{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["Title","General Variables","Power Units","Materials","Operations","Start","Stop","77-Cover Crop","78-Cover Crop","Budget Listing","Crop after Crop Data","Formulas","Depreciation Graph"],"not_rendered":{"charts":1,"images":2,"macros":1,"external_links":1,"defined_names":36,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Title","index":0,"n_rows":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":16,"rows_kept":99,"cut":false,"hidden":false,"merged":[[39,3,39,4],[0,0,0,8],[58,3,58,4],[59,3,59,4],[60,3,60,4],[46,3,46,4],[47,3,47,4],[48,3,48,4],[49,3,49,4],[50,3,50,4],[51,3,51,4],[40,3,40,4],[41,3,41,4],[42,3,42,4],[43,3,43,4],[44,3,44,4],[45,3,45,4],[61,3,61,4],[52,3,52,4],[53,3,53,4],[54,3,54,4],[55,3,55,4],[56,3,56,4],[57,3,57,4]]}
["Farm Wide Inputs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region"]
["Year",2018,null,null,"Real Estate Values"]
["Wage Rate",20,"/ Hr",null,"Description","Value",null,null,null,null,null,null,null,null,null,"Eastern Nebraska "]
["Diesel Price",2.4500000000000002,"/ gal",null,"Dryland (State)",3145]
["Lube Factor",1.1499999999999999,null,null,"Dryland (Panhandle)",715]
["Diesel & Lube",{"$f":"B5*B6","v":2.8174999999999999},"/ gal",null,"Gravity (State)",6070]
["Elect. Price",0.11,"/ kwh",null,"Gravity (Panhandle)",2580,null,null,null,null,null,null,null,null,null,"Tillage System"]
["Taxes, Ins., Housing Factor",0.02,null,null,"Pivot (State)",6295]
["Investment Interest Rate",0.03,null,null,"Pivot (Panhandle)",2815,null,null,null,null,null,null,null,null,null,"Conventional Tillage"]
["Operations Borrowing Rate",5.5E-2,null,null,"Dryland (Southwest)",1710,null,null,null,null,null,null,null,null,null,"No Till"]
["Operations Borrowing Time",6,"months",null,"Fall Establishment",0,null,null,null,null,null,null,null,null,null,"Ridge Till"]
["Real Estate Tax Rate",0.01,null,null,"Pivot (Marginal Land)",{"$f":"F9*0.7","v":4406.5},null,null,null,null,null,null,null,null,null,"Strip Till"]
["Overhead Cost per Acre",20,null,null,"Dryland (Eastern)",5790,null,null,null,null,null,null,null,null,null,"Stubble Mulch Fallow"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clean Till Fallow"]
["Crop Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ecofallow"]
["Crop","Premium",null,null,null,null,null,null,null,null,null,null,null,null,null,"Reduced Till"]
["Corn Dryland",23,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tilled Seed Bed"]
["Corn Dryland Ecofallow",20,null,null,null,null,null,null,null,null,null,null,null,null,null,"No Till Drilled 7.5-inch Rows"]
["Corn Irrigated",10,null,null,null,null,null,null,null,null,null,null,null,null,null,"One Pass Zone-Tillage"]
["Dry Beans",21,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cropping System"]
["Grain Sorghum Dryland",11]
["Grain Sorghum Irrigated",10,null,null,null,null,null,null,null,null,null,null,null,null,null,"Continuous"]
["Millet",15,null,null,null,null,null,null,null,null,null,null,null,null,null,"Following Corn"]
["Oats",11,null,null,null,null,null,null,null,null,null,null,null,null,null,"Following Beans"]
["Soybeans Dryland",16,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ecofallow Follows Wheat (2 crops in 3 years)"]
["Soybeans Irrigated",8.5,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ecofallow Before Corn (2 crops in 3 years)"]
["Sugar Beets",20,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 crop in 2 years"]
["Sunflower Dryland",14,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fall Establishment"]
["Sunflower Irrigated",19]
["Wheat After Crop",14.5,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water Source"]
["Wheat Fallowed",9.5,null,null,null,null,null,null,null,null,null,null,"Budget","County",null,"Pivot Irrigated Diesel"]
["Wheat Irrigated",13.25,null,null,null,null,null,null,null,null,null,1,"Alfalfa","N/A",null,"Pivot Irrigated Electric"]
[null,null,null,null,null,null,null,null,null,null,null,2,"Alfalfa","N/A",null,"Gravity Irrigated, fed by a well"]
[null,null,null,null,null,null,null,null,null,null,null,3,"Alfalfa","N/A",null,"Pivot Irrigated, fed by canal"]
[null,null,null,null,null,null,null,null,null,null,null,4,"Alfalfa","N/A",null,"Gravity Irrigated, fed by canal"]
[null,null,null,null,null,null,null,null,null,null,null,5,"Alfalfa","N/A",null,"Dryland"]
[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(P36,\"-\",Q33)","v":"Gravity Irrigated, fed by canal-"},{"$f":"N56","v":"Buffalo"},null,{"$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":"CONCATENATE(P37,\"-\",Q34)","v":"Dryland-"},{"$f":"N57","v":"Buffalo"},null,"47-Soybeans",{"$f":"N79","v":"Buffalo"},null,null,10,"Alfalfa","N/A"]
["3-Alfalfa","N/A",null,"26-Corn",{"$f":"CONCATENATE(#REF!,\"-\",Q35)","v":{"$error":"#REF!"}},"Buffalo",null,"48-Soybeans","Buffalo",null,null,11,"Alfalfa","N/A"]
["4-Alfalfa","N/A",null,"27-Corn",{"$f":"CONCATENATE(#REF!,\"-\",Q36)","v":{"$error":"#REF!"}},"Buffalo",null,"49-Soybeans","Buffalo",null,null,12,"Alfalfa","N/A"]
["5-Alfalfa","N/A",null,"28-Corn",{"$f":"CONCATENATE(#REF!,\"-\",Q37)","v":{"$error":"#REF!"}},"Buffalo",null,"50-Soybeans","Buffalo",null,null,13,"Alfalfa","N/A"]
["6-Alfalfa","N/A",null,"29-Corn",{"$f":"CONCATENATE(P38,\"-\",Q38)","v":"-"},"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":"Power Units","index":2,"n_rows":12,"n_cols":28,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
["Name","Repair Category","Depreciation Category","List Price","Beg Yr Value","Age","Tach Hours","Est. Hours per Year","Calculated List Price","Repairs per Hour","Calculated Beg Yr. Value","Calculated End Yr. Value","Depreciation per Hour","TIH per Hour","Opportunity Cost per Hour","Ownership Cost per Hour",null,"Machine","Catogory","RF1","RF2","Estimated Life",null," Equipment type ","Machine"," C1 "," C2 "," C3 "]
["Large Tractor","4 wheel drive & crawler ","Farm tractors (>150hp) ",331066,null,10,1500,300,{"$f":"IF(PowerUnits[[#This Row],[List Price]]>1,PowerUnits[[#This Row],[List Price]],IF(C2=\"\",0,PowerUnits[[#This Row],[Beg Yr Value]]/(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2))","v":331066},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,IF(PowerUnits[[#This Row],[Repair Category]]=0,0,(VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*((PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*(PowerUnits[[#This Row],[Tach Hours]]/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE))/PowerUnits[[#This Row],[Est. Hours per Year]]))","v":3.2775534000000017},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2)","v":91633.640514401748},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*(PowerUnits[[#This Row],[Age]]+1)^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*(PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])^0.5)^2)","v":83002.213394273},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,(PowerUnits[[#This Row],[Calculated Beg Yr. Value]]-PowerUnits[[#This Row],[Calculated End Yr. Value]])/PowerUnits[[#This Row],[Est. Hours per Year]])","v":28.771423733762493},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$9/PowerUnits[[#This Row],[Est. Hours per Year]])","v":6.1089093676267829},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$10/PowerUnits[[#This Row],[Est. Hours per Year]])","v":9.1633640514401744},{"$f":"SUM(PowerUnits[[#This Row],[Depreciation per Hour]:[Opportunity Cost per Hour]])","v":44.043697152829452},null,"2 wheel drive & stationary tractor"," TRACTORS "," 0.007 "," 2.0 ",12000,null," Farm tractors ","Farm tractors (<80hp) "," 0.981 "," 0.093 "," 0.0058 "]
["Medium Tractor","2 wheel drive & stationary tractor","Farm tractors (>150hp) ",224262,null,5,2500,500,{"$f":"IF(PowerUnits[[#This Row],[List Price]]>1,PowerUnits[[#This Row],[List Price]],IF(C3=\"\",0,PowerUnits[[#This Row],[Beg Yr Value]]/(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2))","v":224262},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,IF(PowerUnits[[#This Row],[Repair Category]]=0,0,(VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*((PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*(PowerUnits[[#This Row],[Tach Hours]]/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE))/PowerUnits[[#This Row],[Est. Hours per Year]]))","v":8.6340870000000027},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2)","v":84796.094725007817},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*(PowerUnits[[#This Row],[Age]]+1)^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*(PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])^0.5)^2)","v":75557.137734258213},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,(PowerUnits[[#This Row],[Calculated Beg Yr. Value]]-PowerUnits[[#This Row],[Calculated End Yr. Value]])/PowerUnits[[#This Row],[Est. Hours per Year]])","v":18.47791398149921},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$9/PowerUnits[[#This Row],[Est. Hours per Year]])","v":3.3918437890003128},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$10/PowerUnits[[#This Row],[Est. Hours per Year]])","v":5.0877656835004688},{"$f":"SUM(PowerUnits[[#This Row],[Depreciation per Hour]:[Opportunity Cost per Hour]])","v":26.95752345399999},null,"4 wheel drive & crawler "," TRACTORS "," 0.003 "," 2.0 ",16000,null," Farm tractors ","Farm tractors (80-150hp) "," 0.942 "," 0.100 "," 0.0008 "]
["Combine","Combine(SP) ","Combines ",351122,null,10,1500,300,{"$f":"IF(PowerUnits[[#This Row],[List Price]]>1,PowerUnits[[#This Row],[List Price]],IF(C4=\"\",0,PowerUnits[[#This Row],[Beg Yr Value]]/(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2))","v":351122},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,IF(PowerUnits[[#This Row],[Repair Category]]=0,0,(VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*((PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*(PowerUnits[[#This Row],[Tach Hours]]/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE))/PowerUnits[[#This Row],[Est. Hours per Year]]))","v":51.172367492608927},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2)","v":32504.499725150927},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*(PowerUnits[[#This Row],[Age]]+1)^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*(PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])^0.5)^2)","v":21872.905228175277},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,(PowerUnits[[#This Row],[Calculated Beg Yr. Value]]-PowerUnits[[#This Row],[Calculated End Yr. Value]])/PowerUnits[[#This Row],[Est. Hours per Year]])","v":35.438648323252167},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$9/PowerUnits[[#This Row],[Est. Hours per Year]])","v":2.1669666483433954},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$10/PowerUnits[[#This Row],[Est. Hours per Year]])","v":3.2504499725150926},{"$f":"SUM(PowerUnits[[#This Row],[Depreciation per Hour]:[Opportunity Cost per Hour]])","v":40.856064944110656},null,"Combine(SP) "," HARVESTING "," 0.04 "," 2.1 ",3000,null," Farm tractors ","Farm tractors (>150hp) "," 0.976 "," 0.119 "," 0.0019 "]
["Diesel Pump","2 wheel drive & stationary tractor","Farm tractors (80-150hp) ",15750,null,10,2400,800,{"$f":"IF(PowerUnits[[#This Row],[List Price]]>1,PowerUnits[[#This Row],[List Price]],IF(C5=\"\",0,PowerUnits[[#This Row],[Beg Yr Value]]/(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2))","v":15750},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,IF(PowerUnits[[#This Row],[Repair Category]]=0,0,(VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*((PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*(PowerUnits[[#This Row],[Tach Hours]]/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE))/PowerUnits[[#This Row],[Est. Hours per Year]]))","v":0.61740000000000039},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2)","v":5419.2058740783887},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*(PowerUnits[[#This Row],[Age]]+1)^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*(PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])^0.5)^2)","v":5029.265479007121},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,(PowerUnits[[#This Row],[Calculated Beg Yr. Value]]-PowerUnits[[#This Row],[Calculated End Yr. Value]])/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0.48742549383908451},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$9/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0.13548014685195972},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$10/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0.20322022027793957},{"$f":"SUM(PowerUnits[[#This Row],[Depreciation per Hour]:[Opportunity Cost per Hour]])","v":0.82612586096898388},null,"Cotton picker(SP) "," HARVESTING "," 0.11 "," 1.8 ",3000,null," Harvest equipment ","Combines "," 1.132 "," 0.165 "," 0.0079 "]
["Electric Pump","Electric Motor","Farm tractors (<80hp) ",10500,null,5,2400,800,{"$f":"IF(PowerUnits[[#This Row],[List Price]]>1,PowerUnits[[#This Row],[List Price]],IF(C6=\"\",0,PowerUnits[[#This Row],[Beg Yr Value]]/(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2))","v":10500},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,IF(PowerUnits[[#This Row],[Repair Category]]=0,0,(VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*((PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*(PowerUnits[[#This Row],[Tach Hours]]/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE))/PowerUnits[[#This Row],[Est. Hours per Year]]))","v":0.52664587763558968},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2)","v":2509.7936837959542},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*(PowerUnits[[#This Row],[Age]]+1)^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*(PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])^0.5)^2)","v":1897.4542788023984},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,(PowerUnits[[#This Row],[Calculated Beg Yr. Value]]-PowerUnits[[#This Row],[Calculated End Yr. Value]])/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0.76542425624194466},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$9/PowerUnits[[#This Row],[Est. Hours per Year]])","v":6.2744842094898848E-2},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$10/PowerUnits[[#This Row],[Est. Hours per Year]])","v":9.4117263142348279E-2},{"$f":"SUM(PowerUnits[[#This Row],[Depreciation per Hour]:[Opportunity Cost per Hour]])","v":0.92228636147919174},null,"Forage harvester(SP) "," HARVESTING "," 0.03 "," 2.0 ",4000,null," Harvest equipment ","Swathers and all other harvest equipment "," 0.791 "," 0.091 "]
["Diesel Pump for Pipe","2 wheel drive & stationary tractor","Farm tractors (<80hp) ",15750,null,10,2400,800,{"$f":"IF(PowerUnits[[#This Row],[List Price]]>1,PowerUnits[[#This Row],[List Price]],IF(C7=\"\",0,PowerUnits[[#This Row],[Beg Yr Value]]/(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2))","v":15750},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,IF(PowerUnits[[#This Row],[Repair Category]]=0,0,(VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*((PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*(PowerUnits[[#This Row],[Tach Hours]]/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE))/PowerUnits[[#This Row],[Est. Hours per Year]]))","v":0.61740000000000039},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2)","v":2554.9894483430598},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*(PowerUnits[[#This Row],[Age]]+1)^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*(PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])^0.5)^2)","v":1868.7402672069179},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,(PowerUnits[[#This Row],[Calculated Beg Yr. Value]]-PowerUnits[[#This Row],[Calculated End Yr. Value]])/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0.85781147642017741},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$9/PowerUnits[[#This Row],[Est. Hours per Year]])","v":6.3874736208576491E-2},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$10/PowerUnits[[#This Row],[Est. Hours per Year]])","v":9.5812104312864743E-2},{"$f":"SUM(PowerUnits[[#This Row],[Depreciation per Hour]:[Opportunity Cost per Hour]])","v":1.0174983169416187},null,"Windrower(SP) "," HARVESTING "," 0.06 "," 2.0 ",3000,null," Miscellaneousequipment ","Skid-steerloaders and all other vechicles "," 0.786 "," 0.063 "," 0.0033 "]
["Windrower","Forage harvester(SP) ","Swathers and all other harvest equipment ",150309,null,10,2500,120,{"$f":"IF(PowerUnits[[#This Row],[List Price]]>1,PowerUnits[[#This Row],[List Price]],IF(C8=\"\",0,PowerUnits[[#This Row],[Beg Yr Value]]/(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2))","v":150309},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,IF(PowerUnits[[#This Row],[Repair Category]]=0,0,(VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*((PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*(PowerUnits[[#This Row],[Tach Hours]]/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE))/PowerUnits[[#This Row],[Est. Hours per Year]]))","v":23.087462400000035},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2)","v":38064.729666723411},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*(PowerUnits[[#This Row],[Age]]+1)^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*(PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])^0.5)^2)","v":35969.55424476503},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,(PowerUnits[[#This Row],[Calculated Beg Yr. Value]]-PowerUnits[[#This Row],[Calculated End Yr. Value]])/PowerUnits[[#This Row],[Est. Hours per Year]])","v":17.459795182986515},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$9/PowerUnits[[#This Row],[Est. Hours per Year]])","v":6.3441216111205687},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$10/PowerUnits[[#This Row],[Est. Hours per Year]])","v":9.516182416680854},{"$f":"SUM(PowerUnits[[#This Row],[Depreciation per Hour]:[Opportunity Cost per Hour]])","v":33.320099210787937},null,"Electric Motor","See Table 5-5*",0.02,1.5]
["none",null,null,null,null,null,null,null,{"$f":"IF(PowerUnits[[#This Row],[List Price]]>1,PowerUnits[[#This Row],[List Price]],IF(C9=\"\",0,PowerUnits[[#This Row],[Beg Yr Value]]/(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2))","v":0},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,IF(PowerUnits[[#This Row],[Repair Category]]=0,0,(VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*((PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*(PowerUnits[[#This Row],[Tach Hours]]/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE))/PowerUnits[[#This Row],[Est. Hours per Year]]))","v":0},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2)","v":0},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*(PowerUnits[[#This Row],[Age]]+1)^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*(PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])^0.5)^2)","v":0},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,(PowerUnits[[#This Row],[Calculated Beg Yr. Value]]-PowerUnits[[#This Row],[Calculated End Yr. Value]])/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$9/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$10/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0},{"$f":"SUM(PowerUnits[[#This Row],[Depreciation per Hour]:[Opportunity Cost per Hour]])","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"IF(PowerUnits[[#This Row],[List Price]]>1,PowerUnits[[#This Row],[List Price]],IF(C10=\"\",0,PowerUnits[[#This Row],[Beg Yr Value]]/(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2))","v":0},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,IF(PowerUnits[[#This Row],[Repair Category]]=0,0,(VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*((PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*(PowerUnits[[#This Row],[Tach Hours]]/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE))/PowerUnits[[#This Row],[Est. Hours per Year]]))","v":0},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2)","v":0},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*(PowerUnits[[#This Row],[Age]]+1)^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*(PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])^0.5)^2)","v":0},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,(PowerUnits[[#This Row],[Calculated Beg Yr. Value]]-PowerUnits[[#This Row],[Calculated End Yr. Value]])/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$9/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$10/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0},{"$f":"SUM(PowerUnits[[#This Row],[Depreciation per Hour]:[Opportunity Cost per Hour]])","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"IF(PowerUnits[[#This Row],[List Price]]>1,PowerUnits[[#This Row],[List Price]],IF(C11=\"\",0,PowerUnits[[#This Row],[Beg Yr Value]]/(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2))","v":0},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,IF(PowerUnits[[#This Row],[Repair Category]]=0,0,(VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*((PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*(PowerUnits[[#This Row],[Tach Hours]]/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE))/PowerUnits[[#This Row],[Est. Hours per Year]]))","v":0},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2)","v":0},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*(PowerUnits[[#This Row],[Age]]+1)^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*(PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])^0.5)^2)","v":0},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,(PowerUnits[[#This Row],[Calculated Beg Yr. Value]]-PowerUnits[[#This Row],[Calculated End Yr. Value]])/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$9/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$10/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0},{"$f":"SUM(PowerUnits[[#This Row],[Depreciation per Hour]:[Opportunity Cost per Hour]])","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"IF(PowerUnits[[#This Row],[List Price]]>1,PowerUnits[[#This Row],[List Price]],IF(C12=\"\",0,PowerUnits[[#This Row],[Beg Yr Value]]/(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2))","v":0},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,IF(PowerUnits[[#This Row],[Repair Category]]=0,0,(VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*((PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*(PowerUnits[[#This Row],[Tach Hours]]/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE))/PowerUnits[[#This Row],[Est. Hours per Year]]))","v":0},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2)","v":0},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*(PowerUnits[[#This Row],[Age]]+1)^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*(PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])^0.5)^2)","v":0},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,(PowerUnits[[#This Row],[Calculated Beg Yr. Value]]-PowerUnits[[#This Row],[Calculated End Yr. Value]])/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$9/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$10/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0},{"$f":"SUM(PowerUnits[[#This Row],[Depreciation per Hour]:[Opportunity Cost per Hour]])","v":0}]

{"sheet":"Materials","index":3,"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",0.28000000000000003,"pound","pound",1,{"$f":"IF(G2=0,0,D2/G2)","v":0.28000000000000003}]
[2,"Approved adjuvant","Additive",2.5,"acre","acre",1,2.5]
[3,"Crop Oil Concentrate","Additive",8.3000000000000007,"gallon","pint",8,1.0375000000000001]
[4,"MSO","Additive",20,"gallon","ounce",128,0.15625]
[5,"NIS","Additive",11,"gallon","ounce",128,8.59375E-2]
[6,"UAN","Additive",1.3,"gallon","pint",8,0.16250000000000001]
[7,"Aerial Spray","Custom",10,"acre","acre",1,10]
[8,"Bale Lg Sq 1360 lb","Custom",15,"bale","ton",{"$f":"1360/2000","v":0.68},{"$f":"IF(G9=0,0,D9/G9)","v":22.058823529411764}]
[9,"Broadcast Seed","Custom",5,"acre","acre",1,5]
[10,"Chop, Haul, Pack","Custom",10.75,"ton","ton",1,10.75]
[11,"Dry 2 Points Removed","Custom",0.08,"bushel","bushel",1,0.08]
[12,"Haul & Apply Manure","Custom",6,"ton","ton",1,6]
[13,"Haul Beets","Custom",5,"ton","ton",1,5]
[14,"Haul Grain (Dry Beans)","Custom",0.28000000000000003,"cwt","cwt",1,0.28000000000000003]
[15,"Haul Grain (Millet)","Custom",0.24,"cwt","cwt",1,0.24]
[16,"Haul Grain (Sunflower)","Custom",0.3,"cwt","cwt",1,0.3]
[17,"Haul Grain Bushels","Custom",0.11,"bushel","bushel",1,0.11]
[18,"Load Large Square Bales","Custom",2,"bale","ton",{"$f":"1362/2000","v":0.68100000000000005},2.9368575624082229]
[19,"Spray","Custom",7,"acre","acre",1,7]
[20,"10-34-0","Fertilizer",2.2999999999999998,"gallon","gallon",1,2.2999999999999998]
[21,"10-34-0-1Zn","Fertilizer",2.35,"gallon","gallon",1,2.35]
[22,"11-52-0","Fertilizer",0.24,"pound","pound",1,0.24]
[23,"28-0-0","Fertilizer",1.1000000000000001,"gallon","lbs N",3,0.3666666666666667]
[24,"32-0-0","Fertilizer",0.32,"lbs N","lbs N",1,0.32]
[25,"32-0-0 (Applied by Pivot)","Fertilizer",0.32,"lbs N","lbs N",1,0.32]
[26,"32-0-0 (Applied by R2)","Fertilizer",0.32,"lbs N","lbs N",1,0.32]
[27,"46-0-0","Fertilizer",0.36,"lb N","lbs N",1,0.36]
[28,"82-0-0","Fertilizer",0.26,"lb N","lbs N",1,0.26]
[29,"Uncomposted manure","Fertilizer",1,"ton","ton",1,1]
[30,"Copper","Fungicide",3.5,"pint","pint",1,3.5]
[31,"Headline AMP","Fungicide",330,"gallon","ounce",128,2.578125]
[32,"Pea Seed Innoculent","Fungicide",8,"pound","pound",1,8]
[33,"Priaxor","Fungicide",700,"gallon","ounce",128,5.46875]
[34,"Quadris","Fungicide",300,"gallon","ounce",128,2.34375]
[35,"Quilt Xcel","Fungicide",210,"gallon","ounce",128,1.640625]
[36,"Stratego YLD","Fungicide",570,"gallon","ounce",128,4.453125]
[37,"Tilt","Fungicide",100,"gallon","ounce",128,0.78125]
[38,"2,4-D Amine","Herbicide",13,"gallon","pint",8,1.625]
[39,"2,4-D Ester LV4","Herbicide",17,"gallon","pint",8,2.125]
[40,"AAtrex 4L","Herbicide",18,"gallon","quart",4,{"$f":"IF(G41=0,0,D41/G41)","v":4.5}]
[41,"Acuron","Herbicide",60,"gallon","quart",4,15]
[42,"Aim 2EC","Herbicide",190,"quart","ounce",32,5.9375]
[43,"Ally Extra SGW/TOTSOL","Herbicide",9,"ounce","ounce",1,9]
[44,"Armezon Pro","Herbicide",170,"gallon","ounce",128,1.328125]
[45,"Atrazine 4L","Herbicide",14,"gallon","quart",4,3.5]
[46,"Atrazine 90 DF","Herbicide",3.8,"pound","pound",1,3.8]
[47,"Authority First DF","Herbicide",90,"pound","ounce",16,5.625]
[48,"Balance Flexx","Herbicide",5,"ounce","ounce",1,5]
[49,"Basagran","Herbicide",80,"gallon","pint",8,10]
[50,"Beyond","Herbicide",610,"gallon","ounce",128,4.765625]
[51,"Bicep II Magnum","Herbicide",45,"gallon","quart",4,11.25]
[52,"Brox 2EC","Herbicide",34,"gallon","pint",8,4.25]
[53,"Dicamba","Herbicide",44,"gallon","ounce",128,0.34375]
[54,"DiFlexx","Herbicide",220,"gallon","ounce",128,1.71875]
[55,"Distinct","Herbicide",40,"gallon","ounce",128,0.3125]
[56,"Engenia","Herbicide",120,"gallon","ounce",128,0.9375]
[57,"FeXapan","Herbicide",70,"gallon","ounce",128,0.546875]
[58,"Glyphosate w/Surfactant","Herbicide",15,"gallon","ounce",128,0.1171875]
[59,"Gramoxone SL","Herbicide",20,"gallon","pint",8,2.5]
[60,"Huskie","Herbicide",120,"gallon","ounce",128,0.9375]
[61,"Landmaster BW","Herbicide",17,"gallon","ounce",128,0.1328125]
[62,"Laudis","Herbicide",800,"gallon","ounce",128,6.25]
[63,"Lumax EZ","Herbicide",80,"gallon","quart",4,20]
[64,"Outlook","Herbicide",150,"gallon","ounce",128,1.171875]
[65,"Peak","Herbicide",18,"ounce","ounce",1,18]
[66,"Prowl H2O","Herbicide",52,"gallon","pint",8,6.5]
[67,"Pursuit ","Herbicide",480,"gallon","ounce",128,3.75]
[68,"Raptor","Herbicide",610,"gallon","ounce",128,4.765625]
[69,"Roundup WeatherMax","Herbicide",32,"gallon","ounce",128,0.25]
[70,"Rugged","Herbicide",40,"gallon","quart",4,10]
[71,"Select Max","Herbicide",110,"gallon","ounce",128,0.859375]
[72,"Sharpen","Herbicide",870,"gallon","ounce",128,{"$f":"IF(G73=0,0,D73/G73)","v":6.796875}]
[73,"Spartan 4F","Herbicide",270,"gallon","ounce",128,2.109375]
[74,"Spirit","Herbicide",12,"ounce","ounce",1,12]
[75,"Status","Herbicide",4.3,"ounce","ounce",1,4.3]
[76,"Valor XLT","Herbicide",92,"pound","ounce",16,5.75]
[77,"Velpar 75DF","Herbicide",40,"pound","pound",1,40]
[78,"Vida","Herbicide",520,"gallon","ounce",128,4.0625]
[79,"Asana XL","Insecticide",70,"gallon","ounce",128,0.546875]
[80,"Brigade 2EC","Insecticide",90,"gallon","ounce",128,0.703125]
[81,"Capture LFR","Insecticide",300,"gallon","ounce",128,2.34375]
[82,"Lorsban 15 G","Insecticide",2.65,"pound","pound",1,2.65]
[83,"Lorsban 4 E","Insecticide",55,"gallon","pint",8,6.875]
[84,"Lorsban Advanced","Insecticide",55,"gallon","pint",8,6.875]
[85,"Mustang Max EC","Insecticide",180,"gallon","ounce",128,1.40625]
[86,"Regent 4 SC","Insecticide",9.6999999999999993,"ounce","ounce",1,9.6999999999999993]
[87,"Warrior II/Zeon","Insecticide",370,"gallon","ounce",128,2.890625]
[88,"Electricity Fixed","Other",30,"acre","acre",1,30]
[89,"Electricity Usage","Other",0.105,"kw","kw",1,0.105]
[90,"Fence/Water Repairs","Other",260,"circle","acre",130,2]
[91,"Irrigation District O&M Charge","Other",30,"acre","acre",1,30]
[92,"Move Cattle","Other",20,"hour","hour",1,20]
[93,"Twine Large Round","Other",0.7,"bale","ton",{"$f":"1539/2000","v":0.76949999999999996},0.90968161143599735]
[94,"Twine Large Square","Other",1.23,"bale","ton",{"$f":"1362/2000","v":0.68100000000000005},1.8061674008810571]
[95,"Twine Small Square","Other",7.0000000000000007E-2,"bale","ton",{"$f":"60/2000","v":0.03},2.3333333333333335]
[96,"Grass Drill","Rental",15,"acre","acre",1,15]
[97,"Seeder/Packer","Rental",13,"acre","acre",1,13]
[98,"Scouting Dry Beans","Scouting",10,"acre","acre",1,10]
[99,"Scouting Dryland Corn","Scouting",7,"acre","acre",1,7]
[100,"Scouting Dryland Soybeans","Scouting",7,"acre","acre",1,7]
[101,"Scouting Dryland Wheat","Scouting",7,"acre","acre",1,7]
[102,"Scouting Grain Sorghum","Scouting",7,"acre","acre",1,7]
[103,"Scouting Irrigated Corn","Scouting",9,"acre","acre",1,9]
[104,"Scouting Irrigated Soybeans","Scouting",9,"acre","acre",1,{"$f":"IF(G105=0,0,D105/G105)","v":9}]
[105,"Scouting Irrigated Wheat","Scouting",9,"acre","acre",2,4.5]
[106,"Scouting Sugar Beets","Scouting",16,"acre","acre",1,16]
[107,"Alfalfa RR w/Inoculant","Seed",9,"pound","pound",1,9]
[108,"Alfalfa w/Inoculant","Seed",6,"pound","pound",1,6]
[109,"Corn","Seed",190,"bag","k seed",80,2.375]
[110,"Corn Bt, ECB, & RIB","Seed",220,"bag","k seed",80,2.75]
[111,"Corn Bt, ECB, RR2, & RIB","Seed",240,"bag","k seed",80,3]
[112,"Corn Bt, ECB, RW, & RIB","Seed",250,"bag","k seed",80,3.125]
[113,"Corn Bt, ECB, RW, RR2, & RIB","Seed",270,"bag","k seed",80,3.375]
[114,"Corn RR2","Seed",220,"bag","k seed",80,2.75]
[115,"Corn SmartStax RIB Complete ","Seed",300,"bag","k seed",80,3.75]
[116,"Cover Crop","Seed",15,"acre","acre",1,15]
[117,"Cover Crop Legume","Seed",30,"acre","acre",1,30]
[118,"Edible Beans","Seed",92,"cwt","cwt",1,92]
[119,"Grass Seed","Seed",75,"acre","acre",1,75]
[120,"Millet","Seed",0.45,"pound","pound",1,0.45]
[121,"Oats","Seed",11,"bushel","bushel",1,11]
[122,"Peas","Seed",18,"bushel","bushel",1,18]
[123,"RR2 Soybeans","Seed",50,"bag","bag",1,50]
[124,"RR2 Soybeans Treated","Seed",62,"bag","bag",1,62]
[125,"RR2 Soybeans Xtend","Seed",65,"bag","bag",1,65]
[126,"RR2 Soybeans Xtend Treated","Seed",77,"bag","bag",1,77]
[127,"Sorghum Safened/Insect","Seed",3,"pound","pound",1,3]
[128,"Sorghum Sudan","Seed",0.9,"pound","pound",1,0.9]
[129,"Sorghum Sudan (Treated)","Seed",1.1000000000000001,"pound","pound",1,1.1000000000000001]
[130,"Sorghum Sudan Brown (Treated)","Seed",1.4,"pound","pound",1,1.4]
[131,"Sorghum Sudan Brown Midrib","Seed",1.2,"pound","pound",1,1.2]
[132,"Sugar Beets RR Poncho","Seed",180,"acre","acre",1,180]
[133,"Sunflower Clearfield","Seed",360,"bag","thousand",250,1.44]
[134,"Wheat","Seed",0.1,"pound","pound",1,0.1]
[135,"Wheat (Certified and Treated)","Seed",0.23,"pound","pound",1,0.23]

{"sheet":"Operations","index":4,"n_rows":101,"n_cols":41,"rows_kept":101,"cut":false,"hidden":false,"merged":[[0,36,1,38],[15,36,18,38]]}
["Op Name","Unit","Repair Category","Depreciation Category","List Price","Begin Yr. Value","Age","Annual Use","Units per Hour","Labor Factor","Power Source","Diesel Use per Hour","Kw Use per Hour","Calc List Price","Repairs per Unit","Calc Beg Yr. Value","Calc End Yr. Value","Depreciation per Unit","TIH per Unit","Opportunity Cost per Unit","Ownership Cost per Unit",null,"Machine","Catogory","RF1","RF2","Estimated Life",null,null," Equipment type ","Machine"," C1 "," C2 "," C3 ",null,null,"Table 5-5. Average Annual Maintenance Costs for Sprinkler Irrigation Systems",null,null,null,"Power Unit"]
["Aerial Spray","Custom",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E2>1,Operations!$E2,IF(Operations!$D2=0,0,Operations!$F2/(VLOOKUP(Operations!$D2,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D2,ImpDepLookup,3,FALSE)*Operations!$G2^0.5-VLOOKUP(Operations!$D2,ImpDepLookup,4,FALSE)*(Operations!$G2*(Operations!$G2*Operations!$H2/Operations!$I2)^0.5))^2))","v":0},{"$f":"IF(Operations!$C2=\"\",0,(((Operations!$G2+1)*Operations!$H2/Operations!$I2/1000)^VLOOKUP(Operations!$C2,ImpRepairFac[],4,FALSE)-(Operations!$G2*Operations!$H2/Operations!$I2/1000)^VLOOKUP(Operations!$C2,ImpRepairFac[],4,FALSE))*Operations!$N2*VLOOKUP(Operations!$C2,ImpRepairFac[],3,FALSE)/Operations!$H2)","v":0},{"$f":"IF(Operations!$N2=0,0,Operations!$N2*(VLOOKUP(Operations!$D2,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D2,ImpDepLookup,3,FALSE)*Operations!$G2^0.5-VLOOKUP(Operations!$D2,ImpDepLookup,4,FALSE)*(Operations!$G2*Operations!$H2/Operations!$I2)^0.5)^2)","v":0},{"$f":"IF(Operations!$N2=0,0,Operations!$N2*(VLOOKUP(Operations!$D2,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D2,ImpDepLookup,3,FALSE)*(Operations!$G2+1)^0.5-VLOOKUP(Operations!$D2,ImpDepLookup,4,FALSE)*(Operations!$G2*Operations!$H2/Operations!$I2)^0.5)^2)","v":0},{"$f":"IF(Operations!$N2=0,0,IF(Operations!$I2*Operations!$H2=0,0,(Operations!$P2-Operations!$Q2)/(Operations!$H2)))","v":0},{"$f":"IF(Operations!$H2=0,0,Operations!$P2*'General Variables'!$B$9/Operations!$H2)","v":0},{"$f":"IF(Operations!$H2=0,0,Operations!$P2*'General Variables'!$B$10/Operations!$H2)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0},null,"Baler - Large rectangular "," HARVESTING "," 0.10 "," 1.8 ",3000,null,null," Harvest equipment ","Combines "," 1.132 "," 0.165 ",0,null,null,null,null,null,null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":"Large Tractor"}]
["Anhydrous Application","acre","Chisel plow (Coulter)","Manure spreaders and all other miscellaneous equipment ",null,15500,5,500,12,1.1000000000000001,"Medium Tractor",6.3642857142857157,null,{"$f":"IF(Operations!$E3>1,Operations!$E3,IF(Operations!$D3=0,0,Operations!$F3/(VLOOKUP(Operations!$D3,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D3,ImpDepLookup,3,FALSE)*Operations!$G3^0.5-VLOOKUP(Operations!$D3,ImpDepLookup,4,FALSE)*(Operations!$G3*(Operations!$G3*Operations!$H3/Operations!$I3)^0.5))^2))","v":32108.240770255194},{"$f":"IF(Operations!$C3=\"\",0,(((Operations!$G3+1)*Operations!$H3/Operations!$I3/1000)^VLOOKUP(Operations!$C3,ImpRepairFac[],4,FALSE)-(Operations!$G3*Operations!$H3/Operations!$I3/1000)^VLOOKUP(Operations!$C3,ImpRepairFac[],4,FALSE))*Operations!$N3*VLOOKUP(Operations!$C3,ImpRepairFac[],3,FALSE)/Operations!$H3)","v":0.58161831141852816},{"$f":"IF(Operations!$N3=0,0,Operations!$N3*(VLOOKUP(Operations!$D3,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D3,ImpDepLookup,3,FALSE)*Operations!$G3^0.5-VLOOKUP(Operations!$D3,ImpDepLookup,4,FALSE)*(Operations!$G3*Operations!$H3/Operations!$I3)^0.5)^2)","v":15500},{"$f":"IF(Operations!$N3=0,0,Operations!$N3*(VLOOKUP(Operations!$D3,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D3,ImpDepLookup,3,FALSE)*(Operations!$G3+1)^0.5-VLOOKUP(Operations!$D3,ImpDepLookup,4,FALSE)*(Operations!$G3*Operations!$H3/Operations!$I3)^0.5)^2)","v":14461.04177392678},{"$f":"IF(Operations!$N3=0,0,IF(Operations!$I3*Operations!$H3=0,0,(Operations!$P3-Operations!$Q3)/(Operations!$H3)))","v":2.0779164521464408},{"$f":"IF(Operations!$H3=0,0,Operations!$P3*'General Variables'!$B$9/Operations!$H3)","v":0.62},{"$f":"IF(Operations!$H3=0,0,Operations!$P3*'General Variables'!$B$10/Operations!$H3)","v":0.93},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":3.6279164521464411},null,"Baler - Large round "," HARVESTING "," 0.43 "," 1.8 ",1500,null,null," Harvest equipment ","Mowers "," 0.756 "," 0.067 ",null,null,null,"System Type","Life-yrs","Maintenance, % of capital cost",null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":"Medium Tractor"}]
["Bale Small Square","Ton","Baler - Rectangular ","Balers ",24555,null,5,1250,4,1.1000000000000001,"Medium Tractor",3.5,null,{"$f":"IF(Operations!$E4>1,Operations!$E4,IF(Operations!$D4=0,0,Operations!$F4/(VLOOKUP(Operations!$D4,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D4,ImpDepLookup,3,FALSE)*Operations!$G4^0.5-VLOOKUP(Operations!$D4,ImpDepLookup,4,FALSE)*(Operations!$G4*(Operations!$G4*Operations!$H4/Operations!$I4)^0.5))^2))","v":24555},{"$f":"IF(Operations!$C4=\"\",0,(((Operations!$G4+1)*Operations!$H4/Operations!$I4/1000)^VLOOKUP(Operations!$C4,ImpRepairFac[],4,FALSE)-(Operations!$G4*Operations!$H4/Operations!$I4/1000)^VLOOKUP(Operations!$C4,ImpRepairFac[],4,FALSE))*Operations!$N4*VLOOKUP(Operations!$C4,ImpRepairFac[],3,FALSE)/Operations!$H4)","v":3.9188138082955746},{"$f":"IF(Operations!$N4=0,0,Operations!$N4*(VLOOKUP(Operations!$D4,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D4,ImpDepLookup,3,FALSE)*Operations!$G4^0.5-VLOOKUP(Operations!$D4,ImpDepLookup,4,FALSE)*(Operations!$G4*Operations!$H4/Operations!$I4)^0.5)^2)","v":9627.3465432332359},{"$f":"IF(Operations!$N4=0,0,Operations!$N4*(VLOOKUP(Operations!$D4,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D4,ImpDepLookup,3,FALSE)*(Operations!$G4+1)^0.5-VLOOKUP(Operations!$D4,ImpDepLookup,4,FALSE)*(Operations!$G4*Operations!$H4/Operations!$I4)^0.5)^2)","v":8975.9087899990172},{"$f":"IF(Operations!$N4=0,0,IF(Operations!$I4*Operations!$H4=0,0,(Operations!$P4-Operations!$Q4)/(Operations!$H4)))","v":0.52115020258737499},{"$f":"IF(Operations!$H4=0,0,Operations!$P4*'General Variables'!$B$9/Operations!$H4)","v":0.15403754469173178},{"$f":"IF(Operations!$H4=0,0,Operations!$P4*'General Variables'!$B$10/Operations!$H4)","v":0.23105631703759763},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.90624406431670446},null,"Baler - Rectangular "," HARVESTING "," 0.23 "," 1.8 ",2000,null,null," Harvest equipment ","Balers "," 0.852 "," 0.101 ",null,null,null,"Hand move lateral",15,2,null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":"Combine"}]
["Cart","bushel","Wagon - Forage ","Manure spreaders and all other miscellaneous equipment ",42000,null,5,{"$f":"2000*220","v":440000},{"$f":"7*220","v":1540},1.1000000000000001,"Medium Tractor",3,null,{"$f":"IF(Operations!$E5>1,Operations!$E5,IF(Operations!$D5=0,0,Operations!$F5/(VLOOKUP(Operations!$D5,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D5,ImpDepLookup,3,FALSE)*Operations!$G5^0.5-VLOOKUP(Operations!$D5,ImpDepLookup,4,FALSE)*(Operations!$G5*(Operations!$G5*Operations!$H5/Operations!$I5)^0.5))^2))","v":42000},{"$f":"IF(Operations!$C5=\"\",0,(((Operations!$G5+1)*Operations!$H5/Operations!$I5/1000)^VLOOKUP(Operations!$C5,ImpRepairFac[],4,FALSE)-(Operations!$G5*Operations!$H5/Operations!$I5/1000)^VLOOKUP(Operations!$C5,ImpRepairFac[],4,FALSE))*Operations!$N5*VLOOKUP(Operations!$C5,ImpRepairFac[],3,FALSE)/Operations!$H5)","v":9.1538023280057779E-3},{"$f":"IF(Operations!$N5=0,0,Operations!$N5*(VLOOKUP(Operations!$D5,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D5,ImpDepLookup,3,FALSE)*Operations!$G5^0.5-VLOOKUP(Operations!$D5,ImpDepLookup,4,FALSE)*(Operations!$G5*Operations!$H5/Operations!$I5)^0.5)^2)","v":20275.168753657814},{"$f":"IF(Operations!$N5=0,0,Operations!$N5*(VLOOKUP(Operations!$D5,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D5,ImpDepLookup,3,FALSE)*(Operations!$G5+1)^0.5-VLOOKUP(Operations!$D5,ImpDepLookup,4,FALSE)*(Operations!$G5*Operations!$H5/Operations!$I5)^0.5)^2)","v":18916.133052907138},{"$f":"IF(Operations!$N5=0,0,IF(Operations!$I5*Operations!$H5=0,0,(Operations!$P5-Operations!$Q5)/(Operations!$H5)))","v":3.0887175017060807E-3},{"$f":"IF(Operations!$H5=0,0,Operations!$P5*'General Variables'!$B$9/Operations!$H5)","v":9.2159857971171888E-4},{"$f":"IF(Operations!$H5=0,0,Operations!$P5*'General Variables'!$B$10/Operations!$H5)","v":1.3823978695675782E-3},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":5.3927139509853776E-3},null,"Bean puller-windrower "," MISCELLANEOUS "," 0.20 "," 1.6 ",2000,null,null," Harvest equipment ","Swathers and all other harvest equipment "," 0.791 "," 0.091 ",null,null,null,"End tow lateral",10,3,null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":"Diesel Pump"}]
["Chisel","acre","Chisel plow (Coulter)","Disks and all other tillage equipment ",59791,null,5,2000,11.092436974789917,1.1000000000000001,"Medium Tractor",8.2638655462184882,null,{"$f":"IF(Operations!$E6>1,Operations!$E6,IF(Operations!$D6=0,0,Operations!$F6/(VLOOKUP(Operations!$D6,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D6,ImpDepLookup,3,FALSE)*Operations!$G6^0.5-VLOOKUP(Operations!$D6,ImpDepLookup,4,FALSE)*(Operations!$G6*(Operations!$G6*Operations!$H6/Operations!$I6)^0.5))^2))","v":59791},{"$f":"IF(Operations!$C6=\"\",0,(((Operations!$G6+1)*Operations!$H6/Operations!$I6/1000)^VLOOKUP(Operations!$C6,ImpRepairFac[],4,FALSE)-(Operations!$G6*Operations!$H6/Operations!$I6/1000)^VLOOKUP(Operations!$C6,ImpRepairFac[],4,FALSE))*Operations!$N6*VLOOKUP(Operations!$C6,ImpRepairFac[],3,FALSE)/Operations!$H6)","v":2.1052193857193342},{"$f":"IF(Operations!$N6=0,0,Operations!$N6*(VLOOKUP(Operations!$D6,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D6,ImpDepLookup,3,FALSE)*Operations!$G6^0.5-VLOOKUP(Operations!$D6,ImpDepLookup,4,FALSE)*(Operations!$G6*Operations!$H6/Operations!$I6)^0.5)^2)","v":24877.059309423916},{"$f":"IF(Operations!$N6=0,0,Operations!$N6*(VLOOKUP(Operations!$D6,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D6,ImpDepLookup,3,FALSE)*(Operations!$G6+1)^0.5-VLOOKUP(Operations!$D6,ImpDepLookup,4,FALSE)*(Operations!$G6*Operations!$H6/Operations!$I6)^0.5)^2)","v":23099.17784486898},{"$f":"IF(Operations!$N6=0,0,IF(Operations!$I6*Operations!$H6=0,0,(Operations!$P6-Operations!$Q6)/(Operations!$H6)))","v":0.88894073227746773},{"$f":"IF(Operations!$H6=0,0,Operations!$P6*'General Variables'!$B$9/Operations!$H6)","v":0.24877059309423916},{"$f":"IF(Operations!$H6=0,0,Operations!$P6*'General Variables'!$B$10/Operations!$H6)","v":0.37315588964135871},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.5108672150130655},null,"Beet topper "," MISCELLANEOUS "," 0.28 "," 1.4 ",1200,null,null," Tillage equipment ","Plows "," 0.738 "," 0.051 ",null,null,null,"Side roll lateral",15,2,null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":"Electric Pump"}]
["Chop Silage","Custom",null,null,null,null,null,null,"",null,null,"",null,{"$f":"IF(Operations!$E7>1,Operations!$E7,IF(Operations!$D7=0,0,Operations!$F7/(VLOOKUP(Operations!$D7,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D7,ImpDepLookup,3,FALSE)*Operations!$G7^0.5-VLOOKUP(Operations!$D7,ImpDepLookup,4,FALSE)*(Operations!$G7*(Operations!$G7*Operations!$H7/Operations!$I7)^0.5))^2))","v":0},{"$f":"IF(Operations!$C7=\"\",0,(((Operations!$G7+1)*Operations!$H7/Operations!$I7/1000)^VLOOKUP(Operations!$C7,ImpRepairFac[],4,FALSE)-(Operations!$G7*Operations!$H7/Operations!$I7/1000)^VLOOKUP(Operations!$C7,ImpRepairFac[],4,FALSE))*Operations!$N7*VLOOKUP(Operations!$C7,ImpRepairFac[],3,FALSE)/Operations!$H7)","v":0},{"$f":"IF(Operations!$N7=0,0,Operations!$N7*(VLOOKUP(Operations!$D7,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D7,ImpDepLookup,3,FALSE)*Operations!$G7^0.5-VLOOKUP(Operations!$D7,ImpDepLookup,4,FALSE)*(Operations!$G7*Operations!$H7/Operations!$I7)^0.5)^2)","v":0},{"$f":"IF(Operations!$N7=0,0,Operations!$N7*(VLOOKUP(Operations!$D7,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D7,ImpDepLookup,3,FALSE)*(Operations!$G7+1)^0.5-VLOOKUP(Operations!$D7,ImpDepLookup,4,FALSE)*(Operations!$G7*Operations!$H7/Operations!$I7)^0.5)^2)","v":0},{"$f":"IF(Operations!$N7=0,0,IF(Operations!$I7*Operations!$H7=0,0,(Operations!$P7-Operations!$Q7)/(Operations!$H7)))","v":0},{"$f":"IF(Operations!$H7=0,0,Operations!$P7*'General Variables'!$B$9/Operations!$H7)","v":0},{"$f":"IF(Operations!$H7=0,0,Operations!$P7*'General Variables'!$B$10/Operations!$H7)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0},null,"Chisel plow (Coulter)"," TILLAGE&PLANTING "," 0.28 "," 1.4 ",2000,null,null," Tillage equipment ","Disks and all other tillage equipment "," 0.891 "," 0.110 ",null,null,null,"Lateral",10,6,null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":"Diesel Pump for Pipe"}]
["Chop Stalks","acre","Stalk chopper ","Swathers and all other harvest equipment ",19971,null,5,500,12.336448598130842,1.1000000000000001,"Medium Tractor",5.736448598130842,null,{"$f":"IF(Operations!$E8>1,Operations!$E8,IF(Operations!$D8=0,0,Operations!$F8/(VLOOKUP(Operations!$D8,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D8,ImpDepLookup,3,FALSE)*Operations!$G8^0.5-VLOOKUP(Operations!$D8,ImpDepLookup,4,FALSE)*(Operations!$G8*(Operations!$G8*Operations!$H8/Operations!$I8)^0.5))^2))","v":19971},{"$f":"IF(Operations!$C8=\"\",0,(((Operations!$G8+1)*Operations!$H8/Operations!$I8/1000)^VLOOKUP(Operations!$C8,ImpRepairFac[],4,FALSE)-(Operations!$G8*Operations!$H8/Operations!$I8/1000)^VLOOKUP(Operations!$C8,ImpRepairFac[],4,FALSE))*Operations!$N8*VLOOKUP(Operations!$C8,ImpRepairFac[],3,FALSE)/Operations!$H8)","v":0.34802376535807844},{"$f":"IF(Operations!$N8=0,0,Operations!$N8*(VLOOKUP(Operations!$D8,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D8,ImpDepLookup,3,FALSE)*Operations!$G8^0.5-VLOOKUP(Operations!$D8,ImpDepLookup,4,FALSE)*(Operations!$G8*Operations!$H8/Operations!$I8)^0.5)^2)","v":6893.5334981906362},{"$f":"IF(Operations!$N8=0,0,Operations!$N8*(VLOOKUP(Operations!$D8,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D8,ImpDepLookup,3,FALSE)*(Operations!$G8+1)^0.5-VLOOKUP(Operations!$D8,ImpDepLookup,4,FALSE)*(Operations!$G8*Operations!$H8/Operations!$I8)^0.5)^2)","v":6445.3118798171308},{"$f":"IF(Operations!$N8=0,0,IF(Operations!$I8*Operations!$H8=0,0,(Operations!$P8-Operations!$Q8)/(Operations!$H8)))","v":0.89644323674701076},{"$f":"IF(Operations!$H8=0,0,Operations!$P8*'General Variables'!$B$9/Operations!$H8)","v":0.27574133992762545},{"$f":"IF(Operations!$H8=0,0,Operations!$P8*'General Variables'!$B$10/Operations!$H8)","v":0.41361200989143815},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.5857965865660744},null,"Combine "," HARVESTING "," 0.12 "," 2.3 ",2000,null,null," Miscellaneousequipment ","Skid-steerloaders and all other vechicles "," 0.786 "," 0.063 ",0,null,null,"Traveling gun",15,6,null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":"Windrower"}]
["Combine Dryland Corn","acre","Combine ","Combines ",53013,null,5,1000,7,1.1000000000000001,"Combine",10.5,null,{"$f":"IF(Operations!$E9>1,Operations!$E9,IF(Operations!$D9=0,0,Operations!$F9/(VLOOKUP(Operations!$D9,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D9,ImpDepLookup,3,FALSE)*Operations!$G9^0.5-VLOOKUP(Operations!$D9,ImpDepLookup,4,FALSE)*(Operations!$G9*(Operations!$G9*Operations!$H9/Operations!$I9)^0.5))^2))","v":53013},{"$f":"IF(Operations!$C9=\"\",0,(((Operations!$G9+1)*Operations!$H9/Operations!$I9/1000)^VLOOKUP(Operations!$C9,ImpRepairFac[],4,FALSE)-(Operations!$G9*Operations!$H9/Operations!$I9/1000)^VLOOKUP(Operations!$C9,ImpRepairFac[],4,FALSE))*Operations!$N9*VLOOKUP(Operations!$C9,ImpRepairFac[],3,FALSE)/Operations!$H9)","v":1.5285189204172938},{"$f":"IF(Operations!$N9=0,0,Operations!$N9*(VLOOKUP(Operations!$D9,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D9,ImpDepLookup,3,FALSE)*Operations!$G9^0.5-VLOOKUP(Operations!$D9,ImpDepLookup,4,FALSE)*(Operations!$G9*Operations!$H9/Operations!$I9)^0.5)^2)","v":30866.471820036684},{"$f":"IF(Operations!$N9=0,0,Operations!$N9*(VLOOKUP(Operations!$D9,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D9,ImpDepLookup,3,FALSE)*(Operations!$G9+1)^0.5-VLOOKUP(Operations!$D9,ImpDepLookup,4,FALSE)*(Operations!$G9*Operations!$H9/Operations!$I9)^0.5)^2)","v":28083.245073305457},{"$f":"IF(Operations!$N9=0,0,IF(Operations!$I9*Operations!$H9=0,0,(Operations!$P9-Operations!$Q9)/(Operations!$H9)))","v":2.7832267467312266},{"$f":"IF(Operations!$H9=0,0,Operations!$P9*'General Variables'!$B$9/Operations!$H9)","v":0.61732943640073368},{"$f":"IF(Operations!$H9=0,0,Operations!$P9*'General Variables'!$B$10/Operations!$H9)","v":0.92599415460110046},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":4.3265503377330603},null,"Corn picker-sheller "," HARVESTING "," 0.14 "," 2.3 ",2000,null,null," Miscellaneousequipment ","Planters "," 0.883 "," 0.078 ",null,null,null,"Center Pivot",15,6,null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":"none"}]
["Combine Dryland SB","acre","Combine ","Combines ",32435,null,5,1000,6.5,1.1000000000000001,"Combine",10.5,null,{"$f":"IF(Operations!$E10>1,Operations!$E10,IF(Operations!$D10=0,0,Operations!$F10/(VLOOKUP(Operations!$D10,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D10,ImpDepLookup,3,FALSE)*Operations!$G10^0.5-VLOOKUP(Operations!$D10,ImpDepLookup,4,FALSE)*(Operations!$G10*(Operations!$G10*Operations!$H10/Operations!$I10)^0.5))^2))","v":32435},{"$f":"IF(Operations!$C10=\"\",0,(((Operations!$G10+1)*Operations!$H10/Operations!$I10/1000)^VLOOKUP(Operations!$C10,ImpRepairFac[],4,FALSE)-(Operations!$G10*Operations!$H10/Operations!$I10/1000)^VLOOKUP(Operations!$C10,ImpRepairFac[],4,FALSE))*Operations!$N10*VLOOKUP(Operations!$C10,ImpRepairFac[],3,FALSE)/Operations!$H10)","v":1.1089886754488505},{"$f":"IF(Operations!$N10=0,0,Operations!$N10*(VLOOKUP(Operations!$D10,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D10,ImpDepLookup,3,FALSE)*Operations!$G10^0.5-VLOOKUP(Operations!$D10,ImpDepLookup,4,FALSE)*(Operations!$G10*Operations!$H10/Operations!$I10)^0.5)^2)","v":18885.066181557162},{"$f":"IF(Operations!$N10=0,0,Operations!$N10*(VLOOKUP(Operations!$D10,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D10,ImpDepLookup,3,FALSE)*(Operations!$G10+1)^0.5-VLOOKUP(Operations!$D10,ImpDepLookup,4,FALSE)*(Operations!$G10*Operations!$H10/Operations!$I10)^0.5)^2)","v":17182.20161003268},{"$f":"IF(Operations!$N10=0,0,IF(Operations!$I10*Operations!$H10=0,0,(Operations!$P10-Operations!$Q10)/(Operations!$H10)))","v":1.7028645715244821},{"$f":"IF(Operations!$H10=0,0,Operations!$P10*'General Variables'!$B$9/Operations!$H10)","v":0.37770132363114323},{"$f":"IF(Operations!$H10=0,0,Operations!$P10*'General Variables'!$B$10/Operations!$H10)","v":0.56655198544671481},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.6471178806023401},null,"Cultivator - Field "," TILLAGE&PLANTING "," 0.27 "," 1.4 ",2000,null,null," Miscellaneous equipment ","Manure spreaders and all other miscellaneous equipment "," 0.943 "," 0.111 ",null,null,null,"Center Pivot w/corner",15,6,null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":""}]
["Combine Dryland SG","acre","Combine ","Combines ",32435,null,5,1000,6.5,1.1000000000000001,"Combine",10.5,null,{"$f":"IF(Operations!$E11>1,Operations!$E11,IF(Operations!$D11=0,0,Operations!$F11/(VLOOKUP(Operations!$D11,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D11,ImpDepLookup,3,FALSE)*Operations!$G11^0.5-VLOOKUP(Operations!$D11,ImpDepLookup,4,FALSE)*(Operations!$G11*(Operations!$G11*Operations!$H11/Operations!$I11)^0.5))^2))","v":32435},{"$f":"IF(Operations!$C11=\"\",0,(((Operations!$G11+1)*Operations!$H11/Operations!$I11/1000)^VLOOKUP(Operations!$C11,ImpRepairFac[],4,FALSE)-(Operations!$G11*Operations!$H11/Operations!$I11/1000)^VLOOKUP(Operations!$C11,ImpRepairFac[],4,FALSE))*Operations!$N11*VLOOKUP(Operations!$C11,ImpRepairFac[],3,FALSE)/Operations!$H11)","v":1.1089886754488505},{"$f":"IF(Operations!$N11=0,0,Operations!$N11*(VLOOKUP(Operations!$D11,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D11,ImpDepLookup,3,FALSE)*Operations!$G11^0.5-VLOOKUP(Operations!$D11,ImpDepLookup,4,FALSE)*(Operations!$G11*Operations!$H11/Operations!$I11)^0.5)^2)","v":18885.066181557162},{"$f":"IF(Operations!$N11=0,0,Operations!$N11*(VLOOKUP(Operations!$D11,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D11,ImpDepLookup,3,FALSE)*(Operations!$G11+1)^0.5-VLOOKUP(Operations!$D11,ImpDepLookup,4,FALSE)*(Operations!$G11*Operations!$H11/Operations!$I11)^0.5)^2)","v":17182.20161003268},{"$f":"IF(Operations!$N11=0,0,IF(Operations!$I11*Operations!$H11=0,0,(Operations!$P11-Operations!$Q11)/(Operations!$H11)))","v":1.7028645715244821},{"$f":"IF(Operations!$H11=0,0,Operations!$P11*'General Variables'!$B$9/Operations!$H11)","v":0.37770132363114323},{"$f":"IF(Operations!$H11=0,0,Operations!$P11*'General Variables'!$B$10/Operations!$H11)","v":0.56655198544671481},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.6471178806023401},null,"Cultivator - Row crop "," TILLAGE&PLANTING "," 0.17 "," 2.2 ",2000,null,null,"Center Pivot","Pivots"," 0.891 "," 0.110 ",null,null,null,"Linear move with ditch",15,6,null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":""}]
["Combine Irr Corn","acre","Combine ","Combines ",53013,null,5,1000,7,1.1000000000000001,"Combine",10.5,null,{"$f":"IF(Operations!$E12>1,Operations!$E12,IF(Operations!$D12=0,0,Operations!$F12/(VLOOKUP(Operations!$D12,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D12,ImpDepLookup,3,FALSE)*Operations!$G12^0.5-VLOOKUP(Operations!$D12,ImpDepLookup,4,FALSE)*(Operations!$G12*(Operations!$G12*Operations!$H12/Operations!$I12)^0.5))^2))","v":53013},{"$f":"IF(Operations!$C12=\"\",0,(((Operations!$G12+1)*Operations!$H12/Operations!$I12/1000)^VLOOKUP(Operations!$C12,ImpRepairFac[],4,FALSE)-(Operations!$G12*Operations!$H12/Operations!$I12/1000)^VLOOKUP(Operations!$C12,ImpRepairFac[],4,FALSE))*Operations!$N12*VLOOKUP(Operations!$C12,ImpRepairFac[],3,FALSE)/Operations!$H12)","v":1.5285189204172938},{"$f":"IF(Operations!$N12=0,0,Operations!$N12*(VLOOKUP(Operations!$D12,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D12,ImpDepLookup,3,FALSE)*Operations!$G12^0.5-VLOOKUP(Operations!$D12,ImpDepLookup,4,FALSE)*(Operations!$G12*Operations!$H12/Operations!$I12)^0.5)^2)","v":30866.471820036684},{"$f":"IF(Operations!$N12=0,0,Operations!$N12*(VLOOKUP(Operations!$D12,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D12,ImpDepLookup,3,FALSE)*(Operations!$G12+1)^0.5-VLOOKUP(Operations!$D12,ImpDepLookup,4,FALSE)*(Operations!$G12*Operations!$H12/Operations!$I12)^0.5)^2)","v":28083.245073305457},{"$f":"IF(Operations!$N12=0,0,IF(Operations!$I12*Operations!$H12=0,0,(Operations!$P12-Operations!$Q12)/(Operations!$H12)))","v":2.7832267467312266},{"$f":"IF(Operations!$H12=0,0,Operations!$P12*'General Variables'!$B$9/Operations!$H12)","v":0.61732943640073368},{"$f":"IF(Operations!$H12=0,0,Operations!$P12*'General Variables'!$B$10/Operations!$H12)","v":0.92599415460110046},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":4.3265503377330603},null,"Disk - Heavy-duty "," TILLAGE&PLANTING "," 0.18 "," 1.7 ",2000,null,null,null,null,null,null,null,null,null,"Linear move with pipe",15,6]
["Combine Irr Dry Beans","acre","Combine ","Combines ",32435,null,5,1000,5,1.1000000000000001,"Combine",10.5,null,{"$f":"IF(Operations!$E13>1,Operations!$E13,IF(Operations!$D13=0,0,Operations!$F13/(VLOOKUP(Operations!$D13,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D13,ImpDepLookup,3,FALSE)*Operations!$G13^0.5-VLOOKUP(Operations!$D13,ImpDepLookup,4,FALSE)*(Operations!$G13*(Operations!$G13*Operations!$H13/Operations!$I13)^0.5))^2))","v":32435},{"$f":"IF(Operations!$C13=\"\",0,(((Operations!$G13+1)*Operations!$H13/Operations!$I13/1000)^VLOOKUP(Operations!$C13,ImpRepairFac[],4,FALSE)-(Operations!$G13*Operations!$H13/Operations!$I13/1000)^VLOOKUP(Operations!$C13,ImpRepairFac[],4,FALSE))*Operations!$N13*VLOOKUP(Operations!$C13,ImpRepairFac[],3,FALSE)/Operations!$H13)","v":2.0276678800693633},{"$f":"IF(Operations!$N13=0,0,Operations!$N13*(VLOOKUP(Operations!$D13,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D13,ImpDepLookup,3,FALSE)*Operations!$G13^0.5-VLOOKUP(Operations!$D13,ImpDepLookup,4,FALSE)*(Operations!$G13*Operations!$H13/Operations!$I13)^0.5)^2)","v":18885.066181557162},{"$f":"IF(Operations!$N13=0,0,Operations!$N13*(VLOOKUP(Operations!$D13,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D13,ImpDepLookup,3,FALSE)*(Operations!$G13+1)^0.5-VLOOKUP(Operations!$D13,ImpDepLookup,4,FALSE)*(Operations!$G13*Operations!$H13/Operations!$I13)^0.5)^2)","v":17182.20161003268},{"$f":"IF(Operations!$N13=0,0,IF(Operations!$I13*Operations!$H13=0,0,(Operations!$P13-Operations!$Q13)/(Operations!$H13)))","v":1.7028645715244821},{"$f":"IF(Operations!$H13=0,0,Operations!$P13*'General Variables'!$B$9/Operations!$H13)","v":0.37770132363114323},{"$f":"IF(Operations!$H13=0,0,Operations!$P13*'General Variables'!$B$10/Operations!$H13)","v":0.56655198544671481},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.6471178806023401},null,"Diskharrow - Tandem "," TILLAGE&PLANTING "," 0.18 "," 1.7 ",2000,null,null,null,null,null,null,null,null,null,"Portable solid set",15,2]
["Combine Irr SB","acre","Combine ","Combines ",32435,null,5,1000,6,1.1000000000000001,"Combine",10.5,null,{"$f":"IF(Operations!$E14>1,Operations!$E14,IF(Operations!$D14=0,0,Operations!$F14/(VLOOKUP(Operations!$D14,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D14,ImpDepLookup,3,FALSE)*Operations!$G14^0.5-VLOOKUP(Operations!$D14,ImpDepLookup,4,FALSE)*(Operations!$G14*(Operations!$G14*Operations!$H14/Operations!$I14)^0.5))^2))","v":32435},{"$f":"IF(Operations!$C14=\"\",0,(((Operations!$G14+1)*Operations!$H14/Operations!$I14/1000)^VLOOKUP(Operations!$C14,ImpRepairFac[],4,FALSE)-(Operations!$G14*Operations!$H14/Operations!$I14/1000)^VLOOKUP(Operations!$C14,ImpRepairFac[],4,FALSE))*Operations!$N14*VLOOKUP(Operations!$C14,ImpRepairFac[],3,FALSE)/Operations!$H14)","v":1.333152881566253},{"$f":"IF(Operations!$N14=0,0,Operations!$N14*(VLOOKUP(Operations!$D14,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D14,ImpDepLookup,3,FALSE)*Operations!$G14^0.5-VLOOKUP(Operations!$D14,ImpDepLookup,4,FALSE)*(Operations!$G14*Operations!$H14/Operations!$I14)^0.5)^2)","v":18885.066181557162},{"$f":"IF(Operations!$N14=0,0,Operations!$N14*(VLOOKUP(Operations!$D14,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D14,ImpDepLookup,3,FALSE)*(Operations!$G14+1)^0.5-VLOOKUP(Operations!$D14,ImpDepLookup,4,FALSE)*(Operations!$G14*Operations!$H14/Operations!$I14)^0.5)^2)","v":17182.20161003268},{"$f":"IF(Operations!$N14=0,0,IF(Operations!$I14*Operations!$H14=0,0,(Operations!$P14-Operations!$Q14)/(Operations!$H14)))","v":1.7028645715244821},{"$f":"IF(Operations!$H14=0,0,Operations!$P14*'General Variables'!$B$9/Operations!$H14)","v":0.37770132363114323},{"$f":"IF(Operations!$H14=0,0,Operations!$P14*'General Variables'!$B$10/Operations!$H14)","v":0.56655198544671481},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.6471178806023401},null,"Drill - Grain "," TILLAGE&PLANTING "," 0.32 "," 2.1 ",1500,null,null,null,null,null,null,null,null,null,"Permanent solid set",20,1]
["Combine Irr SG","acre","Combine ","Combines ",32435,null,5,1000,6.5,1.1000000000000001,"Combine",10.5,null,{"$f":"IF(Operations!$E15>1,Operations!$E15,IF(Operations!$D15=0,0,Operations!$F15/(VLOOKUP(Operations!$D15,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D15,ImpDepLookup,3,FALSE)*Operations!$G15^0.5-VLOOKUP(Operations!$D15,ImpDepLookup,4,FALSE)*(Operations!$G15*(Operations!$G15*Operations!$H15/Operations!$I15)^0.5))^2))","v":32435},{"$f":"IF(Operations!$C15=\"\",0,(((Operations!$G15+1)*Operations!$H15/Operations!$I15/1000)^VLOOKUP(Operations!$C15,ImpRepairFac[],4,FALSE)-(Operations!$G15*Operations!$H15/Operations!$I15/1000)^VLOOKUP(Operations!$C15,ImpRepairFac[],4,FALSE))*Operations!$N15*VLOOKUP(Operations!$C15,ImpRepairFac[],3,FALSE)/Operations!$H15)","v":1.1089886754488505},{"$f":"IF(Operations!$N15=0,0,Operations!$N15*(VLOOKUP(Operations!$D15,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D15,ImpDepLookup,3,FALSE)*Operations!$G15^0.5-VLOOKUP(Operations!$D15,ImpDepLookup,4,FALSE)*(Operations!$G15*Operations!$H15/Operations!$I15)^0.5)^2)","v":18885.066181557162},{"$f":"IF(Operations!$N15=0,0,Operations!$N15*(VLOOKUP(Operations!$D15,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D15,ImpDepLookup,3,FALSE)*(Operations!$G15+1)^0.5-VLOOKUP(Operations!$D15,ImpDepLookup,4,FALSE)*(Operations!$G15*Operations!$H15/Operations!$I15)^0.5)^2)","v":17182.20161003268},{"$f":"IF(Operations!$N15=0,0,IF(Operations!$I15*Operations!$H15=0,0,(Operations!$P15-Operations!$Q15)/(Operations!$H15)))","v":1.7028645715244821},{"$f":"IF(Operations!$H15=0,0,Operations!$P15*'General Variables'!$B$9/Operations!$H15)","v":0.37770132363114323},{"$f":"IF(Operations!$H15=0,0,Operations!$P15*'General Variables'!$B$10/Operations!$H15)","v":0.56655198544671481},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.6471178806023401},null,"Fertilizer spreader "," MISCELLANEOUS "," 0.63 "," 1.3 ",1200,null,null,null,null,null,null,null,null,null,"Orchard hose-pull",15,3]
["Combine Irrigated Dry Beans with Draper Flex Platform","acre","Combine ","Combines ",32435,null,5,1000,5,1.1000000000000001,"Combine",10.5,null,{"$f":"IF(Operations!$E16>1,Operations!$E16,IF(Operations!$D16=0,0,Operations!$F16/(VLOOKUP(Operations!$D16,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D16,ImpDepLookup,3,FALSE)*Operations!$G16^0.5-VLOOKUP(Operations!$D16,ImpDepLookup,4,FALSE)*(Operations!$G16*(Operations!$G16*Operations!$H16/Operations!$I16)^0.5))^2))","v":32435},{"$f":"IF(Operations!$C16=\"\",0,(((Operations!$G16+1)*Operations!$H16/Operations!$I16/1000)^VLOOKUP(Operations!$C16,ImpRepairFac[],4,FALSE)-(Operations!$G16*Operations!$H16/Operations!$I16/1000)^VLOOKUP(Operations!$C16,ImpRepairFac[],4,FALSE))*Operations!$N16*VLOOKUP(Operations!$C16,ImpRepairFac[],3,FALSE)/Operations!$H16)","v":2.0276678800693633},{"$f":"IF(Operations!$N16=0,0,Operations!$N16*(VLOOKUP(Operations!$D16,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D16,ImpDepLookup,3,FALSE)*Operations!$G16^0.5-VLOOKUP(Operations!$D16,ImpDepLookup,4,FALSE)*(Operations!$G16*Operations!$H16/Operations!$I16)^0.5)^2)","v":18885.066181557162},{"$f":"IF(Operations!$N16=0,0,Operations!$N16*(VLOOKUP(Operations!$D16,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D16,ImpDepLookup,3,FALSE)*(Operations!$G16+1)^0.5-VLOOKUP(Operations!$D16,ImpDepLookup,4,FALSE)*(Operations!$G16*Operations!$H16/Operations!$I16)^0.5)^2)","v":17182.20161003268},{"$f":"IF(Operations!$N16=0,0,IF(Operations!$I16*Operations!$H16=0,0,(Operations!$P16-Operations!$Q16)/(Operations!$H16)))","v":1.7028645715244821},{"$f":"IF(Operations!$H16=0,0,Operations!$P16*'General Variables'!$B$9/Operations!$H16)","v":0.37770132363114323},{"$f":"IF(Operations!$H16=0,0,Operations!$P16*'General Variables'!$B$10/Operations!$H16)","v":0.56655198544671481},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.6471178806023401},null,"Forage blower "," MISCELLANEOUS "," 0.22 "," 1.8 ",1500,null,null,null,null,null,null,null,null,null,"From \"Selection of Irrigation Methods for Agriculture\" by C.M. Burt, A.J. Clemmens, R.Bliesner, J.L. Merriam, and L. Hardy. ©2000 by American Society of Civil Engineers, 1801 Alexander Bell Drive, Reston, Virginia, 20191-4400. page 112"]
["Combine Small Grain","acre","Combine ","Combines ",32435,15000,5,1000,7,1.1000000000000001,"Combine",10.468032786885246,null,{"$f":"IF(Operations!$E17>1,Operations!$E17,IF(Operations!$D17=0,0,Operations!$F17/(VLOOKUP(Operations!$D17,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D17,ImpDepLookup,3,FALSE)*Operations!$G17^0.5-VLOOKUP(Operations!$D17,ImpDepLookup,4,FALSE)*(Operations!$G17*(Operations!$G17*Operations!$H17/Operations!$I17)^0.5))^2))","v":32435},{"$f":"IF(Operations!$C17=\"\",0,(((Operations!$G17+1)*Operations!$H17/Operations!$I17/1000)^VLOOKUP(Operations!$C17,ImpRepairFac[],4,FALSE)-(Operations!$G17*Operations!$H17/Operations!$I17/1000)^VLOOKUP(Operations!$C17,ImpRepairFac[],4,FALSE))*Operations!$N17*VLOOKUP(Operations!$C17,ImpRepairFac[],3,FALSE)/Operations!$H17)","v":0.93519535177663804},{"$f":"IF(Operations!$N17=0,0,Operations!$N17*(VLOOKUP(Operations!$D17,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D17,ImpDepLookup,3,FALSE)*Operations!$G17^0.5-VLOOKUP(Operations!$D17,ImpDepLookup,4,FALSE)*(Operations!$G17*Operations!$H17/Operations!$I17)^0.5)^2)","v":18885.066181557162},{"$f":"IF(Operations!$N17=0,0,Operations!$N17*(VLOOKUP(Operations!$D17,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D17,ImpDepLookup,3,FALSE)*(Operations!$G17+1)^0.5-VLOOKUP(Operations!$D17,ImpDepLookup,4,FALSE)*(Operations!$G17*Operations!$H17/Operations!$I17)^0.5)^2)","v":17182.20161003268},{"$f":"IF(Operations!$N17=0,0,IF(Operations!$I17*Operations!$H17=0,0,(Operations!$P17-Operations!$Q17)/(Operations!$H17)))","v":1.7028645715244821},{"$f":"IF(Operations!$H17=0,0,Operations!$P17*'General Variables'!$B$9/Operations!$H17)","v":0.37770132363114323},{"$f":"IF(Operations!$H17=0,0,Operations!$P17*'General Variables'!$B$10/Operations!$H17)","v":0.56655198544671481},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.6471178806023401},null,"Forage harvester "," HARVESTING "," 0.15 "," 1.6 ",2500]
["Combine Sunflowers","acre","Combine ","Combines ",53013,null,5,1000,7,1.1000000000000001,"Combine",10.5,null,{"$f":"IF(Operations!$E18>1,Operations!$E18,IF(Operations!$D18=0,0,Operations!$F18/(VLOOKUP(Operations!$D18,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D18,ImpDepLookup,3,FALSE)*Operations!$G18^0.5-VLOOKUP(Operations!$D18,ImpDepLookup,4,FALSE)*(Operations!$G18*(Operations!$G18*Operations!$H18/Operations!$I18)^0.5))^2))","v":53013},{"$f":"IF(Operations!$C18=\"\",0,(((Operations!$G18+1)*Operations!$H18/Operations!$I18/1000)^VLOOKUP(Operations!$C18,ImpRepairFac[],4,FALSE)-(Operations!$G18*Operations!$H18/Operations!$I18/1000)^VLOOKUP(Operations!$C18,ImpRepairFac[],4,FALSE))*Operations!$N18*VLOOKUP(Operations!$C18,ImpRepairFac[],3,FALSE)/Operations!$H18)","v":1.5285189204172938},{"$f":"IF(Operations!$N18=0,0,Operations!$N18*(VLOOKUP(Operations!$D18,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D18,ImpDepLookup,3,FALSE)*Operations!$G18^0.5-VLOOKUP(Operations!$D18,ImpDepLookup,4,FALSE)*(Operations!$G18*Operations!$H18/Operations!$I18)^0.5)^2)","v":30866.471820036684},{"$f":"IF(Operations!$N18=0,0,Operations!$N18*(VLOOKUP(Operations!$D18,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D18,ImpDepLookup,3,FALSE)*(Operations!$G18+1)^0.5-VLOOKUP(Operations!$D18,ImpDepLookup,4,FALSE)*(Operations!$G18*Operations!$H18/Operations!$I18)^0.5)^2)","v":28083.245073305457},{"$f":"IF(Operations!$N18=0,0,IF(Operations!$I18*Operations!$H18=0,0,(Operations!$P18-Operations!$Q18)/(Operations!$H18)))","v":2.7832267467312266},{"$f":"IF(Operations!$H18=0,0,Operations!$P18*'General Variables'!$B$9/Operations!$H18)","v":0.61732943640073368},{"$f":"IF(Operations!$H18=0,0,Operations!$P18*'General Variables'!$B$10/Operations!$H18)","v":0.92599415460110046},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":4.3265503377330603},null,"Harrow - Spring tooth "," TILLAGE&PLANTING "," 0.27 "," 1.4 ",2000]
["Corrugate","acre","Cultivator - Field ","Disks and all other tillage equipment ",30000,null,5,300,7.0212765957446823,1.1000000000000001,"Medium Tractor",4.3882978723404262,null,{"$f":"IF(Operations!$E19>1,Operations!$E19,IF(Operations!$D19=0,0,Operations!$F19/(VLOOKUP(Operations!$D19,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D19,ImpDepLookup,3,FALSE)*Operations!$G19^0.5-VLOOKUP(Operations!$D19,ImpDepLookup,4,FALSE)*(Operations!$G19*(Operations!$G19*Operations!$H19/Operations!$I19)^0.5))^2))","v":30000},{"$f":"IF(Operations!$C19=\"\",0,(((Operations!$G19+1)*Operations!$H19/Operations!$I19/1000)^VLOOKUP(Operations!$C19,ImpRepairFac[],4,FALSE)-(Operations!$G19*Operations!$H19/Operations!$I19/1000)^VLOOKUP(Operations!$C19,ImpRepairFac[],4,FALSE))*Operations!$N19*VLOOKUP(Operations!$C19,ImpRepairFac[],3,FALSE)/Operations!$H19)","v":0.90464935457763429},{"$f":"IF(Operations!$N19=0,0,Operations!$N19*(VLOOKUP(Operations!$D19,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D19,ImpDepLookup,3,FALSE)*Operations!$G19^0.5-VLOOKUP(Operations!$D19,ImpDepLookup,4,FALSE)*(Operations!$G19*Operations!$H19/Operations!$I19)^0.5)^2)","v":12482.008651514734},{"$f":"IF(Operations!$N19=0,0,Operations!$N19*(VLOOKUP(Operations!$D19,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D19,ImpDepLookup,3,FALSE)*(Operations!$G19+1)^0.5-VLOOKUP(Operations!$D19,ImpDepLookup,4,FALSE)*(Operations!$G19*Operations!$H19/Operations!$I19)^0.5)^2)","v":11589.960618589243},{"$f":"IF(Operations!$N19=0,0,IF(Operations!$I19*Operations!$H19=0,0,(Operations!$P19-Operations!$Q19)/(Operations!$H19)))","v":2.9734934430849718},{"$f":"IF(Operations!$H19=0,0,Operations!$P19*'General Variables'!$B$9/Operations!$H19)","v":0.83213391010098225},{"$f":"IF(Operations!$H19=0,0,Operations!$P19*'General Variables'!$B$10/Operations!$H19)","v":1.2482008651514733},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":5.0538282183374275},null,"Mower "," HARVESTING "," 0.46 "," 1.7 ",2000]
["Disk","acre","Disk - Heavy-duty ","Disks and all other tillage equipment ",44962,null,5,2000,10.90909090909091,1.1000000000000001,"Large Tractor",8.290909090909091,null,{"$f":"IF(Operations!$E20>1,Operations!$E20,IF(Operations!$D20=0,0,Operations!$F20/(VLOOKUP(Operations!$D20,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D20,ImpDepLookup,3,FALSE)*Operations!$G20^0.5-VLOOKUP(Operations!$D20,ImpDepLookup,4,FALSE)*(Operations!$G20*(Operations!$G20*Operations!$H20/Operations!$I20)^0.5))^2))","v":44962},{"$f":"IF(Operations!$C20=\"\",0,(((Operations!$G20+1)*Operations!$H20/Operations!$I20/1000)^VLOOKUP(Operations!$C20,ImpRepairFac[],4,FALSE)-(Operations!$G20*Operations!$H20/Operations!$I20/1000)^VLOOKUP(Operations!$C20,ImpRepairFac[],4,FALSE))*Operations!$N20*VLOOKUP(Operations!$C20,ImpRepairFac[],3,FALSE)/Operations!$H20)","v":1.2681644588399577},{"$f":"IF(Operations!$N20=0,0,Operations!$N20*(VLOOKUP(Operations!$D20,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D20,ImpDepLookup,3,FALSE)*Operations!$G20^0.5-VLOOKUP(Operations!$D20,ImpDepLookup,4,FALSE)*(Operations!$G20*Operations!$H20/Operations!$I20)^0.5)^2)","v":18707.202432980182},{"$f":"IF(Operations!$N20=0,0,Operations!$N20*(VLOOKUP(Operations!$D20,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D20,ImpDepLookup,3,FALSE)*(Operations!$G20+1)^0.5-VLOOKUP(Operations!$D20,ImpDepLookup,4,FALSE)*(Operations!$G20*Operations!$H20/Operations!$I20)^0.5)^2)","v":17370.260311100319},{"$f":"IF(Operations!$N20=0,0,IF(Operations!$I20*Operations!$H20=0,0,(Operations!$P20-Operations!$Q20)/(Operations!$H20)))","v":0.66847106093993169},{"$f":"IF(Operations!$H20=0,0,Operations!$P20*'General Variables'!$B$9/Operations!$H20)","v":0.18707202432980183},{"$f":"IF(Operations!$H20=0,0,Operations!$P20*'General Variables'!$B$10/Operations!$H20)","v":0.28060803649470273},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.1361511217644362},null,"Mower(rotary) "," HARVESTING "," 0.44 "," 2.0 ",2000]
["Ditch Irrigation","acre-inch",null,null,null,null,5,1000,1.8,0.1,"none",0,null,{"$f":"IF(Operations!$E21>1,Operations!$E21,IF(Operations!$D21=0,0,Operations!$F21/(VLOOKUP(Operations!$D21,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D21,ImpDepLookup,3,FALSE)*Operations!$G21^0.5-VLOOKUP(Operations!$D21,ImpDepLookup,4,FALSE)*(Operations!$G21*(Operations!$G21*Operations!$H21/Operations!$I21)^0.5))^2))","v":0},{"$f":"IF(Operations!$C21=\"\",0,(((Operations!$G21+1)*Operations!$H21/Operations!$I21/1000)^VLOOKUP(Operations!$C21,ImpRepairFac[],4,FALSE)-(Operations!$G21*Operations!$H21/Operations!$I21/1000)^VLOOKUP(Operations!$C21,ImpRepairFac[],4,FALSE))*Operations!$N21*VLOOKUP(Operations!$C21,ImpRepairFac[],3,FALSE)/Operations!$H21)","v":0},{"$f":"IF(Operations!$N21=0,0,Operations!$N21*(VLOOKUP(Operations!$D21,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D21,ImpDepLookup,3,FALSE)*Operations!$G21^0.5-VLOOKUP(Operations!$D21,ImpDepLookup,4,FALSE)*(Operations!$G21*Operations!$H21/Operations!$I21)^0.5)^2)","v":0},{"$f":"IF(Operations!$N21=0,0,Operations!$N21*(VLOOKUP(Operations!$D21,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D21,ImpDepLookup,3,FALSE)*(Operations!$G21+1)^0.5-VLOOKUP(Operations!$D21,ImpDepLookup,4,FALSE)*(Operations!$G21*Operations!$H21/Operations!$I21)^0.5)^2)","v":0},{"$f":"IF(Operations!$N21=0,0,IF(Operations!$I21*Operations!$H21=0,0,(Operations!$P21-Operations!$Q21)/(Operations!$H21)))","v":0},{"$f":"IF(Operations!$H21=0,0,Operations!$P21*'General Variables'!$B$9/Operations!$H21)","v":0},{"$f":"IF(Operations!$H21=0,0,Operations!$P21*'General Variables'!$B$10/Operations!$H21)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0},null,"Mower-conditioner "," HARVESTING "," 0.18 "," 1.6 ",2500]
["Double Windrows","acre","Rake - Side delivery ","Swathers and all other harvest equipment ",7403,null,20,300,20,1.1000000000000001,"Medium Tractor",2.1070422535211271,null,{"$f":"IF(Operations!$E22>1,Operations!$E22,IF(Operations!$D22=0,0,Operations!$F22/(VLOOKUP(Operations!$D22,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D22,ImpDepLookup,3,FALSE)*Operations!$G22^0.5-VLOOKUP(Operations!$D22,ImpDepLookup,4,FALSE)*(Operations!$G22*(Operations!$G22*Operations!$H22/Operations!$I22)^0.5))^2))","v":7403},{"$f":"IF(Operations!$C22=\"\",0,(((Operations!$G22+1)*Operations!$H22/Operations!$I22/1000)^VLOOKUP(Operations!$C22,ImpRepairFac[],4,FALSE)-(Operations!$G22*Operations!$H22/Operations!$I22/1000)^VLOOKUP(Operations!$C22,ImpRepairFac[],4,FALSE))*Operations!$N22*VLOOKUP(Operations!$C22,ImpRepairFac[],3,FALSE)/Operations!$H22)","v":5.4964517918680046E-2},{"$f":"IF(Operations!$N22=0,0,Operations!$N22*(VLOOKUP(Operations!$D22,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D22,ImpDepLookup,3,FALSE)*Operations!$G22^0.5-VLOOKUP(Operations!$D22,ImpDepLookup,4,FALSE)*(Operations!$G22*Operations!$H22/Operations!$I22)^0.5)^2)","v":1091.8193410739334},{"$f":"IF(Operations!$N22=0,0,Operations!$N22*(VLOOKUP(Operations!$D22,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D22,ImpDepLookup,3,FALSE)*(Operations!$G22+1)^0.5-VLOOKUP(Operations!$D22,ImpDepLookup,4,FALSE)*(Operations!$G22*Operations!$H22/Operations!$I22)^0.5)^2)","v":1035.4223554538871},{"$f":"IF(Operations!$N22=0,0,IF(Operations!$I22*Operations!$H22=0,0,(Operations!$P22-Operations!$Q22)/(Operations!$H22)))","v":0.18798995206682093},{"$f":"IF(Operations!$H22=0,0,Operations!$P22*'General Variables'!$B$9/Operations!$H22)","v":7.2787956071595564E-2},{"$f":"IF(Operations!$H22=0,0,Operations!$P22*'General Variables'!$B$10/Operations!$H22)","v":0.10918193410739335},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.36995984224580986},null,"Mower-conditioner(rotary) "," HARVESTING "," 0.16 "," 2.0 ",2500]
["Drill","acre","Drill - Grain ","Planters ",66251,null,10,1000,12.5,1.1000000000000001,"Medium Tractor",4.9866666666666672,null,{"$f":"IF(Operations!$E23>1,Operations!$E23,IF(Operations!$D23=0,0,Operations!$F23/(VLOOKUP(Operations!$D23,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D23,ImpDepLookup,3,FALSE)*Operations!$G23^0.5-VLOOKUP(Operations!$D23,ImpDepLookup,4,FALSE)*(Operations!$G23*(Operations!$G23*Operations!$H23/Operations!$I23)^0.5))^2))","v":66251},{"$f":"IF(Operations!$C23=\"\",0,(((Operations!$G23+1)*Operations!$H23/Operations!$I23/1000)^VLOOKUP(Operations!$C23,ImpRepairFac[],4,FALSE)-(Operations!$G23*Operations!$H23/Operations!$I23/1000)^VLOOKUP(Operations!$C23,ImpRepairFac[],4,FALSE))*Operations!$N23*VLOOKUP(Operations!$C23,ImpRepairFac[],3,FALSE)/Operations!$H23)","v":2.9402006574365633},{"$f":"IF(Operations!$N23=0,0,Operations!$N23*(VLOOKUP(Operations!$D23,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D23,ImpDepLookup,3,FALSE)*Operations!$G23^0.5-VLOOKUP(Operations!$D23,ImpDepLookup,4,FALSE)*(Operations!$G23*Operations!$H23/Operations!$I23)^0.5)^2)","v":26827.121899023969},{"$f":"IF(Operations!$N23=0,0,Operations!$N23*(VLOOKUP(Operations!$D23,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D23,ImpDepLookup,3,FALSE)*(Operations!$G23+1)^0.5-VLOOKUP(Operations!$D23,ImpDepLookup,4,FALSE)*(Operations!$G23*Operations!$H23/Operations!$I23)^0.5)^2)","v":25821.629909619121},{"$f":"IF(Operations!$N23=0,0,IF(Operations!$I23*Operations!$H23=0,0,(Operations!$P23-Operations!$Q23)/(Operations!$H23)))","v":1.0054919894048471},{"$f":"IF(Operations!$H23=0,0,Operations!$P23*'General Variables'!$B$9/Operations!$H23)","v":0.5365424379804794},{"$f":"IF(Operations!$H23=0,0,Operations!$P23*'General Variables'!$B$10/Operations!$H23)","v":0.80481365697071905},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.3468480843560453},null,"Mulcher-packer "," TILLAGE&PLANTING "," 0.16 "," 1.3 ",2000]
["Drill w/ Fertilizer","acre","Drill - Grain ","Planters ",66251,null,10,1000,11,1.2,"Medium Tractor",5,null,{"$f":"IF(Operations!$E24>1,Operations!$E24,IF(Operations!$D24=0,0,Operations!$F24/(VLOOKUP(Operations!$D24,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D24,ImpDepLookup,3,FALSE)*Operations!$G24^0.5-VLOOKUP(Operations!$D24,ImpDepLookup,4,FALSE)*(Operations!$G24*(Operations!$G24*Operations!$H24/Operations!$I24)^0.5))^2))","v":66251},{"$f":"IF(Operations!$C24=\"\",0,(((Operations!$G24+1)*Operations!$H24/Operations!$I24/1000)^VLOOKUP(Operations!$C24,ImpRepairFac[],4,FALSE)-(Operations!$G24*Operations!$H24/Operations!$I24/1000)^VLOOKUP(Operations!$C24,ImpRepairFac[],4,FALSE))*Operations!$N24*VLOOKUP(Operations!$C24,ImpRepairFac[],3,FALSE)/Operations!$H24)","v":3.8455933564376088},{"$f":"IF(Operations!$N24=0,0,Operations!$N24*(VLOOKUP(Operations!$D24,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D24,ImpDepLookup,3,FALSE)*Operations!$G24^0.5-VLOOKUP(Operations!$D24,ImpDepLookup,4,FALSE)*(Operations!$G24*Operations!$H24/Operations!$I24)^0.5)^2)","v":26827.121899023969},{"$f":"IF(Operations!$N24=0,0,Operations!$N24*(VLOOKUP(Operations!$D24,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D24,ImpDepLookup,3,FALSE)*(Operations!$G24+1)^0.5-VLOOKUP(Operations!$D24,ImpDepLookup,4,FALSE)*(Operations!$G24*Operations!$H24/Operations!$I24)^0.5)^2)","v":25821.629909619121},{"$f":"IF(Operations!$N24=0,0,IF(Operations!$I24*Operations!$H24=0,0,(Operations!$P24-Operations!$Q24)/(Operations!$H24)))","v":1.0054919894048471},{"$f":"IF(Operations!$H24=0,0,Operations!$P24*'General Variables'!$B$9/Operations!$H24)","v":0.5365424379804794},{"$f":"IF(Operations!$H24=0,0,Operations!$P24*'General Variables'!$B$10/Operations!$H24)","v":0.80481365697071905},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.3468480843560453},null,"Planter - Row crop "," TILLAGE&PLANTING "," 0.32 "," 2.1 ",1500]
["Dry Grain","bushel",null,null,null,null,null,null,"",null,null,"",null,{"$f":"IF(Operations!$E25>1,Operations!$E25,IF(Operations!$D25=0,0,Operations!$F25/(VLOOKUP(Operations!$D25,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D25,ImpDepLookup,3,FALSE)*Operations!$G25^0.5-VLOOKUP(Operations!$D25,ImpDepLookup,4,FALSE)*(Operations!$G25*(Operations!$G25*Operations!$H25/Operations!$I25)^0.5))^2))","v":0},{"$f":"IF(Operations!$C25=\"\",0,(((Operations!$G25+1)*Operations!$H25/Operations!$I25/1000)^VLOOKUP(Operations!$C25,ImpRepairFac[],4,FALSE)-(Operations!$G25*Operations!$H25/Operations!$I25/1000)^VLOOKUP(Operations!$C25,ImpRepairFac[],4,FALSE))*Operations!$N25*VLOOKUP(Operations!$C25,ImpRepairFac[],3,FALSE)/Operations!$H25)","v":0},{"$f":"IF(Operations!$N25=0,0,Operations!$N25*(VLOOKUP(Operations!$D25,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D25,ImpDepLookup,3,FALSE)*Operations!$G25^0.5-VLOOKUP(Operations!$D25,ImpDepLookup,4,FALSE)*(Operations!$G25*Operations!$H25/Operations!$I25)^0.5)^2)","v":0},{"$f":"IF(Operations!$N25=0,0,Operations!$N25*(VLOOKUP(Operations!$D25,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D25,ImpDepLookup,3,FALSE)*(Operations!$G25+1)^0.5-VLOOKUP(Operations!$D25,ImpDepLookup,4,FALSE)*(Operations!$G25*Operations!$H25/Operations!$I25)^0.5)^2)","v":0},{"$f":"IF(Operations!$N25=0,0,IF(Operations!$I25*Operations!$H25=0,0,(Operations!$P25-Operations!$Q25)/(Operations!$H25)))","v":0},{"$f":"IF(Operations!$H25=0,0,Operations!$P25*'General Variables'!$B$9/Operations!$H25)","v":0},{"$f":"IF(Operations!$H25=0,0,Operations!$P25*'General Variables'!$B$10/Operations!$H25)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0},null,"Plow - Moldboard"," TILLAGE&PLANTING "," 0.29 "," 1.8 ",2000]
["Fallow Master","acre","Mulcher-packer ","Disks and all other tillage equipment ",59791,null,5,2000,12.5,1.1000000000000001,"Large Tractor",8.6225806451612925,null,{"$f":"IF(Operations!$E26>1,Operations!$E26,IF(Operations!$D26=0,0,Operations!$F26/(VLOOKUP(Operations!$D26,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D26,ImpDepLookup,3,FALSE)*Operations!$G26^0.5-VLOOKUP(Operations!$D26,ImpDepLookup,4,FALSE)*(Operations!$G26*(Operations!$G26*Operations!$H26/Operations!$I26)^0.5))^2))","v":59791},{"$f":"IF(Operations!$C26=\"\",0,(((Operations!$G26+1)*Operations!$H26/Operations!$I26/1000)^VLOOKUP(Operations!$C26,ImpRepairFac[],4,FALSE)-(Operations!$G26*Operations!$H26/Operations!$I26/1000)^VLOOKUP(Operations!$C26,ImpRepairFac[],4,FALSE))*Operations!$N26*VLOOKUP(Operations!$C26,ImpRepairFac[],3,FALSE)/Operations!$H26)","v":0.95721183790640874},{"$f":"IF(Operations!$N26=0,0,Operations!$N26*(VLOOKUP(Operations!$D26,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D26,ImpDepLookup,3,FALSE)*Operations!$G26^0.5-VLOOKUP(Operations!$D26,ImpDepLookup,4,FALSE)*(Operations!$G26*Operations!$H26/Operations!$I26)^0.5)^2)","v":24877.059309423916},{"$f":"IF(Operations!$N26=0,0,Operations!$N26*(VLOOKUP(Operations!$D26,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D26,ImpDepLookup,3,FALSE)*(Operations!$G26+1)^0.5-VLOOKUP(Operations!$D26,ImpDepLookup,4,FALSE)*(Operations!$G26*Operations!$H26/Operations!$I26)^0.5)^2)","v":23099.17784486898},{"$f":"IF(Operations!$N26=0,0,IF(Operations!$I26*Operations!$H26=0,0,(Operations!$P26-Operations!$Q26)/(Operations!$H26)))","v":0.88894073227746773},{"$f":"IF(Operations!$H26=0,0,Operations!$P26*'General Variables'!$B$9/Operations!$H26)","v":0.24877059309423916},{"$f":"IF(Operations!$H26=0,0,Operations!$P26*'General Variables'!$B$10/Operations!$H26)","v":0.37315588964135871},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.5108672150130655},null,"Potato harvester "," HARVESTING "," 0.19 "," 1.4 ",2500]
["Field Cultivation","acre","Cultivator - Field ","Disks and all other tillage equipment ",59791,null,5,2000,15,1.1000000000000001,"Medium Tractor",8.1967741935483875,null,{"$f":"IF(Operations!$E27>1,Operations!$E27,IF(Operations!$D27=0,0,Operations!$F27/(VLOOKUP(Operations!$D27,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D27,ImpDepLookup,3,FALSE)*Operations!$G27^0.5-VLOOKUP(Operations!$D27,ImpDepLookup,4,FALSE)*(Operations!$G27*(Operations!$G27*Operations!$H27/Operations!$I27)^0.5))^2))","v":59791},{"$f":"IF(Operations!$C27=\"\",0,(((Operations!$G27+1)*Operations!$H27/Operations!$I27/1000)^VLOOKUP(Operations!$C27,ImpRepairFac[],4,FALSE)-(Operations!$G27*Operations!$H27/Operations!$I27/1000)^VLOOKUP(Operations!$C27,ImpRepairFac[],4,FALSE))*Operations!$N27*VLOOKUP(Operations!$C27,ImpRepairFac[],3,FALSE)/Operations!$H27)","v":1.3304945146989438},{"$f":"IF(Operations!$N27=0,0,Operations!$N27*(VLOOKUP(Operations!$D27,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D27,ImpDepLookup,3,FALSE)*Operations!$G27^0.5-VLOOKUP(Operations!$D27,ImpDepLookup,4,FALSE)*(Operations!$G27*Operations!$H27/Operations!$I27)^0.5)^2)","v":24877.059309423916},{"$f":"IF(Operations!$N27=0,0,Operations!$N27*(VLOOKUP(Operations!$D27,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D27,ImpDepLookup,3,FALSE)*(Operations!$G27+1)^0.5-VLOOKUP(Operations!$D27,ImpDepLookup,4,FALSE)*(Operations!$G27*Operations!$H27/Operations!$I27)^0.5)^2)","v":23099.17784486898},{"$f":"IF(Operations!$N27=0,0,IF(Operations!$I27*Operations!$H27=0,0,(Operations!$P27-Operations!$Q27)/(Operations!$H27)))","v":0.88894073227746773},{"$f":"IF(Operations!$H27=0,0,Operations!$P27*'General Variables'!$B$9/Operations!$H27)","v":0.24877059309423916},{"$f":"IF(Operations!$H27=0,0,Operations!$P27*'General Variables'!$B$10/Operations!$H27)","v":0.37315588964135871},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.5108672150130655},null,"Rake - Side delivery "," HARVESTING "," 0.17 "," 1.4 ",2500]
["Grass Drill","acre","Drill - Grain ","Planters ",73000,null,10,1000,9,1.1000000000000001,"Medium Tractor",4.2936802973977706,null,{"$f":"IF(Operations!$E28>1,Operations!$E28,IF(Operations!$D28=0,0,Operations!$F28/(VLOOKUP(Operations!$D28,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D28,ImpDepLookup,3,FALSE)*Operations!$G28^0.5-VLOOKUP(Operations!$D28,ImpDepLookup,4,FALSE)*(Operations!$G28*(Operations!$G28*Operations!$H28/Operations!$I28)^0.5))^2))","v":73000},{"$f":"IF(Operations!$C28=\"\",0,(((Operations!$G28+1)*Operations!$H28/Operations!$I28/1000)^VLOOKUP(Operations!$C28,ImpRepairFac[],4,FALSE)-(Operations!$G28*Operations!$H28/Operations!$I28/1000)^VLOOKUP(Operations!$C28,ImpRepairFac[],4,FALSE))*Operations!$N28*VLOOKUP(Operations!$C28,ImpRepairFac[],3,FALSE)/Operations!$H28)","v":6.4581651991214715},{"$f":"IF(Operations!$N28=0,0,Operations!$N28*(VLOOKUP(Operations!$D28,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D28,ImpDepLookup,3,FALSE)*Operations!$G28^0.5-VLOOKUP(Operations!$D28,ImpDepLookup,4,FALSE)*(Operations!$G28*Operations!$H28/Operations!$I28)^0.5)^2)","v":29560.005111300201},{"$f":"IF(Operations!$N28=0,0,Operations!$N28*(VLOOKUP(Operations!$D28,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D28,ImpDepLookup,3,FALSE)*(Operations!$G28+1)^0.5-VLOOKUP(Operations!$D28,ImpDepLookup,4,FALSE)*(Operations!$G28*Operations!$H28/Operations!$I28)^0.5)^2)","v":28452.083491603084},{"$f":"IF(Operations!$N28=0,0,IF(Operations!$I28*Operations!$H28=0,0,(Operations!$P28-Operations!$Q28)/(Operations!$H28)))","v":1.1079216196971173},{"$f":"IF(Operations!$H28=0,0,Operations!$P28*'General Variables'!$B$9/Operations!$H28)","v":0.59120010222600394},{"$f":"IF(Operations!$H28=0,0,Operations!$P28*'General Variables'!$B$10/Operations!$H28)","v":0.88680015333900597},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.5859218752621271},null,"Roller-packer "," TILLAGE&PLANTING "," 0.16 "," 1.3 ",2000]
["Harrow","acre","Harrow - Spring tooth ","Disks and all other tillage equipment ",null,null,5,1000,18.591549295774648,1.1000000000000001,"Medium Tractor",2.0450704225352112,null,{"$f":"IF(Operations!$E29>1,Operations!$E29,IF(Operations!$D29=0,0,Operations!$F29/(VLOOKUP(Operations!$D29,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D29,ImpDepLookup,3,FALSE)*Operations!$G29^0.5-VLOOKUP(Operations!$D29,ImpDepLookup,4,FALSE)*(Operations!$G29*(Operations!$G29*Operations!$H29/Operations!$I29)^0.5))^2))","v":0},{"$f":"IF(Operations!$C29=\"\",0,(((Operations!$G29+1)*Operations!$H29/Operations!$I29/1000)^VLOOKUP(Operations!$C29,ImpRepairFac[],4,FALSE)-(Operations!$G29*Operations!$H29/Operations!$I29/1000)^VLOOKUP(Operations!$C29,ImpRepairFac[],4,FALSE))*Operations!$N29*VLOOKUP(Operations!$C29,ImpRepairFac[],3,FALSE)/Operations!$H29)","v":0},{"$f":"IF(Operations!$N29=0,0,Operations!$N29*(VLOOKUP(Operations!$D29,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D29,ImpDepLookup,3,FALSE)*Operations!$G29^0.5-VLOOKUP(Operations!$D29,ImpDepLookup,4,FALSE)*(Operations!$G29*Operations!$H29/Operations!$I29)^0.5)^2)","v":0},{"$f":"IF(Operations!$N29=0,0,Operations!$N29*(VLOOKUP(Operations!$D29,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D29,ImpDepLookup,3,FALSE)*(Operations!$G29+1)^0.5-VLOOKUP(Operations!$D29,ImpDepLookup,4,FALSE)*(Operations!$G29*Operations!$H29/Operations!$I29)^0.5)^2)","v":0},{"$f":"IF(Operations!$N29=0,0,IF(Operations!$I29*Operations!$H29=0,0,(Operations!$P29-Operations!$Q29)/(Operations!$H29)))","v":0},{"$f":"IF(Operations!$H29=0,0,Operations!$P29*'General Variables'!$B$9/Operations!$H29)","v":0},{"$f":"IF(Operations!$H29=0,0,Operations!$P29*'General Variables'!$B$10/Operations!$H29)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0},null,"Rotary hoe "," TILLAGE&PLANTING "," 0.23 "," 1.4 ",2000]
["Large Round Bale","ton","Baler - Large round ","Balers ",22417,null,5,1000,10,1.1000000000000001,"Medium Tractor",2.8761467889908259,null,{"$f":"IF(Operations!$E30>1,Operations!$E30,IF(Operations!$D30=0,0,Operations!$F30/(VLOOKUP(Operations!$D30,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D30,ImpDepLookup,3,FALSE)*Operations!$G30^0.5-VLOOKUP(Operations!$D30,ImpDepLookup,4,FALSE)*(Operations!$G30*(Operations!$G30*Operations!$H30/Operations!$I30)^0.5))^2))","v":22417},{"$f":"IF(Operations!$C30=\"\",0,(((Operations!$G30+1)*Operations!$H30/Operations!$I30/1000)^VLOOKUP(Operations!$C30,ImpRepairFac[],4,FALSE)-(Operations!$G30*Operations!$H30/Operations!$I30/1000)^VLOOKUP(Operations!$C30,ImpRepairFac[],4,FALSE))*Operations!$N30*VLOOKUP(Operations!$C30,ImpRepairFac[],3,FALSE)/Operations!$H30)","v":1.0752582330525851},{"$f":"IF(Operations!$N30=0,0,Operations!$N30*(VLOOKUP(Operations!$D30,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D30,ImpDepLookup,3,FALSE)*Operations!$G30^0.5-VLOOKUP(Operations!$D30,ImpDepLookup,4,FALSE)*(Operations!$G30*Operations!$H30/Operations!$I30)^0.5)^2)","v":8789.0949891940309},{"$f":"IF(Operations!$N30=0,0,Operations!$N30*(VLOOKUP(Operations!$D30,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D30,ImpDepLookup,3,FALSE)*(Operations!$G30+1)^0.5-VLOOKUP(Operations!$D30,ImpDepLookup,4,FALSE)*(Operations!$G30*Operations!$H30/Operations!$I30)^0.5)^2)","v":8194.3778189944205},{"$f":"IF(Operations!$N30=0,0,IF(Operations!$I30*Operations!$H30=0,0,(Operations!$P30-Operations!$Q30)/(Operations!$H30)))","v":0.59471717019961035},{"$f":"IF(Operations!$H30=0,0,Operations!$P30*'General Variables'!$B$9/Operations!$H30)","v":0.17578189978388062},{"$f":"IF(Operations!$H30=0,0,Operations!$P30*'General Variables'!$B$10/Operations!$H30)","v":0.26367284967582094},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.034171919659312},null,"Rotary tiller "," TILLAGE&PLANTING "," 0.36 "," 2.0 ",1500]
["Large Square Bale","ton","Baler - Large rectangular ","Balers ",120658,null,5,1000,16,1.1000000000000001,"Medium Tractor",6.1859778597785988,null,{"$f":"IF(Operations!$E31>1,Operations!$E31,IF(Operations!$D31=0,0,Operations!$F31/(VLOOKUP(Operations!$D31,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D31,ImpDepLookup,3,FALSE)*Operations!$G31^0.5-VLOOKUP(Operations!$D31,ImpDepLookup,4,FALSE)*(Operations!$G31*(Operations!$G31*Operations!$H31/Operations!$I31)^0.5))^2))","v":120658},{"$f":"IF(Operations!$C31=\"\",0,(((Operations!$G31+1)*Operations!$H31/Operations!$I31/1000)^VLOOKUP(Operations!$C31,ImpRepairFac[],4,FALSE)-(Operations!$G31*Operations!$H31/Operations!$I31/1000)^VLOOKUP(Operations!$C31,ImpRepairFac[],4,FALSE))*Operations!$N31*VLOOKUP(Operations!$C31,ImpRepairFac[],3,FALSE)/Operations!$H31)","v":0.5775731326188569},{"$f":"IF(Operations!$N31=0,0,Operations!$N31*(VLOOKUP(Operations!$D31,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D31,ImpDepLookup,3,FALSE)*Operations!$G31^0.5-VLOOKUP(Operations!$D31,ImpDepLookup,4,FALSE)*(Operations!$G31*Operations!$H31/Operations!$I31)^0.5)^2)","v":47306.714690019784},{"$f":"IF(Operations!$N31=0,0,Operations!$N31*(VLOOKUP(Operations!$D31,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D31,ImpDepLookup,3,FALSE)*(Operations!$G31+1)^0.5-VLOOKUP(Operations!$D31,ImpDepLookup,4,FALSE)*(Operations!$G31*Operations!$H31/Operations!$I31)^0.5)^2)","v":44105.689382353958},{"$f":"IF(Operations!$N31=0,0,IF(Operations!$I31*Operations!$H31=0,0,(Operations!$P31-Operations!$Q31)/(Operations!$H31)))","v":3.2010253076658266},{"$f":"IF(Operations!$H31=0,0,Operations!$P31*'General Variables'!$B$9/Operations!$H31)","v":0.9461342938003956},{"$f":"IF(Operations!$H31=0,0,Operations!$P31*'General Variables'!$B$10/Operations!$H31)","v":1.4192014407005933},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":5.5663610421668155},null,"Sprayer - Air-carrier "," MISCELLANEOUS "," 0.20 "," 1.6 ",2000]
["Lift Beets","acre","Sugar beet harvester ","Balers ",110000,null,5,1000,6,1.1000000000000001,"Large Tractor",6.1906976744186046,null,{"$f":"IF(Operations!$E32>1,Operations!$E32,IF(Operations!$D32=0,0,Operations!$F32/(VLOOKUP(Operations!$D32,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D32,ImpDepLookup,3,FALSE)*Operations!$G32^0.5-VLOOKUP(Operations!$D32,ImpDepLookup,4,FALSE)*(Operations!$G32*(Operations!$G32*Operations!$H32/Operations!$I32)^0.5))^2))","v":110000},{"$f":"IF(Operations!$C32=\"\",0,(((Operations!$G32+1)*Operations!$H32/Operations!$I32/1000)^VLOOKUP(Operations!$C32,ImpRepairFac[],4,FALSE)-(Operations!$G32*Operations!$H32/Operations!$I32/1000)^VLOOKUP(Operations!$C32,ImpRepairFac[],4,FALSE))*Operations!$N32*VLOOKUP(Operations!$C32,ImpRepairFac[],3,FALSE)/Operations!$H32)","v":13.695388319300086},{"$f":"IF(Operations!$N32=0,0,Operations!$N32*(VLOOKUP(Operations!$D32,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D32,ImpDepLookup,3,FALSE)*Operations!$G32^0.5-VLOOKUP(Operations!$D32,ImpDepLookup,4,FALSE)*(Operations!$G32*Operations!$H32/Operations!$I32)^0.5)^2)","v":43128.003248041372},{"$f":"IF(Operations!$N32=0,0,Operations!$N32*(VLOOKUP(Operations!$D32,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D32,ImpDepLookup,3,FALSE)*(Operations!$G32+1)^0.5-VLOOKUP(Operations!$D32,ImpDepLookup,4,FALSE)*(Operations!$G32*Operations!$H32/Operations!$I32)^0.5)^2)","v":40209.731903884829},{"$f":"IF(Operations!$N32=0,0,IF(Operations!$I32*Operations!$H32=0,0,(Operations!$P32-Operations!$Q32)/(Operations!$H32)))","v":2.9182713441565431},{"$f":"IF(Operations!$H32=0,0,Operations!$P32*'General Variables'!$B$9/Operations!$H32)","v":0.86256006496082749},{"$f":"IF(Operations!$H32=0,0,Operations!$P32*'General Variables'!$B$10/Operations!$H32)","v":1.2938400974412412},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":5.0746715065586123},null,"Sprayer - Boom-type "," MISCELLANEOUS "," 0.41 "," 1.3 ",2500]
["Load Large Square","ton","Wagon - Forage ","Swathers and all other harvest equipment ",4213,null,5,3000,20,1.1000000000000001,"Medium Tractor",4,null,{"$f":"IF(Operations!$E33>1,Operations!$E33,IF(Operations!$D33=0,0,Operations!$F33/(VLOOKUP(Operations!$D33,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D33,ImpDepLookup,3,FALSE)*Operations!$G33^0.5-VLOOKUP(Operations!$D33,ImpDepLookup,4,FALSE)*(Operations!$G33*(Operations!$G33*Operations!$H33/Operations!$I33)^0.5))^2))","v":4213},{"$f":"IF(Operations!$C33=\"\",0,(((Operations!$G33+1)*Operations!$H33/Operations!$I33/1000)^VLOOKUP(Operations!$C33,ImpRepairFac[],4,FALSE)-(Operations!$G33*Operations!$H33/Operations!$I33/1000)^VLOOKUP(Operations!$C33,ImpRepairFac[],4,FALSE))*Operations!$N33*VLOOKUP(Operations!$C33,ImpRepairFac[],3,FALSE)/Operations!$H33)","v":4.8031926473800432E-2},{"$f":"IF(Operations!$N33=0,0,Operations!$N33*(VLOOKUP(Operations!$D33,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D33,ImpDepLookup,3,FALSE)*Operations!$G33^0.5-VLOOKUP(Operations!$D33,ImpDepLookup,4,FALSE)*(Operations!$G33*Operations!$H33/Operations!$I33)^0.5)^2)","v":1454.231467021038},{"$f":"IF(Operations!$N33=0,0,Operations!$N33*(VLOOKUP(Operations!$D33,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D33,ImpDepLookup,3,FALSE)*(Operations!$G33+1)^0.5-VLOOKUP(Operations!$D33,ImpDepLookup,4,FALSE)*(Operations!$G33*Operations!$H33/Operations!$I33)^0.5)^2)","v":1359.6764783771252},{"$f":"IF(Operations!$N33=0,0,IF(Operations!$I33*Operations!$H33=0,0,(Operations!$P33-Operations!$Q33)/(Operations!$H33)))","v":3.151832954797093E-2},{"$f":"IF(Operations!$H33=0,0,Operations!$P33*'General Variables'!$B$9/Operations!$H33)","v":9.6948764468069212E-3},{"$f":"IF(Operations!$H33=0,0,Operations!$P33*'General Variables'!$B$10/Operations!$H33)","v":1.4542314670210381E-2},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":5.5755520664988234E-2},null,"Stalk chopper "," MISCELLANEOUS "," 0.28 "," 1.4 ",1200]
["Move Large Round","ton",null,"Swathers and all other harvest equipment ",4213,null,5,3000,20,1.1000000000000001,"Medium Tractor",4,null,{"$f":"IF(Operations!$E34>1,Operations!$E34,IF(Operations!$D34=0,0,Operations!$F34/(VLOOKUP(Operations!$D34,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D34,ImpDepLookup,3,FALSE)*Operations!$G34^0.5-VLOOKUP(Operations!$D34,ImpDepLookup,4,FALSE)*(Operations!$G34*(Operations!$G34*Operations!$H34/Operations!$I34)^0.5))^2))","v":4213},{"$f":"IF(Operations!$C34=\"\",0,(((Operations!$G34+1)*Operations!$H34/Operations!$I34/1000)^VLOOKUP(Operations!$C34,ImpRepairFac[],4,FALSE)-(Operations!$G34*Operations!$H34/Operations!$I34/1000)^VLOOKUP(Operations!$C34,ImpRepairFac[],4,FALSE))*Operations!$N34*VLOOKUP(Operations!$C34,ImpRepairFac[],3,FALSE)/Operations!$H34)","v":0},{"$f":"IF(Operations!$N34=0,0,Operations!$N34*(VLOOKUP(Operations!$D34,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D34,ImpDepLookup,3,FALSE)*Operations!$G34^0.5-VLOOKUP(Operations!$D34,ImpDepLookup,4,FALSE)*(Operations!$G34*Operations!$H34/Operations!$I34)^0.5)^2)","v":1454.231467021038},{"$f":"IF(Operations!$N34=0,0,Operations!$N34*(VLOOKUP(Operations!$D34,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D34,ImpDepLookup,3,FALSE)*(Operations!$G34+1)^0.5-VLOOKUP(Operations!$D34,ImpDepLookup,4,FALSE)*(Operations!$G34*Operations!$H34/Operations!$I34)^0.5)^2)","v":1359.6764783771252},{"$f":"IF(Operations!$N34=0,0,IF(Operations!$I34*Operations!$H34=0,0,(Operations!$P34-Operations!$Q34)/(Operations!$H34)))","v":3.151832954797093E-2},{"$f":"IF(Operations!$H34=0,0,Operations!$P34*'General Variables'!$B$9/Operations!$H34)","v":9.6948764468069212E-3},{"$f":"IF(Operations!$H34=0,0,Operations!$P34*'General Variables'!$B$10/Operations!$H34)","v":1.4542314670210381E-2},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":5.5755520664988234E-2},null,"Sugar beet harvester "," HARVESTING "," 0.59 "," 1.3 ",1500]
["No-Till Drill","acre","Drill - Grain ","Planters ",66251,null,5,1000,12,1.1000000000000001,"Medium Tractor",6.0699481865284985,null,{"$f":"IF(Operations!$E35>1,Operations!$E35,IF(Operations!$D35=0,0,Operations!$F35/(VLOOKUP(Operations!$D35,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D35,ImpDepLookup,3,FALSE)*Operations!$G35^0.5-VLOOKUP(Operations!$D35,ImpDepLookup,4,FALSE)*(Operations!$G35*(Operations!$G35*Operations!$H35/Operations!$I35)^0.5))^2))","v":66251},{"$f":"IF(Operations!$C35=\"\",0,(((Operations!$G35+1)*Operations!$H35/Operations!$I35/1000)^VLOOKUP(Operations!$C35,ImpRepairFac[],4,FALSE)-(Operations!$G35*Operations!$H35/Operations!$I35/1000)^VLOOKUP(Operations!$C35,ImpRepairFac[],4,FALSE))*Operations!$N35*VLOOKUP(Operations!$C35,ImpRepairFac[],3,FALSE)/Operations!$H35)","v":1.5730622046085332},{"$f":"IF(Operations!$N35=0,0,Operations!$N35*(VLOOKUP(Operations!$D35,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D35,ImpDepLookup,3,FALSE)*Operations!$G35^0.5-VLOOKUP(Operations!$D35,ImpDepLookup,4,FALSE)*(Operations!$G35*Operations!$H35/Operations!$I35)^0.5)^2)","v":33264.303015700767},{"$f":"IF(Operations!$N35=0,0,Operations!$N35*(VLOOKUP(Operations!$D35,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D35,ImpDepLookup,3,FALSE)*(Operations!$G35+1)^0.5-VLOOKUP(Operations!$D35,ImpDepLookup,4,FALSE)*(Operations!$G35*Operations!$H35/Operations!$I35)^0.5)^2)","v":31719.699288547472},{"$f":"IF(Operations!$N35=0,0,IF(Operations!$I35*Operations!$H35=0,0,(Operations!$P35-Operations!$Q35)/(Operations!$H35)))","v":1.5446037271532951},{"$f":"IF(Operations!$H35=0,0,Operations!$P35*'General Variables'!$B$9/Operations!$H35)","v":0.66528606031401538},{"$f":"IF(Operations!$H35=0,0,Operations!$P35*'General Variables'!$B$10/Operations!$H35)","v":0.99792909047102296},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":3.2078188779383332},null,"Wagon "," MISCELLANEOUS "," 0.19 "," 1.3 ",3000]
["Pickett Windrowers","acre","Bean puller-windrower ","Swathers and all other harvest equipment ",32000,null,5,1000,10,1.1000000000000001,"Medium Tractor",6.0734042553191498,null,{"$f":"IF(Operations!$E36>1,Operations!$E36,IF(Operations!$D36=0,0,Operations!$F36/(VLOOKUP(Operations!$D36,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D36,ImpDepLookup,3,FALSE)*Operations!$G36^0.5-VLOOKUP(Operations!$D36,ImpDepLookup,4,FALSE)*(Operations!$G36*(Operations!$G36*Operations!$H36/Operations!$I36)^0.5))^2))","v":32000},{"$f":"IF(Operations!$C36=\"\",0,(((Operations!$G36+1)*Operations!$H36/Operations!$I36/1000)^VLOOKUP(Operations!$C36,ImpRepairFac[],4,FALSE)-(Operations!$G36*Operations!$H36/Operations!$I36/1000)^VLOOKUP(Operations!$C36,ImpRepairFac[],4,FALSE))*Operations!$N36*VLOOKUP(Operations!$C36,ImpRepairFac[],3,FALSE)/Operations!$H36)","v":0.71511152638384856},{"$f":"IF(Operations!$N36=0,0,Operations!$N36*(VLOOKUP(Operations!$D36,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D36,ImpDepLookup,3,FALSE)*Operations!$G36^0.5-VLOOKUP(Operations!$D36,ImpDepLookup,4,FALSE)*(Operations!$G36*Operations!$H36/Operations!$I36)^0.5)^2)","v":11045.669818341614},{"$f":"IF(Operations!$N36=0,0,Operations!$N36*(VLOOKUP(Operations!$D36,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D36,ImpDepLookup,3,FALSE)*(Operations!$G36+1)^0.5-VLOOKUP(Operations!$D36,ImpDepLookup,4,FALSE)*(Operations!$G36*Operations!$H36/Operations!$I36)^0.5)^2)","v":10327.473844782344},{"$f":"IF(Operations!$N36=0,0,IF(Operations!$I36*Operations!$H36=0,0,(Operations!$P36-Operations!$Q36)/(Operations!$H36)))","v":0.71819597355927001},{"$f":"IF(Operations!$H36=0,0,Operations!$P36*'General Variables'!$B$9/Operations!$H36)","v":0.22091339636683227},{"$f":"IF(Operations!$H36=0,0,Operations!$P36*'General Variables'!$B$10/Operations!$H36)","v":0.33137009455024841},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.2704794644763506},null,"Wagon - Forage "," MISCELLANEOUS "," 0.16 "," 1.6 ",2000]
["Pipe D 125' Lift","acre-inch","Hand move lateral","Manure spreaders and all other miscellaneous equipment ",null,7500,10,2600,2.25,{"$f":"5/24","v":0.20833333333333334},"Diesel Pump for Pipe",3.03,null,{"$f":"IF(Operations!$E37>1,Operations!$E37,IF(Operations!$D37=0,0,Operations!$F37/(VLOOKUP(Operations!$D37,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D37,ImpDepLookup,3,FALSE)*Operations!$G37^0.5-VLOOKUP(Operations!$D37,ImpDepLookup,4,FALSE)*(Operations!$G37*(Operations!$G37*Operations!$H37/Operations!$I37)^0.5))^2))","v":21401.127786861911},{"$f":"IF(Operations!$C37=\"\",0,(((Operations!$G37+1)*Operations!$H37/Operations!$I37/1000)^VLOOKUP(Operations!$C37,ImpRepairFac[],4,FALSE)-(Operations!$G37*Operations!$H37/Operations!$I37/1000)^VLOOKUP(Operations!$C37,ImpRepairFac[],4,FALSE))*Operations!$N37*VLOOKUP(Operations!$C37,ImpRepairFac[],3,FALSE)/Operations!$H37)","v":0.19023224699432831},{"$f":"IF(Operations!$N37=0,0,Operations!$N37*(VLOOKUP(Operations!$D37,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D37,ImpDepLookup,3,FALSE)*Operations!$G37^0.5-VLOOKUP(Operations!$D37,ImpDepLookup,4,FALSE)*(Operations!$G37*Operations!$H37/Operations!$I37)^0.5)^2)","v":7500},{"$f":"IF(Operations!$N37=0,0,Operations!$N37*(VLOOKUP(Operations!$D37,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D37,ImpDepLookup,3,FALSE)*(Operations!$G37+1)^0.5-VLOOKUP(Operations!$D37,ImpDepLookup,4,FALSE)*(Operations!$G37*Operations!$H37/Operations!$I37)^0.5)^2)","v":7072.1710320991388},{"$f":"IF(Operations!$N37=0,0,IF(Operations!$I37*Operations!$H37=0,0,(Operations!$P37-Operations!$Q37)/(Operations!$H37)))","v":0.16454960303879279},{"$f":"IF(Operations!$H37=0,0,Operations!$P37*'General Variables'!$B$9/Operations!$H37)","v":5.7692307692307696E-2},{"$f":"IF(Operations!$H37=0,0,Operations!$P37*'General Variables'!$B$10/Operations!$H37)","v":8.6538461538461536E-2},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.30878037226956201},null,"Hand move lateral","See Table 5-5*",0.02,1]
["Pivot D 125' Lift","acre-inch","Center Pivot","Pivots",70000,null,10,{"$f":"130*20","v":2600},1.8,{"$f":"1.5/24","v":6.25E-2},"Diesel Pump",3.34,null,{"$f":"IF(Operations!$E38>1,Operations!$E38,IF(Operations!$D38=0,0,Operations!$F38/(VLOOKUP(Operations!$D38,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D38,ImpDepLookup,3,FALSE)*Operations!$G38^0.5-VLOOKUP(Operations!$D38,ImpDepLookup,4,FALSE)*(Operations!$G38*(Operations!$G38*Operations!$H38/Operations!$I38)^0.5))^2))","v":70000},{"$f":"IF(Operations!$C38=\"\",0,(((Operations!$G38+1)*Operations!$H38/Operations!$I38/1000)^VLOOKUP(Operations!$C38,ImpRepairFac[],4,FALSE)-(Operations!$G38*Operations!$H38/Operations!$I38/1000)^VLOOKUP(Operations!$C38,ImpRepairFac[],4,FALSE))*Operations!$N38*VLOOKUP(Operations!$C38,ImpRepairFac[],3,FALSE)/Operations!$H38)","v":1.6138888888888914},{"$f":"IF(Operations!$N38=0,0,Operations!$N38*(VLOOKUP(Operations!$D38,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D38,ImpDepLookup,3,FALSE)*Operations!$G38^0.5-VLOOKUP(Operations!$D38,ImpDepLookup,4,FALSE)*(Operations!$G38*Operations!$H38/Operations!$I38)^0.5)^2)","v":20650.793313765596},{"$f":"IF(Operations!$N38=0,0,Operations!$N38*(VLOOKUP(Operations!$D38,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D38,ImpDepLookup,3,FALSE)*(Operations!$G38+1)^0.5-VLOOKUP(Operations!$D38,ImpDepLookup,4,FALSE)*(Operations!$G38*Operations!$H38/Operations!$I38)^0.5)^2)","v":19379.93460161742},{"$f":"IF(Operations!$N38=0,0,IF(Operations!$I38*Operations!$H38=0,0,(Operations!$P38-Operations!$Q38)/(Operations!$H38)))","v":0.48879181236468305},{"$f":"IF(Operations!$H38=0,0,Operations!$P38*'General Variables'!$B$9/Operations!$H38)","v":0.15885225625973537},{"$f":"IF(Operations!$H38=0,0,Operations!$P38*'General Variables'!$B$10/Operations!$H38)","v":0.23827838438960303},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.8859224530140215},null,"End tow lateral","See Table 5-5*",0.03,1]
["Pivot D 125' Lift w/fertigation","acre-inch","Center Pivot","Pivots",75000,null,10,{"$f":"130*20","v":2600},1.8,{"$f":"2/24","v":8.3333333333333329E-2},"Diesel Pump",3.34,null,{"$f":"IF(Operations!$E39>1,Operations!$E39,IF(Operations!$D39=0,0,Operations!$F39/(VLOOKUP(Operations!$D39,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D39,ImpDepLookup,3,FALSE)*Operations!$G39^0.5-VLOOKUP(Operations!$D39,ImpDepLookup,4,FALSE)*(Operations!$G39*(Operations!$G39*Operations!$H39/Operations!$I39)^0.5))^2))","v":75000},{"$f":"IF(Operations!$C39=\"\",0,(((Operations!$G39+1)*Operations!$H39/Operations!$I39/1000)^VLOOKUP(Operations!$C39,ImpRepairFac[],4,FALSE)-(Operations!$G39*Operations!$H39/Operations!$I39/1000)^VLOOKUP(Operations!$C39,ImpRepairFac[],4,FALSE))*Operations!$N39*VLOOKUP(Operations!$C39,ImpRepairFac[],3,FALSE)/Operations!$H39)","v":1.7291666666666694},{"$f":"IF(Operations!$N39=0,0,Operations!$N39*(VLOOKUP(Operations!$D39,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D39,ImpDepLookup,3,FALSE)*Operations!$G39^0.5-VLOOKUP(Operations!$D39,ImpDepLookup,4,FALSE)*(Operations!$G39*Operations!$H39/Operations!$I39)^0.5)^2)","v":22125.849979034567},{"$f":"IF(Operations!$N39=0,0,Operations!$N39*(VLOOKUP(Operations!$D39,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D39,ImpDepLookup,3,FALSE)*(Operations!$G39+1)^0.5-VLOOKUP(Operations!$D39,ImpDepLookup,4,FALSE)*(Operations!$G39*Operations!$H39/Operations!$I39)^0.5)^2)","v":20764.215644590095},{"$f":"IF(Operations!$N39=0,0,IF(Operations!$I39*Operations!$H39=0,0,(Operations!$P39-Operations!$Q39)/(Operations!$H39)))","v":0.52370551324787395},{"$f":"IF(Operations!$H39=0,0,Operations!$P39*'General Variables'!$B$9/Operations!$H39)","v":0.17019884599257359},{"$f":"IF(Operations!$H39=0,0,Operations!$P39*'General Variables'!$B$10/Operations!$H39)","v":0.25529826898886038},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.94920262822930801},null,"Side roll lateral","See Table 5-5*",0.02,1]
["Pivot E 125' Lift","acre-inch","Center Pivot","Pivots",70000,null,10,{"$f":"130*20","v":2600},1.8,{"$f":"1.5/24","v":6.25E-2},"Electric Pump",null,47.78,{"$f":"IF(Operations!$E40>1,Operations!$E40,IF(Operations!$D40=0,0,Operations!$F40/(VLOOKUP(Operations!$D40,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D40,ImpDepLookup,3,FALSE)*Operations!$G40^0.5-VLOOKUP(Operations!$D40,ImpDepLookup,4,FALSE)*(Operations!$G40*(Operations!$G40*Operations!$H40/Operations!$I40)^0.5))^2))","v":70000},{"$f":"IF(Operations!$C40=\"\",0,(((Operations!$G40+1)*Operations!$H40/Operations!$I40/1000)^VLOOKUP(Operations!$C40,ImpRepairFac[],4,FALSE)-(Operations!$G40*Operations!$H40/Operations!$I40/1000)^VLOOKUP(Operations!$C40,ImpRepairFac[],4,FALSE))*Operations!$N40*VLOOKUP(Operations!$C40,ImpRepairFac[],3,FALSE)/Operations!$H40)","v":1.6138888888888914},{"$f":"IF(Operations!$N40=0,0,Operations!$N40*(VLOOKUP(Operations!$D40,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D40,ImpDepLookup,3,FALSE)*Operations!$G40^0.5-VLOOKUP(Operations!$D40,ImpDepLookup,4,FALSE)*(Operations!$G40*Operations!$H40/Operations!$I40)^0.5)^2)","v":20650.793313765596},{"$f":"IF(Operations!$N40=0,0,Operations!$N40*(VLOOKUP(Operations!$D40,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D40,ImpDepLookup,3,FALSE)*(Operations!$G40+1)^0.5-VLOOKUP(Operations!$D40,ImpDepLookup,4,FALSE)*(Operations!$G40*Operations!$H40/Operations!$I40)^0.5)^2)","v":19379.93460161742},{"$f":"IF(Operations!$N40=0,0,IF(Operations!$I40*Operations!$H40=0,0,(Operations!$P40-Operations!$Q40)/(Operations!$H40)))","v":0.48879181236468305},{"$f":"IF(Operations!$H40=0,0,Operations!$P40*'General Variables'!$B$9/Operations!$H40)","v":0.15885225625973537},{"$f":"IF(Operations!$H40=0,0,Operations!$P40*'General Variables'!$B$10/Operations!$H40)","v":0.23827838438960303},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.8859224530140215},null,"Lateral","See Table 5-5*",0.06,1]
["Pivot E 125' Lift w/fertigation","acre-inch","Center Pivot","Pivots",75000,null,10,{"$f":"130*20","v":2600},1.8,{"$f":"2/24","v":8.3333333333333329E-2},"Electric Pump",null,47.78,{"$f":"IF(Operations!$E41>1,Operations!$E41,IF(Operations!$D41=0,0,Operations!$F41/(VLOOKUP(Operations!$D41,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D41,ImpDepLookup,3,FALSE)*Operations!$G41^0.5-VLOOKUP(Operations!$D41,ImpDepLookup,4,FALSE)*(Operations!$G41*(Operations!$G41*Operations!$H41/Operations!$I41)^0.5))^2))","v":75000},{"$f":"IF(Operations!$C41=\"\",0,(((Operations!$G41+1)*Operations!$H41/Operations!$I41/1000)^VLOOKUP(Operations!$C41,ImpRepairFac[],4,FALSE)-(Operations!$G41*Operations!$H41/Operations!$I41/1000)^VLOOKUP(Operations!$C41,ImpRepairFac[],4,FALSE))*Operations!$N41*VLOOKUP(Operations!$C41,ImpRepairFac[],3,FALSE)/Operations!$H41)","v":1.7291666666666694},{"$f":"IF(Operations!$N41=0,0,Operations!$N41*(VLOOKUP(Operations!$D41,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D41,ImpDepLookup,3,FALSE)*Operations!$G41^0.5-VLOOKUP(Operations!$D41,ImpDepLookup,4,FALSE)*(Operations!$G41*Operations!$H41/Operations!$I41)^0.5)^2)","v":22125.849979034567},{"$f":"IF(Operations!$N41=0,0,Operations!$N41*(VLOOKUP(Operations!$D41,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D41,ImpDepLookup,3,FALSE)*(Operations!$G41+1)^0.5-VLOOKUP(Operations!$D41,ImpDepLookup,4,FALSE)*(Operations!$G41*Operations!$H41/Operations!$I41)^0.5)^2)","v":20764.215644590095},{"$f":"IF(Operations!$N41=0,0,IF(Operations!$I41*Operations!$H41=0,0,(Operations!$P41-Operations!$Q41)/(Operations!$H41)))","v":0.52370551324787395},{"$f":"IF(Operations!$H41=0,0,Operations!$P41*'General Variables'!$B$9/Operations!$H41)","v":0.17019884599257359},{"$f":"IF(Operations!$H41=0,0,Operations!$P41*'General Variables'!$B$10/Operations!$H41)","v":0.25529826898886038},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.94920262822930801},null,"Traveling gun","See Table 5-5*",0.06,1]
["Plant","acre","Planter - Row crop ","Planters ",72828,null,5,1000,10,1.2,"Medium Tractor",2.73,null,{"$f":"IF(Operations!$E42>1,Operations!$E42,IF(Operations!$D42=0,0,Operations!$F42/(VLOOKUP(Operations!$D42,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D42,ImpDepLookup,3,FALSE)*Operations!$G42^0.5-VLOOKUP(Operations!$D42,ImpDepLookup,4,FALSE)*(Operations!$G42*(Operations!$G42*Operations!$H42/Operations!$I42)^0.5))^2))","v":72828},{"$f":"IF(Operations!$C42=\"\",0,(((Operations!$G42+1)*Operations!$H42/Operations!$I42/1000)^VLOOKUP(Operations!$C42,ImpRepairFac[],4,FALSE)-(Operations!$G42*Operations!$H42/Operations!$I42/1000)^VLOOKUP(Operations!$C42,ImpRepairFac[],4,FALSE))*Operations!$N42*VLOOKUP(Operations!$C42,ImpRepairFac[],3,FALSE)/Operations!$H42)","v":2.5359019569447963},{"$f":"IF(Operations!$N42=0,0,Operations!$N42*(VLOOKUP(Operations!$D42,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D42,ImpDepLookup,3,FALSE)*Operations!$G42^0.5-VLOOKUP(Operations!$D42,ImpDepLookup,4,FALSE)*(Operations!$G42*Operations!$H42/Operations!$I42)^0.5)^2)","v":36566.58254256472},{"$f":"IF(Operations!$N42=0,0,Operations!$N42*(VLOOKUP(Operations!$D42,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D42,ImpDepLookup,3,FALSE)*(Operations!$G42+1)^0.5-VLOOKUP(Operations!$D42,ImpDepLookup,4,FALSE)*(Operations!$G42*Operations!$H42/Operations!$I42)^0.5)^2)","v":34868.639866361795},{"$f":"IF(Operations!$N42=0,0,IF(Operations!$I42*Operations!$H42=0,0,(Operations!$P42-Operations!$Q42)/(Operations!$H42)))","v":1.6979426762029253},{"$f":"IF(Operations!$H42=0,0,Operations!$P42*'General Variables'!$B$9/Operations!$H42)","v":0.73133165085129437},{"$f":"IF(Operations!$H42=0,0,Operations!$P42*'General Variables'!$B$10/Operations!$H42)","v":1.0969974762769417},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":3.5262718033311611},null,"Center Pivot","See Table 5-5*",4.1500000000000002E-2,1]
["Plant Narrow Row","acre","Planter - Row crop ","Planters ",72828,null,5,1000,10,1.2,"Medium Tractor",2.580373831775701,null,{"$f":"IF(Operations!$E43>1,Operations!$E43,IF(Operations!$D43=0,0,Operations!$F43/(VLOOKUP(Operations!$D43,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D43,ImpDepLookup,3,FALSE)*Operations!$G43^0.5-VLOOKUP(Operations!$D43,ImpDepLookup,4,FALSE)*(Operations!$G43*(Operations!$G43*Operations!$H43/Operations!$I43)^0.5))^2))","v":72828},{"$f":"IF(Operations!$C43=\"\",0,(((Operations!$G43+1)*Operations!$H43/Operations!$I43/1000)^VLOOKUP(Operations!$C43,ImpRepairFac[],4,FALSE)-(Operations!$G43*Operations!$H43/Operations!$I43/1000)^VLOOKUP(Operations!$C43,ImpRepairFac[],4,FALSE))*Operations!$N43*VLOOKUP(Operations!$C43,ImpRepairFac[],3,FALSE)/Operations!$H43)","v":2.5359019569447963},{"$f":"IF(Operations!$N43=0,0,Operations!$N43*(VLOOKUP(Operations!$D43,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D43,ImpDepLookup,3,FALSE)*Operations!$G43^0.5-VLOOKUP(Operations!$D43,ImpDepLookup,4,FALSE)*(Operations!$G43*Operations!$H43/Operations!$I43)^0.5)^2)","v":36566.58254256472},{"$f":"IF(Operations!$N43=0,0,Operations!$N43*(VLOOKUP(Operations!$D43,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D43,ImpDepLookup,3,FALSE)*(Operations!$G43+1)^0.5-VLOOKUP(Operations!$D43,ImpDepLookup,4,FALSE)*(Operations!$G43*Operations!$H43/Operations!$I43)^0.5)^2)","v":34868.639866361795},{"$f":"IF(Operations!$N43=0,0,IF(Operations!$I43*Operations!$H43=0,0,(Operations!$P43-Operations!$Q43)/(Operations!$H43)))","v":1.6979426762029253},{"$f":"IF(Operations!$H43=0,0,Operations!$P43*'General Variables'!$B$9/Operations!$H43)","v":0.73133165085129437},{"$f":"IF(Operations!$H43=0,0,Operations!$P43*'General Variables'!$B$10/Operations!$H43)","v":1.0969974762769417},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":3.5262718033311611},null,"Center Pivot w/corner","See Table 5-5*",0.06,1]
["Plant No-Till","acre","Planter - Row crop ","Planters ",126703,null,5,1000,10,1.2,"Medium Tractor",3.38,null,{"$f":"IF(Operations!$E44>1,Operations!$E44,IF(Operations!$D44=0,0,Operations!$F44/(VLOOKUP(Operations!$D44,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D44,ImpDepLookup,3,FALSE)*Operations!$G44^0.5-VLOOKUP(Operations!$D44,ImpDepLookup,4,FALSE)*(Operations!$G44*(Operations!$G44*Operations!$H44/Operations!$I44)^0.5))^2))","v":126703},{"$f":"IF(Operations!$C44=\"\",0,(((Operations!$G44+1)*Operations!$H44/Operations!$I44/1000)^VLOOKUP(Operations!$C44,ImpRepairFac[],4,FALSE)-(Operations!$G44*Operations!$H44/Operations!$I44/1000)^VLOOKUP(Operations!$C44,ImpRepairFac[],4,FALSE))*Operations!$N44*VLOOKUP(Operations!$C44,ImpRepairFac[],3,FALSE)/Operations!$H44)","v":4.4118523871419866},{"$f":"IF(Operations!$N44=0,0,Operations!$N44*(VLOOKUP(Operations!$D44,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D44,ImpDepLookup,3,FALSE)*Operations!$G44^0.5-VLOOKUP(Operations!$D44,ImpDepLookup,4,FALSE)*(Operations!$G44*Operations!$H44/Operations!$I44)^0.5)^2)","v":63616.956498744687},{"$f":"IF(Operations!$N44=0,0,Operations!$N44*(VLOOKUP(Operations!$D44,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D44,ImpDepLookup,3,FALSE)*(Operations!$G44+1)^0.5-VLOOKUP(Operations!$D44,ImpDepLookup,4,FALSE)*(Operations!$G44*Operations!$H44/Operations!$I44)^0.5)^2)","v":60662.949373697462},{"$f":"IF(Operations!$N44=0,0,IF(Operations!$I44*Operations!$H44=0,0,(Operations!$P44-Operations!$Q44)/(Operations!$H44)))","v":2.9540071250472248},{"$f":"IF(Operations!$H44=0,0,Operations!$P44*'General Variables'!$B$9/Operations!$H44)","v":1.2723391299748936},{"$f":"IF(Operations!$H44=0,0,Operations!$P44*'General Variables'!$B$10/Operations!$H44)","v":1.9085086949623404},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":6.1348549499844589},null,"Linear move with ditch","See Table 5-5*",0.06,1]
["Plow","acre","Plow - Moldboard","Plows ",15874,null,5,1000,7.5,1.1000000000000001,"Large Tractor",6,null,{"$f":"IF(Operations!$E45>1,Operations!$E45,IF(Operations!$D45=0,0,Operations!$F45/(VLOOKUP(Operations!$D45,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D45,ImpDepLookup,3,FALSE)*Operations!$G45^0.5-VLOOKUP(Operations!$D45,ImpDepLookup,4,FALSE)*(Operations!$G45*(Operations!$G45*Operations!$H45/Operations!$I45)^0.5))^2))","v":15874},{"$f":"IF(Operations!$C45=\"\",0,(((Operations!$G45+1)*Operations!$H45/Operations!$I45/1000)^VLOOKUP(Operations!$C45,ImpRepairFac[],4,FALSE)-(Operations!$G45*Operations!$H45/Operations!$I45/1000)^VLOOKUP(Operations!$C45,ImpRepairFac[],4,FALSE))*Operations!$N45*VLOOKUP(Operations!$C45,ImpRepairFac[],3,FALSE)/Operations!$H45)","v":0.86186834268163037},{"$f":"IF(Operations!$N45=0,0,Operations!$N45*(VLOOKUP(Operations!$D45,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D45,ImpDepLookup,3,FALSE)*Operations!$G45^0.5-VLOOKUP(Operations!$D45,ImpDepLookup,4,FALSE)*(Operations!$G45*Operations!$H45/Operations!$I45)^0.5)^2)","v":6180.1727806989702},{"$f":"IF(Operations!$N45=0,0,Operations!$N45*(VLOOKUP(Operations!$D45,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D45,ImpDepLookup,3,FALSE)*(Operations!$G45+1)^0.5-VLOOKUP(Operations!$D45,ImpDepLookup,4,FALSE)*(Operations!$G45*Operations!$H45/Operations!$I45)^0.5)^2)","v":5966.4367234806505},{"$f":"IF(Operations!$N45=0,0,IF(Operations!$I45*Operations!$H45=0,0,(Operations!$P45-Operations!$Q45)/(Operations!$H45)))","v":0.21373605721831973},{"$f":"IF(Operations!$H45=0,0,Operations!$P45*'General Variables'!$B$9/Operations!$H45)","v":0.12360345561397941},{"$f":"IF(Operations!$H45=0,0,Operations!$P45*'General Variables'!$B$10/Operations!$H45)","v":0.18540518342096912},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.52274469625326825},null,"Linear move with pipe","See Table 5-5*",0.06,1]
["Ridge Cultivate/Ditch","acre","Cultivator - Row crop ","Disks and all other tillage equipment ",30000,4500,5,1000,12,1.1000000000000001,"Medium Tractor",5.332019704433498,null,{"$f":"IF(Operations!$E46>1,Operations!$E46,IF(Operations!$D46=0,0,Operations!$F46/(VLOOKUP(Operations!$D46,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D46,ImpDepLookup,3,FALSE)*Operations!$G46^0.5-VLOOKUP(Operations!$D46,ImpDepLookup,4,FALSE)*(Operations!$G46*(Operations!$G46*Operations!$H46/Operations!$I46)^0.5))^2))","v":30000},{"$f":"IF(Operations!$C46=\"\",0,(((Operations!$G46+1)*Operations!$H46/Operations!$I46/1000)^VLOOKUP(Operations!$C46,ImpRepairFac[],4,FALSE)-(Operations!$G46*Operations!$H46/Operations!$I46/1000)^VLOOKUP(Operations!$C46,ImpRepairFac[],4,FALSE))*Operations!$N46*VLOOKUP(Operations!$C46,ImpRepairFac[],3,FALSE)/Operations!$H46)","v":0.36675240740820464},{"$f":"IF(Operations!$N46=0,0,Operations!$N46*(VLOOKUP(Operations!$D46,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D46,ImpDepLookup,3,FALSE)*Operations!$G46^0.5-VLOOKUP(Operations!$D46,ImpDepLookup,4,FALSE)*(Operations!$G46*Operations!$H46/Operations!$I46)^0.5)^2)","v":12482.008651514734},{"$f":"IF(Operations!$N46=0,0,Operations!$N46*(VLOOKUP(Operations!$D46,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D46,ImpDepLookup,3,FALSE)*(Operations!$G46+1)^0.5-VLOOKUP(Operations!$D46,ImpDepLookup,4,FALSE)*(Operations!$G46*Operations!$H46/Operations!$I46)^0.5)^2)","v":11589.960618589243},{"$f":"IF(Operations!$N46=0,0,IF(Operations!$I46*Operations!$H46=0,0,(Operations!$P46-Operations!$Q46)/(Operations!$H46)))","v":0.89204803292549151},{"$f":"IF(Operations!$H46=0,0,Operations!$P46*'General Variables'!$B$9/Operations!$H46)","v":0.24964017303029468},{"$f":"IF(Operations!$H46=0,0,Operations!$P46*'General Variables'!$B$10/Operations!$H46)","v":0.37446025954544199},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.5161484655012283},null,"Portable solid set","See Table 5-5*",0.02,1]
["Ridge Cultivation","acre","Cultivator - Row crop ","Disks and all other tillage equipment ",30000,null,5,1500,10,1,"Medium Tractor",5.332019704433498,null,{"$f":"IF(Operations!$E47>1,Operations!$E47,IF(Operations!$D47=0,0,Operations!$F47/(VLOOKUP(Operations!$D47,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D47,ImpDepLookup,3,FALSE)*Operations!$G47^0.5-VLOOKUP(Operations!$D47,ImpDepLookup,4,FALSE)*(Operations!$G47*(Operations!$G47*Operations!$H47/Operations!$I47)^0.5))^2))","v":30000},{"$f":"IF(Operations!$C47=\"\",0,(((Operations!$G47+1)*Operations!$H47/Operations!$I47/1000)^VLOOKUP(Operations!$C47,ImpRepairFac[],4,FALSE)-(Operations!$G47*Operations!$H47/Operations!$I47/1000)^VLOOKUP(Operations!$C47,ImpRepairFac[],4,FALSE))*Operations!$N47*VLOOKUP(Operations!$C47,ImpRepairFac[],3,FALSE)/Operations!$H47)","v":0.89100722459063009},{"$f":"IF(Operations!$N47=0,0,Operations!$N47*(VLOOKUP(Operations!$D47,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D47,ImpDepLookup,3,FALSE)*Operations!$G47^0.5-VLOOKUP(Operations!$D47,ImpDepLookup,4,FALSE)*(Operations!$G47*Operations!$H47/Operations!$I47)^0.5)^2)","v":12482.008651514734},{"$f":"IF(Operations!$N47=0,0,Operations!$N47*(VLOOKUP(Operations!$D47,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D47,ImpDepLookup,3,FALSE)*(Operations!$G47+1)^0.5-VLOOKUP(Operations!$D47,ImpDepLookup,4,FALSE)*(Operations!$G47*Operations!$H47/Operations!$I47)^0.5)^2)","v":11589.960618589243},{"$f":"IF(Operations!$N47=0,0,IF(Operations!$I47*Operations!$H47=0,0,(Operations!$P47-Operations!$Q47)/(Operations!$H47)))","v":0.59469868861699438},{"$f":"IF(Operations!$H47=0,0,Operations!$P47*'General Variables'!$B$9/Operations!$H47)","v":0.16642678202019645},{"$f":"IF(Operations!$H47=0,0,Operations!$P47*'General Variables'!$B$10/Operations!$H47)","v":0.24964017303029468},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.0107656436674854},null,"Permanent solid set","See Table 5-5*",0.01,1]
["Ridge Plant and Band Herbicide","acre","Planter - Row crop ","Disks and all other tillage equipment ",126703,null,5,1500,10,1.2,"Medium Tractor",3.41,null,{"$f":"IF(Operations!$E48>1,Operations!$E48,IF(Operations!$D48=0,0,Operations!$F48/(VLOOKUP(Operations!$D48,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D48,ImpDepLookup,3,FALSE)*Operations!$G48^0.5-VLOOKUP(Operations!$D48,ImpDepLookup,4,FALSE)*(Operations!$G48*(Operations!$G48*Operations!$H48/Operations!$I48)^0.5))^2))","v":126703},{"$f":"IF(Operations!$C48=\"\",0,(((Operations!$G48+1)*Operations!$H48/Operations!$I48/1000)^VLOOKUP(Operations!$C48,ImpRepairFac[],4,FALSE)-(Operations!$G48*Operations!$H48/Operations!$I48/1000)^VLOOKUP(Operations!$C48,ImpRepairFac[],4,FALSE))*Operations!$N48*VLOOKUP(Operations!$C48,ImpRepairFac[],3,FALSE)/Operations!$H48)","v":6.8916205641813457},{"$f":"IF(Operations!$N48=0,0,Operations!$N48*(VLOOKUP(Operations!$D48,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D48,ImpDepLookup,3,FALSE)*Operations!$G48^0.5-VLOOKUP(Operations!$D48,ImpDepLookup,4,FALSE)*(Operations!$G48*Operations!$H48/Operations!$I48)^0.5)^2)","v":52716.931405762378},{"$f":"IF(Operations!$N48=0,0,Operations!$N48*(VLOOKUP(Operations!$D48,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D48,ImpDepLookup,3,FALSE)*(Operations!$G48+1)^0.5-VLOOKUP(Operations!$D48,ImpDepLookup,4,FALSE)*(Operations!$G48*Operations!$H48/Operations!$I48)^0.5)^2)","v":48949.42600857043},{"$f":"IF(Operations!$N48=0,0,IF(Operations!$I48*Operations!$H48=0,0,(Operations!$P48-Operations!$Q48)/(Operations!$H48)))","v":2.5116702647946321},{"$f":"IF(Operations!$H48=0,0,Operations!$P48*'General Variables'!$B$9/Operations!$H48)","v":0.70289241874349828},{"$f":"IF(Operations!$H48=0,0,Operations!$P48*'General Variables'!$B$10/Operations!$H48)","v":1.0543386281152476},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":4.2689013116533783},null,"Orchard hose-pull","See Table 5-5*",0.03,1]
["Rod Weeder","acre","Diskharrow - Tandem ","Disks and all other tillage equipment ",null,7500,5,1000,13.200000000000001,1,"Medium Tractor",5.346000000000001,null,{"$f":"IF(Operations!$E49>1,Operations!$E49,IF(Operations!$D49=0,0,Operations!$F49/(VLOOKUP(Operations!$D49,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D49,ImpDepLookup,3,FALSE)*Operations!$G49^0.5-VLOOKUP(Operations!$D49,ImpDepLookup,4,FALSE)*(Operations!$G49*(Operations!$G49*Operations!$H49/Operations!$I49)^0.5))^2))","v":18025.944884495453},{"$f":"IF(Operations!$C49=\"\",0,(((Operations!$G49+1)*Operations!$H49/Operations!$I49/1000)^VLOOKUP(Operations!$C49,ImpRepairFac[],4,FALSE)-(Operations!$G49*Operations!$H49/Operations!$I49/1000)^VLOOKUP(Operations!$C49,ImpRepairFac[],4,FALSE))*Operations!$N49*VLOOKUP(Operations!$C49,ImpRepairFac[],3,FALSE)/Operations!$H49)","v":0.2263455021013793},{"$f":"IF(Operations!$N49=0,0,Operations!$N49*(VLOOKUP(Operations!$D49,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D49,ImpDepLookup,3,FALSE)*Operations!$G49^0.5-VLOOKUP(Operations!$D49,ImpDepLookup,4,FALSE)*(Operations!$G49*Operations!$H49/Operations!$I49)^0.5)^2)","v":7500},{"$f":"IF(Operations!$N49=0,0,Operations!$N49*(VLOOKUP(Operations!$D49,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D49,ImpDepLookup,3,FALSE)*(Operations!$G49+1)^0.5-VLOOKUP(Operations!$D49,ImpDepLookup,4,FALSE)*(Operations!$G49*Operations!$H49/Operations!$I49)^0.5)^2)","v":6963.9997108054176},{"$f":"IF(Operations!$N49=0,0,IF(Operations!$I49*Operations!$H49=0,0,(Operations!$P49-Operations!$Q49)/(Operations!$H49)))","v":0.53600028919458231},{"$f":"IF(Operations!$H49=0,0,Operations!$P49*'General Variables'!$B$9/Operations!$H49)","v":0.15},{"$f":"IF(Operations!$H49=0,0,Operations!$P49*'General Variables'!$B$10/Operations!$H49)","v":0.22500000000000001},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.91100028919458231}]
["Rod Weeder & Fertilizer","acre","Diskharrow - Tandem ","Disks and all other tillage equipment ",null,7500,5,1000,13.200000000000001,1.2,"Medium Tractor",5.346000000000001,null,{"$f":"IF(Operations!$E50>1,Operations!$E50,IF(Operations!$D50=0,0,Operations!$F50/(VLOOKUP(Operations!$D50,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D50,ImpDepLookup,3,FALSE)*Operations!$G50^0.5-VLOOKUP(Operations!$D50,ImpDepLookup,4,FALSE)*(Operations!$G50*(Operations!$G50*Operations!$H50/Operations!$I50)^0.5))^2))","v":18025.944884495453},{"$f":"IF(Operations!$C50=\"\",0,(((Operations!$G50+1)*Operations!$H50/Operations!$I50/1000)^VLOOKUP(Operations!$C50,ImpRepairFac[],4,FALSE)-(Operations!$G50*Operations!$H50/Operations!$I50/1000)^VLOOKUP(Operations!$C50,ImpRepairFac[],4,FALSE))*Operations!$N50*VLOOKUP(Operations!$C50,ImpRepairFac[],3,FALSE)/Operations!$H50)","v":0.2263455021013793},{"$f":"IF(Operations!$N50=0,0,Operations!$N50*(VLOOKUP(Operations!$D50,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D50,ImpDepLookup,3,FALSE)*Operations!$G50^0.5-VLOOKUP(Operations!$D50,ImpDepLookup,4,FALSE)*(Operations!$G50*Operations!$H50/Operations!$I50)^0.5)^2)","v":7500},{"$f":"IF(Operations!$N50=0,0,Operations!$N50*(VLOOKUP(Operations!$D50,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D50,ImpDepLookup,3,FALSE)*(Operations!$G50+1)^0.5-VLOOKUP(Operations!$D50,ImpDepLookup,4,FALSE)*(Operations!$G50*Operations!$H50/Operations!$I50)^0.5)^2)","v":6963.9997108054176},{"$f":"IF(Operations!$N50=0,0,IF(Operations!$I50*Operations!$H50=0,0,(Operations!$P50-Operations!$Q50)/(Operations!$H50)))","v":0.53600028919458231},{"$f":"IF(Operations!$H50=0,0,Operations!$P50*'General Variables'!$B$9/Operations!$H50)","v":0.15},{"$f":"IF(Operations!$H50=0,0,Operations!$P50*'General Variables'!$B$10/Operations!$H50)","v":0.22500000000000001},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.91100028919458231}]
["Roll","acre","Mulcher-packer ","Disks and all other tillage equipment ",null,null,5,300,9,1,"Medium Tractor",5.4586466165413539,null,{"$f":"IF(Operations!$E51>1,Operations!$E51,IF(Operations!$D51=0,0,Operations!$F51/(VLOOKUP(Operations!$D51,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D51,ImpDepLookup,3,FALSE)*Operations!$G51^0.5-VLOOKUP(Operations!$D51,ImpDepLookup,4,FALSE)*(Operations!$G51*(Operations!$G51*Operations!$H51/Operations!$I51)^0.5))^2))","v":0},{"$f":"IF(Operations!$C51=\"\",0,(((Operations!$G51+1)*Operations!$H51/Operations!$I51/1000)^VLOOKUP(Operations!$C51,ImpRepairFac[],4,FALSE)-(Operations!$G51*Operations!$H51/Operations!$I51/1000)^VLOOKUP(Operations!$C51,ImpRepairFac[],4,FALSE))*Operations!$N51*VLOOKUP(Operations!$C51,ImpRepairFac[],3,FALSE)/Operations!$H51)","v":0},{"$f":"IF(Operations!$N51=0,0,Operations!$N51*(VLOOKUP(Operations!$D51,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D51,ImpDepLookup,3,FALSE)*Operations!$G51^0.5-VLOOKUP(Operations!$D51,ImpDepLookup,4,FALSE)*(Operations!$G51*Operations!$H51/Operations!$I51)^0.5)^2)","v":0},{"$f":"IF(Operations!$N51=0,0,Operations!$N51*(VLOOKUP(Operations!$D51,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D51,ImpDepLookup,3,FALSE)*(Operations!$G51+1)^0.5-VLOOKUP(Operations!$D51,ImpDepLookup,4,FALSE)*(Operations!$G51*Operations!$H51/Operations!$I51)^0.5)^2)","v":0},{"$f":"IF(Operations!$N51=0,0,IF(Operations!$I51*Operations!$H51=0,0,(Operations!$P51-Operations!$Q51)/(Operations!$H51)))","v":0},{"$f":"IF(Operations!$H51=0,0,Operations!$P51*'General Variables'!$B$9/Operations!$H51)","v":0},{"$f":"IF(Operations!$H51=0,0,Operations!$P51*'General Variables'!$B$10/Operations!$H51)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
["Roller Harrow","acre","Mulcher-packer ","Disks and all other tillage equipment ",30000,null,5,1000,10,1,"Medium Tractor",5,null,{"$f":"IF(Operations!$E52>1,Operations!$E52,IF(Operations!$D52=0,0,Operations!$F52/(VLOOKUP(Operations!$D52,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D52,ImpDepLookup,3,FALSE)*Operations!$G52^0.5-VLOOKUP(Operations!$D52,ImpDepLookup,4,FALSE)*(Operations!$G52*(Operations!$G52*Operations!$H52/Operations!$I52)^0.5))^2))","v":30000},{"$f":"IF(Operations!$C52=\"\",0,(((Operations!$G52+1)*Operations!$H52/Operations!$I52/1000)^VLOOKUP(Operations!$C52,ImpRepairFac[],4,FALSE)-(Operations!$G52*Operations!$H52/Operations!$I52/1000)^VLOOKUP(Operations!$C52,ImpRepairFac[],4,FALSE))*Operations!$N52*VLOOKUP(Operations!$C52,ImpRepairFac[],3,FALSE)/Operations!$H52)","v":0.52139578602402825},{"$f":"IF(Operations!$N52=0,0,Operations!$N52*(VLOOKUP(Operations!$D52,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D52,ImpDepLookup,3,FALSE)*Operations!$G52^0.5-VLOOKUP(Operations!$D52,ImpDepLookup,4,FALSE)*(Operations!$G52*Operations!$H52/Operations!$I52)^0.5)^2)","v":12482.008651514734},{"$f":"IF(Operations!$N52=0,0,Operations!$N52*(VLOOKUP(Operations!$D52,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D52,ImpDepLookup,3,FALSE)*(Operations!$G52+1)^0.5-VLOOKUP(Operations!$D52,ImpDepLookup,4,FALSE)*(Operations!$G52*Operations!$H52/Operations!$I52)^0.5)^2)","v":11589.960618589243},{"$f":"IF(Operations!$N52=0,0,IF(Operations!$I52*Operations!$H52=0,0,(Operations!$P52-Operations!$Q52)/(Operations!$H52)))","v":0.89204803292549151},{"$f":"IF(Operations!$H52=0,0,Operations!$P52*'General Variables'!$B$9/Operations!$H52)","v":0.24964017303029468},{"$f":"IF(Operations!$H52=0,0,Operations!$P52*'General Variables'!$B$10/Operations!$H52)","v":0.37446025954544199},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.5161484655012283}]
["Rotary Hoe","acre","Rotary hoe ","Disks and all other tillage equipment ",25000,3000,5,1000,14.666666666666668,1.1000000000000001,"Medium Tractor",3.666666666666667,null,{"$f":"IF(Operations!$E53>1,Operations!$E53,IF(Operations!$D53=0,0,Operations!$F53/(VLOOKUP(Operations!$D53,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D53,ImpDepLookup,3,FALSE)*Operations!$G53^0.5-VLOOKUP(Operations!$D53,ImpDepLookup,4,FALSE)*(Operations!$G53*(Operations!$G53*Operations!$H53/Operations!$I53)^0.5))^2))","v":25000},{"$f":"IF(Operations!$C53=\"\",0,(((Operations!$G53+1)*Operations!$H53/Operations!$I53/1000)^VLOOKUP(Operations!$C53,ImpRepairFac[],4,FALSE)-(Operations!$G53*Operations!$H53/Operations!$I53/1000)^VLOOKUP(Operations!$C53,ImpRepairFac[],4,FALSE))*Operations!$N53*VLOOKUP(Operations!$C53,ImpRepairFac[],3,FALSE)/Operations!$H53)","v":0.37062364748982501},{"$f":"IF(Operations!$N53=0,0,Operations!$N53*(VLOOKUP(Operations!$D53,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D53,ImpDepLookup,3,FALSE)*Operations!$G53^0.5-VLOOKUP(Operations!$D53,ImpDepLookup,4,FALSE)*(Operations!$G53*Operations!$H53/Operations!$I53)^0.5)^2)","v":10401.673876262279},{"$f":"IF(Operations!$N53=0,0,Operations!$N53*(VLOOKUP(Operations!$D53,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D53,ImpDepLookup,3,FALSE)*(Operations!$G53+1)^0.5-VLOOKUP(Operations!$D53,ImpDepLookup,4,FALSE)*(Operations!$G53*Operations!$H53/Operations!$I53)^0.5)^2)","v":9658.300515491037},{"$f":"IF(Operations!$N53=0,0,IF(Operations!$I53*Operations!$H53=0,0,(Operations!$P53-Operations!$Q53)/(Operations!$H53)))","v":0.74337336077124205},{"$f":"IF(Operations!$H53=0,0,Operations!$P53*'General Variables'!$B$9/Operations!$H53)","v":0.20803347752524559},{"$f":"IF(Operations!$H53=0,0,Operations!$P53*'General Variables'!$B$10/Operations!$H53)","v":0.31205021628786833},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.263457054584356}]
["Row Crop Cultivation","acre","Cultivator - Row crop ","Disks and all other tillage equipment ",30000,null,5,1000,11,1.1000000000000001,"Medium Tractor",3.5,null,{"$f":"IF(Operations!$E54>1,Operations!$E54,IF(Operations!$D54=0,0,Operations!$F54/(VLOOKUP(Operations!$D54,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D54,ImpDepLookup,3,FALSE)*Operations!$G54^0.5-VLOOKUP(Operations!$D54,ImpDepLookup,4,FALSE)*(Operations!$G54*(Operations!$G54*Operations!$H54/Operations!$I54)^0.5))^2))","v":30000},{"$f":"IF(Operations!$C54=\"\",0,(((Operations!$G54+1)*Operations!$H54/Operations!$I54/1000)^VLOOKUP(Operations!$C54,ImpRepairFac[],4,FALSE)-(Operations!$G54*Operations!$H54/Operations!$I54/1000)^VLOOKUP(Operations!$C54,ImpRepairFac[],4,FALSE))*Operations!$N54*VLOOKUP(Operations!$C54,ImpRepairFac[],3,FALSE)/Operations!$H54)","v":0.44412764530716886},{"$f":"IF(Operations!$N54=0,0,Operations!$N54*(VLOOKUP(Operations!$D54,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D54,ImpDepLookup,3,FALSE)*Operations!$G54^0.5-VLOOKUP(Operations!$D54,ImpDepLookup,4,FALSE)*(Operations!$G54*Operations!$H54/Operations!$I54)^0.5)^2)","v":12482.008651514734},{"$f":"IF(Operations!$N54=0,0,Operations!$N54*(VLOOKUP(Operations!$D54,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D54,ImpDepLookup,3,FALSE)*(Operations!$G54+1)^0.5-VLOOKUP(Operations!$D54,ImpDepLookup,4,FALSE)*(Operations!$G54*Operations!$H54/Operations!$I54)^0.5)^2)","v":11589.960618589243},{"$f":"IF(Operations!$N54=0,0,IF(Operations!$I54*Operations!$H54=0,0,(Operations!$P54-Operations!$Q54)/(Operations!$H54)))","v":0.89204803292549151},{"$f":"IF(Operations!$H54=0,0,Operations!$P54*'General Variables'!$B$9/Operations!$H54)","v":0.24964017303029468},{"$f":"IF(Operations!$H54=0,0,Operations!$P54*'General Variables'!$B$10/Operations!$H54)","v":0.37446025954544199},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.5161484655012283}]
["Seeder/Packer","acre","Drill - Grain ","Planters ",62545,null,5,1000,8,1.2,"Medium Tractor",4.2936802973977706,null,{"$f":"IF(Operations!$E55>1,Operations!$E55,IF(Operations!$D55=0,0,Operations!$F55/(VLOOKUP(Operations!$D55,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D55,ImpDepLookup,3,FALSE)*Operations!$G55^0.5-VLOOKUP(Operations!$D55,ImpDepLookup,4,FALSE)*(Operations!$G55*(Operations!$G55*Operations!$H55/Operations!$I55)^0.5))^2))","v":62545},{"$f":"IF(Operations!$C55=\"\",0,(((Operations!$G55+1)*Operations!$H55/Operations!$I55/1000)^VLOOKUP(Operations!$C55,ImpRepairFac[],4,FALSE)-(Operations!$G55*Operations!$H55/Operations!$I55/1000)^VLOOKUP(Operations!$C55,ImpRepairFac[],4,FALSE))*Operations!$N55*VLOOKUP(Operations!$C55,ImpRepairFac[],3,FALSE)/Operations!$H55)","v":3.4796671202192933},{"$f":"IF(Operations!$N55=0,0,Operations!$N55*(VLOOKUP(Operations!$D55,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D55,ImpDepLookup,3,FALSE)*Operations!$G55^0.5-VLOOKUP(Operations!$D55,ImpDepLookup,4,FALSE)*(Operations!$G55*Operations!$H55/Operations!$I55)^0.5)^2)","v":31403.538544580526},{"$f":"IF(Operations!$N55=0,0,Operations!$N55*(VLOOKUP(Operations!$D55,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D55,ImpDepLookup,3,FALSE)*(Operations!$G55+1)^0.5-VLOOKUP(Operations!$D55,ImpDepLookup,4,FALSE)*(Operations!$G55*Operations!$H55/Operations!$I55)^0.5)^2)","v":29945.338062854924},{"$f":"IF(Operations!$N55=0,0,IF(Operations!$I55*Operations!$H55=0,0,(Operations!$P55-Operations!$Q55)/(Operations!$H55)))","v":1.458200481725602},{"$f":"IF(Operations!$H55=0,0,Operations!$P55*'General Variables'!$B$9/Operations!$H55)","v":0.62807077089161056},{"$f":"IF(Operations!$H55=0,0,Operations!$P55*'General Variables'!$B$10/Operations!$H55)","v":0.94210615633741579},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":3.0283774089546283}]
["Spray (Prior Year Stubble)","acre","Sprayer - Boom-type ","Manure spreaders and all other miscellaneous equipment ",36000,null,5,2500,25,1.25,"Medium Tractor",2.64,null,{"$f":"IF(Operations!$E57>1,Operations!$E57,IF(Operations!$D57=0,0,Operations!$F57/(VLOOKUP(Operations!$D57,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D57,ImpDepLookup,3,FALSE)*Operations!$G57^0.5-VLOOKUP(Operations!$D57,ImpDepLookup,4,FALSE)*(Operations!$G57*(Operations!$G57*Operations!$H57/Operations!$I57)^0.5))^2))","v":36000},{"$f":"IF(Operations!$C57=\"\",0,(((Operations!$G57+1)*Operations!$H57/Operations!$I57/1000)^VLOOKUP(Operations!$C57,ImpRepairFac[],4,FALSE)-(Operations!$G57*Operations!$H57/Operations!$I57/1000)^VLOOKUP(Operations!$C57,ImpRepairFac[],4,FALSE))*Operations!$N57*VLOOKUP(Operations!$C57,ImpRepairFac[],3,FALSE)/Operations!$H57)","v":0.18570443972888567},{"$f":"IF(Operations!$N56=0,0,Operations!$N56*(VLOOKUP(Operations!$D56,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D56,ImpDepLookup,3,FALSE)*Operations!$G56^0.5-VLOOKUP(Operations!$D56,ImpDepLookup,4,FALSE)*(Operations!$G56*Operations!$H56/Operations!$I56)^0.5)^2)","v":17378.716074563839},{"$f":"IF(Operations!$N57=0,0,Operations!$N57*(VLOOKUP(Operations!$D57,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D57,ImpDepLookup,3,FALSE)*(Operations!$G57+1)^0.5-VLOOKUP(Operations!$D57,ImpDepLookup,4,FALSE)*(Operations!$G57*Operations!$H57/Operations!$I57)^0.5)^2)","v":16213.82833106326},{"$f":"IF(Operations!$N56=0,0,IF(Operations!$I56*Operations!$H56=0,0,(Operations!$P56-Operations!$Q56)/(Operations!$H56)))","v":0.46595509740023189},{"$f":"IF(Operations!$H57=0,0,Operations!$P57*'General Variables'!$B$9/Operations!$H57)","v":0.34757432149127682},{"$f":"IF(Operations!$H57=0,0,Operations!$P57*'General Variables'!$B$10/Operations!$H57)","v":0.52136148223691525},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.334890901128424}]
["Spray Fertilizer","acre","Sprayer - Air-carrier ","Manure spreaders and all other miscellaneous equipment ",36000,null,5,1000,25,1.25,"Medium Tractor",2.64,null,{"$f":"IF(Operations!$E58>1,Operations!$E58,IF(Operations!$D58=0,0,Operations!$F58/(VLOOKUP(Operations!$D58,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D58,ImpDepLookup,3,FALSE)*Operations!$G58^0.5-VLOOKUP(Operations!$D58,ImpDepLookup,4,FALSE)*(Operations!$G58*(Operations!$G58*Operations!$H58/Operations!$I58)^0.5))^2))","v":36000},{"$f":"IF(Operations!$C58=\"\",0,(((Operations!$G58+1)*Operations!$H58/Operations!$I58/1000)^VLOOKUP(Operations!$C58,ImpRepairFac[],4,FALSE)-(Operations!$G58*Operations!$H58/Operations!$I58/1000)^VLOOKUP(Operations!$C58,ImpRepairFac[],4,FALSE))*Operations!$N58*VLOOKUP(Operations!$C58,ImpRepairFac[],3,FALSE)/Operations!$H58)","v":0.18570443972888567},{"$f":"IF(Operations!$N57=0,0,Operations!$N57*(VLOOKUP(Operations!$D57,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D57,ImpDepLookup,3,FALSE)*Operations!$G57^0.5-VLOOKUP(Operations!$D57,ImpDepLookup,4,FALSE)*(Operations!$G57*Operations!$H57/Operations!$I57)^0.5)^2)","v":17378.716074563839},{"$f":"IF(Operations!$N58=0,0,Operations!$N58*(VLOOKUP(Operations!$D58,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D58,ImpDepLookup,3,FALSE)*(Operations!$G58+1)^0.5-VLOOKUP(Operations!$D58,ImpDepLookup,4,FALSE)*(Operations!$G58*Operations!$H58/Operations!$I58)^0.5)^2)","v":16213.82833106326},{"$f":"IF(Operations!$N57=0,0,IF(Operations!$I57*Operations!$H57=0,0,(Operations!$P57-Operations!$Q57)/(Operations!$H57)))","v":1.1648877435005798},{"$f":"IF(Operations!$H58=0,0,Operations!$P58*'General Variables'!$B$9/Operations!$H58)","v":0.34757432149127682},{"$f":"IF(Operations!$H58=0,0,Operations!$P58*'General Variables'!$B$10/Operations!$H58)","v":0.52136148223691525},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.0338235472287716}]
["Spray Fertilizer and Herbicide","acre","Sprayer - Air-carrier ","Manure spreaders and all other miscellaneous equipment ",36000,null,5,1000,25,1.25,"Medium Tractor",2.64,null,{"$f":"IF(Operations!$E59>1,Operations!$E59,IF(Operations!$D59=0,0,Operations!$F59/(VLOOKUP(Operations!$D59,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D59,ImpDepLookup,3,FALSE)*Operations!$G59^0.5-VLOOKUP(Operations!$D59,ImpDepLookup,4,FALSE)*(Operations!$G59*(Operations!$G59*Operations!$H59/Operations!$I59)^0.5))^2))","v":36000},{"$f":"IF(Operations!$C59=\"\",0,(((Operations!$G59+1)*Operations!$H59/Operations!$I59/1000)^VLOOKUP(Operations!$C59,ImpRepairFac[],4,FALSE)-(Operations!$G59*Operations!$H59/Operations!$I59/1000)^VLOOKUP(Operations!$C59,ImpRepairFac[],4,FALSE))*Operations!$N59*VLOOKUP(Operations!$C59,ImpRepairFac[],3,FALSE)/Operations!$H59)","v":0},{"$f":"IF(Operations!$N58=0,0,Operations!$N58*(VLOOKUP(Operations!$D58,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D58,ImpDepLookup,3,FALSE)*Operations!$G58^0.5-VLOOKUP(Operations!$D58,ImpDepLookup,4,FALSE)*(Operations!$G58*Operations!$H58/Operations!$I58)^0.5)^2)","v":17378.716074563839},{"$f":"IF(Operations!$N59=0,0,Operations!$N59*(VLOOKUP(Operations!$D59,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D59,ImpDepLookup,3,FALSE)*(Operations!$G59+1)^0.5-VLOOKUP(Operations!$D59,ImpDepLookup,4,FALSE)*(Operations!$G59*Operations!$H59/Operations!$I59)^0.5)^2)","v":0},{"$f":"IF(Operations!$N58=0,0,IF(Operations!$I58*Operations!$H58=0,0,(Operations!$P58-Operations!$Q58)/(Operations!$H58)))","v":17.37871607456384},{"$f":"IF(Operations!$H59=0,0,Operations!$P59*'General Variables'!$B$9/Operations!$H59)","v":0},{"$f":"IF(Operations!$H59=0,0,Operations!$P59*'General Variables'!$B$10/Operations!$H59)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":17.37871607456384}]
["Spray Herbicide","acre","Sprayer - Boom-type ","Manure spreaders and all other miscellaneous equipment ",36000,null,5,2500,25,1.25,"Medium Tractor",2.64,null,{"$f":"IF(Operations!$E71>1,Operations!$E71,IF(Operations!$D71=0,0,Operations!$F71/(VLOOKUP(Operations!$D71,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D71,ImpDepLookup,3,FALSE)*Operations!$G71^0.5-VLOOKUP(Operations!$D71,ImpDepLookup,4,FALSE)*(Operations!$G71*(Operations!$G71*Operations!$H71/Operations!$I71)^0.5))^2))","v":0},{"$f":"IF(Operations!$C71=\"\",0,(((Operations!$G71+1)*Operations!$H71/Operations!$I71/1000)^VLOOKUP(Operations!$C71,ImpRepairFac[],4,FALSE)-(Operations!$G71*Operations!$H71/Operations!$I71/1000)^VLOOKUP(Operations!$C71,ImpRepairFac[],4,FALSE))*Operations!$N71*VLOOKUP(Operations!$C71,ImpRepairFac[],3,FALSE)/Operations!$H71)","v":0.28783712722397098},{"$f":"IF(Operations!$N59=0,0,Operations!$N59*(VLOOKUP(Operations!$D59,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D59,ImpDepLookup,3,FALSE)*Operations!$G59^0.5-VLOOKUP(Operations!$D59,ImpDepLookup,4,FALSE)*(Operations!$G59*Operations!$H59/Operations!$I59)^0.5)^2)","v":0},{"$f":"IF(Operations!$N71=0,0,Operations!$N71*(VLOOKUP(Operations!$D71,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D71,ImpDepLookup,3,FALSE)*(Operations!$G71+1)^0.5-VLOOKUP(Operations!$D71,ImpDepLookup,4,FALSE)*(Operations!$G71*Operations!$H71/Operations!$I71)^0.5)^2)","v":2389.1965272788652},{"$f":"IF(Operations!$N59=0,0,IF(Operations!$I59*Operations!$H59=0,0,(Operations!$P59-Operations!$Q59)/(Operations!$H59)))","v":0},{"$f":"IF(Operations!$H71=0,0,Operations!$P71*'General Variables'!$B$9/Operations!$H71)","v":1.7035644513579785E-2},{"$f":"IF(Operations!$H71=0,0,Operations!$P71*'General Variables'!$B$10/Operations!$H71)","v":2.5553466770369678E-2},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":4.258911128394946E-2}]
["Spray Insecticide","acre","Sprayer - Boom-type ","Manure spreaders and all other miscellaneous equipment ",36000,null,5,2500,25,1.25,"Medium Tractor",2.64,null,{"$f":"IF(Operations!$E56>1,Operations!$E56,IF(Operations!$D56=0,0,Operations!$F56/(VLOOKUP(Operations!$D56,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D56,ImpDepLookup,3,FALSE)*Operations!$G56^0.5-VLOOKUP(Operations!$D56,ImpDepLookup,4,FALSE)*(Operations!$G56*(Operations!$G56*Operations!$H56/Operations!$I56)^0.5))^2))","v":36000},{"$f":"IF(Operations!$C56=\"\",0,(((Operations!$G56+1)*Operations!$H56/Operations!$I56/1000)^VLOOKUP(Operations!$C56,ImpRepairFac[],4,FALSE)-(Operations!$G56*Operations!$H56/Operations!$I56/1000)^VLOOKUP(Operations!$C56,ImpRepairFac[],4,FALSE))*Operations!$N56*VLOOKUP(Operations!$C56,ImpRepairFac[],3,FALSE)/Operations!$H56)","v":0.64131681680955466},{"$f":"IF(Operations!$N60=0,0,Operations!$N60*(VLOOKUP(Operations!$D60,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D60,ImpDepLookup,3,FALSE)*Operations!$G60^0.5-VLOOKUP(Operations!$D60,ImpDepLookup,4,FALSE)*(Operations!$G60*Operations!$H60/Operations!$I60)^0.5)^2)","v":17378.716074563839},{"$f":"IF(Operations!$N56=0,0,Operations!$N56*(VLOOKUP(Operations!$D56,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D56,ImpDepLookup,3,FALSE)*(Operations!$G56+1)^0.5-VLOOKUP(Operations!$D56,ImpDepLookup,4,FALSE)*(Operations!$G56*Operations!$H56/Operations!$I56)^0.5)^2)","v":16213.82833106326},{"$f":"IF(Operations!$N60=0,0,IF(Operations!$I60*Operations!$H60=0,0,(Operations!$P60-Operations!$Q60)/(Operations!$H60)))","v":0.46595509740023189},{"$f":"IF(Operations!$H56=0,0,Operations!$P56*'General Variables'!$B$9/Operations!$H56)","v":0.13902972859651072},{"$f":"IF(Operations!$H56=0,0,Operations!$P56*'General Variables'!$B$10/Operations!$H56)","v":0.2085445928947661},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.81352941889150876}]
["Spray Spring Burndown Herbicide","acre","Sprayer - Boom-type ","Manure spreaders and all other miscellaneous equipment ",36000,null,5,2500,25,1.25,"Medium Tractor",2.64,null,{"$f":"IF(Operations!$E60>1,Operations!$E60,IF(Operations!$D60=0,0,Operations!$F60/(VLOOKUP(Operations!$D60,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D60,ImpDepLookup,3,FALSE)*Operations!$G60^0.5-VLOOKUP(Operations!$D60,ImpDepLookup,4,FALSE)*(Operations!$G60*(Operations!$G60*Operations!$H60/Operations!$I60)^0.5))^2))","v":36000},{"$f":"IF(Operations!$C60=\"\",0,(((Operations!$G60+1)*Operations!$H60/Operations!$I60/1000)^VLOOKUP(Operations!$C60,ImpRepairFac[],4,FALSE)-(Operations!$G60*Operations!$H60/Operations!$I60/1000)^VLOOKUP(Operations!$C60,ImpRepairFac[],4,FALSE))*Operations!$N60*VLOOKUP(Operations!$C60,ImpRepairFac[],3,FALSE)/Operations!$H60)","v":0.64131681680955466},{"$f":"IF(Operations!$N61=0,0,Operations!$N61*(VLOOKUP(Operations!$D61,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D61,ImpDepLookup,3,FALSE)*Operations!$G61^0.5-VLOOKUP(Operations!$D61,ImpDepLookup,4,FALSE)*(Operations!$G61*Operations!$H61/Operations!$I61)^0.5)^2)","v":17378.716074563839},{"$f":"IF(Operations!$N60=0,0,Operations!$N60*(VLOOKUP(Operations!$D60,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D60,ImpDepLookup,3,FALSE)*(Operations!$G60+1)^0.5-VLOOKUP(Operations!$D60,ImpDepLookup,4,FALSE)*(Operations!$G60*Operations!$H60/Operations!$I60)^0.5)^2)","v":16213.82833106326},{"$f":"IF(Operations!$N61=0,0,IF(Operations!$I61*Operations!$H61=0,0,(Operations!$P61-Operations!$Q61)/(Operations!$H61)))","v":0.46595509740023189},{"$f":"IF(Operations!$H60=0,0,Operations!$P60*'General Variables'!$B$9/Operations!$H60)","v":0.13902972859651072},{"$f":"IF(Operations!$H60=0,0,Operations!$P60*'General Variables'!$B$10/Operations!$H60)","v":0.2085445928947661},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.81352941889150876}]
["Spread Fertilizer","acre",null,"Manure spreaders and all other miscellaneous equipment ",null,null,5,1000,12.7,1,"Medium Tractor",3.8617021276595755,null,{"$f":"IF(Operations!$E61>1,Operations!$E61,IF(Operations!$D61=0,0,Operations!$F61/(VLOOKUP(Operations!$D61,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D61,ImpDepLookup,3,FALSE)*Operations!$G61^0.5-VLOOKUP(Operations!$D61,ImpDepLookup,4,FALSE)*(Operations!$G61*(Operations!$G61*Operations!$H61/Operations!$I61)^0.5))^2))","v":36000},{"$f":"IF(Operations!$C61=\"\",0,(((Operations!$G61+1)*Operations!$H61/Operations!$I61/1000)^VLOOKUP(Operations!$C61,ImpRepairFac[],4,FALSE)-(Operations!$G61*Operations!$H61/Operations!$I61/1000)^VLOOKUP(Operations!$C61,ImpRepairFac[],4,FALSE))*Operations!$N61*VLOOKUP(Operations!$C61,ImpRepairFac[],3,FALSE)/Operations!$H61)","v":0.64131681680955466},{"$f":"IF(Operations!$N62=0,0,Operations!$N62*(VLOOKUP(Operations!$D62,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D62,ImpDepLookup,3,FALSE)*Operations!$G62^0.5-VLOOKUP(Operations!$D62,ImpDepLookup,4,FALSE)*(Operations!$G62*Operations!$H62/Operations!$I62)^0.5)^2)","v":17378.716074563839},{"$f":"IF(Operations!$N61=0,0,Operations!$N61*(VLOOKUP(Operations!$D61,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D61,ImpDepLookup,3,FALSE)*(Operations!$G61+1)^0.5-VLOOKUP(Operations!$D61,ImpDepLookup,4,FALSE)*(Operations!$G61*Operations!$H61/Operations!$I61)^0.5)^2)","v":16213.82833106326},{"$f":"IF(Operations!$N62=0,0,IF(Operations!$I62*Operations!$H62=0,0,(Operations!$P62-Operations!$Q62)/(Operations!$H62)))","v":1.1648877435005798},{"$f":"IF(Operations!$H61=0,0,Operations!$P61*'General Variables'!$B$9/Operations!$H61)","v":0.13902972859651072},{"$f":"IF(Operations!$H61=0,0,Operations!$P61*'General Variables'!$B$10/Operations!$H61)","v":0.2085445928947661},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.5124620649918565}]
["Spread Manure","Custom",null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(Operations!$E62>1,Operations!$E62,IF(Operations!$D62=0,0,Operations!$F62/(VLOOKUP(Operations!$D62,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D62,ImpDepLookup,3,FALSE)*Operations!$G62^0.5-VLOOKUP(Operations!$D62,ImpDepLookup,4,FALSE)*(Operations!$G62*(Operations!$G62*Operations!$H62/Operations!$I62)^0.5))^2))","v":0},{"$f":"IF(Operations!$C62=\"\",0,(((Operations!$G62+1)*Operations!$H62/Operations!$I62/1000)^VLOOKUP(Operations!$C62,ImpRepairFac[],4,FALSE)-(Operations!$G62*Operations!$H62/Operations!$I62/1000)^VLOOKUP(Operations!$C62,ImpRepairFac[],4,FALSE))*Operations!$N62*VLOOKUP(Operations!$C62,ImpRepairFac[],3,FALSE)/Operations!$H62)","v":0},{"$f":"IF(Operations!$N63=0,0,Operations!$N63*(VLOOKUP(Operations!$D63,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D63,ImpDepLookup,3,FALSE)*Operations!$G63^0.5-VLOOKUP(Operations!$D63,ImpDepLookup,4,FALSE)*(Operations!$G63*Operations!$H63/Operations!$I63)^0.5)^2)","v":0},{"$f":"IF(Operations!$N62=0,0,Operations!$N62*(VLOOKUP(Operations!$D62,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D62,ImpDepLookup,3,FALSE)*(Operations!$G62+1)^0.5-VLOOKUP(Operations!$D62,ImpDepLookup,4,FALSE)*(Operations!$G62*Operations!$H62/Operations!$I62)^0.5)^2)","v":16213.82833106326},{"$f":"IF(Operations!$N63=0,0,IF(Operations!$I63*Operations!$H63=0,0,(Operations!$P63-Operations!$Q63)/(Operations!$H63)))","v":0},{"$f":"IF(Operations!$H62=0,0,Operations!$P62*'General Variables'!$B$9/Operations!$H62)","v":0.34757432149127682},{"$f":"IF(Operations!$H62=0,0,Operations!$P62*'General Variables'!$B$10/Operations!$H62)","v":0.52136148223691525},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.86893580372819201}]
["Stack Small Square","ton","Wagon ","Swathers and all other harvest equipment ",13000,null,5,1250,10,1,"Medium Tractor",2,null,{"$f":"IF(Operations!$E63>1,Operations!$E63,IF(Operations!$D63=0,0,Operations!$F63/(VLOOKUP(Operations!$D63,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D63,ImpDepLookup,3,FALSE)*Operations!$G63^0.5-VLOOKUP(Operations!$D63,ImpDepLookup,4,FALSE)*(Operations!$G63*(Operations!$G63*Operations!$H63/Operations!$I63)^0.5))^2))","v":0},{"$f":"IF(Operations!$C63=\"\",0,(((Operations!$G63+1)*Operations!$H63/Operations!$I63/1000)^VLOOKUP(Operations!$C63,ImpRepairFac[],4,FALSE)-(Operations!$G63*Operations!$H63/Operations!$I63/1000)^VLOOKUP(Operations!$C63,ImpRepairFac[],4,FALSE))*Operations!$N63*VLOOKUP(Operations!$C63,ImpRepairFac[],3,FALSE)/Operations!$H63)","v":0},{"$f":"IF(Operations!$N64=0,0,Operations!$N64*(VLOOKUP(Operations!$D64,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D64,ImpDepLookup,3,FALSE)*Operations!$G64^0.5-VLOOKUP(Operations!$D64,ImpDepLookup,4,FALSE)*(Operations!$G64*Operations!$H64/Operations!$I64)^0.5)^2)","v":0},{"$f":"IF(Operations!$N63=0,0,Operations!$N63*(VLOOKUP(Operations!$D63,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D63,ImpDepLookup,3,FALSE)*(Operations!$G63+1)^0.5-VLOOKUP(Operations!$D63,ImpDepLookup,4,FALSE)*(Operations!$G63*Operations!$H63/Operations!$I63)^0.5)^2)","v":0},{"$f":"IF(Operations!$N64=0,0,IF(Operations!$I64*Operations!$H64=0,0,(Operations!$P64-Operations!$Q64)/(Operations!$H64)))","v":0},{"$f":"IF(Operations!$H63=0,0,Operations!$P63*'General Variables'!$B$9/Operations!$H63)","v":0},{"$f":"IF(Operations!$H63=0,0,Operations!$P63*'General Variables'!$B$10/Operations!$H63)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
["Subsoil","acre","Chisel plow (Coulter)","Disks and all other tillage equipment ",59791,null,5,500,9,1,"Large Tractor",8.25,null,{"$f":"IF(Operations!$E64>1,Operations!$E64,IF(Operations!$D64=0,0,Operations!$F64/(VLOOKUP(Operations!$D64,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D64,ImpDepLookup,3,FALSE)*Operations!$G64^0.5-VLOOKUP(Operations!$D64,ImpDepLookup,4,FALSE)*(Operations!$G64*(Operations!$G64*Operations!$H64/Operations!$I64)^0.5))^2))","v":13000},{"$f":"IF(Operations!$C64=\"\",0,(((Operations!$G64+1)*Operations!$H64/Operations!$I64/1000)^VLOOKUP(Operations!$C64,ImpRepairFac[],4,FALSE)-(Operations!$G64*Operations!$H64/Operations!$I64/1000)^VLOOKUP(Operations!$C64,ImpRepairFac[],4,FALSE))*Operations!$N64*VLOOKUP(Operations!$C64,ImpRepairFac[],3,FALSE)/Operations!$H64)","v":0},{"$f":"IF(Operations!$N65=0,0,Operations!$N65*(VLOOKUP(Operations!$D65,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D65,ImpDepLookup,3,FALSE)*Operations!$G65^0.5-VLOOKUP(Operations!$D65,ImpDepLookup,4,FALSE)*(Operations!$G65*Operations!$H65/Operations!$I65)^0.5)^2)","v":5408.8704156563845},{"$f":"IF(Operations!$N64=0,0,Operations!$N64*(VLOOKUP(Operations!$D64,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D64,ImpDepLookup,3,FALSE)*(Operations!$G64+1)^0.5-VLOOKUP(Operations!$D64,ImpDepLookup,4,FALSE)*(Operations!$G64*Operations!$H64/Operations!$I64)^0.5)^2)","v":0},{"$f":"IF(Operations!$N65=0,0,IF(Operations!$I65*Operations!$H65=0,0,(Operations!$P65-Operations!$Q65)/(Operations!$H65)))","v":10.817740831312769},{"$f":"IF(Operations!$H64=0,0,Operations!$P64*'General Variables'!$B$9/Operations!$H64)","v":0},{"$f":"IF(Operations!$H64=0,0,Operations!$P64*'General Variables'!$B$10/Operations!$H64)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":10.817740831312769}]
["Swath/Condition Hay","acre","Mower-conditioner ","Swathers and all other harvest equipment ",0,null,5,2000,10,1,"Windrower",5,null,{"$f":"IF(Operations!$E65>1,Operations!$E65,IF(Operations!$D65=0,0,Operations!$F65/(VLOOKUP(Operations!$D65,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D65,ImpDepLookup,3,FALSE)*Operations!$G65^0.5-VLOOKUP(Operations!$D65,ImpDepLookup,4,FALSE)*(Operations!$G65*(Operations!$G65*Operations!$H65/Operations!$I65)^0.5))^2))","v":59791},{"$f":"IF(Operations!$C65=\"\",0,(((Operations!$G65+1)*Operations!$H65/Operations!$I65/1000)^VLOOKUP(Operations!$C65,ImpRepairFac[],4,FALSE)-(Operations!$G65*Operations!$H65/Operations!$I65/1000)^VLOOKUP(Operations!$C65,ImpRepairFac[],4,FALSE))*Operations!$N65*VLOOKUP(Operations!$C65,ImpRepairFac[],3,FALSE)/Operations!$H65)","v":0.35227282632569212},{"$f":"IF(Operations!$N66=0,0,Operations!$N66*(VLOOKUP(Operations!$D66,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D66,ImpDepLookup,3,FALSE)*Operations!$G66^0.5-VLOOKUP(Operations!$D66,ImpDepLookup,4,FALSE)*(Operations!$G66*Operations!$H66/Operations!$I66)^0.5)^2)","v":20638.488878389482},{"$f":"IF(Operations!$N65=0,0,Operations!$N65*(VLOOKUP(Operations!$D65,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D65,ImpDepLookup,3,FALSE)*(Operations!$G65+1)^0.5-VLOOKUP(Operations!$D65,ImpDepLookup,4,FALSE)*(Operations!$G65*Operations!$H65/Operations!$I65)^0.5)^2)","v":5022.3162680553387},{"$f":"IF(Operations!$N66=0,0,IF(Operations!$I66*Operations!$H66=0,0,(Operations!$P66-Operations!$Q66)/(Operations!$H66)))","v":7.8080863051670715},{"$f":"IF(Operations!$H65=0,0,Operations!$P65*'General Variables'!$B$9/Operations!$H65)","v":0.21635481662625536},{"$f":"IF(Operations!$H65=0,0,Operations!$P65*'General Variables'!$B$10/Operations!$H65)","v":0.32453222493938305},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":8.3489733467327092}]
["Till Plant Beets","acre","Planter - Row crop ","Planters ",48000,null,5,1000,6,1.1000000000000001,"Large Tractor",8.25,null,{"$f":"IF(Operations!$E66>1,Operations!$E66,IF(Operations!$D66=0,0,Operations!$F66/(VLOOKUP(Operations!$D66,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D66,ImpDepLookup,3,FALSE)*Operations!$G66^0.5-VLOOKUP(Operations!$D66,ImpDepLookup,4,FALSE)*(Operations!$G66*(Operations!$G66*Operations!$H66/Operations!$I66)^0.5))^2))","v":0},{"$f":"IF(Operations!$C66=\"\",0,(((Operations!$G66+1)*Operations!$H66/Operations!$I66/1000)^VLOOKUP(Operations!$C66,ImpRepairFac[],4,FALSE)-(Operations!$G66*Operations!$H66/Operations!$I66/1000)^VLOOKUP(Operations!$C66,ImpRepairFac[],4,FALSE))*Operations!$N66*VLOOKUP(Operations!$C66,ImpRepairFac[],3,FALSE)/Operations!$H66)","v":1.8227206915755969},{"$f":"IF(Operations!$N67=0,0,Operations!$N67*(VLOOKUP(Operations!$D67,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D67,ImpDepLookup,3,FALSE)*Operations!$G67^0.5-VLOOKUP(Operations!$D67,ImpDepLookup,4,FALSE)*(Operations!$G67*Operations!$H67/Operations!$I67)^0.5)^2)","v":0},{"$f":"IF(Operations!$N66=0,0,Operations!$N66*(VLOOKUP(Operations!$D66,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D66,ImpDepLookup,3,FALSE)*(Operations!$G66+1)^0.5-VLOOKUP(Operations!$D66,ImpDepLookup,4,FALSE)*(Operations!$G66*Operations!$H66/Operations!$I66)^0.5)^2)","v":19296.56214541816},{"$f":"IF(Operations!$N67=0,0,IF(Operations!$I67*Operations!$H67=0,0,(Operations!$P67-Operations!$Q67)/(Operations!$H67)))","v":0},{"$f":"IF(Operations!$H66=0,0,Operations!$P66*'General Variables'!$B$9/Operations!$H66)","v":0.20638488878389483},{"$f":"IF(Operations!$H66=0,0,Operations!$P66*'General Variables'!$B$10/Operations!$H66)","v":0.30957733317584224},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.51596222195973707}]
["Top Beets","acre","Beet topper ","Swathers and all other harvest equipment ",50000,null,5,1000,5.7894736842105274,1,"Medium Tractor",3.5,null,{"$f":"IF(Operations!$E67>1,Operations!$E67,IF(Operations!$D67=0,0,Operations!$F67/(VLOOKUP(Operations!$D67,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D67,ImpDepLookup,3,FALSE)*Operations!$G67^0.5-VLOOKUP(Operations!$D67,ImpDepLookup,4,FALSE)*(Operations!$G67*(Operations!$G67*Operations!$H67/Operations!$I67)^0.5))^2))","v":48000},{"$f":"IF(Operations!$C67=\"\",0,(((Operations!$G67+1)*Operations!$H67/Operations!$I67/1000)^VLOOKUP(Operations!$C67,ImpRepairFac[],4,FALSE)-(Operations!$G67*Operations!$H67/Operations!$I67/1000)^VLOOKUP(Operations!$C67,ImpRepairFac[],4,FALSE))*Operations!$N67*VLOOKUP(Operations!$C67,ImpRepairFac[],3,FALSE)/Operations!$H67)","v":0},{"$f":"IF(Operations!$N68=0,0,Operations!$N68*(VLOOKUP(Operations!$D68,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D68,ImpDepLookup,3,FALSE)*Operations!$G68^0.5-VLOOKUP(Operations!$D68,ImpDepLookup,4,FALSE)*(Operations!$G68*Operations!$H68/Operations!$I68)^0.5)^2)","v":16568.50472751242},{"$f":"IF(Operations!$N67=0,0,Operations!$N67*(VLOOKUP(Operations!$D67,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D67,ImpDepLookup,3,FALSE)*(Operations!$G67+1)^0.5-VLOOKUP(Operations!$D67,ImpDepLookup,4,FALSE)*(Operations!$G67*Operations!$H67/Operations!$I67)^0.5)^2)","v":0},{"$f":"IF(Operations!$N68=0,0,IF(Operations!$I68*Operations!$H68=0,0,(Operations!$P68-Operations!$Q68)/(Operations!$H68)))","v":16.568504727512419},{"$f":"IF(Operations!$H67=0,0,Operations!$P67*'General Variables'!$B$9/Operations!$H67)","v":0},{"$f":"IF(Operations!$H67=0,0,Operations!$P67*'General Variables'!$B$10/Operations!$H67)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":16.568504727512419}]
["Truck","Custom",null,null,null,null,5,null,"",null,"Large Tractor","",null,{"$f":"IF(Operations!$E68>1,Operations!$E68,IF(Operations!$D68=0,0,Operations!$F68/(VLOOKUP(Operations!$D68,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D68,ImpDepLookup,3,FALSE)*Operations!$G68^0.5-VLOOKUP(Operations!$D68,ImpDepLookup,4,FALSE)*(Operations!$G68*(Operations!$G68*Operations!$H68/Operations!$I68)^0.5))^2))","v":50000},{"$f":"IF(Operations!$C68=\"\",0,(((Operations!$G68+1)*Operations!$H68/Operations!$I68/1000)^VLOOKUP(Operations!$C68,ImpRepairFac[],4,FALSE)-(Operations!$G68*Operations!$H68/Operations!$I68/1000)^VLOOKUP(Operations!$C68,ImpRepairFac[],4,FALSE))*Operations!$N68*VLOOKUP(Operations!$C68,ImpRepairFac[],3,FALSE)/Operations!$H68)","v":3.1829793600760246},{"$f":"IF(Operations!$N69=0,0,Operations!$N69*(VLOOKUP(Operations!$D69,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D69,ImpDepLookup,3,FALSE)*Operations!$G69^0.5-VLOOKUP(Operations!$D69,ImpDepLookup,4,FALSE)*(Operations!$G69*Operations!$H69/Operations!$I69)^0.5)^2)","v":{"$error":"#N/A"}},{"$f":"IF(Operations!$N68=0,0,Operations!$N68*(VLOOKUP(Operations!$D68,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D68,ImpDepLookup,3,FALSE)*(Operations!$G68+1)^0.5-VLOOKUP(Operations!$D68,ImpDepLookup,4,FALSE)*(Operations!$G68*Operations!$H68/Operations!$I68)^0.5)^2)","v":15491.210767173514},{"$f":"IF(Operations!$N69=0,0,IF(Operations!$I69*Operations!$H69=0,0,(Operations!$P69-Operations!$Q69)/(Operations!$H69)))","v":{"$error":"#VALUE!"}},{"$f":"IF(Operations!$H68=0,0,Operations!$P68*'General Variables'!$B$9/Operations!$H68)","v":0.33137009455024841},{"$f":"IF(Operations!$H68=0,0,Operations!$P68*'General Variables'!$B$10/Operations!$H68)","v":0.49705514182537258},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":{"$error":"#VALUE!"}}]
["Turn Windrows","acre","Rake - Side delivery ","Swathers and all other harvest equipment ",7403,null,5,1000,12,1,"Medium Tractor",2.0971962616822433,null,{"$f":"IF(Operations!$E69>1,Operations!$E69,IF(Operations!$D69=0,0,Operations!$F69/(VLOOKUP(Operations!$D69,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D69,ImpDepLookup,3,FALSE)*Operations!$G69^0.5-VLOOKUP(Operations!$D69,ImpDepLookup,4,FALSE)*(Operations!$G69*(Operations!$G69*Operations!$H69/Operations!$I69)^0.5))^2))","v":0},{"$f":"IF(Operations!$C69=\"\",0,(((Operations!$G69+1)*Operations!$H69/Operations!$I69/1000)^VLOOKUP(Operations!$C69,ImpRepairFac[],4,FALSE)-(Operations!$G69*Operations!$H69/Operations!$I69/1000)^VLOOKUP(Operations!$C69,ImpRepairFac[],4,FALSE))*Operations!$N69*VLOOKUP(Operations!$C69,ImpRepairFac[],3,FALSE)/Operations!$H69)","v":0},{"$f":"IF(Operations!$N70=0,0,Operations!$N70*(VLOOKUP(Operations!$D70,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D70,ImpDepLookup,3,FALSE)*Operations!$G70^0.5-VLOOKUP(Operations!$D70,ImpDepLookup,4,FALSE)*(Operations!$G70*Operations!$H70/Operations!$I70)^0.5)^2)","v":0},{"$f":"IF(Operations!$N69=0,0,Operations!$N69*(VLOOKUP(Operations!$D69,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D69,ImpDepLookup,3,FALSE)*(Operations!$G69+1)^0.5-VLOOKUP(Operations!$D69,ImpDepLookup,4,FALSE)*(Operations!$G69*Operations!$H69/Operations!$I69)^0.5)^2)","v":{"$error":"#N/A"}},{"$f":"IF(Operations!$N70=0,0,IF(Operations!$I70*Operations!$H70=0,0,(Operations!$P70-Operations!$Q70)/(Operations!$H70)))","v":0},{"$f":"IF(Operations!$H69=0,0,Operations!$P69*'General Variables'!$B$9/Operations!$H69)","v":0},{"$f":"IF(Operations!$H69=0,0,Operations!$P69*'General Variables'!$B$10/Operations!$H69)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
["Windrow Grain","acre","Mower-conditioner ","Swathers and all other harvest equipment ",0,null,5,3000,10,1,"Windrower",5,null,{"$f":"IF(Operations!$E70>1,Operations!$E70,IF(Operations!$D70=0,0,Operations!$F70/(VLOOKUP(Operations!$D70,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D70,ImpDepLookup,3,FALSE)*Operations!$G70^0.5-VLOOKUP(Operations!$D70,ImpDepLookup,4,FALSE)*(Operations!$G70*(Operations!$G70*Operations!$H70/Operations!$I70)^0.5))^2))","v":7403},{"$f":"IF(Operations!$C70=\"\",0,(((Operations!$G70+1)*Operations!$H70/Operations!$I70/1000)^VLOOKUP(Operations!$C70,ImpRepairFac[],4,FALSE)-(Operations!$G70*Operations!$H70/Operations!$I70/1000)^VLOOKUP(Operations!$C70,ImpRepairFac[],4,FALSE))*Operations!$N70*VLOOKUP(Operations!$C70,ImpRepairFac[],3,FALSE)/Operations!$H70)","v":0},{"$f":"IF(Operations!$N71=0,0,Operations!$N71*(VLOOKUP(Operations!$D71,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D71,ImpDepLookup,3,FALSE)*Operations!$G71^0.5-VLOOKUP(Operations!$D71,ImpDepLookup,4,FALSE)*(Operations!$G71*Operations!$H71/Operations!$I71)^0.5)^2)","v":2555.3466770369678},{"$f":"IF(Operations!$N70=0,0,Operations!$N70*(VLOOKUP(Operations!$D70,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D70,ImpDepLookup,3,FALSE)*(Operations!$G70+1)^0.5-VLOOKUP(Operations!$D70,ImpDepLookup,4,FALSE)*(Operations!$G70*Operations!$H70/Operations!$I70)^0.5)^2)","v":0},{"$f":"IF(Operations!$N71=0,0,IF(Operations!$I71*Operations!$H71=0,0,(Operations!$P71-Operations!$Q71)/(Operations!$H71)))","v":0.85178222567898931},{"$f":"IF(Operations!$H70=0,0,Operations!$P70*'General Variables'!$B$9/Operations!$H70)","v":0},{"$f":"IF(Operations!$H70=0,0,Operations!$P70*'General Variables'!$B$10/Operations!$H70)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.85178222567898931}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E72>1,Operations!$E72,IF(Operations!$D72=0,0,Operations!$F72/(VLOOKUP(Operations!$D72,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D72,ImpDepLookup,3,FALSE)*Operations!$G72^0.5-VLOOKUP(Operations!$D72,ImpDepLookup,4,FALSE)*(Operations!$G72*(Operations!$G72*Operations!$H72/Operations!$I72)^0.5))^2))","v":0},{"$f":"IF(Operations!$C72=\"\",0,(((Operations!$G72+1)*Operations!$H72/Operations!$I72/1000)^VLOOKUP(Operations!$C72,ImpRepairFac[],4,FALSE)-(Operations!$G72*Operations!$H72/Operations!$I72/1000)^VLOOKUP(Operations!$C72,ImpRepairFac[],4,FALSE))*Operations!$N72*VLOOKUP(Operations!$C72,ImpRepairFac[],3,FALSE)/Operations!$H72)","v":0},{"$f":"IF(Operations!$N72=0,0,Operations!$N72*(VLOOKUP(Operations!$D72,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D72,ImpDepLookup,3,FALSE)*Operations!$G72^0.5-VLOOKUP(Operations!$D72,ImpDepLookup,4,FALSE)*(Operations!$G72*Operations!$H72/Operations!$I72)^0.5)^2)","v":0},{"$f":"IF(Operations!$N72=0,0,Operations!$N72*(VLOOKUP(Operations!$D72,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D72,ImpDepLookup,3,FALSE)*(Operations!$G72+1)^0.5-VLOOKUP(Operations!$D72,ImpDepLookup,4,FALSE)*(Operations!$G72*Operations!$H72/Operations!$I72)^0.5)^2)","v":0},{"$f":"IF(Operations!$N72=0,0,IF(Operations!$I72*Operations!$H72=0,0,(Operations!$P72-Operations!$Q72)/(Operations!$H72)))","v":0},{"$f":"IF(Operations!$H72=0,0,Operations!$P72*'General Variables'!$B$9/Operations!$H72)","v":0},{"$f":"IF(Operations!$H72=0,0,Operations!$P72*'General Variables'!$B$10/Operations!$H72)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E73>1,Operations!$E73,IF(Operations!$D73=0,0,Operations!$F73/(VLOOKUP(Operations!$D73,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D73,ImpDepLookup,3,FALSE)*Operations!$G73^0.5-VLOOKUP(Operations!$D73,ImpDepLookup,4,FALSE)*(Operations!$G73*(Operations!$G73*Operations!$H73/Operations!$I73)^0.5))^2))","v":0},{"$f":"IF(Operations!$C73=\"\",0,(((Operations!$G73+1)*Operations!$H73/Operations!$I73/1000)^VLOOKUP(Operations!$C73,ImpRepairFac[],4,FALSE)-(Operations!$G73*Operations!$H73/Operations!$I73/1000)^VLOOKUP(Operations!$C73,ImpRepairFac[],4,FALSE))*Operations!$N73*VLOOKUP(Operations!$C73,ImpRepairFac[],3,FALSE)/Operations!$H73)","v":0},{"$f":"IF(Operations!$N73=0,0,Operations!$N73*(VLOOKUP(Operations!$D73,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D73,ImpDepLookup,3,FALSE)*Operations!$G73^0.5-VLOOKUP(Operations!$D73,ImpDepLookup,4,FALSE)*(Operations!$G73*Operations!$H73/Operations!$I73)^0.5)^2)","v":0},{"$f":"IF(Operations!$N73=0,0,Operations!$N73*(VLOOKUP(Operations!$D73,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D73,ImpDepLookup,3,FALSE)*(Operations!$G73+1)^0.5-VLOOKUP(Operations!$D73,ImpDepLookup,4,FALSE)*(Operations!$G73*Operations!$H73/Operations!$I73)^0.5)^2)","v":0},{"$f":"IF(Operations!$N73=0,0,IF(Operations!$I73*Operations!$H73=0,0,(Operations!$P73-Operations!$Q73)/(Operations!$H73)))","v":0},{"$f":"IF(Operations!$H73=0,0,Operations!$P73*'General Variables'!$B$9/Operations!$H73)","v":0},{"$f":"IF(Operations!$H73=0,0,Operations!$P73*'General Variables'!$B$10/Operations!$H73)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E74>1,Operations!$E74,IF(Operations!$D74=0,0,Operations!$F74/(VLOOKUP(Operations!$D74,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D74,ImpDepLookup,3,FALSE)*Operations!$G74^0.5-VLOOKUP(Operations!$D74,ImpDepLookup,4,FALSE)*(Operations!$G74*(Operations!$G74*Operations!$H74/Operations!$I74)^0.5))^2))","v":0},{"$f":"IF(Operations!$C74=\"\",0,(((Operations!$G74+1)*Operations!$H74/Operations!$I74/1000)^VLOOKUP(Operations!$C74,ImpRepairFac[],4,FALSE)-(Operations!$G74*Operations!$H74/Operations!$I74/1000)^VLOOKUP(Operations!$C74,ImpRepairFac[],4,FALSE))*Operations!$N74*VLOOKUP(Operations!$C74,ImpRepairFac[],3,FALSE)/Operations!$H74)","v":0},{"$f":"IF(Operations!$N74=0,0,Operations!$N74*(VLOOKUP(Operations!$D74,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D74,ImpDepLookup,3,FALSE)*Operations!$G74^0.5-VLOOKUP(Operations!$D74,ImpDepLookup,4,FALSE)*(Operations!$G74*Operations!$H74/Operations!$I74)^0.5)^2)","v":0},{"$f":"IF(Operations!$N74=0,0,Operations!$N74*(VLOOKUP(Operations!$D74,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D74,ImpDepLookup,3,FALSE)*(Operations!$G74+1)^0.5-VLOOKUP(Operations!$D74,ImpDepLookup,4,FALSE)*(Operations!$G74*Operations!$H74/Operations!$I74)^0.5)^2)","v":0},{"$f":"IF(Operations!$N74=0,0,IF(Operations!$I74*Operations!$H74=0,0,(Operations!$P74-Operations!$Q74)/(Operations!$H74)))","v":0},{"$f":"IF(Operations!$H74=0,0,Operations!$P74*'General Variables'!$B$9/Operations!$H74)","v":0},{"$f":"IF(Operations!$H74=0,0,Operations!$P74*'General Variables'!$B$10/Operations!$H74)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E75>1,Operations!$E75,IF(Operations!$D75=0,0,Operations!$F75/(VLOOKUP(Operations!$D75,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D75,ImpDepLookup,3,FALSE)*Operations!$G75^0.5-VLOOKUP(Operations!$D75,ImpDepLookup,4,FALSE)*(Operations!$G75*(Operations!$G75*Operations!$H75/Operations!$I75)^0.5))^2))","v":0},{"$f":"IF(Operations!$C75=\"\",0,(((Operations!$G75+1)*Operations!$H75/Operations!$I75/1000)^VLOOKUP(Operations!$C75,ImpRepairFac[],4,FALSE)-(Operations!$G75*Operations!$H75/Operations!$I75/1000)^VLOOKUP(Operations!$C75,ImpRepairFac[],4,FALSE))*Operations!$N75*VLOOKUP(Operations!$C75,ImpRepairFac[],3,FALSE)/Operations!$H75)","v":0},{"$f":"IF(Operations!$N75=0,0,Operations!$N75*(VLOOKUP(Operations!$D75,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D75,ImpDepLookup,3,FALSE)*Operations!$G75^0.5-VLOOKUP(Operations!$D75,ImpDepLookup,4,FALSE)*(Operations!$G75*Operations!$H75/Operations!$I75)^0.5)^2)","v":0},{"$f":"IF(Operations!$N75=0,0,Operations!$N75*(VLOOKUP(Operations!$D75,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D75,ImpDepLookup,3,FALSE)*(Operations!$G75+1)^0.5-VLOOKUP(Operations!$D75,ImpDepLookup,4,FALSE)*(Operations!$G75*Operations!$H75/Operations!$I75)^0.5)^2)","v":0},{"$f":"IF(Operations!$N75=0,0,IF(Operations!$I75*Operations!$H75=0,0,(Operations!$P75-Operations!$Q75)/(Operations!$H75)))","v":0},{"$f":"IF(Operations!$H75=0,0,Operations!$P75*'General Variables'!$B$9/Operations!$H75)","v":0},{"$f":"IF(Operations!$H75=0,0,Operations!$P75*'General Variables'!$B$10/Operations!$H75)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E76>1,Operations!$E76,IF(Operations!$D76=0,0,Operations!$F76/(VLOOKUP(Operations!$D76,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D76,ImpDepLookup,3,FALSE)*Operations!$G76^0.5-VLOOKUP(Operations!$D76,ImpDepLookup,4,FALSE)*(Operations!$G76*(Operations!$G76*Operations!$H76/Operations!$I76)^0.5))^2))","v":0},{"$f":"IF(Operations!$C76=\"\",0,(((Operations!$G76+1)*Operations!$H76/Operations!$I76/1000)^VLOOKUP(Operations!$C76,ImpRepairFac[],4,FALSE)-(Operations!$G76*Operations!$H76/Operations!$I76/1000)^VLOOKUP(Operations!$C76,ImpRepairFac[],4,FALSE))*Operations!$N76*VLOOKUP(Operations!$C76,ImpRepairFac[],3,FALSE)/Operations!$H76)","v":0},{"$f":"IF(Operations!$N76=0,0,Operations!$N76*(VLOOKUP(Operations!$D76,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D76,ImpDepLookup,3,FALSE)*Operations!$G76^0.5-VLOOKUP(Operations!$D76,ImpDepLookup,4,FALSE)*(Operations!$G76*Operations!$H76/Operations!$I76)^0.5)^2)","v":0},{"$f":"IF(Operations!$N76=0,0,Operations!$N76*(VLOOKUP(Operations!$D76,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D76,ImpDepLookup,3,FALSE)*(Operations!$G76+1)^0.5-VLOOKUP(Operations!$D76,ImpDepLookup,4,FALSE)*(Operations!$G76*Operations!$H76/Operations!$I76)^0.5)^2)","v":0},{"$f":"IF(Operations!$N76=0,0,IF(Operations!$I76*Operations!$H76=0,0,(Operations!$P76-Operations!$Q76)/(Operations!$H76)))","v":0},{"$f":"IF(Operations!$H76=0,0,Operations!$P76*'General Variables'!$B$9/Operations!$H76)","v":0},{"$f":"IF(Operations!$H76=0,0,Operations!$P76*'General Variables'!$B$10/Operations!$H76)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E77>1,Operations!$E77,IF(Operations!$D77=0,0,Operations!$F77/(VLOOKUP(Operations!$D77,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D77,ImpDepLookup,3,FALSE)*Operations!$G77^0.5-VLOOKUP(Operations!$D77,ImpDepLookup,4,FALSE)*(Operations!$G77*(Operations!$G77*Operations!$H77/Operations!$I77)^0.5))^2))","v":0},{"$f":"IF(Operations!$C77=\"\",0,(((Operations!$G77+1)*Operations!$H77/Operations!$I77/1000)^VLOOKUP(Operations!$C77,ImpRepairFac[],4,FALSE)-(Operations!$G77*Operations!$H77/Operations!$I77/1000)^VLOOKUP(Operations!$C77,ImpRepairFac[],4,FALSE))*Operations!$N77*VLOOKUP(Operations!$C77,ImpRepairFac[],3,FALSE)/Operations!$H77)","v":0},{"$f":"IF(Operations!$N77=0,0,Operations!$N77*(VLOOKUP(Operations!$D77,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D77,ImpDepLookup,3,FALSE)*Operations!$G77^0.5-VLOOKUP(Operations!$D77,ImpDepLookup,4,FALSE)*(Operations!$G77*Operations!$H77/Operations!$I77)^0.5)^2)","v":0},{"$f":"IF(Operations!$N77=0,0,Operations!$N77*(VLOOKUP(Operations!$D77,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D77,ImpDepLookup,3,FALSE)*(Operations!$G77+1)^0.5-VLOOKUP(Operations!$D77,ImpDepLookup,4,FALSE)*(Operations!$G77*Operations!$H77/Operations!$I77)^0.5)^2)","v":0},{"$f":"IF(Operations!$N77=0,0,IF(Operations!$I77*Operations!$H77=0,0,(Operations!$P77-Operations!$Q77)/(Operations!$H77)))","v":0},{"$f":"IF(Operations!$H77=0,0,Operations!$P77*'General Variables'!$B$9/Operations!$H77)","v":0},{"$f":"IF(Operations!$H77=0,0,Operations!$P77*'General Variables'!$B$10/Operations!$H77)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E78>1,Operations!$E78,IF(Operations!$D78=0,0,Operations!$F78/(VLOOKUP(Operations!$D78,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D78,ImpDepLookup,3,FALSE)*Operations!$G78^0.5-VLOOKUP(Operations!$D78,ImpDepLookup,4,FALSE)*(Operations!$G78*(Operations!$G78*Operations!$H78/Operations!$I78)^0.5))^2))","v":0},{"$f":"IF(Operations!$C78=\"\",0,(((Operations!$G78+1)*Operations!$H78/Operations!$I78/1000)^VLOOKUP(Operations!$C78,ImpRepairFac[],4,FALSE)-(Operations!$G78*Operations!$H78/Operations!$I78/1000)^VLOOKUP(Operations!$C78,ImpRepairFac[],4,FALSE))*Operations!$N78*VLOOKUP(Operations!$C78,ImpRepairFac[],3,FALSE)/Operations!$H78)","v":0},{"$f":"IF(Operations!$N78=0,0,Operations!$N78*(VLOOKUP(Operations!$D78,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D78,ImpDepLookup,3,FALSE)*Operations!$G78^0.5-VLOOKUP(Operations!$D78,ImpDepLookup,4,FALSE)*(Operations!$G78*Operations!$H78/Operations!$I78)^0.5)^2)","v":0},{"$f":"IF(Operations!$N78=0,0,Operations!$N78*(VLOOKUP(Operations!$D78,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D78,ImpDepLookup,3,FALSE)*(Operations!$G78+1)^0.5-VLOOKUP(Operations!$D78,ImpDepLookup,4,FALSE)*(Operations!$G78*Operations!$H78/Operations!$I78)^0.5)^2)","v":0},{"$f":"IF(Operations!$N78=0,0,IF(Operations!$I78*Operations!$H78=0,0,(Operations!$P78-Operations!$Q78)/(Operations!$H78)))","v":0},{"$f":"IF(Operations!$H78=0,0,Operations!$P78*'General Variables'!$B$9/Operations!$H78)","v":0},{"$f":"IF(Operations!$H78=0,0,Operations!$P78*'General Variables'!$B$10/Operations!$H78)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E79>1,Operations!$E79,IF(Operations!$D79=0,0,Operations!$F79/(VLOOKUP(Operations!$D79,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D79,ImpDepLookup,3,FALSE)*Operations!$G79^0.5-VLOOKUP(Operations!$D79,ImpDepLookup,4,FALSE)*(Operations!$G79*(Operations!$G79*Operations!$H79/Operations!$I79)^0.5))^2))","v":0},{"$f":"IF(Operations!$C79=\"\",0,(((Operations!$G79+1)*Operations!$H79/Operations!$I79/1000)^VLOOKUP(Operations!$C79,ImpRepairFac[],4,FALSE)-(Operations!$G79*Operations!$H79/Operations!$I79/1000)^VLOOKUP(Operations!$C79,ImpRepairFac[],4,FALSE))*Operations!$N79*VLOOKUP(Operations!$C79,ImpRepairFac[],3,FALSE)/Operations!$H79)","v":0},{"$f":"IF(Operations!$N79=0,0,Operations!$N79*(VLOOKUP(Operations!$D79,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D79,ImpDepLookup,3,FALSE)*Operations!$G79^0.5-VLOOKUP(Operations!$D79,ImpDepLookup,4,FALSE)*(Operations!$G79*Operations!$H79/Operations!$I79)^0.5)^2)","v":0},{"$f":"IF(Operations!$N79=0,0,Operations!$N79*(VLOOKUP(Operations!$D79,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D79,ImpDepLookup,3,FALSE)*(Operations!$G79+1)^0.5-VLOOKUP(Operations!$D79,ImpDepLookup,4,FALSE)*(Operations!$G79*Operations!$H79/Operations!$I79)^0.5)^2)","v":0},{"$f":"IF(Operations!$N79=0,0,IF(Operations!$I79*Operations!$H79=0,0,(Operations!$P79-Operations!$Q79)/(Operations!$H79)))","v":0},{"$f":"IF(Operations!$H79=0,0,Operations!$P79*'General Variables'!$B$9/Operations!$H79)","v":0},{"$f":"IF(Operations!$H79=0,0,Operations!$P79*'General Variables'!$B$10/Operations!$H79)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E80>1,Operations!$E80,IF(Operations!$D80=0,0,Operations!$F80/(VLOOKUP(Operations!$D80,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D80,ImpDepLookup,3,FALSE)*Operations!$G80^0.5-VLOOKUP(Operations!$D80,ImpDepLookup,4,FALSE)*(Operations!$G80*(Operations!$G80*Operations!$H80/Operations!$I80)^0.5))^2))","v":0},{"$f":"IF(Operations!$C80=\"\",0,(((Operations!$G80+1)*Operations!$H80/Operations!$I80/1000)^VLOOKUP(Operations!$C80,ImpRepairFac[],4,FALSE)-(Operations!$G80*Operations!$H80/Operations!$I80/1000)^VLOOKUP(Operations!$C80,ImpRepairFac[],4,FALSE))*Operations!$N80*VLOOKUP(Operations!$C80,ImpRepairFac[],3,FALSE)/Operations!$H80)","v":0},{"$f":"IF(Operations!$N80=0,0,Operations!$N80*(VLOOKUP(Operations!$D80,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D80,ImpDepLookup,3,FALSE)*Operations!$G80^0.5-VLOOKUP(Operations!$D80,ImpDepLookup,4,FALSE)*(Operations!$G80*Operations!$H80/Operations!$I80)^0.5)^2)","v":0},{"$f":"IF(Operations!$N80=0,0,Operations!$N80*(VLOOKUP(Operations!$D80,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D80,ImpDepLookup,3,FALSE)*(Operations!$G80+1)^0.5-VLOOKUP(Operations!$D80,ImpDepLookup,4,FALSE)*(Operations!$G80*Operations!$H80/Operations!$I80)^0.5)^2)","v":0},{"$f":"IF(Operations!$N80=0,0,IF(Operations!$I80*Operations!$H80=0,0,(Operations!$P80-Operations!$Q80)/(Operations!$H80)))","v":0},{"$f":"IF(Operations!$H80=0,0,Operations!$P80*'General Variables'!$B$9/Operations!$H80)","v":0},{"$f":"IF(Operations!$H80=0,0,Operations!$P80*'General Variables'!$B$10/Operations!$H80)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E81>1,Operations!$E81,IF(Operations!$D81=0,0,Operations!$F81/(VLOOKUP(Operations!$D81,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D81,ImpDepLookup,3,FALSE)*Operations!$G81^0.5-VLOOKUP(Operations!$D81,ImpDepLookup,4,FALSE)*(Operations!$G81*(Operations!$G81*Operations!$H81/Operations!$I81)^0.5))^2))","v":0},{"$f":"IF(Operations!$C81=\"\",0,(((Operations!$G81+1)*Operations!$H81/Operations!$I81/1000)^VLOOKUP(Operations!$C81,ImpRepairFac[],4,FALSE)-(Operations!$G81*Operations!$H81/Operations!$I81/1000)^VLOOKUP(Operations!$C81,ImpRepairFac[],4,FALSE))*Operations!$N81*VLOOKUP(Operations!$C81,ImpRepairFac[],3,FALSE)/Operations!$H81)","v":0},{"$f":"IF(Operations!$N81=0,0,Operations!$N81*(VLOOKUP(Operations!$D81,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D81,ImpDepLookup,3,FALSE)*Operations!$G81^0.5-VLOOKUP(Operations!$D81,ImpDepLookup,4,FALSE)*(Operations!$G81*Operations!$H81/Operations!$I81)^0.5)^2)","v":0},{"$f":"IF(Operations!$N81=0,0,Operations!$N81*(VLOOKUP(Operations!$D81,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D81,ImpDepLookup,3,FALSE)*(Operations!$G81+1)^0.5-VLOOKUP(Operations!$D81,ImpDepLookup,4,FALSE)*(Operations!$G81*Operations!$H81/Operations!$I81)^0.5)^2)","v":0},{"$f":"IF(Operations!$N81=0,0,IF(Operations!$I81*Operations!$H81=0,0,(Operations!$P81-Operations!$Q81)/(Operations!$H81)))","v":0},{"$f":"IF(Operations!$H81=0,0,Operations!$P81*'General Variables'!$B$9/Operations!$H81)","v":0},{"$f":"IF(Operations!$H81=0,0,Operations!$P81*'General Variables'!$B$10/Operations!$H81)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E82>1,Operations!$E82,IF(Operations!$D82=0,0,Operations!$F82/(VLOOKUP(Operations!$D82,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D82,ImpDepLookup,3,FALSE)*Operations!$G82^0.5-VLOOKUP(Operations!$D82,ImpDepLookup,4,FALSE)*(Operations!$G82*(Operations!$G82*Operations!$H82/Operations!$I82)^0.5))^2))","v":0},{"$f":"IF(Operations!$C82=\"\",0,(((Operations!$G82+1)*Operations!$H82/Operations!$I82/1000)^VLOOKUP(Operations!$C82,ImpRepairFac[],4,FALSE)-(Operations!$G82*Operations!$H82/Operations!$I82/1000)^VLOOKUP(Operations!$C82,ImpRepairFac[],4,FALSE))*Operations!$N82*VLOOKUP(Operations!$C82,ImpRepairFac[],3,FALSE)/Operations!$H82)","v":0},{"$f":"IF(Operations!$N82=0,0,Operations!$N82*(VLOOKUP(Operations!$D82,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D82,ImpDepLookup,3,FALSE)*Operations!$G82^0.5-VLOOKUP(Operations!$D82,ImpDepLookup,4,FALSE)*(Operations!$G82*Operations!$H82/Operations!$I82)^0.5)^2)","v":0},{"$f":"IF(Operations!$N82=0,0,Operations!$N82*(VLOOKUP(Operations!$D82,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D82,ImpDepLookup,3,FALSE)*(Operations!$G82+1)^0.5-VLOOKUP(Operations!$D82,ImpDepLookup,4,FALSE)*(Operations!$G82*Operations!$H82/Operations!$I82)^0.5)^2)","v":0},{"$f":"IF(Operations!$N82=0,0,IF(Operations!$I82*Operations!$H82=0,0,(Operations!$P82-Operations!$Q82)/(Operations!$H82)))","v":0},{"$f":"IF(Operations!$H82=0,0,Operations!$P82*'General Variables'!$B$9/Operations!$H82)","v":0},{"$f":"IF(Operations!$H82=0,0,Operations!$P82*'General Variables'!$B$10/Operations!$H82)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E83>1,Operations!$E83,IF(Operations!$D83=0,0,Operations!$F83/(VLOOKUP(Operations!$D83,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D83,ImpDepLookup,3,FALSE)*Operations!$G83^0.5-VLOOKUP(Operations!$D83,ImpDepLookup,4,FALSE)*(Operations!$G83*(Operations!$G83*Operations!$H83/Operations!$I83)^0.5))^2))","v":0},{"$f":"IF(Operations!$C83=\"\",0,(((Operations!$G83+1)*Operations!$H83/Operations!$I83/1000)^VLOOKUP(Operations!$C83,ImpRepairFac[],4,FALSE)-(Operations!$G83*Operations!$H83/Operations!$I83/1000)^VLOOKUP(Operations!$C83,ImpRepairFac[],4,FALSE))*Operations!$N83*VLOOKUP(Operations!$C83,ImpRepairFac[],3,FALSE)/Operations!$H83)","v":0},{"$f":"IF(Operations!$N83=0,0,Operations!$N83*(VLOOKUP(Operations!$D83,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D83,ImpDepLookup,3,FALSE)*Operations!$G83^0.5-VLOOKUP(Operations!$D83,ImpDepLookup,4,FALSE)*(Operations!$G83*Operations!$H83/Operations!$I83)^0.5)^2)","v":0},{"$f":"IF(Operations!$N83=0,0,Operations!$N83*(VLOOKUP(Operations!$D83,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D83,ImpDepLookup,3,FALSE)*(Operations!$G83+1)^0.5-VLOOKUP(Operations!$D83,ImpDepLookup,4,FALSE)*(Operations!$G83*Operations!$H83/Operations!$I83)^0.5)^2)","v":0},{"$f":"IF(Operations!$N83=0,0,IF(Operations!$I83*Operations!$H83=0,0,(Operations!$P83-Operations!$Q83)/(Operations!$H83)))","v":0},{"$f":"IF(Operations!$H83=0,0,Operations!$P83*'General Variables'!$B$9/Operations!$H83)","v":0},{"$f":"IF(Operations!$H83=0,0,Operations!$P83*'General Variables'!$B$10/Operations!$H83)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E84>1,Operations!$E84,IF(Operations!$D84=0,0,Operations!$F84/(VLOOKUP(Operations!$D84,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D84,ImpDepLookup,3,FALSE)*Operations!$G84^0.5-VLOOKUP(Operations!$D84,ImpDepLookup,4,FALSE)*(Operations!$G84*(Operations!$G84*Operations!$H84/Operations!$I84)^0.5))^2))","v":0},{"$f":"IF(Operations!$C84=\"\",0,(((Operations!$G84+1)*Operations!$H84/Operations!$I84/1000)^VLOOKUP(Operations!$C84,ImpRepairFac[],4,FALSE)-(Operations!$G84*Operations!$H84/Operations!$I84/1000)^VLOOKUP(Operations!$C84,ImpRepairFac[],4,FALSE))*Operations!$N84*VLOOKUP(Operations!$C84,ImpRepairFac[],3,FALSE)/Operations!$H84)","v":0},{"$f":"IF(Operations!$N84=0,0,Operations!$N84*(VLOOKUP(Operations!$D84,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D84,ImpDepLookup,3,FALSE)*Operations!$G84^0.5-VLOOKUP(Operations!$D84,ImpDepLookup,4,FALSE)*(Operations!$G84*Operations!$H84/Operations!$I84)^0.5)^2)","v":0},{"$f":"IF(Operations!$N84=0,0,Operations!$N84*(VLOOKUP(Operations!$D84,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D84,ImpDepLookup,3,FALSE)*(Operations!$G84+1)^0.5-VLOOKUP(Operations!$D84,ImpDepLookup,4,FALSE)*(Operations!$G84*Operations!$H84/Operations!$I84)^0.5)^2)","v":0},{"$f":"IF(Operations!$N84=0,0,IF(Operations!$I84*Operations!$H84=0,0,(Operations!$P84-Operations!$Q84)/(Operations!$H84)))","v":0},{"$f":"IF(Operations!$H84=0,0,Operations!$P84*'General Variables'!$B$9/Operations!$H84)","v":0},{"$f":"IF(Operations!$H84=0,0,Operations!$P84*'General Variables'!$B$10/Operations!$H84)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E85>1,Operations!$E85,IF(Operations!$D85=0,0,Operations!$F85/(VLOOKUP(Operations!$D85,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D85,ImpDepLookup,3,FALSE)*Operations!$G85^0.5-VLOOKUP(Operations!$D85,ImpDepLookup,4,FALSE)*(Operations!$G85*(Operations!$G85*Operations!$H85/Operations!$I85)^0.5))^2))","v":0},{"$f":"IF(Operations!$C85=\"\",0,(((Operations!$G85+1)*Operations!$H85/Operations!$I85/1000)^VLOOKUP(Operations!$C85,ImpRepairFac[],4,FALSE)-(Operations!$G85*Operations!$H85/Operations!$I85/1000)^VLOOKUP(Operations!$C85,ImpRepairFac[],4,FALSE))*Operations!$N85*VLOOKUP(Operations!$C85,ImpRepairFac[],3,FALSE)/Operations!$H85)","v":0},{"$f":"IF(Operations!$N85=0,0,Operations!$N85*(VLOOKUP(Operations!$D85,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D85,ImpDepLookup,3,FALSE)*Operations!$G85^0.5-VLOOKUP(Operations!$D85,ImpDepLookup,4,FALSE)*(Operations!$G85*Operations!$H85/Operations!$I85)^0.5)^2)","v":0},{"$f":"IF(Operations!$N85=0,0,Operations!$N85*(VLOOKUP(Operations!$D85,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D85,ImpDepLookup,3,FALSE)*(Operations!$G85+1)^0.5-VLOOKUP(Operations!$D85,ImpDepLookup,4,FALSE)*(Operations!$G85*Operations!$H85/Operations!$I85)^0.5)^2)","v":0},{"$f":"IF(Operations!$N85=0,0,IF(Operations!$I85*Operations!$H85=0,0,(Operations!$P85-Operations!$Q85)/(Operations!$H85)))","v":0},{"$f":"IF(Operations!$H85=0,0,Operations!$P85*'General Variables'!$B$9/Operations!$H85)","v":0},{"$f":"IF(Operations!$H85=0,0,Operations!$P85*'General Variables'!$B$10/Operations!$H85)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E86>1,Operations!$E86,IF(Operations!$D86=0,0,Operations!$F86/(VLOOKUP(Operations!$D86,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D86,ImpDepLookup,3,FALSE)*Operations!$G86^0.5-VLOOKUP(Operations!$D86,ImpDepLookup,4,FALSE)*(Operations!$G86*(Operations!$G86*Operations!$H86/Operations!$I86)^0.5))^2))","v":0},{"$f":"IF(Operations!$C86=\"\",0,(((Operations!$G86+1)*Operations!$H86/Operations!$I86/1000)^VLOOKUP(Operations!$C86,ImpRepairFac[],4,FALSE)-(Operations!$G86*Operations!$H86/Operations!$I86/1000)^VLOOKUP(Operations!$C86,ImpRepairFac[],4,FALSE))*Operations!$N86*VLOOKUP(Operations!$C86,ImpRepairFac[],3,FALSE)/Operations!$H86)","v":0},{"$f":"IF(Operations!$N86=0,0,Operations!$N86*(VLOOKUP(Operations!$D86,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D86,ImpDepLookup,3,FALSE)*Operations!$G86^0.5-VLOOKUP(Operations!$D86,ImpDepLookup,4,FALSE)*(Operations!$G86*Operations!$H86/Operations!$I86)^0.5)^2)","v":0},{"$f":"IF(Operations!$N86=0,0,Operations!$N86*(VLOOKUP(Operations!$D86,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D86,ImpDepLookup,3,FALSE)*(Operations!$G86+1)^0.5-VLOOKUP(Operations!$D86,ImpDepLookup,4,FALSE)*(Operations!$G86*Operations!$H86/Operations!$I86)^0.5)^2)","v":0},{"$f":"IF(Operations!$N86=0,0,IF(Operations!$I86*Operations!$H86=0,0,(Operations!$P86-Operations!$Q86)/(Operations!$H86)))","v":0},{"$f":"IF(Operations!$H86=0,0,Operations!$P86*'General Variables'!$B$9/Operations!$H86)","v":0},{"$f":"IF(Operations!$H86=0,0,Operations!$P86*'General Variables'!$B$10/Operations!$H86)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E87>1,Operations!$E87,IF(Operations!$D87=0,0,Operations!$F87/(VLOOKUP(Operations!$D87,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D87,ImpDepLookup,3,FALSE)*Operations!$G87^0.5-VLOOKUP(Operations!$D87,ImpDepLookup,4,FALSE)*(Operations!$G87*(Operations!$G87*Operations!$H87/Operations!$I87)^0.5))^2))","v":0},{"$f":"IF(Operations!$C87=\"\",0,(((Operations!$G87+1)*Operations!$H87/Operations!$I87/1000)^VLOOKUP(Operations!$C87,ImpRepairFac[],4,FALSE)-(Operations!$G87*Operations!$H87/Operations!$I87/1000)^VLOOKUP(Operations!$C87,ImpRepairFac[],4,FALSE))*Operations!$N87*VLOOKUP(Operations!$C87,ImpRepairFac[],3,FALSE)/Operations!$H87)","v":0},{"$f":"IF(Operations!$N87=0,0,Operations!$N87*(VLOOKUP(Operations!$D87,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D87,ImpDepLookup,3,FALSE)*Operations!$G87^0.5-VLOOKUP(Operations!$D87,ImpDepLookup,4,FALSE)*(Operations!$G87*Operations!$H87/Operations!$I87)^0.5)^2)","v":0},{"$f":"IF(Operations!$N87=0,0,Operations!$N87*(VLOOKUP(Operations!$D87,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D87,ImpDepLookup,3,FALSE)*(Operations!$G87+1)^0.5-VLOOKUP(Operations!$D87,ImpDepLookup,4,FALSE)*(Operations!$G87*Operations!$H87/Operations!$I87)^0.5)^2)","v":0},{"$f":"IF(Operations!$N87=0,0,IF(Operations!$I87*Operations!$H87=0,0,(Operations!$P87-Operations!$Q87)/(Operations!$H87)))","v":0},{"$f":"IF(Operations!$H87=0,0,Operations!$P87*'General Variables'!$B$9/Operations!$H87)","v":0},{"$f":"IF(Operations!$H87=0,0,Operations!$P87*'General Variables'!$B$10/Operations!$H87)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E88>1,Operations!$E88,IF(Operations!$D88=0,0,Operations!$F88/(VLOOKUP(Operations!$D88,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D88,ImpDepLookup,3,FALSE)*Operations!$G88^0.5-VLOOKUP(Operations!$D88,ImpDepLookup,4,FALSE)*(Operations!$G88*(Operations!$G88*Operations!$H88/Operations!$I88)^0.5))^2))","v":0},{"$f":"IF(Operations!$C88=\"\",0,(((Operations!$G88+1)*Operations!$H88/Operations!$I88/1000)^VLOOKUP(Operations!$C88,ImpRepairFac[],4,FALSE)-(Operations!$G88*Operations!$H88/Operations!$I88/1000)^VLOOKUP(Operations!$C88,ImpRepairFac[],4,FALSE))*Operations!$N88*VLOOKUP(Operations!$C88,ImpRepairFac[],3,FALSE)/Operations!$H88)","v":0},{"$f":"IF(Operations!$N88=0,0,Operations!$N88*(VLOOKUP(Operations!$D88,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D88,ImpDepLookup,3,FALSE)*Operations!$G88^0.5-VLOOKUP(Operations!$D88,ImpDepLookup,4,FALSE)*(Operations!$G88*Operations!$H88/Operations!$I88)^0.5)^2)","v":0},{"$f":"IF(Operations!$N88=0,0,Operations!$N88*(VLOOKUP(Operations!$D88,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D88,ImpDepLookup,3,FALSE)*(Operations!$G88+1)^0.5-VLOOKUP(Operations!$D88,ImpDepLookup,4,FALSE)*(Operations!$G88*Operations!$H88/Operations!$I88)^0.5)^2)","v":0},{"$f":"IF(Operations!$N88=0,0,IF(Operations!$I88*Operations!$H88=0,0,(Operations!$P88-Operations!$Q88)/(Operations!$H88)))","v":0},{"$f":"IF(Operations!$H88=0,0,Operations!$P88*'General Variables'!$B$9/Operations!$H88)","v":0},{"$f":"IF(Operations!$H88=0,0,Operations!$P88*'General Variables'!$B$10/Operations!$H88)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E89>1,Operations!$E89,IF(Operations!$D89=0,0,Operations!$F89/(VLOOKUP(Operations!$D89,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D89,ImpDepLookup,3,FALSE)*Operations!$G89^0.5-VLOOKUP(Operations!$D89,ImpDepLookup,4,FALSE)*(Operations!$G89*(Operations!$G89*Operations!$H89/Operations!$I89)^0.5))^2))","v":0},{"$f":"IF(Operations!$C89=\"\",0,(((Operations!$G89+1)*Operations!$H89/Operations!$I89/1000)^VLOOKUP(Operations!$C89,ImpRepairFac[],4,FALSE)-(Operations!$G89*Operations!$H89/Operations!$I89/1000)^VLOOKUP(Operations!$C89,ImpRepairFac[],4,FALSE))*Operations!$N89*VLOOKUP(Operations!$C89,ImpRepairFac[],3,FALSE)/Operations!$H89)","v":0},{"$f":"IF(Operations!$N89=0,0,Operations!$N89*(VLOOKUP(Operations!$D89,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D89,ImpDepLookup,3,FALSE)*Operations!$G89^0.5-VLOOKUP(Operations!$D89,ImpDepLookup,4,FALSE)*(Operations!$G89*Operations!$H89/Operations!$I89)^0.5)^2)","v":0},{"$f":"IF(Operations!$N89=0,0,Operations!$N89*(VLOOKUP(Operations!$D89,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D89,ImpDepLookup,3,FALSE)*(Operations!$G89+1)^0.5-VLOOKUP(Operations!$D89,ImpDepLookup,4,FALSE)*(Operations!$G89*Operations!$H89/Operations!$I89)^0.5)^2)","v":0},{"$f":"IF(Operations!$N89=0,0,IF(Operations!$I89*Operations!$H89=0,0,(Operations!$P89-Operations!$Q89)/(Operations!$H89)))","v":0},{"$f":"IF(Operations!$H89=0,0,Operations!$P89*'General Variables'!$B$9/Operations!$H89)","v":0},{"$f":"IF(Operations!$H89=0,0,Operations!$P89*'General Variables'!$B$10/Operations!$H89)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E90>1,Operations!$E90,IF(Operations!$D90=0,0,Operations!$F90/(VLOOKUP(Operations!$D90,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D90,ImpDepLookup,3,FALSE)*Operations!$G90^0.5-VLOOKUP(Operations!$D90,ImpDepLookup,4,FALSE)*(Operations!$G90*(Operations!$G90*Operations!$H90/Operations!$I90)^0.5))^2))","v":0},{"$f":"IF(Operations!$C90=\"\",0,(((Operations!$G90+1)*Operations!$H90/Operations!$I90/1000)^VLOOKUP(Operations!$C90,ImpRepairFac[],4,FALSE)-(Operations!$G90*Operations!$H90/Operations!$I90/1000)^VLOOKUP(Operations!$C90,ImpRepairFac[],4,FALSE))*Operations!$N90*VLOOKUP(Operations!$C90,ImpRepairFac[],3,FALSE)/Operations!$H90)","v":0},{"$f":"IF(Operations!$N90=0,0,Operations!$N90*(VLOOKUP(Operations!$D90,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D90,ImpDepLookup,3,FALSE)*Operations!$G90^0.5-VLOOKUP(Operations!$D90,ImpDepLookup,4,FALSE)*(Operations!$G90*Operations!$H90/Operations!$I90)^0.5)^2)","v":0},{"$f":"IF(Operations!$N90=0,0,Operations!$N90*(VLOOKUP(Operations!$D90,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D90,ImpDepLookup,3,FALSE)*(Operations!$G90+1)^0.5-VLOOKUP(Operations!$D90,ImpDepLookup,4,FALSE)*(Operations!$G90*Operations!$H90/Operations!$I90)^0.5)^2)","v":0},{"$f":"IF(Operations!$N90=0,0,IF(Operations!$I90*Operations!$H90=0,0,(Operations!$P90-Operations!$Q90)/(Operations!$H90)))","v":0},{"$f":"IF(Operations!$H90=0,0,Operations!$P90*'General Variables'!$B$9/Operations!$H90)","v":0},{"$f":"IF(Operations!$H90=0,0,Operations!$P90*'General Variables'!$B$10/Operations!$H90)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E91>1,Operations!$E91,IF(Operations!$D91=0,0,Operations!$F91/(VLOOKUP(Operations!$D91,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D91,ImpDepLookup,3,FALSE)*Operations!$G91^0.5-VLOOKUP(Operations!$D91,ImpDepLookup,4,FALSE)*(Operations!$G91*(Operations!$G91*Operations!$H91/Operations!$I91)^0.5))^2))","v":0},{"$f":"IF(Operations!$C91=\"\",0,(((Operations!$G91+1)*Operations!$H91/Operations!$I91/1000)^VLOOKUP(Operations!$C91,ImpRepairFac[],4,FALSE)-(Operations!$G91*Operations!$H91/Operations!$I91/1000)^VLOOKUP(Operations!$C91,ImpRepairFac[],4,FALSE))*Operations!$N91*VLOOKUP(Operations!$C91,ImpRepairFac[],3,FALSE)/Operations!$H91)","v":0},{"$f":"IF(Operations!$N91=0,0,Operations!$N91*(VLOOKUP(Operations!$D91,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D91,ImpDepLookup,3,FALSE)*Operations!$G91^0.5-VLOOKUP(Operations!$D91,ImpDepLookup,4,FALSE)*(Operations!$G91*Operations!$H91/Operations!$I91)^0.5)^2)","v":0},{"$f":"IF(Operations!$N91=0,0,Operations!$N91*(VLOOKUP(Operations!$D91,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D91,ImpDepLookup,3,FALSE)*(Operations!$G91+1)^0.5-VLOOKUP(Operations!$D91,ImpDepLookup,4,FALSE)*(Operations!$G91*Operations!$H91/Operations!$I91)^0.5)^2)","v":0},{"$f":"IF(Operations!$N91=0,0,IF(Operations!$I91*Operations!$H91=0,0,(Operations!$P91-Operations!$Q91)/(Operations!$H91)))","v":0},{"$f":"IF(Operations!$H91=0,0,Operations!$P91*'General Variables'!$B$9/Operations!$H91)","v":0},{"$f":"IF(Operations!$H91=0,0,Operations!$P91*'General Variables'!$B$10/Operations!$H91)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E92>1,Operations!$E92,IF(Operations!$D92=0,0,Operations!$F92/(VLOOKUP(Operations!$D92,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D92,ImpDepLookup,3,FALSE)*Operations!$G92^0.5-VLOOKUP(Operations!$D92,ImpDepLookup,4,FALSE)*(Operations!$G92*(Operations!$G92*Operations!$H92/Operations!$I92)^0.5))^2))","v":0},{"$f":"IF(Operations!$C92=\"\",0,(((Operations!$G92+1)*Operations!$H92/Operations!$I92/1000)^VLOOKUP(Operations!$C92,ImpRepairFac[],4,FALSE)-(Operations!$G92*Operations!$H92/Operations!$I92/1000)^VLOOKUP(Operations!$C92,ImpRepairFac[],4,FALSE))*Operations!$N92*VLOOKUP(Operations!$C92,ImpRepairFac[],3,FALSE)/Operations!$H92)","v":0},{"$f":"IF(Operations!$N92=0,0,Operations!$N92*(VLOOKUP(Operations!$D92,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D92,ImpDepLookup,3,FALSE)*Operations!$G92^0.5-VLOOKUP(Operations!$D92,ImpDepLookup,4,FALSE)*(Operations!$G92*Operations!$H92/Operations!$I92)^0.5)^2)","v":0},{"$f":"IF(Operations!$N92=0,0,Operations!$N92*(VLOOKUP(Operations!$D92,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D92,ImpDepLookup,3,FALSE)*(Operations!$G92+1)^0.5-VLOOKUP(Operations!$D92,ImpDepLookup,4,FALSE)*(Operations!$G92*Operations!$H92/Operations!$I92)^0.5)^2)","v":0},{"$f":"IF(Operations!$N92=0,0,IF(Operations!$I92*Operations!$H92=0,0,(Operations!$P92-Operations!$Q92)/(Operations!$H92)))","v":0},{"$f":"IF(Operations!$H92=0,0,Operations!$P92*'General Variables'!$B$9/Operations!$H92)","v":0},{"$f":"IF(Operations!$H92=0,0,Operations!$P92*'General Variables'!$B$10/Operations!$H92)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E93>1,Operations!$E93,IF(Operations!$D93=0,0,Operations!$F93/(VLOOKUP(Operations!$D93,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D93,ImpDepLookup,3,FALSE)*Operations!$G93^0.5-VLOOKUP(Operations!$D93,ImpDepLookup,4,FALSE)*(Operations!$G93*(Operations!$G93*Operations!$H93/Operations!$I93)^0.5))^2))","v":0},{"$f":"IF(Operations!$C93=\"\",0,(((Operations!$G93+1)*Operations!$H93/Operations!$I93/1000)^VLOOKUP(Operations!$C93,ImpRepairFac[],4,FALSE)-(Operations!$G93*Operations!$H93/Operations!$I93/1000)^VLOOKUP(Operations!$C93,ImpRepairFac[],4,FALSE))*Operations!$N93*VLOOKUP(Operations!$C93,ImpRepairFac[],3,FALSE)/Operations!$H93)","v":0},{"$f":"IF(Operations!$N93=0,0,Operations!$N93*(VLOOKUP(Operations!$D93,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D93,ImpDepLookup,3,FALSE)*Operations!$G93^0.5-VLOOKUP(Operations!$D93,ImpDepLookup,4,FALSE)*(Operations!$G93*Operations!$H93/Operations!$I93)^0.5)^2)","v":0},{"$f":"IF(Operations!$N93=0,0,Operations!$N93*(VLOOKUP(Operations!$D93,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D93,ImpDepLookup,3,FALSE)*(Operations!$G93+1)^0.5-VLOOKUP(Operations!$D93,ImpDepLookup,4,FALSE)*(Operations!$G93*Operations!$H93/Operations!$I93)^0.5)^2)","v":0},{"$f":"IF(Operations!$N93=0,0,IF(Operations!$I93*Operations!$H93=0,0,(Operations!$P93-Operations!$Q93)/(Operations!$H93)))","v":0},{"$f":"IF(Operations!$H93=0,0,Operations!$P93*'General Variables'!$B$9/Operations!$H93)","v":0},{"$f":"IF(Operations!$H93=0,0,Operations!$P93*'General Variables'!$B$10/Operations!$H93)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E94>1,Operations!$E94,IF(Operations!$D94=0,0,Operations!$F94/(VLOOKUP(Operations!$D94,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D94,ImpDepLookup,3,FALSE)*Operations!$G94^0.5-VLOOKUP(Operations!$D94,ImpDepLookup,4,FALSE)*(Operations!$G94*(Operations!$G94*Operations!$H94/Operations!$I94)^0.5))^2))","v":0},{"$f":"IF(Operations!$C94=\"\",0,(((Operations!$G94+1)*Operations!$H94/Operations!$I94/1000)^VLOOKUP(Operations!$C94,ImpRepairFac[],4,FALSE)-(Operations!$G94*Operations!$H94/Operations!$I94/1000)^VLOOKUP(Operations!$C94,ImpRepairFac[],4,FALSE))*Operations!$N94*VLOOKUP(Operations!$C94,ImpRepairFac[],3,FALSE)/Operations!$H94)","v":0},{"$f":"IF(Operations!$N94=0,0,Operations!$N94*(VLOOKUP(Operations!$D94,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D94,ImpDepLookup,3,FALSE)*Operations!$G94^0.5-VLOOKUP(Operations!$D94,ImpDepLookup,4,FALSE)*(Operations!$G94*Operations!$H94/Operations!$I94)^0.5)^2)","v":0},{"$f":"IF(Operations!$N94=0,0,Operations!$N94*(VLOOKUP(Operations!$D94,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D94,ImpDepLookup,3,FALSE)*(Operations!$G94+1)^0.5-VLOOKUP(Operations!$D94,ImpDepLookup,4,FALSE)*(Operations!$G94*Operations!$H94/Operations!$I94)^0.5)^2)","v":0},{"$f":"IF(Operations!$N94=0,0,IF(Operations!$I94*Operations!$H94=0,0,(Operations!$P94-Operations!$Q94)/(Operations!$H94)))","v":0},{"$f":"IF(Operations!$H94=0,0,Operations!$P94*'General Variables'!$B$9/Operations!$H94)","v":0},{"$f":"IF(Operations!$H94=0,0,Operations!$P94*'General Variables'!$B$10/Operations!$H94)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E95>1,Operations!$E95,IF(Operations!$D95=0,0,Operations!$F95/(VLOOKUP(Operations!$D95,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D95,ImpDepLookup,3,FALSE)*Operations!$G95^0.5-VLOOKUP(Operations!$D95,ImpDepLookup,4,FALSE)*(Operations!$G95*(Operations!$G95*Operations!$H95/Operations!$I95)^0.5))^2))","v":0},{"$f":"IF(Operations!$C95=\"\",0,(((Operations!$G95+1)*Operations!$H95/Operations!$I95/1000)^VLOOKUP(Operations!$C95,ImpRepairFac[],4,FALSE)-(Operations!$G95*Operations!$H95/Operations!$I95/1000)^VLOOKUP(Operations!$C95,ImpRepairFac[],4,FALSE))*Operations!$N95*VLOOKUP(Operations!$C95,ImpRepairFac[],3,FALSE)/Operations!$H95)","v":0},{"$f":"IF(Operations!$N95=0,0,Operations!$N95*(VLOOKUP(Operations!$D95,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D95,ImpDepLookup,3,FALSE)*Operations!$G95^0.5-VLOOKUP(Operations!$D95,ImpDepLookup,4,FALSE)*(Operations!$G95*Operations!$H95/Operations!$I95)^0.5)^2)","v":0},{"$f":"IF(Operations!$N95=0,0,Operations!$N95*(VLOOKUP(Operations!$D95,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D95,ImpDepLookup,3,FALSE)*(Operations!$G95+1)^0.5-VLOOKUP(Operations!$D95,ImpDepLookup,4,FALSE)*(Operations!$G95*Operations!$H95/Operations!$I95)^0.5)^2)","v":0},{"$f":"IF(Operations!$N95=0,0,IF(Operations!$I95*Operations!$H95=0,0,(Operations!$P95-Operations!$Q95)/(Operations!$H95)))","v":0},{"$f":"IF(Operations!$H95=0,0,Operations!$P95*'General Variables'!$B$9/Operations!$H95)","v":0},{"$f":"IF(Operations!$H95=0,0,Operations!$P95*'General Variables'!$B$10/Operations!$H95)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E96>1,Operations!$E96,IF(Operations!$D96=0,0,Operations!$F96/(VLOOKUP(Operations!$D96,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D96,ImpDepLookup,3,FALSE)*Operations!$G96^0.5-VLOOKUP(Operations!$D96,ImpDepLookup,4,FALSE)*(Operations!$G96*(Operations!$G96*Operations!$H96/Operations!$I96)^0.5))^2))","v":0},{"$f":"IF(Operations!$C96=\"\",0,(((Operations!$G96+1)*Operations!$H96/Operations!$I96/1000)^VLOOKUP(Operations!$C96,ImpRepairFac[],4,FALSE)-(Operations!$G96*Operations!$H96/Operations!$I96/1000)^VLOOKUP(Operations!$C96,ImpRepairFac[],4,FALSE))*Operations!$N96*VLOOKUP(Operations!$C96,ImpRepairFac[],3,FALSE)/Operations!$H96)","v":0},{"$f":"IF(Operations!$N96=0,0,Operations!$N96*(VLOOKUP(Operations!$D96,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D96,ImpDepLookup,3,FALSE)*Operations!$G96^0.5-VLOOKUP(Operations!$D96,ImpDepLookup,4,FALSE)*(Operations!$G96*Operations!$H96/Operations!$I96)^0.5)^2)","v":0},{"$f":"IF(Operations!$N96=0,0,Operations!$N96*(VLOOKUP(Operations!$D96,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D96,ImpDepLookup,3,FALSE)*(Operations!$G96+1)^0.5-VLOOKUP(Operations!$D96,ImpDepLookup,4,FALSE)*(Operations!$G96*Operations!$H96/Operations!$I96)^0.5)^2)","v":0},{"$f":"IF(Operations!$N96=0,0,IF(Operations!$I96*Operations!$H96=0,0,(Operations!$P96-Operations!$Q96)/(Operations!$H96)))","v":0},{"$f":"IF(Operations!$H96=0,0,Operations!$P96*'General Variables'!$B$9/Operations!$H96)","v":0},{"$f":"IF(Operations!$H96=0,0,Operations!$P96*'General Variables'!$B$10/Operations!$H96)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E97>1,Operations!$E97,IF(Operations!$D97=0,0,Operations!$F97/(VLOOKUP(Operations!$D97,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D97,ImpDepLookup,3,FALSE)*Operations!$G97^0.5-VLOOKUP(Operations!$D97,ImpDepLookup,4,FALSE)*(Operations!$G97*(Operations!$G97*Operations!$H97/Operations!$I97)^0.5))^2))","v":0},{"$f":"IF(Operations!$C97=\"\",0,(((Operations!$G97+1)*Operations!$H97/Operations!$I97/1000)^VLOOKUP(Operations!$C97,ImpRepairFac[],4,FALSE)-(Operations!$G97*Operations!$H97/Operations!$I97/1000)^VLOOKUP(Operations!$C97,ImpRepairFac[],4,FALSE))*Operations!$N97*VLOOKUP(Operations!$C97,ImpRepairFac[],3,FALSE)/Operations!$H97)","v":0},{"$f":"IF(Operations!$N97=0,0,Operations!$N97*(VLOOKUP(Operations!$D97,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D97,ImpDepLookup,3,FALSE)*Operations!$G97^0.5-VLOOKUP(Operations!$D97,ImpDepLookup,4,FALSE)*(Operations!$G97*Operations!$H97/Operations!$I97)^0.5)^2)","v":0},{"$f":"IF(Operations!$N97=0,0,Operations!$N97*(VLOOKUP(Operations!$D97,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D97,ImpDepLookup,3,FALSE)*(Operations!$G97+1)^0.5-VLOOKUP(Operations!$D97,ImpDepLookup,4,FALSE)*(Operations!$G97*Operations!$H97/Operations!$I97)^0.5)^2)","v":0},{"$f":"IF(Operations!$N97=0,0,IF(Operations!$I97*Operations!$H97=0,0,(Operations!$P97-Operations!$Q97)/(Operations!$H97)))","v":0},{"$f":"IF(Operations!$H97=0,0,Operations!$P97*'General Variables'!$B$9/Operations!$H97)","v":0},{"$f":"IF(Operations!$H97=0,0,Operations!$P97*'General Variables'!$B$10/Operations!$H97)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E98>1,Operations!$E98,IF(Operations!$D98=0,0,Operations!$F98/(VLOOKUP(Operations!$D98,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D98,ImpDepLookup,3,FALSE)*Operations!$G98^0.5-VLOOKUP(Operations!$D98,ImpDepLookup,4,FALSE)*(Operations!$G98*(Operations!$G98*Operations!$H98/Operations!$I98)^0.5))^2))","v":0},{"$f":"IF(Operations!$C98=\"\",0,(((Operations!$G98+1)*Operations!$H98/Operations!$I98/1000)^VLOOKUP(Operations!$C98,ImpRepairFac[],4,FALSE)-(Operations!$G98*Operations!$H98/Operations!$I98/1000)^VLOOKUP(Operations!$C98,ImpRepairFac[],4,FALSE))*Operations!$N98*VLOOKUP(Operations!$C98,ImpRepairFac[],3,FALSE)/Operations!$H98)","v":0},{"$f":"IF(Operations!$N98=0,0,Operations!$N98*(VLOOKUP(Operations!$D98,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D98,ImpDepLookup,3,FALSE)*Operations!$G98^0.5-VLOOKUP(Operations!$D98,ImpDepLookup,4,FALSE)*(Operations!$G98*Operations!$H98/Operations!$I98)^0.5)^2)","v":0},{"$f":"IF(Operations!$N98=0,0,Operations!$N98*(VLOOKUP(Operations!$D98,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D98,ImpDepLookup,3,FALSE)*(Operations!$G98+1)^0.5-VLOOKUP(Operations!$D98,ImpDepLookup,4,FALSE)*(Operations!$G98*Operations!$H98/Operations!$I98)^0.5)^2)","v":0},{"$f":"IF(Operations!$N98=0,0,IF(Operations!$I98*Operations!$H98=0,0,(Operations!$P98-Operations!$Q98)/(Operations!$H98)))","v":0},{"$f":"IF(Operations!$H98=0,0,Operations!$P98*'General Variables'!$B$9/Operations!$H98)","v":0},{"$f":"IF(Operations!$H98=0,0,Operations!$P98*'General Variables'!$B$10/Operations!$H98)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E99>1,Operations!$E99,IF(Operations!$D99=0,0,Operations!$F99/(VLOOKUP(Operations!$D99,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D99,ImpDepLookup,3,FALSE)*Operations!$G99^0.5-VLOOKUP(Operations!$D99,ImpDepLookup,4,FALSE)*(Operations!$G99*(Operations!$G99*Operations!$H99/Operations!$I99)^0.5))^2))","v":0},{"$f":"IF(Operations!$C99=\"\",0,(((Operations!$G99+1)*Operations!$H99/Operations!$I99/1000)^VLOOKUP(Operations!$C99,ImpRepairFac[],4,FALSE)-(Operations!$G99*Operations!$H99/Operations!$I99/1000)^VLOOKUP(Operations!$C99,ImpRepairFac[],4,FALSE))*Operations!$N99*VLOOKUP(Operations!$C99,ImpRepairFac[],3,FALSE)/Operations!$H99)","v":0},{"$f":"IF(Operations!$N99=0,0,Operations!$N99*(VLOOKUP(Operations!$D99,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D99,ImpDepLookup,3,FALSE)*Operations!$G99^0.5-VLOOKUP(Operations!$D99,ImpDepLookup,4,FALSE)*(Operations!$G99*Operations!$H99/Operations!$I99)^0.5)^2)","v":0},{"$f":"IF(Operations!$N99=0,0,Operations!$N99*(VLOOKUP(Operations!$D99,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D99,ImpDepLookup,3,FALSE)*(Operations!$G99+1)^0.5-VLOOKUP(Operations!$D99,ImpDepLookup,4,FALSE)*(Operations!$G99*Operations!$H99/Operations!$I99)^0.5)^2)","v":0},{"$f":"IF(Operations!$N99=0,0,IF(Operations!$I99*Operations!$H99=0,0,(Operations!$P99-Operations!$Q99)/(Operations!$H99)))","v":0},{"$f":"IF(Operations!$H99=0,0,Operations!$P99*'General Variables'!$B$9/Operations!$H99)","v":0},{"$f":"IF(Operations!$H99=0,0,Operations!$P99*'General Variables'!$B$10/Operations!$H99)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E100>1,Operations!$E100,IF(Operations!$D100=0,0,Operations!$F100/(VLOOKUP(Operations!$D100,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D100,ImpDepLookup,3,FALSE)*Operations!$G100^0.5-VLOOKUP(Operations!$D100,ImpDepLookup,4,FALSE)*(Operations!$G100*(Operations!$G100*Operations!$H100/Operations!$I100)^0.5))^2))","v":0},{"$f":"IF(Operations!$C100=\"\",0,(((Operations!$G100+1)*Operations!$H100/Operations!$I100/1000)^VLOOKUP(Operations!$C100,ImpRepairFac[],4,FALSE)-(Operations!$G100*Operations!$H100/Operations!$I100/1000)^VLOOKUP(Operations!$C100,ImpRepairFac[],4,FALSE))*Operations!$N100*VLOOKUP(Operations!$C100,ImpRepairFac[],3,FALSE)/Operations!$H100)","v":0},{"$f":"IF(Operations!$N100=0,0,Operations!$N100*(VLOOKUP(Operations!$D100,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D100,ImpDepLookup,3,FALSE)*Operations!$G100^0.5-VLOOKUP(Operations!$D100,ImpDepLookup,4,FALSE)*(Operations!$G100*Operations!$H100/Operations!$I100)^0.5)^2)","v":0},{"$f":"IF(Operations!$N100=0,0,Operations!$N100*(VLOOKUP(Operations!$D100,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D100,ImpDepLookup,3,FALSE)*(Operations!$G100+1)^0.5-VLOOKUP(Operations!$D100,ImpDepLookup,4,FALSE)*(Operations!$G100*Operations!$H100/Operations!$I100)^0.5)^2)","v":0},{"$f":"IF(Operations!$N100=0,0,IF(Operations!$I100*Operations!$H100=0,0,(Operations!$P100-Operations!$Q100)/(Operations!$H100)))","v":0},{"$f":"IF(Operations!$H100=0,0,Operations!$P100*'General Variables'!$B$9/Operations!$H100)","v":0},{"$f":"IF(Operations!$H100=0,0,Operations!$P100*'General Variables'!$B$10/Operations!$H100)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E101>1,Operations!$E101,IF(Operations!$D101=0,0,Operations!$F101/(VLOOKUP(Operations!$D101,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D101,ImpDepLookup,3,FALSE)*Operations!$G101^0.5-VLOOKUP(Operations!$D101,ImpDepLookup,4,FALSE)*(Operations!$G101*(Operations!$G101*Operations!$H101/Operations!$I101)^0.5))^2))","v":0},{"$f":"IF(Operations!$C101=\"\",0,(((Operations!$G101+1)*Operations!$H101/Operations!$I101/1000)^VLOOKUP(Operations!$C101,ImpRepairFac[],4,FALSE)-(Operations!$G101*Operations!$H101/Operations!$I101/1000)^VLOOKUP(Operations!$C101,ImpRepairFac[],4,FALSE))*Operations!$N101*VLOOKUP(Operations!$C101,ImpRepairFac[],3,FALSE)/Operations!$H101)","v":0},{"$f":"IF(Operations!$N101=0,0,Operations!$N101*(VLOOKUP(Operations!$D101,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D101,ImpDepLookup,3,FALSE)*Operations!$G101^0.5-VLOOKUP(Operations!$D101,ImpDepLookup,4,FALSE)*(Operations!$G101*Operations!$H101/Operations!$I101)^0.5)^2)","v":0},{"$f":"IF(Operations!$N101=0,0,Operations!$N101*(VLOOKUP(Operations!$D101,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D101,ImpDepLookup,3,FALSE)*(Operations!$G101+1)^0.5-VLOOKUP(Operations!$D101,ImpDepLookup,4,FALSE)*(Operations!$G101*Operations!$H101/Operations!$I101)^0.5)^2)","v":0},{"$f":"IF(Operations!$N101=0,0,IF(Operations!$I101*Operations!$H101=0,0,(Operations!$P101-Operations!$Q101)/(Operations!$H101)))","v":0},{"$f":"IF(Operations!$H101=0,0,Operations!$P101*'General Variables'!$B$9/Operations!$H101)","v":0},{"$f":"IF(Operations!$H101=0,0,Operations!$P101*'General Variables'!$B$10/Operations!$H101)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]

{"sheet":"Start","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

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

{"sheet":"77-Cover Crop","index":7,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":false,"merged":[[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[54,2,54,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source "]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield Goal",null,null,"acre/inches"]
[null,"Cropping System ",null,null,null,null,"Actural Yield",null,null,"Follows Legume?"]
[null,null,null,null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$4,FIND(\" \",$H$4))),\"\")","v":""},{"$f":"IFERROR(RIGHT(H4,LEN(H4)-LEN(G5)-1),\"\")","v":""}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield Goal\") & IF(K2=\"\",\"\",\", \" &K2)","v":"77-Cover Crop, Conventional Tillage"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield Goal\") & IF($H$4=\"\",\"\",\" (\" & $H$4 & \" Actual Yield)\")","v":"2018 Budget 77-Cover Crop, Conventional Tillage"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":""}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.45 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":2.02},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$101,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$101,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$101,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":2.14},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":0.3},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":1.27},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":4.04},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":1.1399999999999999},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":10.91}]
[2,"Broadcast Seed","Custom",null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$101,9,FALSE)*C13,2)))","v":""},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$101,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$101,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$101,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$101,9,FALSE)*C13,2)))","v":""},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$101,9,FALSE)*C13,2)))","v":""},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":""},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$101,9,FALSE)*C13,2)))","v":""},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":""},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":""}]
[3,"Field Cultivation",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$101,9,FALSE)*C14,2)))","v":1.47},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$101,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$101,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$101,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$101,9,FALSE)*C14,2)))","v":1.54},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$101,9,FALSE)*C14,2)))","v":0.57999999999999996},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":1.33},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$101,9,FALSE)*C14,2)))","v":1.8},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":1.51},8.23]
[4,null,null,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$101,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$101,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$101,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$101,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$101,9,FALSE)*C15,2)))","v":0},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$101,9,FALSE)*C15,2)))","v":0},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$101,9,FALSE)*C15,2)))","v":0},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":""},0]
[5,null,null,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$101,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$101,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$101,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$101,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$101,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$101,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$101,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":""},0]
[6,null,null,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$101,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$101,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$101,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$101,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$101,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$101,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$101,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":""},0]
[7,null,null,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$101,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$101,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$101,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$101,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$101,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$101,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$101,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":""},0]
[8,null,null,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$101,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$101,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$101,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$101,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$101,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$101,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$101,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":""},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":0}]
[9,null,null,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$101,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$101,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$101,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$101,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$101,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$101,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$101,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":""},0]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$101,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$101,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$101,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$101,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$101,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$101,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$101,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,21,FALSE)*$C21,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$101,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$101,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$101,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$101,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$101,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$101,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$101,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$101,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$101,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$101,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$101,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$101,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$101,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$101,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$101,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$101,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$101,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$101,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$101,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$101,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$101,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$101,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$101,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$101,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$101,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$101,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$101,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$101,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$101,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$101,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$101,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$101,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$101,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$101,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$101,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$101,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$101,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$101,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$101,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$101,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$101,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$101,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$101,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$101,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$101,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$101,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$101,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$101,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$101,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$101,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$101,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$101,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$101,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$101,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$101,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$101,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$101,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$101,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$101,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$101,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$101,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$101,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$101,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$101,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$101,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$101,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$101,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$101,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$101,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$101,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$101,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$101,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$101,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$101,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$101,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$101,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$101,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$101,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$101,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$101,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$101,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$101,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$101,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$101,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$101,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$101,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$101,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$101,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":3.49},{"$f":"SUM(F12:F31)","v":3.68},0.87999999999999989,2.6,5.84,2.65,19.14]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Cover Crop",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Seed"},null,null,2,1,1,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":15},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":15}]
[null,"Broadcast Seed",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Custom"},null,null,2,1,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":5},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":5}]
[null,null,{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":""},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":""},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":""},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":""},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":""},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":""},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,null,{"$f":"IF(B61=0,0,J61)","v":0}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":20}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":39.14}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":30.65},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":0.84287499999999993}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":39.982875}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,0]
[null,"Real Estate Opportunity",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":0}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$13","v":0.01},null,{"$f":"ROUND(F71*I71,2)","v":0}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":39.982875}]
[]
[null,{"$f":"IF(G5=\"\",\"\",\"Cost per \"&H5)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(G5=\"\",\"\",K72/G5)","v":""}]
[null,{"$f":"IF(G5=\"\",\"\",\"Cash Cost per \"&H5)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(G5=\"\",\"\",(E66+K66)/G5)","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Wheat (Certified and Treated)"}]

{"sheet":"78-Cover Crop","index":8,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":false,"merged":[[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[54,2,54,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source "]
[null,"Tillage System","No Till",null,null,null,"Yield Goal",null,null,"acre/inches"]
[null,"Cropping System ",null,null,null,null,"Actural Yield",null,null,"Follows Legume?"]
[null,null,null,null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$4,FIND(\" \",$H$4))),\"\")","v":""},{"$f":"IFERROR(RIGHT(H4,LEN(H4)-LEN(G5)-1),\"\")","v":""}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield Goal\") & IF(K2=\"\",\"\",\", \" &K2)","v":"78-Cover Crop, No Till"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield Goal\") & IF($H$4=\"\",\"\",\" (\" & $H$4 & \" Actual Yield)\")","v":"2018 Budget 78-Cover Crop, No Till"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":""}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.45 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"No-Till Drill",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":1.83},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations!$A$2:$U$101,12,FALSE)=0,VLOOKUP(B12,Operations!$A$2:$U$101,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations!$A$2:$U$101,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":1.43},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":0.72},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":1.57},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":2.25},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":3.21},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":11.01}]
[2,"Spray Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$101,9,FALSE)*C13,2)))","v":1},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations!$A$2:$U$101,12,FALSE)=0,VLOOKUP(B13,Operations!$A$2:$U$101,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations!$A$2:$U$101,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations!$A$2:$U$101,9,FALSE)*C13,2)))","v":0.3},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$101,9,FALSE)*C13,2)))","v":0.35},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":0.28999999999999998},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$101,9,FALSE)*C13,2)))","v":1.08},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":0.04},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":3.06}]
[3,null,null,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$101,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations!$A$2:$U$101,12,FALSE)=0,VLOOKUP(B14,Operations!$A$2:$U$101,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations!$A$2:$U$101,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations!$A$2:$U$101,9,FALSE)*C14,2)))","v":0},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$101,9,FALSE)*C14,2)))","v":0},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$101,9,FALSE)*C14,2)))","v":0},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":""},0]
[4,null,null,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$101,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations!$A$2:$U$101,12,FALSE)=0,VLOOKUP(B15,Operations!$A$2:$U$101,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations!$A$2:$U$101,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations!$A$2:$U$101,9,FALSE)*C15,2)))","v":0},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$101,9,FALSE)*C15,2)))","v":0},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$101,9,FALSE)*C15,2)))","v":0},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":""},0]
[5,null,null,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$101,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations!$A$2:$U$101,12,FALSE)=0,VLOOKUP(B16,Operations!$A$2:$U$101,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations!$A$2:$U$101,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations!$A$2:$U$101,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$101,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$101,9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":""},0]
[6,null,null,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$101,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations!$A$2:$U$101,12,FALSE)=0,VLOOKUP(B17,Operations!$A$2:$U$101,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations!$A$2:$U$101,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations!$A$2:$U$101,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$101,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$101,9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":""},0]
[7,null,null,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$101,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations!$A$2:$U$101,12,FALSE)=0,VLOOKUP(B18,Operations!$A$2:$U$101,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations!$A$2:$U$101,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations!$A$2:$U$101,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$101,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$101,9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":""},0]
[8,null,null,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$101,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations!$A$2:$U$101,12,FALSE)=0,VLOOKUP(B19,Operations!$A$2:$U$101,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations!$A$2:$U$101,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations!$A$2:$U$101,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$101,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$101,9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":""},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":0}]
[9,null,null,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$101,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations!$A$2:$U$101,12,FALSE)=0,VLOOKUP(B20,Operations!$A$2:$U$101,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations!$A$2:$U$101,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations!$A$2:$U$101,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$101,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$101,9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":""},0]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$101,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations!$A$2:$U$101,12,FALSE)=0,VLOOKUP(B21,Operations!$A$2:$U$101,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations!$A$2:$U$101,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations!$A$2:$U$101,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$101,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$101,9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,21,FALSE)*$C21,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$101,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations!$A$2:$U$101,12,FALSE)=0,VLOOKUP(B22,Operations!$A$2:$U$101,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations!$A$2:$U$101,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations!$A$2:$U$101,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$101,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$101,9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,21,FALSE)*$C22,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$101,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations!$A$2:$U$101,12,FALSE)=0,VLOOKUP(B23,Operations!$A$2:$U$101,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations!$A$2:$U$101,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations!$A$2:$U$101,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$101,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$101,15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$101,9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$101,21,FALSE)*$C23,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$101,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations!$A$2:$U$101,12,FALSE)=0,VLOOKUP(B24,Operations!$A$2:$U$101,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations!$A$2:$U$101,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations!$A$2:$U$101,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$101,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$101,15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$101,9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$101,21,FALSE)*$C24,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$101,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations!$A$2:$U$101,12,FALSE)=0,VLOOKUP(B25,Operations!$A$2:$U$101,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations!$A$2:$U$101,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations!$A$2:$U$101,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$101,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$101,15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$101,9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$101,21,FALSE)*$C25,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$101,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations!$A$2:$U$101,12,FALSE)=0,VLOOKUP(B26,Operations!$A$2:$U$101,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations!$A$2:$U$101,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations!$A$2:$U$101,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$101,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$101,15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$101,9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$101,21,FALSE)*$C26,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$101,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$A$2:$U$101,12,FALSE)=0,VLOOKUP(B27,Operations!$A$2:$U$101,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations!$A$2:$U$101,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations!$A$2:$U$101,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$101,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$101,15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$101,9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$101,21,FALSE)*$C27,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$101,9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations!$A$2:$U$101,12,FALSE)=0,VLOOKUP(B28,Operations!$A$2:$U$101,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations!$A$2:$U$101,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations!$A$2:$U$101,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$101,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$101,15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations!$A$2:$U$101,9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations!$A$2:$U$101,21,FALSE)*$C28,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$101,9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations!$A$2:$U$101,12,FALSE)=0,VLOOKUP(B29,Operations!$A$2:$U$101,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations!$A$2:$U$101,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations!$A$2:$U$101,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$101,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$101,15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations!$A$2:$U$101,9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations!$A$2:$U$101,21,FALSE)*$C29,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B30,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$101,9,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(IF(VLOOKUP(B30,Operations!$A$2:$U$101,12,FALSE)=0,VLOOKUP(B30,Operations!$A$2:$U$101,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B30,Operations!$A$2:$U$101,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B30,Operations!$A$2:$U$101,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$101,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$101,15,FALSE)*C30,2)))","v":""},{"$f":"IF(B30=0,0,IF(C30>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B30,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B30,Operations!$A$2:$U$101,9,FALSE)*C30,2)))","v":0},{"$f":"IF(B30=0,\"\",IF(C30>9999,\"\",ROUND(VLOOKUP($B30,Operations!$A$2:$U$101,21,FALSE)*$C30,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B31,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$101,9,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(IF(VLOOKUP(B31,Operations!$A$2:$U$101,12,FALSE)=0,VLOOKUP(B31,Operations!$A$2:$U$101,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B31,Operations!$A$2:$U$101,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B31,Operations!$A$2:$U$101,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$101,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$101,15,FALSE)*C31,2)))","v":""},{"$f":"IF(B31=0,0,IF(C31>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B31,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B31,Operations!$A$2:$U$101,9,FALSE)*C31,2)))","v":0},{"$f":"IF(B31=0,\"\",IF(C31>9999,\"\",ROUND(VLOOKUP($B31,Operations!$A$2:$U$101,21,FALSE)*$C31,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":2.83},{"$f":"SUM(F12:F31)","v":1.73},1.0699999999999998,1.86,3.33,3.25,14.07]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Cover Crop",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Seed"},null,null,1,1,1,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":15},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":15}]
["*","2,4-D Ester LV4",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2.125},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":2.13}]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,32,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,null,{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":""},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":""},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":""},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":""},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":""},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,null,{"$f":"IF(B61=0,0,J61)","v":0}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":20.88}]
[null,"* Cannot use with some cover crops."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":34.950000000000003}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":28.37},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":0.78017500000000017}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":35.730175000000003}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,0]
[null,"Real Estate Opportunity",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":0}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$13","v":0.01},null,{"$f":"ROUND(F71*I71,2)","v":0}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":35.730175000000003}]
[]
[null,{"$f":"IF(G5=\"\",\"\",\"Cost per \"&H5)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(G5=\"\",\"\",K72/G5)","v":""}]
[null,{"$f":"IF(G5=\"\",\"\",\"Cash Cost per \"&H5)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(G5=\"\",\"\",(E66+K66)/G5)","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$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(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B132=\"\",\"\",Materials!B132)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B133=\"\",\"\",Materials!B133)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Wheat (Certified and Treated)"}]

{"sheet":"Budget Listing","index":9,"n_rows":88,"n_cols":12,"rows_kept":88,"cut":false,"hidden":true,"merged":[]}
[null,null,null,"Budgets","Cash BE",null,null,null,null,null,"Crop","Page"]
[1,"Alfalfa",{"$f":"\"'\"&A2&\"-\"&B2&\"'!\"","v":"'1-Alfalfa'!"},{"$f":"INDIRECT(C2&\"A6\")","v":{"$error":"#REF!"}},{"$f":"INDIRECT($C2&\"K75\")","v":{"$error":"#REF!"}},null,null,null,null,null,{"$f":"D2","v":{"$error":"#REF!"}},12]
[2,"Alfalfa",{"$f":"\"'\"&A3&\"-\"&B3&\"'!\"","v":"'2-Alfalfa'!"},{"$f":"INDIRECT(C3&\"A6\")","v":{"$error":"#REF!"}},{"$f":"INDIRECT($C3&\"K75\")","v":{"$error":"#REF!"}},null,null,null,null,null,{"$f":"D3","v":{"$error":"#REF!"}},{"$f":"L2+1","v":13}]
[3,"Alfalfa","'3-Alfalfa'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},{"$f":"L3+1","v":14}]
[4,"Alfalfa","'4-Alfalfa'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},15]
[5,"Alfalfa","'5-Alfalfa'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},16]
[6,"Alfalfa","'6-Alfalfa'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},17]
[7,"Alfalfa","'7-Alfalfa'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},18]
[8,"Alfalfa","'8-Alfalfa'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},19]
[9,"Alfalfa","'9-Alfalfa'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},20]
[10,"Alfalfa","'10-Alfalfa'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},21]
[11,"Alfalfa","'11-Alfalfa'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},22]
[12,"Alfalfa","'12-Alfalfa'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},23]
[13,"Alfalfa","'13-Alfalfa'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},24]
[14,"Alfalfa","'14-Alfalfa'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},25]
[15,"Corn","'15-Corn'!",{"$error":"#REF!"},{"$error":"#REF!"}]
[16,"Corn","'16-Corn'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,"Crop","Page"]
[17,"Corn","'17-Corn'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$f":"D16","v":{"$error":"#REF!"}},{"$f":"L15+1","v":26}]
[18,"Corn","'18-Corn'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},27]
[19,"Corn","'19-Corn'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},28]
[20,"Corn","'20-Corn'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},29]
[21,"Corn","'21-Corn'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},30]
[22,"Corn","'22-Corn'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},31]
[23,"Corn","'23-Corn'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},32]
[24,"Corn","'24-Corn'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},33]
[25,"Corn","'25-Corn'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},34]
[26,"Corn","'26-Corn'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},35]
[27,"Corn","'27-Corn'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},36]
[28,"Corn","'28-Corn'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},37]
[29,"Corn","'29-Corn'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},38]
[30,"Corn",{"$f":"\"'\"&A31&\"-\"&B31&\"'!\"","v":"'30-Corn'!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},39]
[31,"Corn",{"$f":"\"'\"&A32&\"-\"&B32&\"'!\"","v":"'31-Corn'!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},40]
[32,"Corn",{"$f":"\"'\"&A33&\"-\"&B33&\"'!\"","v":"'32-Corn'!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},41]
[33,"Corn",{"$f":"\"'\"&A34&\"-\"&B34&\"'!\"","v":"'33-Corn'!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},42]
[34,"Corn",{"$f":"\"'\"&A35&\"-\"&B35&\"'!\"","v":"'34-Corn'!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},43]
[35,"Corn","'35-Corn'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},44]
[36,"Corn","'36-Corn'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},45]
[37,"Corn","'37-Corn'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},{"$f":"L37+1","v":46}]
[38,"Corn","'38-Corn'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},47]
[39,"Dry Beans","'39-Dry Beans'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},48]
[40,"Dry Beans","'40-Dry Beans'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},49]
[41,"Dry Beans","'41-Dry Beans'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},50]
[42,"Dry Beans","'42-Dry Beans'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},51]
[43,"Grain Sorghum","'43-Grain Sorghum'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},52]
[44,"Grain Sorghum","'44-Grain Sorghum'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},53]
[45,"Grain Sorghum","'45-Grain Sorghum'!",{"$error":"#REF!"},{"$error":"#REF!"}]
[46,"Grain Sorghum","'46-Grain Sorghum'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,"Crop","Page"]
[47,"Grass","'47-Grass'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$f":"D44","v":{"$error":"#REF!"}},{"$f":"L45+1","v":54}]
[48,"Grass Hay","'48-Grass Hay'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},55]
[49,"Millet","'49-Millet'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},56]
[50,"Millet","'50-Millet'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},57]
[51,"Oats","'51-Oats'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},58]
[52,"Pasture","'52-Pasture'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},59]
[53,"Peas","'53-Peas'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},60]
[54,"Sorghum-Sudan","'54-Sorghum-Sudan'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},61]
[55,"Soybeans","'55-Soybeans'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},62]
[56,"Soybeans","'56-Soybeans'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},63]
[57,"Soybeans","'57-Soybeans'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},64]
[58,"Soybeans","'58-Soybeans'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},65]
[59,"Soybeans","'59-Soybeans'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},66]
[60,"Soybeans","'60-Soybeans'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},67]
[61,"Soybeans","'61-Soybeans'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},68]
[62,"Soybeans","'62-Soybeans'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},69]
[63,"Sugarbeet","'63-Sugarbeet'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},70]
[64,"Sugarbeet","'64-Sugarbeet'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},71]
[65,"Sugarbeet","'65-Sugarbeet'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},72]
[66,"Sugarbeet","'66-Sugarbeet'!",{"$f":"INDIRECT(C67&\"A6\")","v":{"$error":"#REF!"}},{"$f":"INDIRECT($C67&\"K75\")","v":{"$error":"#REF!"}},null,null,null,null,null,{"$error":"#REF!"},73]
[67,"Sunflower","'67-Sunflower'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},74]
[68,"Sunflower","'68-Sunflower'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},75]
[69,"Sunflower","'69-Sunflower'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},76]
[70,"Wheat","'70-Wheat'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},77]
[71,"Wheat","'71-Wheat'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},{"$f":"L71+1","v":78}]
[72,"Wheat","'72-Wheat'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},79]
[73,"Wheat","'73-Wheat'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},80]
[74,"Wheat","'74-Wheat'!",{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},81]
[75,"Wheat",{"$f":"\"'\"&A76&\"-\"&B76&\"'!\"","v":"'75-Wheat'!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},82]
[76,"Wheat",{"$f":"\"'\"&A77&\"-\"&B77&\"'!\"","v":"'76-Wheat'!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,{"$error":"#REF!"},83]
[77,"Cover Crop",{"$f":"\"'\"&A78&\"-\"&B78&\"'!\"","v":"'77-Cover Crop'!"},"77-Cover Crop, Conventional Tillage","",null,null,null,null,null,{"$error":"#REF!"},84]
[78,"Cover Crop",{"$f":"\"'\"&A79&\"-\"&B79&\"'!\"","v":"'78-Cover Crop'!"},"78-Cover Crop, No Till","",null,null,null,null,null,{"$error":"#REF!"},85]
[null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},86]
[null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},87]
[null,null,null,null,null,null,null,null,null,null,"77-Cover Crop, Conventional Tillage",88]
[null,null,null,null,null,null,null,null,null,null,"78-Cover Crop, No Till",89]
[null,{"$f":"AVERAGE(Start:Stop!K74)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"AVERAGE(Start:Stop!K75)","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"SUM(Start:Stop!K74)","v":0}]
[{"$f":"SUM(Start:Stop!K75)","v":0}]

{"sheet":"Crop after Crop Data","index":10,"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":{"$error":"#REF!"}},{"$f":"G34","v":"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":11,"n_rows":7,"n_cols":10,"rows_kept":7,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,"Cart","85 bu",{"$f":"IF(B3=0,\"\",'General Variables'!$B$4*VLOOKUP(B3,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B3,Operations!$A$2:$U$101,9,FALSE)*LEFT(C3,2))","v":1.2142857142857142},{"$f":"IF(B3=0,0,IF(VLOOKUP(B3,Operations!$A$2:$U$101,12,FALSE)=0,VLOOKUP(B3,Operations!$A$2:$U$101,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B3,Operations!$A$2:$U$101,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B3,Operations!$A$2:$U$101,9,FALSE)*LEFT(C3,2))","v":0.46653409090909093},{"$f":"IF(B3=0,0,VLOOKUP(VLOOKUP(B3,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B3,Operations!$A$2:$U$101,9,FALSE)*LEFT(C3,2))","v":0.47655675000000014},{"$f":"IF(B3=0,\"\",VLOOKUP($B3,Operations!$A$2:$U$101,15,FALSE)*LEFT(C3,2))","v":0.77807319788049112},{"$f":"IF(B3=0,0,VLOOKUP(VLOOKUP(B3,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B3,Operations!$A$2:$U$101,9,FALSE)*LEFT(C3,2))","v":1.4879152555779216},{"$f":"IF(B3=0,\"\",VLOOKUP($B3,Operations!$A$2:$U$101,21,FALSE)*LEFT(C3,2))","v":0.45838068583375707},{"$f":"SUM(D3:I3)","v":4.881745694486975}]
[null,"Cart","100 bu",{"$f":"IF(B4=0,\"\",'General Variables'!$B$4*VLOOKUP(B4,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B4,Operations!$A$2:$U$101,9,FALSE)*LEFT(C4,3))","v":1.4285714285714286},{"$f":"IF(B4=0,0,IF(VLOOKUP(B4,Operations!$A$2:$U$101,12,FALSE)=0,VLOOKUP(B4,Operations!$A$2:$U$101,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B4,Operations!$A$2:$U$101,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B4,Operations!$A$2:$U$101,9,FALSE)*LEFT(C4,3))","v":0.54886363636363644},{"$f":"IF(B4=0,0,VLOOKUP(VLOOKUP(B4,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B4,Operations!$A$2:$U$101,9,FALSE)*LEFT(C4,3))","v":0.56065500000000013},{"$f":"IF(B4=0,\"\",VLOOKUP($B4,Operations!$A$2:$U$101,15,FALSE)*LEFT(C4,3))","v":0.91538023280057779},{"$f":"IF(B4=0,0,VLOOKUP(VLOOKUP(B4,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B4,Operations!$A$2:$U$101,9,FALSE)*LEFT(C4,3))","v":1.7504885359740252},{"$f":"IF(B4=0,\"\",VLOOKUP($B4,Operations!$A$2:$U$101,21,FALSE)*LEFT(C4,3))","v":0.53927139509853772},{"$f":"SUM(D4:I4)","v":5.7432302288082067}]
[null,"Ditch Irrigation","22 AI",{"$f":"IF(B5=0,\"\",'General Variables'!$B$4*VLOOKUP(B5,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B5,Operations!$A$2:$U$101,9,FALSE)*LEFT(C5,2))","v":24.444444444444446},null,null,null,null,null,{"$f":"SUM(D5:I5)","v":24.444444444444446}]
[null,"PivotE 125’Lift","16 AI",{"$f":"IF(B6=0,\"\",'General Variables'!$B$4*VLOOKUP(B6,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B6,Operations!$A$2:$U$101,9,FALSE)*LEFT(C6,2))","v":{"$error":"#N/A"}},{"$f":"IF(B6=0,0,IF(VLOOKUP(B6,Operations!$A$2:$U$101,12,FALSE)=0,VLOOKUP(B6,Operations!$A$2:$U$101,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B6,Operations!$A$2:$U$101,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B6,Operations!$A$2:$U$101,9,FALSE)*LEFT(C6,2))","v":{"$error":"#N/A"}},{"$f":"IF(B6=0,0,VLOOKUP(VLOOKUP(B6,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B6,Operations!$A$2:$U$101,9,FALSE)*LEFT(C6,2))","v":{"$error":"#N/A"}},{"$f":"IF(B6=0,\"\",VLOOKUP($B6,Operations!$A$2:$U$101,15,FALSE)*LEFT(C6,2))","v":{"$error":"#N/A"}},{"$f":"IF(B6=0,0,VLOOKUP(VLOOKUP(B6,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B6,Operations!$A$2:$U$101,9,FALSE)*LEFT(C6,2))","v":{"$error":"#N/A"}},{"$f":"IF(B6=0,\"\",VLOOKUP($B6,Operations!$A$2:$U$101,21,FALSE)*LEFT(C6,2))","v":{"$error":"#N/A"}},{"$f":"SUM(D6:I6)","v":{"$error":"#N/A"}}]
[null,"PivotD 125’Lift","9 AI",{"$f":"IF(B7=0,\"\",'General Variables'!$B$4*VLOOKUP(B7,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B7,Operations!$A$2:$U$101,9,FALSE)*LEFT(C7,1))","v":{"$error":"#N/A"}},{"$f":"IF(B7=0,0,IF(VLOOKUP(B7,Operations!$A$2:$U$101,12,FALSE)=0,VLOOKUP(B7,Operations!$A$2:$U$101,13,FALSE)*'General Variables'!$B$8,VLOOKUP(B7,Operations!$A$2:$U$101,12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B7,Operations!$A$2:$U$101,9,FALSE)*LEFT(C7,1))","v":{"$error":"#N/A"}},{"$f":"IF(B7=0,0,VLOOKUP(VLOOKUP(B7,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B7,Operations!$A$2:$U$101,9,FALSE)*LEFT(C7,1))","v":{"$error":"#N/A"}},{"$f":"IF(B7=0,\"\",VLOOKUP($B7,Operations!$A$2:$U$101,15,FALSE)*LEFT(C7,1))","v":{"$error":"#N/A"}},{"$f":"IF(B7=0,0,VLOOKUP(VLOOKUP(B7,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B7,Operations!$A$2:$U$101,9,FALSE)*LEFT(C7,1))","v":{"$error":"#N/A"}},{"$f":"IF(B7=0,\"\",VLOOKUP($B7,Operations!$A$2:$U$101,21,FALSE)*LEFT(C7,1))","v":{"$error":"#N/A"}},{"$f":"SUM(D7:I7)","v":{"$error":"#N/A"}}]

{"sheet":"Depreciation Graph","index":12,"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 "]