square",{"$f":"$A$4","v":3.8},"ton",{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,#REF!,10,FALSE)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,#REF!,12,FALSE)=0,VLOOKUP(B21,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,#REF!,15,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,#REF!,21,FALSE)*$C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":{"$error":"#REF!"}}]
[11,"Spray",0.5,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,#REF!,10,FALSE)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,#REF!,12,FALSE)=0,VLOOKUP(B22,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,#REF!,15,FALSE)*C22,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,#REF!,21,FALSE)*$C22,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C22>9999,\"\",ROUND(SUM(E22:J22),2))","v":{"$error":"#REF!"}}]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,#REF!,10,FALSE)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,#REF!,12,FALSE)=0,VLOOKUP(B23,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,#REF!,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,#REF!,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,#REF!,10,FALSE)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,#REF!,12,FALSE)=0,VLOOKUP(B24,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,#REF!,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,#REF!,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,#REF!,10,FALSE)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,#REF!,12,FALSE)=0,VLOOKUP(B25,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,#REF!,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,#REF!,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,#REF!,10,FALSE)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,#REF!,12,FALSE)=0,VLOOKUP(B26,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,#REF!,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,#REF!,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,#REF!,10,FALSE)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,#REF!,12,FALSE)=0,VLOOKUP(B27,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,#REF!,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,#REF!,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,#REF!,10,FALSE)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,#REF!,12,FALSE)=0,VLOOKUP(B28,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,#REF!,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,#REF!,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,#REF!,10,FALSE)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,#REF!,12,FALSE)=0,VLOOKUP(B29,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,#REF!,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,#REF!,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,#REF!,10,FALSE)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,#REF!,12,FALSE)=0,VLOOKUP(B30,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,#REF!,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,#REF!,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,#REF!,10,FALSE)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,#REF!,12,FALSE)=0,VLOOKUP(B31,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,#REF!,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,#REF!,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":{"$error":"#REF!"}},{"$f":"SUM(F12:F31)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"11-52-0",{"$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($B37,Table2[],7,FALSE))","v":0.24},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":24}]
[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":13},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":13}]
[null,"Alfalfa w/Inoculant",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,12,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":6},72]
[null,"Brox 2EC",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,0.5,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":4.25},2.13]
[null,"Pursuit ",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,3,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":3.828125},11.48]
[null,"Twine Large Square",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Other"},null,null,10,1,{"$f":"$A$4","v":3.8},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":1.8061674008810571},6.86]
[null,"Lorsban Advanced",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Insecticide"},null,null,11,0.5,1,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":6.875},3.44]
[null,null,{"$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,null,"Crop Insurance",null,null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Materials!$B$2:$H$127,7,FALSE))","v":""},0]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":132.91}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":{"$error":"#REF!"}}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":{"$error":"#REF!"}},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":{"$error":"#REF!"}}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":{"$error":"#REF!"}}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6940},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.04},null,{"$f":"ROUND(F70*I70,2)","v":277.60000000000002}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6940},"per acre @",null,{"$f":"'General Variables'!$B$13","v":0.01},null,{"$f":"ROUND(F71*I71,2)","v":69.400000000000006}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":{"$error":"#REF!"}}]
[]
[null,{"$f":"\"Cost per \"&$B$4","v":"Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(A4=\"Yield\",0,K72/$A$4)","v":{"$error":"#REF!"}}]
[null,{"$f":"\"Cash Cost per \"&$B$4","v":"Cash Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF($A$4=\"Yield\",0,(E66+K66+K71)/$A$4)","v":{"$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,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":""}]

{"sheet":"7-Alfalfa","index":10,"n_rows":244,"n_cols":15,"rows_kept":244,"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],[4,0,4,11],[34,11,35,11],[36,2,36,4],[6,0,6,11],[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]]}
[]
[{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"7-Alfalfa"},null,"Roundup Ready®",null,null,null,null,null,"Pivot Irrigated","800 GPM 35 PSI",null,{"$f":"'General Variables'!A3&\" \"&'General Variables'!B3","v":"Year 2017"},null,null,"Acre"]
["Establish Spring Seed",null,null,null,null,null,null,12,"acre/inches",null,null,null,null,null,"ai"]
[4,"ton",null,null,null,null,null,null,null,"Does Crop Follow a Legume? ",null,null,null,null,{"$f":"B4","v":"ton"}]
[{"$f":" A2  & IF(C2=\"\",\"\",  \", \" &C2 ) & \", \" & A3 & \", \" & I2","v":"7-Alfalfa, Roundup Ready®, Establish Spring Seed, Pivot Irrigated"}]
[]
[{"$f":"'General Variables'!B3 & \" Budget \"  & A2 &\", \"  & IF(C2=0,\"\", \" \" & C2 & \", \") &  A3 & IF(A4=\"\",\" \", \" (\") & A4 & \" \" & B4 & IF(A4=\"\",\"\",\" Actual Yield)\")","v":"2017 Budget 7-Alfalfa,  Roundup Ready®, Establish Spring Seed (4 ton Actual Yield)"}]
[{"$f":"IF(I2=\"Dryland\",\"Dryland\",I2 & IF(J2=\"\",\"\",\", \"&J2)&IF(H3=\"\",\"\",\", \"&H3&\" \"&I3))","v":"Pivot Irrigated, 800 GPM 35 PSI, 12 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.25 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,#REF!,10,FALSE)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,#REF!,12,FALSE)=0,VLOOKUP(B12,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,#REF!,15,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,#REF!,21,FALSE)*$C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":{"$error":"#REF!"}}]
[2,"Disk",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,#REF!,10,FALSE)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,#REF!,12,FALSE)=0,VLOOKUP(B13,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,#REF!,15,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,#REF!,21,FALSE)*$C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":{"$error":"#REF!"}}]
[3,"Field Cultivation",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,#REF!,10,FALSE)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,#REF!,12,FALSE)=0,VLOOKUP(B14,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,#REF!,15,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,#REF!,21,FALSE)*$C14,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[4,"Seeder/Packer",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,#REF!,10,FALSE)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,#REF!,12,FALSE)=0,VLOOKUP(B15,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,#REF!,15,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,#REF!,21,FALSE)*$C15,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[5,"Spray",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,#REF!,10,FALSE)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,#REF!,12,FALSE)=0,VLOOKUP(B16,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,#REF!,15,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,#REF!,21,FALSE)*$C16,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[6,"Pivot D 125' Lift",12,"ai",{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,#REF!,10,FALSE)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,#REF!,12,FALSE)=0,VLOOKUP(B17,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,#REF!,15,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,#REF!,21,FALSE)*$C17,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[7,"Swath/Condition Hay",2,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,#REF!,10,FALSE)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,#REF!,12,FALSE)=0,VLOOKUP(B18,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,#REF!,15,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,#REF!,21,FALSE)*$C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":{"$error":"#REF!"}}]
[8,"Turn Windrows",0.5,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,#REF!,10,FALSE)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,#REF!,12,FALSE)=0,VLOOKUP(B19,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,#REF!,15,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,#REF!,21,FALSE)*$C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":{"$error":"#REF!"}}]
[9,"Large Square Bale",{"$f":"$A$4","v":4},"ton",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,#REF!,10,FALSE)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,#REF!,12,FALSE)=0,VLOOKUP(B20,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,#REF!,15,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,#REF!,21,FALSE)*$C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":{"$error":"#REF!"}}]
[10,"Load Large Square",{"$f":"$A$4","v":4},"ton",{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,#REF!,10,FALSE)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,#REF!,12,FALSE)=0,VLOOKUP(B21,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,#REF!,15,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,#REF!,21,FALSE)*$C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":{"$error":"#REF!"}}]
[11,"Spray",0.5,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,#REF!,10,FALSE)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,#REF!,12,FALSE)=0,VLOOKUP(B22,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,#REF!,15,FALSE)*C22,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,#REF!,21,FALSE)*$C22,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C22>9999,\"\",ROUND(SUM(E22:J22),2))","v":{"$error":"#REF!"}}]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,#REF!,10,FALSE)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,#REF!,12,FALSE)=0,VLOOKUP(B23,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,#REF!,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,#REF!,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,#REF!,10,FALSE)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,#REF!,12,FALSE)=0,VLOOKUP(B24,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,#REF!,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,#REF!,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,#REF!,10,FALSE)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,#REF!,12,FALSE)=0,VLOOKUP(B25,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,#REF!,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,#REF!,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,#REF!,10,FALSE)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,#REF!,12,FALSE)=0,VLOOKUP(B26,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,#REF!,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,#REF!,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,#REF!,10,FALSE)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,#REF!,12,FALSE)=0,VLOOKUP(B27,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,#REF!,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,#REF!,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,#REF!,10,FALSE)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,#REF!,12,FALSE)=0,VLOOKUP(B28,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,#REF!,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,#REF!,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,#REF!,10,FALSE)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,#REF!,12,FALSE)=0,VLOOKUP(B29,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,#REF!,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,#REF!,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,#REF!,10,FALSE)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,#REF!,12,FALSE)=0,VLOOKUP(B30,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,#REF!,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,#REF!,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,#REF!,10,FALSE)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,#REF!,12,FALSE)=0,VLOOKUP(B31,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,#REF!,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,#REF!,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":{"$error":"#REF!"}},{"$f":"SUM(F12:F31)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"11-52-0",{"$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($B37,Table2[],7,FALSE))","v":0.24},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":24}]
[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":13},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":13}]
[null,"Alfalfa RR w/Inoculant",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,12,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":9},108]
[null,"Roundup WeatherMax",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,1,44,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.25},11]
[null,"21-0-0-24S   ",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Additive"},null,null,5,1,1.7,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Twine Large Square",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Other"},null,null,9,1,{"$f":"$A$4","v":4},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":1.8061674008810571},7.22]
[null,"Lorsban Advanced",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Insecticide"},null,null,11,0.5,1,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":6.875},3.44]
[null,null,{"$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,null,"Crop Insurance",null,null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Materials!$B$2:$H$127,7,FALSE))","v":""},0]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":167.26}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":{"$error":"#REF!"}}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":{"$error":"#REF!"}},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":{"$error":"#REF!"}}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":{"$error":"#REF!"}}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6940},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.04},null,{"$f":"ROUND(F70*I70,2)","v":277.60000000000002}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6940},"per acre @",null,{"$f":"'General Variables'!$B$13","v":0.01},null,{"$f":"ROUND(F71*I71,2)","v":69.400000000000006}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":{"$error":"#REF!"}}]
[]
[null,{"$f":"\"Cost per \"&$B$4","v":"Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(A4=\"Yield\",0,K72/$A$4)","v":{"$error":"#REF!"}}]
[null,{"$f":"\"Cash Cost per \"&$B$4","v":"Cash Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF($A$4=\"Yield\",0,(E66+K66+K71)/$A$4)","v":{"$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,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":""}]

{"sheet":"8-Alfalfa","index":11,"n_rows":244,"n_cols":15,"rows_kept":244,"cut":false,"hidden":false,"merged":[[6,0,6,11],[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],[34,11,35,11],[57,2,57,4],[58,2,58,4],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[4,0,4,11],[59,2,59,4],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[55,2,55,4],[56,2,56,4]]}
[]
[{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"8-Alfalfa"},null,null,null,null,null,null,null,"Gravity Irrigated, Canal",null,null,{"$f":"'General Variables'!A3&\" \"&'General Variables'!B3","v":"Year 2017"},null,null,"Acre"]
["Fall Seeded with Subsequent Year Production",null,null,null,null,null,null,18,"acre/inches",null,null,null,null,null,"ai"]
[2.5,"ton",null,null,null,null,null,null,null,"Does Crop Follow a Legume? ",null,null,null,null,{"$f":"B4","v":"ton"}]
[{"$f":" A2  & IF(C2=\"\",\"\",  \", \" &C2 ) & \", \" & A3 & \", \" & I2","v":"8-Alfalfa, Fall Seeded with Subsequent Year Production, Gravity Irrigated, Canal"}]
[]
[{"$f":"'General Variables'!B3 & \" Budget \"  & A2 &\", \"  & IF(C2=0,\"\", \" \" & C2 & \", \") &  A3 & IF(A4=\"\",\" \", \" (\") & A4 & \" \" & B4 & IF(A4=\"\",\"\",\" Actual Yield)\")","v":"2017 Budget 8-Alfalfa, Fall Seeded with Subsequent Year Production (2.5 ton Actual Yield)"}]
[{"$f":"IF(I2=\"Dryland\",\"Dryland\",I2 & IF(J2=\"\",\"\",\", \"&J2)&IF(H3=\"\",\"\",\", \"&H3&\" \"&I3))","v":"Gravity Irrigated, Canal, 18 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.25 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,#REF!,10,FALSE)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,#REF!,12,FALSE)=0,VLOOKUP(B12,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,#REF!,15,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,#REF!,21,FALSE)*$C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":{"$error":"#REF!"}}]
[2,"Spread Fertilizer",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,#REF!,10,FALSE)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,#REF!,12,FALSE)=0,VLOOKUP(B13,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,#REF!,15,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,#REF!,21,FALSE)*$C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":{"$error":"#REF!"}}]
[3,"Roll",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,#REF!,10,FALSE)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,#REF!,12,FALSE)=0,VLOOKUP(B14,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,#REF!,15,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,#REF!,21,FALSE)*$C14,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[4,"Drill",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,#REF!,10,FALSE)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,#REF!,12,FALSE)=0,VLOOKUP(B15,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,#REF!,15,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,#REF!,21,FALSE)*$C15,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[5,"Spray",0.2,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,#REF!,10,FALSE)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,#REF!,12,FALSE)=0,VLOOKUP(B16,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,#REF!,15,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,#REF!,21,FALSE)*$C16,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[6,"Corrugate",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,#REF!,10,FALSE)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,#REF!,12,FALSE)=0,VLOOKUP(B17,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,#REF!,15,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,#REF!,21,FALSE)*$C17,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[7,"Swath/Condition Hay",2,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,#REF!,10,FALSE)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,#REF!,12,FALSE)=0,VLOOKUP(B18,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,#REF!,15,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,#REF!,21,FALSE)*$C18,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[8,"Turn Windrows",0.5,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,#REF!,10,FALSE)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,#REF!,12,FALSE)=0,VLOOKUP(B19,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,#REF!,15,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,#REF!,21,FALSE)*$C19,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[9,"Large Round Bale",{"$f":"A4","v":2.5},"ton",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,#REF!,10,FALSE)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,#REF!,12,FALSE)=0,VLOOKUP(B20,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,#REF!,15,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,#REF!,21,FALSE)*$C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":{"$error":"#REF!"}}]
[10,"Move Large Round",{"$f":"A4","v":2.5},"ton",{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,#REF!,10,FALSE)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,#REF!,12,FALSE)=0,VLOOKUP(B21,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,#REF!,15,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,#REF!,21,FALSE)*$C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":{"$error":"#REF!"}}]
[11,"Ditch Irrigation",{"$f":"$H$3","v":18},"ai",{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,#REF!,10,FALSE)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,#REF!,12,FALSE)=0,VLOOKUP(B22,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,#REF!,15,FALSE)*C22,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,#REF!,21,FALSE)*$C22,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C22>9999,\"\",ROUND(SUM(E22:J22),2))","v":{"$error":"#REF!"}}]
[12,"Spray",1,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,#REF!,10,FALSE)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,#REF!,12,FALSE)=0,VLOOKUP(B23,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,#REF!,15,FALSE)*C23,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,#REF!,21,FALSE)*$C23,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,#REF!,10,FALSE)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,#REF!,12,FALSE)=0,VLOOKUP(B24,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,#REF!,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,#REF!,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,#REF!,10,FALSE)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,#REF!,12,FALSE)=0,VLOOKUP(B25,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,#REF!,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,#REF!,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,#REF!,10,FALSE)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,#REF!,12,FALSE)=0,VLOOKUP(B26,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,#REF!,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,#REF!,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,#REF!,10,FALSE)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,#REF!,12,FALSE)=0,VLOOKUP(B27,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,#REF!,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,#REF!,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,#REF!,10,FALSE)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,#REF!,12,FALSE)=0,VLOOKUP(B28,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,#REF!,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,#REF!,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,#REF!,10,FALSE)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,#REF!,12,FALSE)=0,VLOOKUP(B29,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,#REF!,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,#REF!,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,#REF!,10,FALSE)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,#REF!,12,FALSE)=0,VLOOKUP(B30,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,#REF!,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,#REF!,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,#REF!,10,FALSE)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,#REF!,12,FALSE)=0,VLOOKUP(B31,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,#REF!,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,#REF!,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":{"$error":"#REF!"}},{"$f":"SUM(F12:F31)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"11-52-0",{"$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($B37,Table2[],7,FALSE))","v":0.24},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":24}]
[null,"Alfalfa w/Inoculant",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,12,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":6},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":72}]
[null,"Oats",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,0.5,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":9},4.5]
[null,"Lorsban Advanced",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Insecticide"},null,null,5,0.2,1,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":6.875},1.38]
[null,"Twine Large Round",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Other"},null,null,9,1,{"$f":"A4","v":2.5},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.90968161143599735},2.27]
[null,"Irrigation District O&M Charge",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Other"},null,null,11,1,1,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":30},30]
[null,"Raptor",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,12,1,5,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":4.765625},23.83]
[null,"Crop Oil Concentrate",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Additive"},null,null,12,1,1.6,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":1.125},1.8]
[null,"UAN",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,12,1,2,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.1875},0.38]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,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":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,"Crop Insurance",null,null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Materials!$B$2:$H$127,7,FALSE))","v":""},0]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":160.15999999999997}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":{"$error":"#REF!"}}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":{"$error":"#REF!"}},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":{"$error":"#REF!"}}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":{"$error":"#REF!"}}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Gravity (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2970},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.04},null,{"$f":"ROUND(F70*I70,2)","v":118.8}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2970},"per acre @",null,{"$f":"'General Variables'!$B$13","v":0.01},null,{"$f":"ROUND(F71*I71,2)","v":29.7}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":{"$error":"#REF!"}}]
[]
[null,{"$f":"\"Cost per \"&$B$4","v":"Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(A4=\"Yield\",0,K72/$A$4)","v":{"$error":"#REF!"}}]
[null,{"$f":"\"Cash Cost per \"&$B$4","v":"Cash Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF($A$4=\"Yield\",0,(E66+K66+K71)/$A$4)","v":{"$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,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":""}]

{"sheet":"9-Alfalfa","index":12,"n_rows":244,"n_cols":15,"rows_kept":244,"cut":false,"hidden":false,"merged":[[6,0,6,11],[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],[34,11,35,11],[57,2,57,4],[58,2,58,4],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[4,0,4,11],[59,2,59,4],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[55,2,55,4],[56,2,56,4]]}
[]
[{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"9-Alfalfa"},null,null,null,null,null,null,null,"Dryland",null,null,{"$f":"'General Variables'!A3&\" \"&'General Variables'!B3","v":"Year 2017"},null,null,"Acre"]
["Large Round Bale",null,null,null,null,null,null,null,"acre/inches",null,null,null,null,null,"ai"]
[4.4000000000000004,"ton",null,null,null,null,null,null,null,"Does Crop Follow a Legume? ",null,null,null,null,{"$f":"B4","v":"ton"}]
[{"$f":" A2  & IF(C2=\"\",\"\",  \", \" &C2 ) & \", \" & A3 & \", \" & I2","v":"9-Alfalfa, Large Round Bale, Dryland"}]
[]
[{"$f":"'General Variables'!B3 & \" Budget \"  & A2 &\", \"  & IF(C2=0,\"\", \" \" & C2 & \", \") &  A3 & IF(A4=\"\",\" \", \" (\") & A4 & \" \" & B4 & IF(A4=\"\",\"\",\" Actual Yield)\")","v":"2017 Budget 9-Alfalfa, Large Round Bale (4.4 ton Actual Yield)"}]
[{"$f":"IF(I2=\"Dryland\",\"Dryland\",I2 & IF(J2=\"\",\"\",\", \"&J2)&IF(H3=\"\",\"\",\", \"&H3&\" \"&I3))","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.25 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,#REF!,10,FALSE)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,#REF!,12,FALSE)=0,VLOOKUP(B12,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,#REF!,15,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,#REF!,21,FALSE)*$C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":{"$error":"#REF!"}}]
[2,"Swath/Condition Hay",4,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,#REF!,10,FALSE)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,#REF!,12,FALSE)=0,VLOOKUP(B13,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,#REF!,15,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,#REF!,21,FALSE)*$C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":{"$error":"#REF!"}}]
[3,"Turn Windrows",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,#REF!,10,FALSE)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,#REF!,12,FALSE)=0,VLOOKUP(B14,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,#REF!,15,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,#REF!,21,FALSE)*$C14,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[4,"Double Windrows",3,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,#REF!,10,FALSE)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,#REF!,12,FALSE)=0,VLOOKUP(B15,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,#REF!,15,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,#REF!,21,FALSE)*$C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C15>9999,\"\",ROUND(SUM(E15:J15),2))","v":{"$error":"#REF!"}}]
[5,"Large Round Bale",4.4000000000000004,"ton",{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,#REF!,10,FALSE)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,#REF!,12,FALSE)=0,VLOOKUP(B16,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,#REF!,15,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,#REF!,21,FALSE)*$C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C16>9999,\"\",ROUND(SUM(E16:J16),2))","v":{"$error":"#REF!"}}]
[6,"Move Large Round",4.4000000000000004,"ton",{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,#REF!,10,FALSE)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,#REF!,12,FALSE)=0,VLOOKUP(B17,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,#REF!,15,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,#REF!,21,FALSE)*$C17,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[7,"Spray",0.25,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,#REF!,10,FALSE)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,#REF!,12,FALSE)=0,VLOOKUP(B18,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,#REF!,15,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,#REF!,21,FALSE)*$C18,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[8,null,null,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,#REF!,10,FALSE)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,#REF!,12,FALSE)=0,VLOOKUP(B19,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,#REF!,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,#REF!,21,FALSE)*$C19,2)))","v":""},0]
[9,null,null,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,#REF!,10,FALSE)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,#REF!,12,FALSE)=0,VLOOKUP(B20,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,#REF!,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,#REF!,21,FALSE)*$C20,2)))","v":""},0]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,#REF!,10,FALSE)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,#REF!,12,FALSE)=0,VLOOKUP(B21,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,#REF!,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,#REF!,21,FALSE)*$C21,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,#REF!,10,FALSE)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,#REF!,12,FALSE)=0,VLOOKUP(B22,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,#REF!,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,#REF!,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,#REF!,10,FALSE)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,#REF!,12,FALSE)=0,VLOOKUP(B23,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,#REF!,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,#REF!,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,#REF!,10,FALSE)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,#REF!,12,FALSE)=0,VLOOKUP(B24,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,#REF!,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,#REF!,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,#REF!,10,FALSE)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,#REF!,12,FALSE)=0,VLOOKUP(B25,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,#REF!,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,#REF!,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,#REF!,10,FALSE)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,#REF!,12,FALSE)=0,VLOOKUP(B26,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,#REF!,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,#REF!,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,#REF!,10,FALSE)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,#REF!,12,FALSE)=0,VLOOKUP(B27,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,#REF!,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,#REF!,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,#REF!,10,FALSE)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,#REF!,12,FALSE)=0,VLOOKUP(B28,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,#REF!,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,#REF!,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,#REF!,10,FALSE)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,#REF!,12,FALSE)=0,VLOOKUP(B29,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,#REF!,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,#REF!,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,#REF!,10,FALSE)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,#REF!,12,FALSE)=0,VLOOKUP(B30,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,#REF!,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,#REF!,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,#REF!,10,FALSE)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,#REF!,12,FALSE)=0,VLOOKUP(B31,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,#REF!,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,#REF!,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":{"$error":"#REF!"}},{"$f":"SUM(F12:F31)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"11-52-0",{"$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($B37,Table2[],7,FALSE))","v":0.24},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":18}]
[null,"Twine Large Round",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Other"},null,null,5,1,{"$f":"A4","v":4.4000000000000004},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.90968161143599735},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":4}]
[null,"Mustang Max EC",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Insecticide"},null,null,7,0.25,3,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":1.484375},1.1100000000000001]
[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":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,"Crop Insurance",null,null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Materials!$B$2:$H$127,7,FALSE))","v":""},0]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":23.11}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":{"$error":"#REF!"}}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":{"$error":"#REF!"}},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":{"$error":"#REF!"}}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":{"$error":"#REF!"}}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Dryland (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3470},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.04},null,{"$f":"ROUND(F70*I70,2)","v":138.80000000000001}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3470},"per acre @",null,{"$f":"'General Variables'!$B$13","v":0.01},null,{"$f":"ROUND(F71*I71,2)","v":34.700000000000003}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":{"$error":"#REF!"}}]
[]
[null,{"$f":"\"Cost per \"&$B$4","v":"Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(A4=\"Yield\",0,K72/$A$4)","v":{"$error":"#REF!"}}]
[null,{"$f":"\"Cash Cost per \"&$B$4","v":"Cash Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF($A$4=\"Yield\",0,(E66+K66+K71)/$A$4)","v":{"$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,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":""}]

{"sheet":"10-Alfalfa","index":13,"n_rows":244,"n_cols":15,"rows_kept":244,"cut":false,"hidden":false,"merged":[[42,2,42,4],[6,0,6,11],[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],[34,11,35,11],[36,2,36,4],[37,2,37,4],[38,2,38,4],[70,6,70,7],[65,5,65,6],[69,2,69,4],[69,6,69,7],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[55,2,55,4],[57,2,57,4],[58,2,58,4],[4,0,4,11],[59,2,59,4],[56,2,56,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[39,2,39,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[40,2,40,4],[41,2,41,4]]}
[]
[{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"10-Alfalfa"},null,null,null,null,null,null,null,"Pivot Irrigated","800 GPM 35 PSI",null,{"$f":"'General Variables'!A3&\" \"&'General Variables'!B3","v":"Year 2017"},null,null,"Acre"]
["Large and Small Square Bale",null,null,null,null,null,null,16,"acre/inches",null,null,null,null,null,"ai"]
[6.7,"ton",null,null,null,null,null,null,null,"Does Crop Follow a Legume? ",null,null,null,null,{"$f":"B4","v":"ton"}]
[{"$f":" A2  & IF(C2=\"\",\"\",  \", \" &C2 ) & \", \" & A3 & \", \" & I2","v":"10-Alfalfa, Large and Small Square Bale, Pivot Irrigated"}]
[]
[{"$f":"'General Variables'!B3 & \" Budget \"  & A2 &\", \"  & IF(C2=0,\"\", \" \" & C2 & \", \") &  A3 & IF(A4=\"\",\" \", \" (\") & A4 & \" \" & B4 & IF(A4=\"\",\"\",\" Actual Yield)\")","v":"2017 Budget 10-Alfalfa, Large and Small Square Bale (6.7 ton Actual Yield)"}]
[{"$f":"IF(I2=\"Dryland\",\"Dryland\",I2 & IF(J2=\"\",\"\",\", \"&J2)&IF(H3=\"\",\"\",\", \"&H3&\" \"&I3))","v":"Pivot Irrigated, 800 GPM 35 PSI, 16 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.25 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,#REF!,10,FALSE)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,#REF!,12,FALSE)=0,VLOOKUP(B12,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,#REF!,15,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,#REF!,21,FALSE)*$C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":{"$error":"#REF!"}}]
[2,"Swath/Condition Hay",4,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,#REF!,10,FALSE)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,#REF!,12,FALSE)=0,VLOOKUP(B13,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,#REF!,15,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,#REF!,21,FALSE)*$C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":{"$error":"#REF!"}}]
[3,"Turn Windrows",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,#REF!,10,FALSE)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,#REF!,12,FALSE)=0,VLOOKUP(B14,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,#REF!,15,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,#REF!,21,FALSE)*$C14,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[4,"Double Windrows",4,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,#REF!,10,FALSE)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,#REF!,12,FALSE)=0,VLOOKUP(B15,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,#REF!,15,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,#REF!,21,FALSE)*$C15,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[5,"Large Square Bale",{"$f":"A4*2/3","v":4.4666666666666668},"ton",{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,#REF!,10,FALSE)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,#REF!,12,FALSE)=0,VLOOKUP(B16,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,#REF!,15,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,#REF!,21,FALSE)*$C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C16>9999,\"\",ROUND(SUM(E16:J16),2))","v":{"$error":"#REF!"}}]
[6,"Load Large Square","Custom","ton",{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,#REF!,10,FALSE)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,#REF!,12,FALSE)=0,VLOOKUP(B17,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,#REF!,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,#REF!,21,FALSE)*$C17,2)))","v":""},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":""}]
[7,"Bale Small Square",{"$f":"A4/3","v":2.2333333333333334},"ton",{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,#REF!,10,FALSE)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,#REF!,12,FALSE)=0,VLOOKUP(B18,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,#REF!,15,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,#REF!,21,FALSE)*$C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":{"$error":"#REF!"}}]
[8,"Stack Small Square",{"$f":"A4/3","v":2.2333333333333334},"ton",{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,#REF!,10,FALSE)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,#REF!,12,FALSE)=0,VLOOKUP(B19,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,#REF!,15,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,#REF!,21,FALSE)*$C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":{"$error":"#REF!"}}]
[9,"Pivot E 125' Lift",{"$f":"$H$3","v":16},"ai",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,#REF!,10,FALSE)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,#REF!,12,FALSE)=0,VLOOKUP(B20,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,#REF!,15,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,#REF!,21,FALSE)*$C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":{"$error":"#REF!"}}]
[10,"Spray",0.25,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,#REF!,10,FALSE)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,#REF!,12,FALSE)=0,VLOOKUP(B21,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,#REF!,15,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,#REF!,21,FALSE)*$C21,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[11,"Spray",0.25,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,#REF!,10,FALSE)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,#REF!,12,FALSE)=0,VLOOKUP(B22,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,#REF!,15,FALSE)*C22,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,#REF!,21,FALSE)*$C22,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,#REF!,10,FALSE)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,#REF!,12,FALSE)=0,VLOOKUP(B23,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,#REF!,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,#REF!,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,#REF!,10,FALSE)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,#REF!,12,FALSE)=0,VLOOKUP(B24,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,#REF!,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,#REF!,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,#REF!,10,FALSE)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,#REF!,12,FALSE)=0,VLOOKUP(B25,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,#REF!,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,#REF!,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,#REF!,10,FALSE)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,#REF!,12,FALSE)=0,VLOOKUP(B26,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,#REF!,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,#REF!,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,#REF!,10,FALSE)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,#REF!,12,FALSE)=0,VLOOKUP(B27,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,#REF!,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,#REF!,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,#REF!,10,FALSE)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,#REF!,12,FALSE)=0,VLOOKUP(B28,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,#REF!,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,#REF!,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,#REF!,10,FALSE)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,#REF!,12,FALSE)=0,VLOOKUP(B29,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,#REF!,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,#REF!,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,#REF!,10,FALSE)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,#REF!,12,FALSE)=0,VLOOKUP(B30,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,#REF!,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,#REF!,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,#REF!,10,FALSE)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,#REF!,12,FALSE)=0,VLOOKUP(B31,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,#REF!,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,#REF!,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":{"$error":"#REF!"}},{"$f":"SUM(F12:F31)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"11-52-0",{"$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($B37,Table2[],7,FALSE))","v":0.24},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":18}]
[null,"Twine Large Square",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Other"},null,null,5,{"$f":"2/3","v":0.66666666666666663},{"$f":"C16","v":4.4666666666666668},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":1.8061674008810571},5.38]
[null,"Load Large Square Bales",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Custom"},null,null,6,1,{"$f":"C16","v":4.4666666666666668},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":2.9368575624082229},13.12]
[null,"Twine Small Square",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Other"},null,null,7,{"$f":"1/3","v":0.33333333333333331},{"$f":"C19","v":2.2333333333333334},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":2.3333333333333335},1.74]
[null,"Electricity Fixed",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Other"},null,null,9,1,1,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":30},30]
[null,"Pursuit ",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,10,0.25,4.5,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":3.828125},4.3099999999999996]
[null,"Crop Oil Concentrate",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Additive"},null,null,10,0.25,1.6,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":1.125},{"$f":"IF(B43=0,0,ROUND(G43*H43*J43,2))","v":0.45}]
[null,"UAN",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Additive"},null,null,10,0.25,2,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.1875},0.09]
[null,"Mustang Max EC",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Insecticide"},null,null,11,0.25,3,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":1.484375},1.1100000000000001]
[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":""},0]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},0]
[null,null,"Crop Insurance",null,null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Materials!$B$2:$H$127,7,FALSE))","v":""},0]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":74.200000000000017}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":{"$error":"#REF!"}}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":{"$error":"#REF!"}},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":{"$error":"#REF!"}}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":{"$error":"#REF!"}}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6940},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.04},null,{"$f":"ROUND(F70*I70,2)","v":277.60000000000002}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6940},"per acre @",null,{"$f":"'General Variables'!$B$13","v":0.01},null,{"$f":"ROUND(F71*I71,2)","v":69.400000000000006}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":{"$error":"#REF!"}}]
[]
[null,{"$f":"\"Cost per \"&$B$4","v":"Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(A4=\"Yield\",0,K72/$A$4)","v":{"$error":"#REF!"}}]
[null,{"$f":"\"Cash Cost per \"&$B$4","v":"Cash Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF($A$4=\"Yield\",0,(E66+K66+K71)/$A$4)","v":{"$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,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":""}]

{"sheet":"11-Alfalfa","index":14,"n_rows":244,"n_cols":15,"rows_kept":244,"cut":false,"hidden":false,"merged":[[60,2,60,4],[70,6,70,7],[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],[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],[4,0,4,11],[34,11,35,11],[36,2,36,4],[6,0,6,11],[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]]}
[]
[{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"11-Alfalfa"},null,"Roundup Ready®",null,null,null,null,null,"Pivot Irrigated","800 GPM 35 PSI",null,{"$f":"'General Variables'!A3&\" \"&'General Variables'!B3","v":"Year 2017"},null,null,"Acre"]
["Large and Small Square Bale",null,null,null,null,null,null,16,"acre/inches",null,null,null,null,null,"ai"]
[6.8,"ton",null,null,null,null,null,null,null,"Does Crop Follow a Legume? ",null,null,null,null,{"$f":"B4","v":"ton"}]
[{"$f":" A2  & IF(C2=\"\",\"\",  \", \" &C2 ) & \", \" & A3 & \", \" & I2","v":"11-Alfalfa, Roundup Ready®, Large and Small Square Bale, Pivot Irrigated"}]
[]
[{"$f":"'General Variables'!B3 & \" Budget \"  & A2 &\", \"  & IF(C2=0,\"\", \" \" & C2 & \", \") &  A3 & IF(A4=\"\",\" \", \" (\") & A4 & \" \" & B4 & IF(A4=\"\",\"\",\" Actual Yield)\")","v":"2017 Budget 11-Alfalfa,  Roundup Ready®, Large and Small Square Bale (6.8 ton Actual Yield)"}]
[{"$f":"IF(I2=\"Dryland\",\"Dryland\",I2 & IF(J2=\"\",\"\",\", \"&J2)&IF(H3=\"\",\"\",\", \"&H3&\" \"&I3))","v":"Pivot Irrigated, 800 GPM 35 PSI, 16 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.25 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,#REF!,10,FALSE)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,#REF!,12,FALSE)=0,VLOOKUP(B12,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,#REF!,15,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,#REF!,21,FALSE)*$C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":{"$error":"#REF!"}}]
[2,"Swath/Condition Hay",4,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,#REF!,10,FALSE)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,#REF!,12,FALSE)=0,VLOOKUP(B13,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,#REF!,15,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,#REF!,21,FALSE)*$C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":{"$error":"#REF!"}}]
[3,"Turn Windrows",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,#REF!,10,FALSE)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,#REF!,12,FALSE)=0,VLOOKUP(B14,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,#REF!,15,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,#REF!,21,FALSE)*$C14,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[4,"Double Windrows",4,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,#REF!,10,FALSE)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,#REF!,12,FALSE)=0,VLOOKUP(B15,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,#REF!,15,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,#REF!,21,FALSE)*$C15,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[5,"Large Square Bale",{"$f":"A4*2/3","v":4.5333333333333332},"ton",{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,#REF!,10,FALSE)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,#REF!,12,FALSE)=0,VLOOKUP(B16,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,#REF!,15,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,#REF!,21,FALSE)*$C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C16>9999,\"\",ROUND(SUM(E16:J16),2))","v":{"$error":"#REF!"}}]
[6,"Load Lg Sq","Custom","ton",{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,#REF!,10,FALSE)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,#REF!,12,FALSE)=0,VLOOKUP(B17,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,#REF!,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,#REF!,21,FALSE)*$C17,2)))","v":""},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":""}]
[7,"Bale Small Square",{"$f":"A4/3","v":2.2666666666666666},"ton",{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,#REF!,10,FALSE)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,#REF!,12,FALSE)=0,VLOOKUP(B18,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,#REF!,15,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,#REF!,21,FALSE)*$C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":{"$error":"#REF!"}}]
[8,"Stack Small Square",{"$f":"A4/3","v":2.2666666666666666},"ton",{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,#REF!,10,FALSE)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,#REF!,12,FALSE)=0,VLOOKUP(B19,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,#REF!,15,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,#REF!,21,FALSE)*$C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":{"$error":"#REF!"}}]
[9,"Pivot E 125' Lift",{"$f":"$H$3","v":16},"ai",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,#REF!,10,FALSE)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,#REF!,12,FALSE)=0,VLOOKUP(B20,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,#REF!,15,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,#REF!,21,FALSE)*$C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":{"$error":"#REF!"}}]
[10,"Spray",1,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,#REF!,10,FALSE)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,#REF!,12,FALSE)=0,VLOOKUP(B21,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,#REF!,15,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,#REF!,21,FALSE)*$C21,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[11,"Spray",0.25,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,#REF!,10,FALSE)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,#REF!,12,FALSE)=0,VLOOKUP(B22,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,#REF!,15,FALSE)*C22,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,#REF!,21,FALSE)*$C22,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,#REF!,10,FALSE)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,#REF!,12,FALSE)=0,VLOOKUP(B23,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,#REF!,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,#REF!,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,#REF!,10,FALSE)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,#REF!,12,FALSE)=0,VLOOKUP(B24,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,#REF!,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,#REF!,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,#REF!,10,FALSE)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,#REF!,12,FALSE)=0,VLOOKUP(B25,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,#REF!,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,#REF!,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,#REF!,10,FALSE)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,#REF!,12,FALSE)=0,VLOOKUP(B26,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,#REF!,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,#REF!,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,#REF!,10,FALSE)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,#REF!,12,FALSE)=0,VLOOKUP(B27,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,#REF!,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,#REF!,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,#REF!,10,FALSE)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,#REF!,12,FALSE)=0,VLOOKUP(B28,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,#REF!,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,#REF!,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,#REF!,10,FALSE)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,#REF!,12,FALSE)=0,VLOOKUP(B29,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,#REF!,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,#REF!,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,#REF!,10,FALSE)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,#REF!,12,FALSE)=0,VLOOKUP(B30,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,#REF!,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,#REF!,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,#REF!,10,FALSE)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,#REF!,12,FALSE)=0,VLOOKUP(B31,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,#REF!,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,#REF!,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":{"$error":"#REF!"}},{"$f":"SUM(F12:F31)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"11-52-0",{"$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($B37,Table2[],7,FALSE))","v":0.24},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":19.2}]
[null,"Twine Large Square",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Other"},null,null,5,{"$f":"2/3","v":0.66666666666666663},{"$f":"C16","v":4.5333333333333332},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":1.8061674008810571},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":5.46}]
[null,"Load Large Square Bales",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Custom"},null,null,6,1,4.4000000000000004,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":2.9368575624082229},12.92]
[null,"Twine Small Square",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Other"},null,null,7,{"$f":"1/3","v":0.33333333333333331},{"$f":"C19","v":2.2666666666666666},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":2.3333333333333335},1.76]
[null,"Electricity Fixed",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Other"},null,null,9,1,1,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":30},30]
[null,"Roundup WeatherMax",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,10,1,44,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.25},11]
[null,"21-0-0-24S   ",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Additive"},null,null,10,1,1.7,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Mustang Max EC",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Insecticide"},null,null,11,0.25,3,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":1.484375},1.1100000000000001]
[null,null,{"$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($B56,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},0]
[null,null,"Crop Insurance",null,null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Materials!$B$2:$H$127,7,FALSE))","v":""},0]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":82.05}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":{"$error":"#REF!"}}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":{"$error":"#REF!"}},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":{"$error":"#REF!"}}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":{"$error":"#REF!"}}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6940},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.04},null,{"$f":"ROUND(F70*I70,2)","v":277.60000000000002}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6940},"per acre @",null,{"$f":"'General Variables'!$B$13","v":0.01},null,{"$f":"ROUND(F71*I71,2)","v":69.400000000000006}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":{"$error":"#REF!"}}]
[]
[null,{"$f":"\"Cost per \"&$B$4","v":"Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(A4=\"Yield\",0,K72/$A$4)","v":{"$error":"#REF!"}}]
[null,{"$f":"\"Cash Cost per \"&$B$4","v":"Cash Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF($A$4=\"Yield\",0,(E66+K66+K71)/$A$4)","v":{"$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,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":""}]

{"sheet":"12-Alfalfa","index":15,"n_rows":244,"n_cols":15,"rows_kept":244,"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],[4,0,4,11],[34,11,35,11],[36,2,36,4],[6,0,6,11],[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]]}
[]
[{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"12-Alfalfa"},null,null,null,null,null,null,null,"Pivot Irrigated","800 GPM 35 PSI",null,{"$f":"'General Variables'!A3&\" \"&'General Variables'!B3","v":"Year 2017"},null,null,"Acre"]
["Large and Small Square Bale",null,null,null,null,null,null,16,"acre/inches",null,null,null,null,null,"ai"]
[6.6,"ton",null,null,null,null,null,null,null,"Does Crop Follow a Legume? ",null,null,null,null,{"$f":"B4","v":"ton"}]
[{"$f":" A2  & IF(C2=\"\",\"\",  \", \" &C2 ) & \", \" & A3 & \", \" & I2","v":"12-Alfalfa, Large and Small Square Bale, Pivot Irrigated"}]
[]
[{"$f":"'General Variables'!B3 & \" Budget \"  & A2 &\", \"  & IF(C2=0,\"\", \" \" & C2 & \", \") &  A3 & IF(A4=\"\",\" \", \" (\") & A4 & \" \" & B4 & IF(A4=\"\",\"\",\" Actual Yield)\")","v":"2017 Budget 12-Alfalfa, Large and Small Square Bale (6.6 ton Actual Yield)"}]
[{"$f":"IF(I2=\"Dryland\",\"Dryland\",I2 & IF(J2=\"\",\"\",\", \"&J2)&IF(H3=\"\",\"\",\", \"&H3&\" \"&I3))","v":"Pivot Irrigated, 800 GPM 35 PSI, 16 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.25 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,#REF!,10,FALSE)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,#REF!,12,FALSE)=0,VLOOKUP(B12,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,#REF!,15,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,#REF!,21,FALSE)*$C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":{"$error":"#REF!"}}]
[2,"Swath/Condition Hay",3,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,#REF!,10,FALSE)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,#REF!,12,FALSE)=0,VLOOKUP(B13,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,#REF!,15,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,#REF!,21,FALSE)*$C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":{"$error":"#REF!"}}]
[3,"Large Square Bale",{"$f":"$A$4/3*2","v":4.3999999999999995},"ton",{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,#REF!,10,FALSE)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,#REF!,12,FALSE)=0,VLOOKUP(B14,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,#REF!,15,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,#REF!,21,FALSE)*$C14,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[4,"Load Lg Sq","Custom","ton",{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,#REF!,10,FALSE)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,#REF!,12,FALSE)=0,VLOOKUP(B15,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,#REF!,15,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,#REF!,21,FALSE)*$C15,2)))","v":""},""]
[5,"Bale Small Square",{"$f":"$A$4/3","v":2.1999999999999997},"ton",{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,#REF!,10,FALSE)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,#REF!,12,FALSE)=0,VLOOKUP(B16,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,#REF!,15,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,#REF!,21,FALSE)*$C16,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[6,"Stack Small Square",{"$f":"$A$4/3","v":2.1999999999999997},"ton",{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,#REF!,10,FALSE)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,#REF!,12,FALSE)=0,VLOOKUP(B17,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,#REF!,15,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,#REF!,21,FALSE)*$C17,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[7,"Pivot E 125' Lift",{"$f":"$H$3","v":16},"ai",{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,#REF!,10,FALSE)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,#REF!,12,FALSE)=0,VLOOKUP(B18,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,#REF!,15,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,#REF!,21,FALSE)*$C18,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[8,"Spray",0.25,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,#REF!,10,FALSE)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,#REF!,12,FALSE)=0,VLOOKUP(B19,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,#REF!,15,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,#REF!,21,FALSE)*$C19,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":{"$error":"#REF!"}}]
[9,"Spray",0.25,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,#REF!,10,FALSE)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,#REF!,12,FALSE)=0,VLOOKUP(B20,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,#REF!,15,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,#REF!,21,FALSE)*$C20,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,#REF!,10,FALSE)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,#REF!,12,FALSE)=0,VLOOKUP(B21,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,#REF!,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,#REF!,21,FALSE)*$C21,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,#REF!,10,FALSE)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,#REF!,12,FALSE)=0,VLOOKUP(B22,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,#REF!,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,#REF!,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,#REF!,10,FALSE)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,#REF!,12,FALSE)=0,VLOOKUP(B23,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,#REF!,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,#REF!,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,#REF!,10,FALSE)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,#REF!,12,FALSE)=0,VLOOKUP(B24,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,#REF!,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,#REF!,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,#REF!,10,FALSE)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,#REF!,12,FALSE)=0,VLOOKUP(B25,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,#REF!,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,#REF!,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,#REF!,10,FALSE)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,#REF!,12,FALSE)=0,VLOOKUP(B26,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,#REF!,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,#REF!,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,#REF!,10,FALSE)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,#REF!,12,FALSE)=0,VLOOKUP(B27,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,#REF!,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,#REF!,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,#REF!,10,FALSE)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,#REF!,12,FALSE)=0,VLOOKUP(B28,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,#REF!,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,#REF!,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,#REF!,10,FALSE)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,#REF!,12,FALSE)=0,VLOOKUP(B29,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,#REF!,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,#REF!,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,#REF!,10,FALSE)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,#REF!,12,FALSE)=0,VLOOKUP(B30,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,#REF!,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,#REF!,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,#REF!,10,FALSE)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,#REF!,12,FALSE)=0,VLOOKUP(B31,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,#REF!,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,#REF!,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":{"$error":"#REF!"}},{"$f":"SUM(F12:F31)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"11-52-0",{"$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($B37,Table2[],7,FALSE))","v":0.24},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":18}]
[null,"Twine Large Square",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Other"},null,null,3,1,{"$f":"$C$14","v":4.3999999999999995},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":1.8061674008810571},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":7.95}]
[null,"Load Large Square Bales",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Custom"},null,null,4,1,{"$f":"$C$14","v":4.3999999999999995},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":2.9368575624082229},12.92]
[null,"Twine Small Square",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Other"},null,null,5,1,{"$f":"C16","v":2.1999999999999997},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":2.3333333333333335},5.13]
[null,"Electricity Fixed",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Other"},null,null,7,1,1,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":30},30]
[null,"Velpar 75DF",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,8,0.25,0.66,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":37},6.11]
[null,"Mustang Max EC",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Insecticide"},null,null,9,0.25,3,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":1.484375},1.1100000000000001]
[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":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,"Crop Insurance",null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B61,CropInsurance,2,FALSE),0)","v":0},{"$f":"IF(B61=0,0,J61)","v":0}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":81.22}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":{"$error":"#REF!"}}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":{"$error":"#REF!"}},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":{"$error":"#REF!"}}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":{"$error":"#REF!"}}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Pivot (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3290},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.04},null,{"$f":"ROUND(F70*I70,2)","v":131.6}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3290},"per acre @",null,{"$f":"'General Variables'!$B$13","v":0.01},null,{"$f":"ROUND(F71*I71,2)","v":32.9}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":{"$error":"#REF!"}}]
[]
[null,{"$f":"\"Cost per \"&$B$4","v":"Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(A4=\"Yield\",0,K72/A4)","v":{"$error":"#REF!"}}]
[null,{"$f":"\"Cash Cost per \"&$B$4","v":"Cash Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(A4=\"Yield\",0,(E66+K66)/A4)","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!A18","v":"Corn Dryland"}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!A19","v":"Corn Dryland Ecofallow"},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!A20","v":"Corn Irrigated"},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!A21","v":"Dry Beans"}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!A22","v":"Grain Sorghum Dryland"}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!A23","v":"Grain Sorghum Irrigated"}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!A24","v":"Millet"}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!A25","v":"Oats"}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!A26","v":"Soybeans Dryland"}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!A27","v":"Soybeans Irrigated"}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!A28","v":"Sugar Beets"}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!A29","v":"Sunflower Dryland"}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!A30","v":"Sunflower Irrigated"}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!A31","v":"Wheat After Crop"}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!A32","v":"Wheat Fallowed"}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!A33","v":"Wheat Irrigated"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":""}]

{"sheet":"13-Alfalfa","index":16,"n_rows":244,"n_cols":15,"rows_kept":244,"cut":false,"hidden":false,"merged":[[6,0,6,11],[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],[34,11,35,11],[57,2,57,4],[58,2,58,4],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[4,0,4,11],[59,2,59,4],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[55,2,55,4],[56,2,56,4]]}
[]
[{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"13-Alfalfa"},null,null,null,null,null,null,null,"Canal Irrigated",null,null,{"$f":"'General Variables'!A3&\" \"&'General Variables'!B3","v":"Year 2017"},null,null,"Acre"]
["Large Square Bale",null,null,null,null,null,null,22,"acre/inches",null,null,null,null,null,"ai"]
[6.6,"ton",null,null,null,null,null,null,null,"Does Crop Follow a Legume? ",null,null,null,null,{"$f":"B4","v":"ton"}]
[{"$f":" A2  & IF(C2=\"\",\"\",  \", \" &C2 ) & \", \" & A3 & \", \" & I2","v":"13-Alfalfa, Large Square Bale, Canal Irrigated"}]
[]
[{"$f":"'General Variables'!B3 & \" Budget \"  & A2 &\", \"  & IF(C2=0,\"\", \" \" & C2 & \", \") &  A3 & IF(A4=\"\",\" \", \" (\") & A4 & \" \" & B4 & IF(A4=\"\",\"\",\" Actual Yield)\")","v":"2017 Budget 13-Alfalfa, Large Square Bale (6.6 ton Actual Yield)"}]
[{"$f":"IF(I2=\"Dryland\",\"Dryland\",I2 & IF(J2=\"\",\"\",\", \"&J2)&IF(H3=\"\",\"\",\", \"&H3&\" \"&I3))","v":"Canal Irrigated, 22 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.25 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,#REF!,10,FALSE)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,#REF!,12,FALSE)=0,VLOOKUP(B12,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,#REF!,15,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,#REF!,21,FALSE)*$C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":{"$error":"#REF!"}}]
[2,"Swath/Condition Hay",4,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,#REF!,10,FALSE)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,#REF!,12,FALSE)=0,VLOOKUP(B13,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,#REF!,15,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,#REF!,21,FALSE)*$C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":{"$error":"#REF!"}}]
[3,"Turn Windrows",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,#REF!,10,FALSE)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,#REF!,12,FALSE)=0,VLOOKUP(B14,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,#REF!,15,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,#REF!,21,FALSE)*$C14,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[4,"Double Windrows",4,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,#REF!,10,FALSE)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,#REF!,12,FALSE)=0,VLOOKUP(B15,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,#REF!,15,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,#REF!,21,FALSE)*$C15,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[5,"Large Square Bale","Custom",null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,#REF!,10,FALSE)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,#REF!,12,FALSE)=0,VLOOKUP(B16,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,#REF!,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,#REF!,21,FALSE)*$C16,2)))","v":""},{"$f":"IF(C16>9999,\"\",ROUND(SUM(E16:J16),2))","v":""}]
[6,"Load Lg Sq","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,#REF!,10,FALSE)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,#REF!,12,FALSE)=0,VLOOKUP(B17,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,#REF!,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,#REF!,21,FALSE)*$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$4*VLOOKUP(B18,#REF!,10,FALSE)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,#REF!,12,FALSE)=0,VLOOKUP(B18,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,#REF!,15,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,#REF!,21,FALSE)*$C18,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[8,"Ditch Irrigation",{"$f":"$H$3","v":22},"ai",{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,#REF!,10,FALSE)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":{"$error":"#REF!"}},null,null,null,null,null,{"$f":"SUM(E19:J19)","v":{"$error":"#REF!"}}]
[9,"Spray",0.25,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,#REF!,10,FALSE)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,#REF!,12,FALSE)=0,VLOOKUP(B20,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,#REF!,15,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,#REF!,21,FALSE)*$C20,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[10,"Spray",0.25,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,#REF!,10,FALSE)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,#REF!,12,FALSE)=0,VLOOKUP(B21,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,#REF!,15,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,#REF!,21,FALSE)*$C21,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,#REF!,10,FALSE)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,#REF!,12,FALSE)=0,VLOOKUP(B22,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,#REF!,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,#REF!,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,#REF!,10,FALSE)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,#REF!,12,FALSE)=0,VLOOKUP(B23,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,#REF!,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,#REF!,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,#REF!,10,FALSE)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,#REF!,12,FALSE)=0,VLOOKUP(B24,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,#REF!,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,#REF!,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,#REF!,10,FALSE)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,#REF!,12,FALSE)=0,VLOOKUP(B25,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,#REF!,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,#REF!,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,#REF!,10,FALSE)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,#REF!,12,FALSE)=0,VLOOKUP(B26,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,#REF!,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,#REF!,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,#REF!,10,FALSE)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,#REF!,12,FALSE)=0,VLOOKUP(B27,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,#REF!,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,#REF!,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,#REF!,10,FALSE)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,#REF!,12,FALSE)=0,VLOOKUP(B28,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,#REF!,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,#REF!,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,#REF!,10,FALSE)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,#REF!,12,FALSE)=0,VLOOKUP(B29,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,#REF!,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,#REF!,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,#REF!,10,FALSE)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,#REF!,12,FALSE)=0,VLOOKUP(B30,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,#REF!,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,#REF!,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,#REF!,10,FALSE)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,#REF!,12,FALSE)=0,VLOOKUP(B31,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,#REF!,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,#REF!,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":{"$error":"#REF!"}},{"$f":"SUM(F12:F31)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"11-52-0",{"$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($B37,Table2[],7,FALSE))","v":0.24},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":18}]
[null,"Bale Lg Sq 1360 lb",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Custom"},null,null,5,1,{"$f":"A4","v":6.6},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":22.058823529411764},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":145.59}]
[null,"Load Large Square Bales",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Custom"},null,null,6,1,6.6,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":2.9368575624082229},19.38]
[null,"Irrigation District O&M Charge",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Other"},null,null,8,1,1,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":30},30]
[null,"Pursuit ",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,9,0.25,4.5,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":3.828125},4.3099999999999996]
[null,"Crop Oil Concentrate",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Additive"},null,null,9,0.25,1.6,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":1.125},0.45]
[null,"UAN",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Additive"},null,null,9,0.25,2,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.1875},0.09]
[null,"Mustang Max EC",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Insecticide"},null,null,10,0.25,3,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":1.484375},1.1100000000000001]
[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":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,"Crop Insurance",null,null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Materials!$B$2:$H$127,7,FALSE))","v":""},0]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":218.93}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":{"$error":"#REF!"}}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":{"$error":"#REF!"}},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":{"$error":"#REF!"}}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":{"$error":"#REF!"}}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Gravity (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6480},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.04},null,{"$f":"ROUND(F70*I70,2)","v":259.2}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6480},"per acre @",null,{"$f":"'General Variables'!$B$13","v":0.01},null,{"$f":"ROUND(F71*I71,2)","v":64.8}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":{"$error":"#REF!"}}]
[]
[null,{"$f":"\"Cost per \"&$B$4","v":"Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(A4=\"Yield\",0,K72/$A$4)","v":{"$error":"#REF!"}}]
[null,{"$f":"\"Cash Cost per \"&$B$4","v":"Cash Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF($A$4=\"Yield\",0,(E66+K66+K71)/$A$4)","v":{"$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,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":""}]

{"sheet":"14-Alfalfa","index":17,"n_rows":244,"n_cols":15,"rows_kept":244,"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],[4,0,4,11],[34,11,35,11],[36,2,36,4],[6,0,6,11],[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]]}
[]
[{"$f":"REPLACE(CELL(\"filename\",A1),1,FIND(\"]\",CELL(\"filename\",A1)),\"\")","v":"14-Alfalfa"},null,"Roundup Ready®",null,null,null,null,null,"Canal Irrigated",null,null,{"$f":"'General Variables'!A3&\" \"&'General Variables'!B3","v":"Year 2017"},null,null,"Acre"]
["Large Square Bale",null,null,null,null,null,null,22,"acre/inches",null,null,null,null,null,"ai"]
[6.8,"ton",null,null,null,null,null,null,null,"Does Crop Follow a Legume? ",null,null,null,null,{"$f":"B4","v":"ton"}]
[{"$f":" A2  & IF(C2=\"\",\"\",  \", \" &C2 ) & \", \" & A3 & \", \" & I2","v":"14-Alfalfa, Roundup Ready®, Large Square Bale, Canal Irrigated"}]
[]
[{"$f":"'General Variables'!B3 & \" Budget \"  & A2 &\", \"  & IF(C2=0,\"\", \" \" & C2 & \", \") &  A3 & IF(A4=\"\",\" \", \" (\") & A4 & \" \" & B4 & IF(A4=\"\",\"\",\" Actual Yield)\")","v":"2017 Budget 14-Alfalfa,  Roundup Ready®, Large Square Bale (6.8 ton Actual Yield)"}]
[{"$f":"IF(I2=\"Dryland\",\"Dryland\",I2 & IF(J2=\"\",\"\",\", \"&J2)&IF(H3=\"\",\"\",\", \"&H3&\" \"&I3))","v":"Canal Irrigated, 22 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.25 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,#REF!,10,FALSE)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,#REF!,12,FALSE)=0,VLOOKUP(B12,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,#REF!,15,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B12,#REF!,9,FALSE)*C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,#REF!,21,FALSE)*$C12,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":{"$error":"#REF!"}}]
[2,"Swath/Condition Hay",4,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,#REF!,10,FALSE)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,#REF!,12,FALSE)=0,VLOOKUP(B13,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,#REF!,15,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B13,#REF!,9,FALSE)*C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,#REF!,21,FALSE)*$C13,2)))","v":{"$error":"#REF!"}},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":{"$error":"#REF!"}}]
[3,"Turn Windrows",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,#REF!,10,FALSE)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,#REF!,12,FALSE)=0,VLOOKUP(B14,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,#REF!,15,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B14,#REF!,9,FALSE)*C14,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,#REF!,21,FALSE)*$C14,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[4,"Double Windrows",4,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,#REF!,10,FALSE)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,#REF!,12,FALSE)=0,VLOOKUP(B15,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,#REF!,15,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B15,#REF!,9,FALSE)*C15,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,#REF!,21,FALSE)*$C15,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[5,"Lg Sq Bale","Custom",null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,#REF!,10,FALSE)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,#REF!,12,FALSE)=0,VLOOKUP(B16,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,#REF!,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B16,#REF!,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,#REF!,21,FALSE)*$C16,2)))","v":""},""]
[6,"Load Lg Sq","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,#REF!,10,FALSE)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,#REF!,12,FALSE)=0,VLOOKUP(B17,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,#REF!,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B17,#REF!,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,#REF!,21,FALSE)*$C17,2)))","v":""},""]
[7,"Corrugate",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,#REF!,10,FALSE)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,#REF!,12,FALSE)=0,VLOOKUP(B18,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,#REF!,15,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B18,#REF!,9,FALSE)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,#REF!,21,FALSE)*$C18,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[8,"Ditch Irrigation",{"$f":"$H$3","v":22},"ai",{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,#REF!,10,FALSE)/VLOOKUP(B19,#REF!,9,FALSE)*C19,2)))","v":{"$error":"#REF!"}},null,null,null,null,null,{"$f":"SUM(E19:J19)","v":{"$error":"#REF!"}}]
[9,"Spray",1,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,#REF!,10,FALSE)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,#REF!,12,FALSE)=0,VLOOKUP(B20,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,#REF!,15,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B20,#REF!,9,FALSE)*C20,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,#REF!,21,FALSE)*$C20,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[10,"Spray",0.25,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,#REF!,10,FALSE)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,#REF!,12,FALSE)=0,VLOOKUP(B21,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,#REF!,15,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B21,#REF!,9,FALSE)*C21,2)))","v":{"$error":"#REF!"}},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,#REF!,21,FALSE)*$C21,2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,#REF!,10,FALSE)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,#REF!,12,FALSE)=0,VLOOKUP(B22,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,#REF!,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B22,#REF!,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,#REF!,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,#REF!,10,FALSE)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,#REF!,12,FALSE)=0,VLOOKUP(B23,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,#REF!,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B23,#REF!,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,#REF!,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,#REF!,10,FALSE)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,#REF!,12,FALSE)=0,VLOOKUP(B24,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,#REF!,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B24,#REF!,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,#REF!,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,#REF!,10,FALSE)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,#REF!,12,FALSE)=0,VLOOKUP(B25,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,#REF!,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B25,#REF!,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,#REF!,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,#REF!,10,FALSE)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,#REF!,12,FALSE)=0,VLOOKUP(B26,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,#REF!,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B26,#REF!,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,#REF!,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,#REF!,10,FALSE)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,#REF!,12,FALSE)=0,VLOOKUP(B27,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,#REF!,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B27,#REF!,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,#REF!,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,#REF!,10,FALSE)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,#REF!,12,FALSE)=0,VLOOKUP(B28,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,#REF!,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B28,#REF!,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,#REF!,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,#REF!,10,FALSE)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,#REF!,12,FALSE)=0,VLOOKUP(B29,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,#REF!,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B29,#REF!,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,#REF!,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,#REF!,10,FALSE)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,#REF!,12,FALSE)=0,VLOOKUP(B30,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,#REF!,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B30,#REF!,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,#REF!,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,#REF!,10,FALSE)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,#REF!,12,FALSE)=0,VLOOKUP(B31,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,#REF!,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B31,#REF!,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,#REF!,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":{"$error":"#REF!"}},{"$f":"SUM(F12:F31)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"11-52-0",{"$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($B37,Table2[],7,FALSE))","v":0.24},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":19.2}]
[null,"Bale Lg Sq 1360 lb",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Custom"},null,null,5,1,{"$f":"A4","v":6.8},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":22.058823529411764},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":150}]
[null,"Load Large Square Bales",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Custom"},null,null,6,1,6.6,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":2.9368575624082229},19.38]
[null,"Irrigation District O&M Charge",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Other"},null,null,8,1,1,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":30},30]
[null,"Roundup WeatherMax",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,9,1,44,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.25},11]
[null,"21-0-0-24S   ",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Additive"},null,null,9,1,1.7,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Mustang Max EC",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Insecticide"},null,null,10,0.25,3,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":1.484375},1.1100000000000001]
[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":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,"Crop Insurance",null,null,null,null,null,null,{"$f":"IF($B61=0,\"\",VLOOKUP($B61,Materials!$B$2:$H$127,7,FALSE))","v":""},0]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":231.29}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":{"$error":"#REF!"}}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":{"$error":"#REF!"}},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":{"$error":"#REF!"}}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":{"$error":"#REF!"}}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Gravity (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6480},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.04},null,{"$f":"ROUND(F70*I70,2)","v":259.2}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6480},"per acre @",null,{"$f":"'General Variables'!$B$13","v":0.01},null,{"$f":"ROUND(F71*I71,2)","v":64.8}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":{"$error":"#REF!"}}]
[]
[null,{"$f":"\"Cost per \"&$B$4","v":"Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(A4=\"Yield\",0,K72/$A$4)","v":{"$error":"#REF!"}}]
[null,{"$f":"\"Cash Cost per \"&$B$4","v":"Cash Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF($A$4=\"Yield\",0,(E66+K66+K71)/$A$4)","v":{"$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,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":""}]
[null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":""}]

{"sheet":"Stop","index":18,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Crop after Crop Data","index":19,"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":"#REF!/#REF!","v":{"$error":"#REF!"}}]
[]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,"Irrigated Inputs",null,null,null,null,"Fertilizer"]
["Budget No",null,null,"Yield","Repairs($)","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",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!+#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"(#REF!-#REF!)/2.25","v":{"$error":"#REF!"}},"32-0-0",{"$f":"#REF!","v":{"$error":"#REF!"}},"10-34-0",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"(#REF!-#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,9]
[32,"Corn after soybeans","NoTill-After Soybeans",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!+#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"(#REF!-#REF!)/2.25","v":{"$error":"#REF!"}},"32-0-0",180,"10-34-0",6,{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"(#REF!-#REF!)","v":{"$error":"#REF!"}},{"$f":"C19","v":0.11},{"$f":"C20","v":0.09},0,9]
[null,"Corn after wheat"]
[55,"Soybeans after corn","NoTill",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!+#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"(#REF!-#REF!)/2.25","v":{"$error":"#REF!"}},0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"C19","v":0.11},0,0,6]
[56,"Soybeans after soybeans","NoTill-Continuous",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!+#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"(#REF!-#REF!)/2.25","v":{"$error":"#REF!"}},0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"C19","v":0.11},0,0,6]
[null,"Soybeans after wheat"]
[41,"Sorghum after corn","NoTill",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!+#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"(#REF!-#REF!)/C21","v":{"$error":"#REF!"}},"32-0-0",150,"10-34-0",6,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"C19","v":0.11},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Sorghum after soybeans","NoTill",{"$f":"D34+5","v":{"$error":"#REF!"}},{"$f":"E34","v":{"$error":"#REF!"}},{"$f":"F34","v":{"$error":"#REF!"}},"32-0-0",{"$f":"H34-30","v":120},{"$f":"I34","v":"10-34-0"},{"$f":"J34","v":6},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0.11,null,null,{"$f":"R34","v":{"$error":"#REF!"}}]
[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":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!/C21","v":{"$error":"#REF!"}},"32-0-0",{"$f":"#REF!","v":{"$error":"#REF!"}},"10-34-0",6,{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"C19","v":0.11},{"$f":"C20","v":0.09}]
[21,"Corn after soybeans","NoTill-After Soybeans",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!/C21","v":{"$error":"#REF!"}},{"$f":"G41","v":"32-0-0"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"I41","v":"10-34-0"},{"$f":"J41","v":6},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"C19","v":0.11},{"$f":"C20","v":0.09}]
[null,"Corn after wheat",0]
[51,"Soybeans after corn","NoTill",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!/C21","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"C19","v":0.11}]
[52,"Soybeans after soybeans","NoTill",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!/C21","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"C19","v":0.11}]
[null,"Soybeans after wheat",0]
[39,"Sorghum after corn",0,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!/C21","v":{"$error":"#REF!"}},"32-0-0",{"$f":"#REF!","v":{"$error":"#REF!"}},"10-34-0",6,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"C19","v":0.11}]
["39 modified","Sorghum after soybeans","NoTill",{"$f":"D47+5","v":{"$error":"#REF!"}},{"$f":"E47","v":{"$error":"#REF!"}},{"$f":"F47","v":{"$error":"#REF!"}},"32-0-0",{"$f":"H47-30","v":{"$error":"#REF!"}},"10-34-0",6,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0.11]
[null,"Sorghum after wheat","NoTill"]

{"sheet":"Formulas","index":20,"n_rows":7,"n_cols":10,"rows_kept":7,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,"Cart","85 bu",{"$f":"IF(B3=0,\"\",'General Variables'!$B$4*VLOOKUP(B3,#REF!,10,FALSE)/VLOOKUP(B3,#REF!,9,FALSE)*LEFT(C3,2))","v":{"$error":"#REF!"}},{"$f":"IF(B3=0,0,IF(VLOOKUP(B3,#REF!,12,FALSE)=0,VLOOKUP(B3,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B3,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B3,#REF!,9,FALSE)*LEFT(C3,2))","v":{"$error":"#REF!"}},{"$f":"IF(B3=0,0,VLOOKUP(VLOOKUP(B3,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B3,#REF!,9,FALSE)*LEFT(C3,2))","v":{"$error":"#REF!"}},{"$f":"IF(B3=0,\"\",VLOOKUP($B3,#REF!,15,FALSE)*LEFT(C3,2))","v":{"$error":"#REF!"}},{"$f":"IF(B3=0,0,VLOOKUP(VLOOKUP(B3,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B3,#REF!,9,FALSE)*LEFT(C3,2))","v":{"$error":"#REF!"}},{"$f":"IF(B3=0,\"\",VLOOKUP($B3,#REF!,21,FALSE)*LEFT(C3,2))","v":{"$error":"#REF!"}},{"$f":"SUM(D3:I3)","v":{"$error":"#REF!"}}]
[null,"Cart","100 bu",{"$f":"IF(B4=0,\"\",'General Variables'!$B$4*VLOOKUP(B4,#REF!,10,FALSE)/VLOOKUP(B4,#REF!,9,FALSE)*LEFT(C4,3))","v":{"$error":"#REF!"}},{"$f":"IF(B4=0,0,IF(VLOOKUP(B4,#REF!,12,FALSE)=0,VLOOKUP(B4,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B4,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B4,#REF!,9,FALSE)*LEFT(C4,3))","v":{"$error":"#REF!"}},{"$f":"IF(B4=0,0,VLOOKUP(VLOOKUP(B4,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B4,#REF!,9,FALSE)*LEFT(C4,3))","v":{"$error":"#REF!"}},{"$f":"IF(B4=0,\"\",VLOOKUP($B4,#REF!,15,FALSE)*LEFT(C4,3))","v":{"$error":"#REF!"}},{"$f":"IF(B4=0,0,VLOOKUP(VLOOKUP(B4,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B4,#REF!,9,FALSE)*LEFT(C4,3))","v":{"$error":"#REF!"}},{"$f":"IF(B4=0,\"\",VLOOKUP($B4,#REF!,21,FALSE)*LEFT(C4,3))","v":{"$error":"#REF!"}},{"$f":"SUM(D4:I4)","v":{"$error":"#REF!"}}]
[null,"Ditch Irrigation","22 AI",{"$f":"IF(B5=0,\"\",'General Variables'!$B$4*VLOOKUP(B5,#REF!,10,FALSE)/VLOOKUP(B5,#REF!,9,FALSE)*LEFT(C5,2))","v":{"$error":"#REF!"}},null,null,null,null,null,{"$f":"SUM(D5:I5)","v":{"$error":"#REF!"}}]
[null,"PivotE 125’Lift","16 AI",{"$f":"IF(B6=0,\"\",'General Variables'!$B$4*VLOOKUP(B6,#REF!,10,FALSE)/VLOOKUP(B6,#REF!,9,FALSE)*LEFT(C6,2))","v":{"$error":"#REF!"}},{"$f":"IF(B6=0,0,IF(VLOOKUP(B6,#REF!,12,FALSE)=0,VLOOKUP(B6,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B6,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B6,#REF!,9,FALSE)*LEFT(C6,2))","v":{"$error":"#REF!"}},{"$f":"IF(B6=0,0,VLOOKUP(VLOOKUP(B6,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B6,#REF!,9,FALSE)*LEFT(C6,2))","v":{"$error":"#REF!"}},{"$f":"IF(B6=0,\"\",VLOOKUP($B6,#REF!,15,FALSE)*LEFT(C6,2))","v":{"$error":"#REF!"}},{"$f":"IF(B6=0,0,VLOOKUP(VLOOKUP(B6,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B6,#REF!,9,FALSE)*LEFT(C6,2))","v":{"$error":"#REF!"}},{"$f":"IF(B6=0,\"\",VLOOKUP($B6,#REF!,21,FALSE)*LEFT(C6,2))","v":{"$error":"#REF!"}},{"$f":"SUM(D6:I6)","v":{"$error":"#REF!"}}]
[null,"PivotD 125’Lift","9 AI",{"$f":"IF(B7=0,\"\",'General Variables'!$B$4*VLOOKUP(B7,#REF!,10,FALSE)/VLOOKUP(B7,#REF!,9,FALSE)*LEFT(C7,1))","v":{"$error":"#REF!"}},{"$f":"IF(B7=0,0,IF(VLOOKUP(B7,#REF!,12,FALSE)=0,VLOOKUP(B7,#REF!,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B7,#REF!,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B7,#REF!,9,FALSE)*LEFT(C7,1))","v":{"$error":"#REF!"}},{"$f":"IF(B7=0,0,VLOOKUP(VLOOKUP(B7,#REF!,11,FALSE),#REF!,10,FALSE)/VLOOKUP(B7,#REF!,9,FALSE)*LEFT(C7,1))","v":{"$error":"#REF!"}},{"$f":"IF(B7=0,\"\",VLOOKUP($B7,#REF!,15,FALSE)*LEFT(C7,1))","v":{"$error":"#REF!"}},{"$f":"IF(B7=0,0,VLOOKUP(VLOOKUP(B7,#REF!,11,FALSE),#REF!,16,FALSE)/VLOOKUP(B7,#REF!,9,FALSE)*LEFT(C7,1))","v":{"$error":"#REF!"}},{"$f":"IF(B7=0,\"\",VLOOKUP($B7,#REF!,21,FALSE)*LEFT(C7,1))","v":{"$error":"#REF!"}},{"$f":"SUM(D7:I7)","v":{"$error":"#REF!"}}]

{"sheet":"Depreciation Graph","index":21,"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 "]