{"text_format":"1","workbook":"xlsx","n_sheets":91,"sheets":["Title","General Variables","Power Units","Materials","Operations","Start","Crop Insurance","1-Alfalfa","2-Alfalfa","3-Alfalfa","4-Alfalfa","5-Alfalfa","6-Alfalfa","7-Alfalfa","8-Alfalfa","9-Alfalfa","10-Alfalfa","11-Alfalfa","12-Alfalfa","13-Alfalfa","14-Alfalfa","15-Corn","16-Corn","17-Corn","18-Corn","19-Corn","20-Corn","21-Corn","22-Corn","23-Corn","24-Corn","25-Corn","26-Corn","27-Corn","28-Corn","29-Corn","30-Corn","31-Corn","32-Corn","33-Corn","34-Corn","35-Corn","36-Corn","37-Corn","38-Corn","39-Dry Beans","40-Dry Beans","41-Dry Beans","42-Dry Beans","43-Grain Sorghum","44-Grain Sorghum","45-Grain Sorghum","46-Grain Sorghum","47-Grass","48-Grass Hay","49-Millet","50-Millet","51-Oats","52-Pasture","53-Peas","54-Sorghum-Sudan","55-Soybeans","56-Soybeans","57-Soybeans","58-Soybeans","59-Soybeans","60-Soybeans","61-Soybeans","62-Soybeans","63-Sugarbeet","64-Sugarbeet","65-Sugarbeet","66-Sugarbeet","67-Sunflower","68-Sunflower","69-Sunflower","70-Wheat","71-Wheat","72-Wheat","73-Wheat","74-Wheat","75-Wheat","76-Wheat","77-Cover Crop","78-Cover Crop","Master","Stop","Budget Listing","Crop after Crop Data","Formulas","Depreciation Graph"],"not_rendered":{"charts":1,"images":2,"macros":1,"external_links":1,"defined_names":174,"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":54,"n_cols":15,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Institute of Agriculture and Natural Resources"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EC872"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Revised November 2018)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"The following individuals contributed to these budgets in their specialty area:"]
[null,null,null,null,null,"Loren Giesler",null,null,"Plant Pathologist - Soybean and Turf"]
[null,null,null,null,null,"Jessica Groskopf",null,null,"Extension Educator - Agricultural Economics"]
[null,null,null,null,null,"Tamra Jackson-Ziems",null,null,"Plant Pathologist - Corn and Sorghum"]
[null,null,null,null,null,"Jim Jansen",null,null,"Extension Educator - Agricultural Economics"]
[null,null,null,null,null,"Paul Jasa",null,null,"Extension Biological Systems Engineer"]
[null,null,null,null,null,"Chris Proctor",null,null,"Extension Educator - Weed Management"]
[null,null,null,null,null,"Robert Tigner",null,null,"Extension Educator - Agricultural Economics"]
[null,null,null,null,null,"Stephen Wegulo",null,null,"Plant Pathologist - Wheat and Ornamental"]
[null,null,null,null,null,"Robert  Wright",null,null,"Extension Entomologist"]

{"sheet":"General Variables","index":1,"n_rows":37,"n_cols":16,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,0,0,8]]}
["Farm Wide Inputs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region"]
["Year",2019,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",2.4900000000000002,"/ gal",null,"Dryland (State)",3100]
["Lube Factor",1.1499999999999999,null,null,"Dryland (Panhandle)",670]
["Diesel & Lube",{"$f":"B5*B6","v":2.8635000000000002},"/ gal",null,"Gravity (State)",5795]
["Elect. Price",0.105,"/ kwh",null,"Gravity (Panhandle)",2340,null,null,null,null,null,null,null,null,null,"Tillage System"]
["Taxes, Ins., Housing Factor",0.02,null,null,"Pivot (State)",6130]
["Investment Interest Rate",0.03,null,null,"Pivot (Panhandle)",2700,null,null,null,null,null,null,null,null,null,"Conventional Tillage"]
["Operations Borrowing Rate",5.5E-2,null,null,"Dryland (Southwest)",1585,null,null,null,null,null,null,null,null,null,"No Till"]
["Operations Borrowing Time",6,"months",null,"Fall Establishment",0,null,null,null,null,null,null,null,null,null,"Ridge Till"]
["Real Estate Tax Rate",1.35E-2,null,null,"Pivot (Marginal Land)",{"$f":"F9*0.7","v":4291},null,null,null,null,null,null,null,null,null,"Strip Till"]
["Overhead Cost per Acre",20,null,null,"Dryland (Eastern)",5675,null,null,null,null,null,null,null,null,null,"Stubble Mulch Fallow"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clean Till Fallow"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ecofallow"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reduced Till"]
[null,"See crop insurance tab for insurance premiums per crop.  ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Tilled Seed Bed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No Till Drilled 7.5-inch Rows"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"One Pass Zone-Tillage"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cropping System"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Continuous"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Following Corn"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Following Beans"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ecofallow Follows Wheat (2 crops in 3 years)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ecofallow Before Corn (2 crops in 3 years)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 crop in 2 years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fall Establishment"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water Source"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pivot Irrigated Diesel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pivot Irrigated Electric"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravity Irrigated, fed by a well"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pivot Irrigated, fed by canal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravity Irrigated, fed by canal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dryland"]

{"sheet":"Power Units","index":2,"n_rows":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":139,"n_cols":8,"rows_kept":139,"cut":false,"hidden":false,"merged":[]}
["Index","Material","Category","Purchase Price","Purchase Unit","Applied Unit","Applied Units / Purchased Units","Applied Price"]
[1,"21-0-0-24S   ","Additive",0.35,"pound","pound",1,{"$f":"IF(G2=0,0,D2/G2)","v":0.35}]
[2,"Approved adjuvant","Additive",3,"acre","acre",1,3]
[3,"Crop Oil Concentrate","Additive",10.75,"gallon","pint",8,1.34375]
[4,"MSO","Additive",21.5,"gallon","ounce",128,0.16796875]
[5,"NIS","Additive",23,"gallon","ounce",128,0.1796875]
[6,"UAN","Additive",1.55,"gallon","pint",8,0.19375000000000001]
[7,"Aerial Spray","Custom",10,"acre","acre",1,10]
[8,"Bale Lg Sq 1360 lb","Custom",15,"bale","ton",{"$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",2.4500000000000002,"gallon","gallon",1,2.4500000000000002]
[21,"10-34-0-1Zn","Fertilizer",2.5,"gallon","gallon",1,2.5]
[22,"11-52-0","Fertilizer",0.27,"pound","pound",1,0.27]
[23,"28-0-0","Fertilizer",1.33,"gallon","lbs N",3,0.44333333333333336]
[24,"32-0-0","Fertilizer",0.42,"lbs N","lbs N",1,0.42]
[25,"32-0-0 (Applied by Pivot)","Fertilizer",0.42,"lbs N","lbs N",1,0.42]
[26,"32-0-0 (Applied by R2)","Fertilizer",0.42,"lbs N","lbs N",1,0.42]
[27,"46-0-0","Fertilizer",0.42,"lb N","lbs N",1,0.42]
[28,"82-0-0","Fertilizer",0.31,"lb N","lbs N",1,0.31]
[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",0.06,"pound","pound",1,0.06]
[33,"Priaxor","Fungicide",700,"gallon","ounce",128,5.46875]
[34,"Prosaro 421 SC","Fungicide",340,"gallon","ounce",128,2.65625]
[35,"Quadris","Fungicide",230,"gallon","ounce",128,1.796875]
[36,"Quilt Xcel","Fungicide",210,"gallon","ounce",128,1.640625]
[37,"Stratego YLD","Fungicide",570,"gallon","ounce",128,4.453125]
[38,"Tilt","Fungicide",100,"gallon","ounce",128,0.78125]
[39,"2,4-D Amine","Herbicide",12,"gallon","pint",8,1.5]
[40,"2,4-D Ester LV4","Herbicide",17,"gallon","pint",8,{"$f":"IF(G41=0,0,D41/G41)","v":2.125}]
[41,"AAtrex 4L","Herbicide",18,"gallon","quart",4,4.5]
[42,"Acuron","Herbicide",60,"gallon","quart",4,15]
[43,"Aim 2EC","Herbicide",190,"quart","ounce",32,5.9375]
[44,"Ally Extra SGW/TOTSOL","Herbicide",9,"ounce","ounce",1,9]
[45,"Armezon Pro","Herbicide",170,"gallon","ounce",128,1.328125]
[46,"Atrazine 4L","Herbicide",13,"gallon","quart",4,3.25]
[47,"Atrazine 90 DF","Herbicide",3,"pound","pound",1,3]
[48,"Authority First DF","Herbicide",90,"pound","ounce",16,5.625]
[49,"Balance Flexx","Herbicide",3.7,"ounce","ounce",1,3.7]
[50,"Basagran 5L","Herbicide",80,"gallon","pint",8,10]
[51,"Beyond","Herbicide",610,"gallon","ounce",128,4.765625]
[52,"Bicep II Magnum","Herbicide",45,"gallon","quart",4,11.25]
[53,"Brox 2EC","Herbicide",35,"gallon","pint",8,4.375]
[54,"Dicamba","Herbicide",41,"gallon","ounce",128,0.3203125]
[55,"DiFlexx","Herbicide",170,"gallon","ounce",128,1.328125]
[56,"Distinct","Herbicide",40,"gallon","ounce",128,0.3125]
[57,"Engenia","Herbicide",130,"gallon","ounce",128,1.015625]
[58,"FeXapan","Herbicide",70,"gallon","ounce",128,0.546875]
[59,"Glyphosate w/Surfactant","Herbicide",15,"gallon","ounce",128,0.1171875]
[60,"Gramoxone SL 2.0","Herbicide",27,"gallon","pint",8,3.375]
[61,"Huskie","Herbicide",120,"gallon","ounce",128,0.9375]
[62,"Landmaster BW","Herbicide",17,"gallon","ounce",128,0.1328125]
[63,"Laudis","Herbicide",570,"gallon","ounce",128,4.453125]
[64,"Lumax EZ","Herbicide",80,"gallon","quart",4,20]
[65,"Outlook","Herbicide",150,"gallon","ounce",128,1.171875]
[66,"Peak","Herbicide",18,"ounce","ounce",1,18]
[67,"Prowl H2O","Herbicide",52,"gallon","pint",8,6.5]
[68,"Pursuit ","Herbicide",480,"gallon","ounce",128,3.75]
[69,"Raptor","Herbicide",610,"gallon","ounce",128,4.765625]
[70,"Roundup WeatherMax","Herbicide",33,"gallon","ounce",128,0.2578125]
[71,"Rugged","Herbicide",33,"gallon","quart",4,8.25]
[72,"Select Max","Herbicide",110,"gallon","ounce",128,{"$f":"IF(G73=0,0,D73/G73)","v":0.859375}]
[73,"Sharpen","Herbicide",870,"gallon","ounce",128,6.796875]
[74,"Spartan 4F","Herbicide",270,"gallon","ounce",128,2.109375]
[75,"Spirit","Herbicide",14,"ounce","ounce",1,14]
[76,"Status","Herbicide",4.3,"ounce","ounce",1,4.3]
[77,"Valor XLT","Herbicide",96,"pound","ounce",16,6]
[78,"Velpar 75DF","Herbicide",36,"pound","pound",1,36]
[79,"Vida","Herbicide",550,"gallon","ounce",128,4.296875]
[80,"XtenviMax","Herbicide",70,"gallon","ounce",128,0.546875]
[81,"Asana XL","Insecticide",70,"gallon","ounce",128,0.546875]
[82,"Brigade 2EC","Insecticide",90,"gallon","ounce",128,0.703125]
[83,"Capture LFR","Insecticide",300,"gallon","ounce",128,2.34375]
[84,"Lorsban 15 G","Insecticide",2.25,"pound","pound",1,2.25]
[85,"Lorsban 4 E","Insecticide",60,"gallon","pint",8,7.5]
[86,"Lorsban Advanced","Insecticide",60,"gallon","pint",8,7.5]
[87,"Mustang Maxx","Insecticide",180,"gallon","ounce",128,1.40625]
[88,"Regent 4 SC","Insecticide",10,"ounce","ounce",1,10]
[89,"Warrior II/Zeon","Insecticide",370,"gallon","ounce",128,2.890625]
[90,"Electricity Fixed","Other",30,"acre","acre",1,30]
[91,"Electricity Usage","Other",0.105,"kw","kw",1,0.105]
[92,"Fence/Water Repairs","Other",260,"circle","acre",130,2]
[93,"Irrigation District O&M Charge","Other",30,"acre","acre",1,30]
[94,"Move Cattle","Other",20,"hour","hour",1,20]
[95,"Twine Large Round","Other",0.7,"bale","ton",{"$f":"1539/2000","v":0.76949999999999996},0.90968161143599735]
[96,"Twine Large Square","Other",1.23,"bale","ton",{"$f":"1362/2000","v":0.68100000000000005},1.8061674008810571]
[97,"Twine Small Square","Other",7.0000000000000007E-2,"bale","ton",{"$f":"60/2000","v":0.03},2.3333333333333335]
[98,"Grass Drill","Rental",15,"acre","acre",1,15]
[99,"Seeder/Packer","Rental",13,"acre","acre",1,13]
[100,"Scouting Dry Beans","Scouting",10,"acre","acre",1,10]
[101,"Scouting Dryland Corn","Scouting",7,"acre","acre",1,7]
[102,"Scouting Dryland Soybeans","Scouting",7,"acre","acre",1,7]
[103,"Scouting Dryland Wheat","Scouting",7,"acre","acre",1,7]
[104,"Scouting Grain Sorghum","Scouting",7,"acre","acre",1,{"$f":"IF(G105=0,0,D105/G105)","v":7}]
[105,"Scouting Irrigated Corn","Scouting",9,"acre","acre",1,9]
[106,"Scouting Irrigated Soybeans","Scouting",9,"acre","acre",1,9]
[107,"Scouting Irrigated Wheat","Scouting",9,"acre","acre",2,4.5]
[108,"Scouting Sugar Beets","Scouting",16,"acre","acre",1,16]
[109,"Alfalfa RR w/Inoculant","Seed",9,"pound","pound",1,9]
[110,"Alfalfa w/Inoculant","Seed",6,"pound","pound",1,6]
[111,"Corn","Seed",190,"bag","k seed",80,2.375]
[112,"Corn Bt, ECB, & RIB","Seed",220,"bag","k seed",80,2.75]
[113,"Corn Bt, ECB, RR2, & RIB","Seed",240,"bag","k seed",80,3]
[114,"Corn Bt, ECB, RW, & RIB","Seed",250,"bag","k seed",80,3.125]
[115,"Corn Bt, ECB, RW, RR2, & RIB","Seed",270,"bag","k seed",80,3.375]
[116,"Corn RR2","Seed",220,"bag","k seed",80,2.75]
[117,"Corn SmartStax RIB Complete ","Seed",300,"bag","k seed",80,3.75]
[118,"Cover Crop","Seed",15,"acre","acre",1,15]
[119,"Cover Crop Legume","Seed",30,"acre","acre",1,30]
[120,"Edible Beans","Seed",92,"cwt","cwt",1,92]
[121,"Grass Seed","Seed",75,"acre","acre",1,75]
[122,"Millet","Seed",0.45,"pound","pound",1,0.45]
[123,"Oats","Seed",10,"bushel","bushel",1,10]
[124,"Peas","Seed",18,"bushel","bushel",1,18]
[125,"RR2 Soybeans","Seed",56,"bag","bag",1,56]
[126,"RR2 Soybeans Treated","Seed",60,"bag","bag",1,60]
[127,"RR2 Soybeans Xtend","Seed",62,"bag","bag",1,62]
[128,"RR2 Soybeans Xtend Treated","Seed",66,"bag","bag",1,66]
[129,"Sorghum Safened/Insect","Seed",3.2,"pound","pound",1,3.2]
[130,"Sorghum Sudan","Seed",0.9,"pound","pound",1,0.9]
[131,"Sorghum Sudan (Treated)","Seed",1.1000000000000001,"pound","pound",1,1.1000000000000001]
[132,"Sorghum Sudan Brown (Treated)","Seed",1.5,"pound","pound",1,1.5]
[133,"Sorghum Sudan Brown Midrib","Seed",1.3,"pound","pound",1,1.3]
[134,"Sugar Beets RR Poncho","Seed",180,"acre","acre",1,180]
[135,"Sunflower Clearfield","Seed",360,"bag","k seed",250,1.44]
[136,"Wheat","Seed",0.1,"pound","pound",1,{"$f":"IF(G137=0,0,D137/G137)","v":0.1}]
[137,"Wheat (Certified and Treated)","Seed",0.27,"pound","pound",1,0.27]
[138,"Wheat Cover Crop","Seed",0.1,"pound","pound",1,0.1]

{"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 Large Round","ton","Baler - Large round ","Balers ",22417,null,5,1000,10,1.1000000000000001,"Medium Tractor",2.8761467889908259,null,{"$f":"IF(Operations!$E4>1,Operations!$E4,IF(Operations!$D4=0,0,Operations!$F4/(VLOOKUP(Operations!$D4,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D4,ImpDepLookup,3,FALSE)*Operations!$G4^0.5-VLOOKUP(Operations!$D4,ImpDepLookup,4,FALSE)*(Operations!$G4*(Operations!$G4*Operations!$H4/Operations!$I4)^0.5))^2))","v":22417},{"$f":"IF(Operations!$C4=\"\",0,(((Operations!$G4+1)*Operations!$H4/Operations!$I4/1000)^VLOOKUP(Operations!$C4,ImpRepairFac[],4,FALSE)-(Operations!$G4*Operations!$H4/Operations!$I4/1000)^VLOOKUP(Operations!$C4,ImpRepairFac[],4,FALSE))*Operations!$N4*VLOOKUP(Operations!$C4,ImpRepairFac[],3,FALSE)/Operations!$H4)","v":1.0752582330525851},{"$f":"IF(Operations!$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":8789.0949891940309},{"$f":"IF(Operations!$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":8194.3778189944205},{"$f":"IF(Operations!$N4=0,0,IF(Operations!$I4*Operations!$H4=0,0,(Operations!$P4-Operations!$Q4)/(Operations!$H4)))","v":0.59471717019961035},{"$f":"IF(Operations!$H4=0,0,Operations!$P4*'General Variables'!$B$9/Operations!$H4)","v":0.17578189978388062},{"$f":"IF(Operations!$H4=0,0,Operations!$P4*'General Variables'!$B$10/Operations!$H4)","v":0.26367284967582094},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.034171919659312},null,"Baler - Rectangular "," HARVESTING "," 0.23 "," 1.8 ",2000,null,null," Harvest equipment ","Balers "," 0.852 "," 0.101 ",null,null,null,"Hand move lateral",15,2,null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":"Combine"}]
["Bale Large Square","ton","Baler - Large rectangular ","Balers ",120658,null,5,1000,16,1.1000000000000001,"Medium Tractor",6.1859778597785988,null,{"$f":"IF(Operations!$E5>1,Operations!$E5,IF(Operations!$D5=0,0,Operations!$F5/(VLOOKUP(Operations!$D5,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D5,ImpDepLookup,3,FALSE)*Operations!$G5^0.5-VLOOKUP(Operations!$D5,ImpDepLookup,4,FALSE)*(Operations!$G5*(Operations!$G5*Operations!$H5/Operations!$I5)^0.5))^2))","v":120658},{"$f":"IF(Operations!$C5=\"\",0,(((Operations!$G5+1)*Operations!$H5/Operations!$I5/1000)^VLOOKUP(Operations!$C5,ImpRepairFac[],4,FALSE)-(Operations!$G5*Operations!$H5/Operations!$I5/1000)^VLOOKUP(Operations!$C5,ImpRepairFac[],4,FALSE))*Operations!$N5*VLOOKUP(Operations!$C5,ImpRepairFac[],3,FALSE)/Operations!$H5)","v":0.5775731326188569},{"$f":"IF(Operations!$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":47306.714690019784},{"$f":"IF(Operations!$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":44105.689382353958},{"$f":"IF(Operations!$N5=0,0,IF(Operations!$I5*Operations!$H5=0,0,(Operations!$P5-Operations!$Q5)/(Operations!$H5)))","v":3.2010253076658266},{"$f":"IF(Operations!$H5=0,0,Operations!$P5*'General Variables'!$B$9/Operations!$H5)","v":0.9461342938003956},{"$f":"IF(Operations!$H5=0,0,Operations!$P5*'General Variables'!$B$10/Operations!$H5)","v":1.4192014407005933},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":5.5663610421668155},null,"Bean puller-windrower "," MISCELLANEOUS "," 0.20 "," 1.6 ",2000,null,null," Harvest equipment ","Swathers and all other harvest equipment "," 0.791 "," 0.091 ",null,null,null,"End tow lateral",10,3,null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":"Diesel Pump"}]
["Bale Small Square","Ton","Baler - Rectangular ","Balers ",24555,null,5,1250,4,1.1000000000000001,"Medium Tractor",3.5,null,{"$f":"IF(Operations!$E6>1,Operations!$E6,IF(Operations!$D6=0,0,Operations!$F6/(VLOOKUP(Operations!$D6,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D6,ImpDepLookup,3,FALSE)*Operations!$G6^0.5-VLOOKUP(Operations!$D6,ImpDepLookup,4,FALSE)*(Operations!$G6*(Operations!$G6*Operations!$H6/Operations!$I6)^0.5))^2))","v":24555},{"$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":3.9188138082955746},{"$f":"IF(Operations!$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":9627.3465432332359},{"$f":"IF(Operations!$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":8975.9087899990172},{"$f":"IF(Operations!$N6=0,0,IF(Operations!$I6*Operations!$H6=0,0,(Operations!$P6-Operations!$Q6)/(Operations!$H6)))","v":0.52115020258737499},{"$f":"IF(Operations!$H6=0,0,Operations!$P6*'General Variables'!$B$9/Operations!$H6)","v":0.15403754469173178},{"$f":"IF(Operations!$H6=0,0,Operations!$P6*'General Variables'!$B$10/Operations!$H6)","v":0.23105631703759763},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.90624406431670446},null,"Beet topper "," MISCELLANEOUS "," 0.28 "," 1.4 ",1200,null,null," Tillage equipment ","Plows "," 0.738 "," 0.051 ",null,null,null,"Side roll lateral",15,2,null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":"Electric Pump"}]
["Cart","bushel","Wagon - Forage ","Manure spreaders and all other miscellaneous equipment ",42000,null,5,{"$f":"2000*220","v":440000},{"$f":"7*220","v":1540},1.1000000000000001,"Medium Tractor",3,null,{"$f":"IF(Operations!$E7>1,Operations!$E7,IF(Operations!$D7=0,0,Operations!$F7/(VLOOKUP(Operations!$D7,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D7,ImpDepLookup,3,FALSE)*Operations!$G7^0.5-VLOOKUP(Operations!$D7,ImpDepLookup,4,FALSE)*(Operations!$G7*(Operations!$G7*Operations!$H7/Operations!$I7)^0.5))^2))","v":42000},{"$f":"IF(Operations!$C7=\"\",0,(((Operations!$G7+1)*Operations!$H7/Operations!$I7/1000)^VLOOKUP(Operations!$C7,ImpRepairFac[],4,FALSE)-(Operations!$G7*Operations!$H7/Operations!$I7/1000)^VLOOKUP(Operations!$C7,ImpRepairFac[],4,FALSE))*Operations!$N7*VLOOKUP(Operations!$C7,ImpRepairFac[],3,FALSE)/Operations!$H7)","v":9.1538023280057779E-3},{"$f":"IF(Operations!$N7=0,0,Operations!$N7*(VLOOKUP(Operations!$D7,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D7,ImpDepLookup,3,FALSE)*Operations!$G7^0.5-VLOOKUP(Operations!$D7,ImpDepLookup,4,FALSE)*(Operations!$G7*Operations!$H7/Operations!$I7)^0.5)^2)","v":20275.168753657814},{"$f":"IF(Operations!$N7=0,0,Operations!$N7*(VLOOKUP(Operations!$D7,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D7,ImpDepLookup,3,FALSE)*(Operations!$G7+1)^0.5-VLOOKUP(Operations!$D7,ImpDepLookup,4,FALSE)*(Operations!$G7*Operations!$H7/Operations!$I7)^0.5)^2)","v":18916.133052907138},{"$f":"IF(Operations!$N7=0,0,IF(Operations!$I7*Operations!$H7=0,0,(Operations!$P7-Operations!$Q7)/(Operations!$H7)))","v":3.0887175017060807E-3},{"$f":"IF(Operations!$H7=0,0,Operations!$P7*'General Variables'!$B$9/Operations!$H7)","v":9.2159857971171888E-4},{"$f":"IF(Operations!$H7=0,0,Operations!$P7*'General Variables'!$B$10/Operations!$H7)","v":1.3823978695675782E-3},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":5.3927139509853776E-3},null,"Chisel plow (Coulter)"," TILLAGE&PLANTING "," 0.28 "," 1.4 ",2000,null,null," Tillage equipment ","Disks and all other tillage equipment "," 0.891 "," 0.110 ",null,null,null,"Lateral",10,6,null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":"Diesel Pump for Pipe"}]
["Chisel","acre","Chisel plow (Coulter)","Disks and all other tillage equipment ",59791,null,5,2000,11.092436974789917,1.1000000000000001,"Medium Tractor",8.2638655462184882,null,{"$f":"IF(Operations!$E8>1,Operations!$E8,IF(Operations!$D8=0,0,Operations!$F8/(VLOOKUP(Operations!$D8,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D8,ImpDepLookup,3,FALSE)*Operations!$G8^0.5-VLOOKUP(Operations!$D8,ImpDepLookup,4,FALSE)*(Operations!$G8*(Operations!$G8*Operations!$H8/Operations!$I8)^0.5))^2))","v":59791},{"$f":"IF(Operations!$C8=\"\",0,(((Operations!$G8+1)*Operations!$H8/Operations!$I8/1000)^VLOOKUP(Operations!$C8,ImpRepairFac[],4,FALSE)-(Operations!$G8*Operations!$H8/Operations!$I8/1000)^VLOOKUP(Operations!$C8,ImpRepairFac[],4,FALSE))*Operations!$N8*VLOOKUP(Operations!$C8,ImpRepairFac[],3,FALSE)/Operations!$H8)","v":2.1052193857193342},{"$f":"IF(Operations!$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":24877.059309423916},{"$f":"IF(Operations!$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":23099.17784486898},{"$f":"IF(Operations!$N8=0,0,IF(Operations!$I8*Operations!$H8=0,0,(Operations!$P8-Operations!$Q8)/(Operations!$H8)))","v":0.88894073227746773},{"$f":"IF(Operations!$H8=0,0,Operations!$P8*'General Variables'!$B$9/Operations!$H8)","v":0.24877059309423916},{"$f":"IF(Operations!$H8=0,0,Operations!$P8*'General Variables'!$B$10/Operations!$H8)","v":0.37315588964135871},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.5108672150130655},null,"Combine "," HARVESTING "," 0.12 "," 2.3 ",2000,null,null," Miscellaneousequipment ","Skid-steerloaders and all other vehicles "," 0.786 "," 0.063 ",0,null,null,"Traveling gun",15,6,null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":"Windrower"}]
["Chop Silage","Custom",null,null,null,null,null,null,"",null,null,"",null,{"$f":"IF(Operations!$E9>1,Operations!$E9,IF(Operations!$D9=0,0,Operations!$F9/(VLOOKUP(Operations!$D9,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D9,ImpDepLookup,3,FALSE)*Operations!$G9^0.5-VLOOKUP(Operations!$D9,ImpDepLookup,4,FALSE)*(Operations!$G9*(Operations!$G9*Operations!$H9/Operations!$I9)^0.5))^2))","v":0},{"$f":"IF(Operations!$C9=\"\",0,(((Operations!$G9+1)*Operations!$H9/Operations!$I9/1000)^VLOOKUP(Operations!$C9,ImpRepairFac[],4,FALSE)-(Operations!$G9*Operations!$H9/Operations!$I9/1000)^VLOOKUP(Operations!$C9,ImpRepairFac[],4,FALSE))*Operations!$N9*VLOOKUP(Operations!$C9,ImpRepairFac[],3,FALSE)/Operations!$H9)","v":0},{"$f":"IF(Operations!$N9=0,0,Operations!$N9*(VLOOKUP(Operations!$D9,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D9,ImpDepLookup,3,FALSE)*Operations!$G9^0.5-VLOOKUP(Operations!$D9,ImpDepLookup,4,FALSE)*(Operations!$G9*Operations!$H9/Operations!$I9)^0.5)^2)","v":0},{"$f":"IF(Operations!$N9=0,0,Operations!$N9*(VLOOKUP(Operations!$D9,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D9,ImpDepLookup,3,FALSE)*(Operations!$G9+1)^0.5-VLOOKUP(Operations!$D9,ImpDepLookup,4,FALSE)*(Operations!$G9*Operations!$H9/Operations!$I9)^0.5)^2)","v":0},{"$f":"IF(Operations!$N9=0,0,IF(Operations!$I9*Operations!$H9=0,0,(Operations!$P9-Operations!$Q9)/(Operations!$H9)))","v":0},{"$f":"IF(Operations!$H9=0,0,Operations!$P9*'General Variables'!$B$9/Operations!$H9)","v":0},{"$f":"IF(Operations!$H9=0,0,Operations!$P9*'General Variables'!$B$10/Operations!$H9)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0},null,"Corn picker-sheller "," HARVESTING "," 0.14 "," 2.3 ",2000,null,null," Miscellaneousequipment ","Planters "," 0.883 "," 0.078 ",null,null,null,"Center Pivot",15,6,null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":"none"}]
["Chop Stalks","acre","Stalk chopper ","Swathers and all other harvest equipment ",19971,null,5,500,12.336448598130842,1.1000000000000001,"Medium Tractor",5.736448598130842,null,{"$f":"IF(Operations!$E10>1,Operations!$E10,IF(Operations!$D10=0,0,Operations!$F10/(VLOOKUP(Operations!$D10,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D10,ImpDepLookup,3,FALSE)*Operations!$G10^0.5-VLOOKUP(Operations!$D10,ImpDepLookup,4,FALSE)*(Operations!$G10*(Operations!$G10*Operations!$H10/Operations!$I10)^0.5))^2))","v":19971},{"$f":"IF(Operations!$C10=\"\",0,(((Operations!$G10+1)*Operations!$H10/Operations!$I10/1000)^VLOOKUP(Operations!$C10,ImpRepairFac[],4,FALSE)-(Operations!$G10*Operations!$H10/Operations!$I10/1000)^VLOOKUP(Operations!$C10,ImpRepairFac[],4,FALSE))*Operations!$N10*VLOOKUP(Operations!$C10,ImpRepairFac[],3,FALSE)/Operations!$H10)","v":0.34802376535807844},{"$f":"IF(Operations!$N10=0,0,Operations!$N10*(VLOOKUP(Operations!$D10,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D10,ImpDepLookup,3,FALSE)*Operations!$G10^0.5-VLOOKUP(Operations!$D10,ImpDepLookup,4,FALSE)*(Operations!$G10*Operations!$H10/Operations!$I10)^0.5)^2)","v":6893.5334981906362},{"$f":"IF(Operations!$N10=0,0,Operations!$N10*(VLOOKUP(Operations!$D10,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D10,ImpDepLookup,3,FALSE)*(Operations!$G10+1)^0.5-VLOOKUP(Operations!$D10,ImpDepLookup,4,FALSE)*(Operations!$G10*Operations!$H10/Operations!$I10)^0.5)^2)","v":6445.3118798171308},{"$f":"IF(Operations!$N10=0,0,IF(Operations!$I10*Operations!$H10=0,0,(Operations!$P10-Operations!$Q10)/(Operations!$H10)))","v":0.89644323674701076},{"$f":"IF(Operations!$H10=0,0,Operations!$P10*'General Variables'!$B$9/Operations!$H10)","v":0.27574133992762545},{"$f":"IF(Operations!$H10=0,0,Operations!$P10*'General Variables'!$B$10/Operations!$H10)","v":0.41361200989143815},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.5857965865660744},null,"Cultivator - Field "," TILLAGE&PLANTING "," 0.27 "," 1.4 ",2000,null,null," Miscellaneous equipment ","Manure spreaders and all other miscellaneous equipment "," 0.943 "," 0.111 ",null,null,null,"Center Pivot w/corner",15,6,null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":""}]
["Combine Dryland Corn","acre","Combine ","Combines ",53013,null,5,1000,7,1.1000000000000001,"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!$I11)^0.5))^2))","v":53013},{"$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":1.5285189204172938},{"$f":"IF(Operations!$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":30866.471820036684},{"$f":"IF(Operations!$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":28083.245073305457},{"$f":"IF(Operations!$N11=0,0,IF(Operations!$I11*Operations!$H11=0,0,(Operations!$P11-Operations!$Q11)/(Operations!$H11)))","v":2.7832267467312266},{"$f":"IF(Operations!$H11=0,0,Operations!$P11*'General Variables'!$B$9/Operations!$H11)","v":0.61732943640073368},{"$f":"IF(Operations!$H11=0,0,Operations!$P11*'General Variables'!$B$10/Operations!$H11)","v":0.92599415460110046},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":4.3265503377330603},null,"Cultivator - Row crop "," TILLAGE&PLANTING "," 0.17 "," 2.2 ",2000,null,null,"Center Pivot","Pivots"," 0.891 "," 0.110 ",null,null,null,"Linear move with ditch",15,6,null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":""}]
["Combine Dryland SB","acre","Combine ","Combines ",32435,null,5,1000,6.5,1.1000000000000001,"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!$I12)^0.5))^2))","v":32435},{"$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":1.1089886754488505},{"$f":"IF(Operations!$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":18885.066181557162},{"$f":"IF(Operations!$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":17182.20161003268},{"$f":"IF(Operations!$N12=0,0,IF(Operations!$I12*Operations!$H12=0,0,(Operations!$P12-Operations!$Q12)/(Operations!$H12)))","v":1.7028645715244821},{"$f":"IF(Operations!$H12=0,0,Operations!$P12*'General Variables'!$B$9/Operations!$H12)","v":0.37770132363114323},{"$f":"IF(Operations!$H12=0,0,Operations!$P12*'General Variables'!$B$10/Operations!$H12)","v":0.56655198544671481},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.6471178806023401},null,"Disk - Heavy-duty "," TILLAGE&PLANTING "," 0.18 "," 1.7 ",2000,null,null,null,null,null,null,null,null,null,"Linear move with pipe",15,6]
["Combine Dryland SG","acre","Combine ","Combines ",32435,null,5,1000,6.5,1.1000000000000001,"Combine",10.5,null,{"$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!$H13)","v":1.1089886754488505},{"$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},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.6471178806023401},null,"Diskharrow - Tandem "," TILLAGE&PLANTING "," 0.18 "," 1.7 ",2000,null,null,null,null,null,null,null,null,null,"Portable solid set",15,2]
["Combine Irr Corn","acre","Combine ","Combines ",53013,null,5,1000,7,1.1000000000000001,"Combine",10.5,null,{"$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":53013},{"$f":"IF(Operations!$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!$H14)","v":1.5285189204172938},{"$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!$I14)^0.5)^2)","v":30866.471820036684},{"$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!$I14)^0.5)^2)","v":28083.245073305457},{"$f":"IF(Operations!$N14=0,0,IF(Operations!$I14*Operations!$H14=0,0,(Operations!$P14-Operations!$Q14)/(Operations!$H14)))","v":2.7832267467312266},{"$f":"IF(Operations!$H14=0,0,Operations!$P14*'General Variables'!$B$9/Operations!$H14)","v":0.61732943640073368},{"$f":"IF(Operations!$H14=0,0,Operations!$P14*'General Variables'!$B$10/Operations!$H14)","v":0.92599415460110046},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":4.3265503377330603},null,"Drill - Grain "," TILLAGE&PLANTING "," 0.32 "," 2.1 ",1500,null,null,null,null,null,null,null,null,null,"Permanent solid set",20,1]
["Combine Irr Dry Beans","acre","Combine ","Combines ",32435,null,5,1000,5,1.1000000000000001,"Combine",10.5,null,{"$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!$H15)","v":2.0276678800693633},{"$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},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.6471178806023401},null,"Fertilizer spreader "," MISCELLANEOUS "," 0.63 "," 1.3 ",1200,null,null,null,null,null,null,null,null,null,"Orchard hose-pull",15,3]
["Combine Irr SB","acre","Combine ","Combines ",32435,null,5,1000,6,1.1000000000000001,"Combine",10.5,null,{"$f":"IF(Operations!$E16>1,Operations!$E16,IF(Operations!$D16=0,0,Operations!$F16/(VLOOKUP(Operations!$D16,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D16,ImpDepLookup,3,FALSE)*Operations!$G16^0.5-VLOOKUP(Operations!$D16,ImpDepLookup,4,FALSE)*(Operations!$G16*(Operations!$G16*Operations!$H16/Operations!$I16)^0.5))^2))","v":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!$H16)","v":1.333152881566253},{"$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},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.6471178806023401},null,"Forage blower "," MISCELLANEOUS "," 0.22 "," 1.8 ",1500,null,null,null,null,null,null,null,null,null,"From \"Selection of Irrigation Methods for Agriculture\" by C.M. Burt, A.J. Clemmens, R.Bliesner, J.L. Merriam, and L. Hardy. ©2000 by American Society of Civil Engineers, 1801 Alexander Bell Drive, Reston, Virginia, 20191-4400. page 112"]
["Combine Irr SG","acre","Combine ","Combines ",32435,null,5,1000,6.5,1.1000000000000001,"Combine",10.5,null,{"$f":"IF(Operations!$E17>1,Operations!$E17,IF(Operations!$D17=0,0,Operations!$F17/(VLOOKUP(Operations!$D17,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D17,ImpDepLookup,3,FALSE)*Operations!$G17^0.5-VLOOKUP(Operations!$D17,ImpDepLookup,4,FALSE)*(Operations!$G17*(Operations!$G17*Operations!$H17/Operations!$I17)^0.5))^2))","v":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!$H17)","v":1.1089886754488505},{"$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},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.6471178806023401},null,"Forage harvester "," HARVESTING "," 0.15 "," 1.6 ",2500]
["Combine Irrigated Dry Beans with Draper Flex Platform","acre","Combine ","Combines ",32435,null,5,1000,5,1.1000000000000001,"Combine",10.5,null,{"$f":"IF(Operations!$E18>1,Operations!$E18,IF(Operations!$D18=0,0,Operations!$F18/(VLOOKUP(Operations!$D18,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D18,ImpDepLookup,3,FALSE)*Operations!$G18^0.5-VLOOKUP(Operations!$D18,ImpDepLookup,4,FALSE)*(Operations!$G18*(Operations!$G18*Operations!$H18/Operations!$I18)^0.5))^2))","v":32435},{"$f":"IF(Operations!$C18=\"\",0,(((Operations!$G18+1)*Operations!$H18/Operations!$I18/1000)^VLOOKUP(Operations!$C18,ImpRepairFac[],4,FALSE)-(Operations!$G18*Operations!$H18/Operations!$I18/1000)^VLOOKUP(Operations!$C18,ImpRepairFac[],4,FALSE))*Operations!$N18*VLOOKUP(Operations!$C18,ImpRepairFac[],3,FALSE)/Operations!$H18)","v":2.0276678800693633},{"$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!$I18)^0.5)^2)","v":18885.066181557162},{"$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!$I18)^0.5)^2)","v":17182.20161003268},{"$f":"IF(Operations!$N18=0,0,IF(Operations!$I18*Operations!$H18=0,0,(Operations!$P18-Operations!$Q18)/(Operations!$H18)))","v":1.7028645715244821},{"$f":"IF(Operations!$H18=0,0,Operations!$P18*'General Variables'!$B$9/Operations!$H18)","v":0.37770132363114323},{"$f":"IF(Operations!$H18=0,0,Operations!$P18*'General Variables'!$B$10/Operations!$H18)","v":0.56655198544671481},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.6471178806023401},null,"Harrow - Spring tooth "," TILLAGE&PLANTING "," 0.27 "," 1.4 ",2000]
["Combine Small Grain","acre","Combine ","Combines ",32435,15000,5,1000,7,1.1000000000000001,"Combine",10.468032786885246,null,{"$f":"IF(Operations!$E19>1,Operations!$E19,IF(Operations!$D19=0,0,Operations!$F19/(VLOOKUP(Operations!$D19,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D19,ImpDepLookup,3,FALSE)*Operations!$G19^0.5-VLOOKUP(Operations!$D19,ImpDepLookup,4,FALSE)*(Operations!$G19*(Operations!$G19*Operations!$H19/Operations!$I19)^0.5))^2))","v":32435},{"$f":"IF(Operations!$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!$H19)","v":0.93519535177663804},{"$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!$I19)^0.5)^2)","v":18885.066181557162},{"$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!$I19)^0.5)^2)","v":17182.20161003268},{"$f":"IF(Operations!$N19=0,0,IF(Operations!$I19*Operations!$H19=0,0,(Operations!$P19-Operations!$Q19)/(Operations!$H19)))","v":1.7028645715244821},{"$f":"IF(Operations!$H19=0,0,Operations!$P19*'General Variables'!$B$9/Operations!$H19)","v":0.37770132363114323},{"$f":"IF(Operations!$H19=0,0,Operations!$P19*'General Variables'!$B$10/Operations!$H19)","v":0.56655198544671481},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.6471178806023401},null,"Mower "," HARVESTING "," 0.46 "," 1.7 ",2000]
["Combine Sunflowers","acre","Combine ","Combines ",53013,null,5,1000,7,1.1000000000000001,"Combine",10.5,null,{"$f":"IF(Operations!$E20>1,Operations!$E20,IF(Operations!$D20=0,0,Operations!$F20/(VLOOKUP(Operations!$D20,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D20,ImpDepLookup,3,FALSE)*Operations!$G20^0.5-VLOOKUP(Operations!$D20,ImpDepLookup,4,FALSE)*(Operations!$G20*(Operations!$G20*Operations!$H20/Operations!$I20)^0.5))^2))","v":53013},{"$f":"IF(Operations!$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!$H20)","v":1.5285189204172938},{"$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!$I20)^0.5)^2)","v":30866.471820036684},{"$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!$I20)^0.5)^2)","v":28083.245073305457},{"$f":"IF(Operations!$N20=0,0,IF(Operations!$I20*Operations!$H20=0,0,(Operations!$P20-Operations!$Q20)/(Operations!$H20)))","v":2.7832267467312266},{"$f":"IF(Operations!$H20=0,0,Operations!$P20*'General Variables'!$B$9/Operations!$H20)","v":0.61732943640073368},{"$f":"IF(Operations!$H20=0,0,Operations!$P20*'General Variables'!$B$10/Operations!$H20)","v":0.92599415460110046},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":4.3265503377330603},null,"Mower(rotary) "," HARVESTING "," 0.44 "," 2.0 ",2000]
["Corrugate","acre","Cultivator - Field ","Disks and all other tillage equipment ",30000,null,5,300,7.0212765957446823,1.1000000000000001,"Medium Tractor",4.3882978723404262,null,{"$f":"IF(Operations!$E21>1,Operations!$E21,IF(Operations!$D21=0,0,Operations!$F21/(VLOOKUP(Operations!$D21,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D21,ImpDepLookup,3,FALSE)*Operations!$G21^0.5-VLOOKUP(Operations!$D21,ImpDepLookup,4,FALSE)*(Operations!$G21*(Operations!$G21*Operations!$H21/Operations!$I21)^0.5))^2))","v":30000},{"$f":"IF(Operations!$C21=\"\",0,(((Operations!$G21+1)*Operations!$H21/Operations!$I21/1000)^VLOOKUP(Operations!$C21,ImpRepairFac[],4,FALSE)-(Operations!$G21*Operations!$H21/Operations!$I21/1000)^VLOOKUP(Operations!$C21,ImpRepairFac[],4,FALSE))*Operations!$N21*VLOOKUP(Operations!$C21,ImpRepairFac[],3,FALSE)/Operations!$H21)","v":0.90464935457763429},{"$f":"IF(Operations!$N21=0,0,Operations!$N21*(VLOOKUP(Operations!$D21,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D21,ImpDepLookup,3,FALSE)*Operations!$G21^0.5-VLOOKUP(Operations!$D21,ImpDepLookup,4,FALSE)*(Operations!$G21*Operations!$H21/Operations!$I21)^0.5)^2)","v":12482.008651514734},{"$f":"IF(Operations!$N21=0,0,Operations!$N21*(VLOOKUP(Operations!$D21,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D21,ImpDepLookup,3,FALSE)*(Operations!$G21+1)^0.5-VLOOKUP(Operations!$D21,ImpDepLookup,4,FALSE)*(Operations!$G21*Operations!$H21/Operations!$I21)^0.5)^2)","v":11589.960618589243},{"$f":"IF(Operations!$N21=0,0,IF(Operations!$I21*Operations!$H21=0,0,(Operations!$P21-Operations!$Q21)/(Operations!$H21)))","v":2.9734934430849718},{"$f":"IF(Operations!$H21=0,0,Operations!$P21*'General Variables'!$B$9/Operations!$H21)","v":0.83213391010098225},{"$f":"IF(Operations!$H21=0,0,Operations!$P21*'General Variables'!$B$10/Operations!$H21)","v":1.2482008651514733},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":5.0538282183374275},null,"Mower-conditioner "," HARVESTING "," 0.18 "," 1.6 ",2500]
["Disk","acre","Disk - Heavy-duty ","Disks and all other tillage equipment ",44962,null,5,2000,10.90909090909091,1.1000000000000001,"Large Tractor",8.290909090909091,null,{"$f":"IF(Operations!$E22>1,Operations!$E22,IF(Operations!$D22=0,0,Operations!$F22/(VLOOKUP(Operations!$D22,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D22,ImpDepLookup,3,FALSE)*Operations!$G22^0.5-VLOOKUP(Operations!$D22,ImpDepLookup,4,FALSE)*(Operations!$G22*(Operations!$G22*Operations!$H22/Operations!$I22)^0.5))^2))","v":44962},{"$f":"IF(Operations!$C22=\"\",0,(((Operations!$G22+1)*Operations!$H22/Operations!$I22/1000)^VLOOKUP(Operations!$C22,ImpRepairFac[],4,FALSE)-(Operations!$G22*Operations!$H22/Operations!$I22/1000)^VLOOKUP(Operations!$C22,ImpRepairFac[],4,FALSE))*Operations!$N22*VLOOKUP(Operations!$C22,ImpRepairFac[],3,FALSE)/Operations!$H22)","v":1.2681644588399577},{"$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!$I22)^0.5)^2)","v":18707.202432980182},{"$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!$I22)^0.5)^2)","v":17370.260311100319},{"$f":"IF(Operations!$N22=0,0,IF(Operations!$I22*Operations!$H22=0,0,(Operations!$P22-Operations!$Q22)/(Operations!$H22)))","v":0.66847106093993169},{"$f":"IF(Operations!$H22=0,0,Operations!$P22*'General Variables'!$B$9/Operations!$H22)","v":0.18707202432980183},{"$f":"IF(Operations!$H22=0,0,Operations!$P22*'General Variables'!$B$10/Operations!$H22)","v":0.28060803649470273},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.1361511217644362},null,"Mower-conditioner(rotary) "," HARVESTING "," 0.16 "," 2.0 ",2500]
["Ditch Irrigation","acre-inch",null,null,null,null,5,1000,1.8,0.1,"none",0,null,{"$f":"IF(Operations!$E23>1,Operations!$E23,IF(Operations!$D23=0,0,Operations!$F23/(VLOOKUP(Operations!$D23,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D23,ImpDepLookup,3,FALSE)*Operations!$G23^0.5-VLOOKUP(Operations!$D23,ImpDepLookup,4,FALSE)*(Operations!$G23*(Operations!$G23*Operations!$H23/Operations!$I23)^0.5))^2))","v":0},{"$f":"IF(Operations!$C23=\"\",0,(((Operations!$G23+1)*Operations!$H23/Operations!$I23/1000)^VLOOKUP(Operations!$C23,ImpRepairFac[],4,FALSE)-(Operations!$G23*Operations!$H23/Operations!$I23/1000)^VLOOKUP(Operations!$C23,ImpRepairFac[],4,FALSE))*Operations!$N23*VLOOKUP(Operations!$C23,ImpRepairFac[],3,FALSE)/Operations!$H23)","v":0},{"$f":"IF(Operations!$N23=0,0,Operations!$N23*(VLOOKUP(Operations!$D23,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D23,ImpDepLookup,3,FALSE)*Operations!$G23^0.5-VLOOKUP(Operations!$D23,ImpDepLookup,4,FALSE)*(Operations!$G23*Operations!$H23/Operations!$I23)^0.5)^2)","v":0},{"$f":"IF(Operations!$N23=0,0,Operations!$N23*(VLOOKUP(Operations!$D23,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D23,ImpDepLookup,3,FALSE)*(Operations!$G23+1)^0.5-VLOOKUP(Operations!$D23,ImpDepLookup,4,FALSE)*(Operations!$G23*Operations!$H23/Operations!$I23)^0.5)^2)","v":0},{"$f":"IF(Operations!$N23=0,0,IF(Operations!$I23*Operations!$H23=0,0,(Operations!$P23-Operations!$Q23)/(Operations!$H23)))","v":0},{"$f":"IF(Operations!$H23=0,0,Operations!$P23*'General Variables'!$B$9/Operations!$H23)","v":0},{"$f":"IF(Operations!$H23=0,0,Operations!$P23*'General Variables'!$B$10/Operations!$H23)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0},null,"Mulcher-packer "," TILLAGE&PLANTING "," 0.16 "," 1.3 ",2000]
["Double Windrows","acre","Rake - Side delivery ","Swathers and all other harvest equipment ",7403,null,20,300,20,1.1000000000000001,"Medium Tractor",2.1070422535211271,null,{"$f":"IF(Operations!$E24>1,Operations!$E24,IF(Operations!$D24=0,0,Operations!$F24/(VLOOKUP(Operations!$D24,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D24,ImpDepLookup,3,FALSE)*Operations!$G24^0.5-VLOOKUP(Operations!$D24,ImpDepLookup,4,FALSE)*(Operations!$G24*(Operations!$G24*Operations!$H24/Operations!$I24)^0.5))^2))","v":7403},{"$f":"IF(Operations!$C24=\"\",0,(((Operations!$G24+1)*Operations!$H24/Operations!$I24/1000)^VLOOKUP(Operations!$C24,ImpRepairFac[],4,FALSE)-(Operations!$G24*Operations!$H24/Operations!$I24/1000)^VLOOKUP(Operations!$C24,ImpRepairFac[],4,FALSE))*Operations!$N24*VLOOKUP(Operations!$C24,ImpRepairFac[],3,FALSE)/Operations!$H24)","v":5.4964517918680046E-2},{"$f":"IF(Operations!$N24=0,0,Operations!$N24*(VLOOKUP(Operations!$D24,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D24,ImpDepLookup,3,FALSE)*Operations!$G24^0.5-VLOOKUP(Operations!$D24,ImpDepLookup,4,FALSE)*(Operations!$G24*Operations!$H24/Operations!$I24)^0.5)^2)","v":1091.8193410739334},{"$f":"IF(Operations!$N24=0,0,Operations!$N24*(VLOOKUP(Operations!$D24,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D24,ImpDepLookup,3,FALSE)*(Operations!$G24+1)^0.5-VLOOKUP(Operations!$D24,ImpDepLookup,4,FALSE)*(Operations!$G24*Operations!$H24/Operations!$I24)^0.5)^2)","v":1035.4223554538871},{"$f":"IF(Operations!$N24=0,0,IF(Operations!$I24*Operations!$H24=0,0,(Operations!$P24-Operations!$Q24)/(Operations!$H24)))","v":0.18798995206682093},{"$f":"IF(Operations!$H24=0,0,Operations!$P24*'General Variables'!$B$9/Operations!$H24)","v":7.2787956071595564E-2},{"$f":"IF(Operations!$H24=0,0,Operations!$P24*'General Variables'!$B$10/Operations!$H24)","v":0.10918193410739335},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.36995984224580986},null,"Planter - Row crop "," TILLAGE&PLANTING "," 0.32 "," 2.1 ",1500]
["Drill","acre","Drill - Grain ","Planters ",66251,null,10,1000,12.5,1.1000000000000001,"Medium Tractor",4.9866666666666672,null,{"$f":"IF(Operations!$E25>1,Operations!$E25,IF(Operations!$D25=0,0,Operations!$F25/(VLOOKUP(Operations!$D25,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D25,ImpDepLookup,3,FALSE)*Operations!$G25^0.5-VLOOKUP(Operations!$D25,ImpDepLookup,4,FALSE)*(Operations!$G25*(Operations!$G25*Operations!$H25/Operations!$I25)^0.5))^2))","v":66251},{"$f":"IF(Operations!$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!$H25)","v":2.9402006574365633},{"$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!$I25)^0.5)^2)","v":26827.121899023969},{"$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!$I25)^0.5)^2)","v":25821.629909619121},{"$f":"IF(Operations!$N25=0,0,IF(Operations!$I25*Operations!$H25=0,0,(Operations!$P25-Operations!$Q25)/(Operations!$H25)))","v":1.0054919894048471},{"$f":"IF(Operations!$H25=0,0,Operations!$P25*'General Variables'!$B$9/Operations!$H25)","v":0.5365424379804794},{"$f":"IF(Operations!$H25=0,0,Operations!$P25*'General Variables'!$B$10/Operations!$H25)","v":0.80481365697071905},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.3468480843560453},null,"Plow - Moldboard"," TILLAGE&PLANTING "," 0.29 "," 1.8 ",2000]
["Drill w/ Fertilizer","acre","Drill - Grain ","Planters ",66251,null,10,1000,11,1.2,"Medium Tractor",5,null,{"$f":"IF(Operations!$E26>1,Operations!$E26,IF(Operations!$D26=0,0,Operations!$F26/(VLOOKUP(Operations!$D26,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D26,ImpDepLookup,3,FALSE)*Operations!$G26^0.5-VLOOKUP(Operations!$D26,ImpDepLookup,4,FALSE)*(Operations!$G26*(Operations!$G26*Operations!$H26/Operations!$I26)^0.5))^2))","v":66251},{"$f":"IF(Operations!$C26=\"\",0,(((Operations!$G26+1)*Operations!$H26/Operations!$I26/1000)^VLOOKUP(Operations!$C26,ImpRepairFac[],4,FALSE)-(Operations!$G26*Operations!$H26/Operations!$I26/1000)^VLOOKUP(Operations!$C26,ImpRepairFac[],4,FALSE))*Operations!$N26*VLOOKUP(Operations!$C26,ImpRepairFac[],3,FALSE)/Operations!$H26)","v":3.8455933564376088},{"$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!$I26)^0.5)^2)","v":26827.121899023969},{"$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!$I26)^0.5)^2)","v":25821.629909619121},{"$f":"IF(Operations!$N26=0,0,IF(Operations!$I26*Operations!$H26=0,0,(Operations!$P26-Operations!$Q26)/(Operations!$H26)))","v":1.0054919894048471},{"$f":"IF(Operations!$H26=0,0,Operations!$P26*'General Variables'!$B$9/Operations!$H26)","v":0.5365424379804794},{"$f":"IF(Operations!$H26=0,0,Operations!$P26*'General Variables'!$B$10/Operations!$H26)","v":0.80481365697071905},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.3468480843560453},null,"Potato harvester "," HARVESTING "," 0.19 "," 1.4 ",2500]
["Dry Grain","bushel",null,null,null,null,null,null,"",null,null,"",null,{"$f":"IF(Operations!$E27>1,Operations!$E27,IF(Operations!$D27=0,0,Operations!$F27/(VLOOKUP(Operations!$D27,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D27,ImpDepLookup,3,FALSE)*Operations!$G27^0.5-VLOOKUP(Operations!$D27,ImpDepLookup,4,FALSE)*(Operations!$G27*(Operations!$G27*Operations!$H27/Operations!$I27)^0.5))^2))","v":0},{"$f":"IF(Operations!$C27=\"\",0,(((Operations!$G27+1)*Operations!$H27/Operations!$I27/1000)^VLOOKUP(Operations!$C27,ImpRepairFac[],4,FALSE)-(Operations!$G27*Operations!$H27/Operations!$I27/1000)^VLOOKUP(Operations!$C27,ImpRepairFac[],4,FALSE))*Operations!$N27*VLOOKUP(Operations!$C27,ImpRepairFac[],3,FALSE)/Operations!$H27)","v":0},{"$f":"IF(Operations!$N27=0,0,Operations!$N27*(VLOOKUP(Operations!$D27,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D27,ImpDepLookup,3,FALSE)*Operations!$G27^0.5-VLOOKUP(Operations!$D27,ImpDepLookup,4,FALSE)*(Operations!$G27*Operations!$H27/Operations!$I27)^0.5)^2)","v":0},{"$f":"IF(Operations!$N27=0,0,Operations!$N27*(VLOOKUP(Operations!$D27,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D27,ImpDepLookup,3,FALSE)*(Operations!$G27+1)^0.5-VLOOKUP(Operations!$D27,ImpDepLookup,4,FALSE)*(Operations!$G27*Operations!$H27/Operations!$I27)^0.5)^2)","v":0},{"$f":"IF(Operations!$N27=0,0,IF(Operations!$I27*Operations!$H27=0,0,(Operations!$P27-Operations!$Q27)/(Operations!$H27)))","v":0},{"$f":"IF(Operations!$H27=0,0,Operations!$P27*'General Variables'!$B$9/Operations!$H27)","v":0},{"$f":"IF(Operations!$H27=0,0,Operations!$P27*'General Variables'!$B$10/Operations!$H27)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0},null,"Rake - Side delivery "," HARVESTING "," 0.17 "," 1.4 ",2500]
["Field Cultivation","acre","Cultivator - Field ","Disks and all other tillage equipment ",59791,null,5,2000,15,1.1000000000000001,"Medium Tractor",8.1967741935483875,null,{"$f":"IF(Operations!$E28>1,Operations!$E28,IF(Operations!$D28=0,0,Operations!$F28/(VLOOKUP(Operations!$D28,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D28,ImpDepLookup,3,FALSE)*Operations!$G28^0.5-VLOOKUP(Operations!$D28,ImpDepLookup,4,FALSE)*(Operations!$G28*(Operations!$G28*Operations!$H28/Operations!$I28)^0.5))^2))","v":59791},{"$f":"IF(Operations!$C28=\"\",0,(((Operations!$G28+1)*Operations!$H28/Operations!$I28/1000)^VLOOKUP(Operations!$C28,ImpRepairFac[],4,FALSE)-(Operations!$G28*Operations!$H28/Operations!$I28/1000)^VLOOKUP(Operations!$C28,ImpRepairFac[],4,FALSE))*Operations!$N28*VLOOKUP(Operations!$C28,ImpRepairFac[],3,FALSE)/Operations!$H28)","v":1.3304945146989438},{"$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!$I28)^0.5)^2)","v":24877.059309423916},{"$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!$I28)^0.5)^2)","v":23099.17784486898},{"$f":"IF(Operations!$N28=0,0,IF(Operations!$I28*Operations!$H28=0,0,(Operations!$P28-Operations!$Q28)/(Operations!$H28)))","v":0.88894073227746773},{"$f":"IF(Operations!$H28=0,0,Operations!$P28*'General Variables'!$B$9/Operations!$H28)","v":0.24877059309423916},{"$f":"IF(Operations!$H28=0,0,Operations!$P28*'General Variables'!$B$10/Operations!$H28)","v":0.37315588964135871},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.5108672150130655},null,"Roller-packer "," TILLAGE&PLANTING "," 0.16 "," 1.3 ",2000]
["Grass Drill","acre","Drill - Grain ","Planters ",73000,null,10,1000,9,1.1000000000000001,"Medium Tractor",4.2936802973977706,null,{"$f":"IF(Operations!$E29>1,Operations!$E29,IF(Operations!$D29=0,0,Operations!$F29/(VLOOKUP(Operations!$D29,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D29,ImpDepLookup,3,FALSE)*Operations!$G29^0.5-VLOOKUP(Operations!$D29,ImpDepLookup,4,FALSE)*(Operations!$G29*(Operations!$G29*Operations!$H29/Operations!$I29)^0.5))^2))","v":73000},{"$f":"IF(Operations!$C29=\"\",0,(((Operations!$G29+1)*Operations!$H29/Operations!$I29/1000)^VLOOKUP(Operations!$C29,ImpRepairFac[],4,FALSE)-(Operations!$G29*Operations!$H29/Operations!$I29/1000)^VLOOKUP(Operations!$C29,ImpRepairFac[],4,FALSE))*Operations!$N29*VLOOKUP(Operations!$C29,ImpRepairFac[],3,FALSE)/Operations!$H29)","v":6.4581651991214715},{"$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!$I29)^0.5)^2)","v":29560.005111300201},{"$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!$I29)^0.5)^2)","v":28452.083491603084},{"$f":"IF(Operations!$N29=0,0,IF(Operations!$I29*Operations!$H29=0,0,(Operations!$P29-Operations!$Q29)/(Operations!$H29)))","v":1.1079216196971173},{"$f":"IF(Operations!$H29=0,0,Operations!$P29*'General Variables'!$B$9/Operations!$H29)","v":0.59120010222600394},{"$f":"IF(Operations!$H29=0,0,Operations!$P29*'General Variables'!$B$10/Operations!$H29)","v":0.88680015333900597},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.5859218752621271},null,"Rotary hoe "," TILLAGE&PLANTING "," 0.23 "," 1.4 ",2000]
["Harrow","acre","Harrow - Spring tooth ","Disks and all other tillage equipment ",null,null,5,1000,18.591549295774648,1.1000000000000001,"Medium Tractor",2.0450704225352112,null,{"$f":"IF(Operations!$E30>1,Operations!$E30,IF(Operations!$D30=0,0,Operations!$F30/(VLOOKUP(Operations!$D30,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D30,ImpDepLookup,3,FALSE)*Operations!$G30^0.5-VLOOKUP(Operations!$D30,ImpDepLookup,4,FALSE)*(Operations!$G30*(Operations!$G30*Operations!$H30/Operations!$I30)^0.5))^2))","v":0},{"$f":"IF(Operations!$C30=\"\",0,(((Operations!$G30+1)*Operations!$H30/Operations!$I30/1000)^VLOOKUP(Operations!$C30,ImpRepairFac[],4,FALSE)-(Operations!$G30*Operations!$H30/Operations!$I30/1000)^VLOOKUP(Operations!$C30,ImpRepairFac[],4,FALSE))*Operations!$N30*VLOOKUP(Operations!$C30,ImpRepairFac[],3,FALSE)/Operations!$H30)","v":0},{"$f":"IF(Operations!$N30=0,0,Operations!$N30*(VLOOKUP(Operations!$D30,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D30,ImpDepLookup,3,FALSE)*Operations!$G30^0.5-VLOOKUP(Operations!$D30,ImpDepLookup,4,FALSE)*(Operations!$G30*Operations!$H30/Operations!$I30)^0.5)^2)","v":0},{"$f":"IF(Operations!$N30=0,0,Operations!$N30*(VLOOKUP(Operations!$D30,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D30,ImpDepLookup,3,FALSE)*(Operations!$G30+1)^0.5-VLOOKUP(Operations!$D30,ImpDepLookup,4,FALSE)*(Operations!$G30*Operations!$H30/Operations!$I30)^0.5)^2)","v":0},{"$f":"IF(Operations!$N30=0,0,IF(Operations!$I30*Operations!$H30=0,0,(Operations!$P30-Operations!$Q30)/(Operations!$H30)))","v":0},{"$f":"IF(Operations!$H30=0,0,Operations!$P30*'General Variables'!$B$9/Operations!$H30)","v":0},{"$f":"IF(Operations!$H30=0,0,Operations!$P30*'General Variables'!$B$10/Operations!$H30)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0},null,"Rotary tiller "," TILLAGE&PLANTING "," 0.36 "," 2.0 ",1500]
["Lift Beets","acre","Sugar beet harvester ","Balers ",110000,null,5,1000,6,1.1000000000000001,"Large Tractor",6.1906976744186046,null,{"$f":"IF(Operations!$E31>1,Operations!$E31,IF(Operations!$D31=0,0,Operations!$F31/(VLOOKUP(Operations!$D31,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D31,ImpDepLookup,3,FALSE)*Operations!$G31^0.5-VLOOKUP(Operations!$D31,ImpDepLookup,4,FALSE)*(Operations!$G31*(Operations!$G31*Operations!$H31/Operations!$I31)^0.5))^2))","v":110000},{"$f":"IF(Operations!$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!$H31)","v":13.695388319300086},{"$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!$I31)^0.5)^2)","v":43128.003248041372},{"$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!$I31)^0.5)^2)","v":40209.731903884829},{"$f":"IF(Operations!$N31=0,0,IF(Operations!$I31*Operations!$H31=0,0,(Operations!$P31-Operations!$Q31)/(Operations!$H31)))","v":2.9182713441565431},{"$f":"IF(Operations!$H31=0,0,Operations!$P31*'General Variables'!$B$9/Operations!$H31)","v":0.86256006496082749},{"$f":"IF(Operations!$H31=0,0,Operations!$P31*'General Variables'!$B$10/Operations!$H31)","v":1.2938400974412412},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":5.0746715065586123},null,"Sprayer - Air-carrier "," MISCELLANEOUS "," 0.20 "," 1.6 ",2000]
["Load Large Square","ton","Wagon - Forage ","Swathers and all other harvest equipment ",4213,null,5,3000,20,1.1000000000000001,"Medium Tractor",4,null,{"$f":"IF(Operations!$E32>1,Operations!$E32,IF(Operations!$D32=0,0,Operations!$F32/(VLOOKUP(Operations!$D32,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D32,ImpDepLookup,3,FALSE)*Operations!$G32^0.5-VLOOKUP(Operations!$D32,ImpDepLookup,4,FALSE)*(Operations!$G32*(Operations!$G32*Operations!$H32/Operations!$I32)^0.5))^2))","v":4213},{"$f":"IF(Operations!$C32=\"\",0,(((Operations!$G32+1)*Operations!$H32/Operations!$I32/1000)^VLOOKUP(Operations!$C32,ImpRepairFac[],4,FALSE)-(Operations!$G32*Operations!$H32/Operations!$I32/1000)^VLOOKUP(Operations!$C32,ImpRepairFac[],4,FALSE))*Operations!$N32*VLOOKUP(Operations!$C32,ImpRepairFac[],3,FALSE)/Operations!$H32)","v":4.8031926473800432E-2},{"$f":"IF(Operations!$N32=0,0,Operations!$N32*(VLOOKUP(Operations!$D32,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D32,ImpDepLookup,3,FALSE)*Operations!$G32^0.5-VLOOKUP(Operations!$D32,ImpDepLookup,4,FALSE)*(Operations!$G32*Operations!$H32/Operations!$I32)^0.5)^2)","v":1454.231467021038},{"$f":"IF(Operations!$N32=0,0,Operations!$N32*(VLOOKUP(Operations!$D32,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D32,ImpDepLookup,3,FALSE)*(Operations!$G32+1)^0.5-VLOOKUP(Operations!$D32,ImpDepLookup,4,FALSE)*(Operations!$G32*Operations!$H32/Operations!$I32)^0.5)^2)","v":1359.6764783771252},{"$f":"IF(Operations!$N32=0,0,IF(Operations!$I32*Operations!$H32=0,0,(Operations!$P32-Operations!$Q32)/(Operations!$H32)))","v":3.151832954797093E-2},{"$f":"IF(Operations!$H32=0,0,Operations!$P32*'General Variables'!$B$9/Operations!$H32)","v":9.6948764468069212E-3},{"$f":"IF(Operations!$H32=0,0,Operations!$P32*'General Variables'!$B$10/Operations!$H32)","v":1.4542314670210381E-2},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":5.5755520664988234E-2},null,"Sprayer - Boom-type "," MISCELLANEOUS "," 0.41 "," 1.3 ",2500]
["Load Small Square","ton","Wagon ","Swathers and all other harvest equipment ",13000,null,5,1250,10,1,"Medium Tractor",2,null,{"$f":"IF(Operations!$E33>1,Operations!$E33,IF(Operations!$D33=0,0,Operations!$F33/(VLOOKUP(Operations!$D33,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D33,ImpDepLookup,3,FALSE)*Operations!$G33^0.5-VLOOKUP(Operations!$D33,ImpDepLookup,4,FALSE)*(Operations!$G33*(Operations!$G33*Operations!$H33/Operations!$I33)^0.5))^2))","v":13000},{"$f":"IF(Operations!$C33=\"\",0,(((Operations!$G33+1)*Operations!$H33/Operations!$I33/1000)^VLOOKUP(Operations!$C33,ImpRepairFac[],4,FALSE)-(Operations!$G33*Operations!$H33/Operations!$I33/1000)^VLOOKUP(Operations!$C33,ImpRepairFac[],4,FALSE))*Operations!$N33*VLOOKUP(Operations!$C33,ImpRepairFac[],3,FALSE)/Operations!$H33)","v":0.28687733423438283},{"$f":"IF(Operations!$N33=0,0,Operations!$N33*(VLOOKUP(Operations!$D33,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D33,ImpDepLookup,3,FALSE)*Operations!$G33^0.5-VLOOKUP(Operations!$D33,ImpDepLookup,4,FALSE)*(Operations!$G33*Operations!$H33/Operations!$I33)^0.5)^2)","v":4487.3033637012804},{"$f":"IF(Operations!$N33=0,0,Operations!$N33*(VLOOKUP(Operations!$D33,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D33,ImpDepLookup,3,FALSE)*(Operations!$G33+1)^0.5-VLOOKUP(Operations!$D33,ImpDepLookup,4,FALSE)*(Operations!$G33*Operations!$H33/Operations!$I33)^0.5)^2)","v":4195.5362494428273},{"$f":"IF(Operations!$N33=0,0,IF(Operations!$I33*Operations!$H33=0,0,(Operations!$P33-Operations!$Q33)/(Operations!$H33)))","v":0.23341369140676252},{"$f":"IF(Operations!$H33=0,0,Operations!$P33*'General Variables'!$B$9/Operations!$H33)","v":7.1796853819220491E-2},{"$f":"IF(Operations!$H33=0,0,Operations!$P33*'General Variables'!$B$10/Operations!$H33)","v":0.10769528072883072},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.41290582595481373},null,"Stalk chopper "," MISCELLANEOUS "," 0.28 "," 1.4 ",1200]
["Move Large Round","ton",null,"Swathers and all other harvest equipment ",4213,null,5,3000,20,1.1000000000000001,"Medium Tractor",4,null,{"$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!$E56>1,Operations!$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!$N56=0,0,Operations!$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!$N56=0,0,Operations!$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!$N56=0,0,IF(Operations!$I56*Operations!$H56=0,0,(Operations!$P56-Operations!$Q56)/(Operations!$H56)))","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},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.81352941889150876}]
["Spray Fertilizer","acre","Sprayer - Air-carrier ","Manure spreaders and all other miscellaneous equipment ",36000,null,5,1000,25,1.25,"Medium Tractor",2.64,null,{"$f":"IF(Operations!$E57>1,Operations!$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!$N57=0,0,Operations!$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!$N57=0,0,Operations!$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!$N57=0,0,IF(Operations!$I57*Operations!$H57=0,0,(Operations!$P57-Operations!$Q57)/(Operations!$H57)))","v":1.1648877435005798},{"$f":"IF(Operations!$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},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.0338235472287716}]
["Spray Fertilizer and Herbicide","acre","Sprayer - Air-carrier ","Manure spreaders and all other miscellaneous equipment ",36000,null,5,1000,25,1.25,"Medium Tractor",2.64,null,{"$f":"IF(Operations!$E58>1,Operations!$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!$N58=0,0,Operations!$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!$N58=0,0,Operations!$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!$N58=0,0,IF(Operations!$I58*Operations!$H58=0,0,(Operations!$P58-Operations!$Q58)/(Operations!$H58)))","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},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.0338235472287716}]
["Spray Herbicide","acre","Sprayer - Boom-type ","Manure spreaders and all other miscellaneous equipment ",36000,null,5,2500,25,1.25,"Medium Tractor",2.64,null,{"$f":"IF(Operations!$E59>1,Operations!$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!$H59)","v":0.64131681680955466},{"$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!$I59)^0.5)^2)","v":17378.716074563839},{"$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!$I59)^0.5)^2)","v":16213.82833106326},{"$f":"IF(Operations!$N59=0,0,IF(Operations!$I59*Operations!$H59=0,0,(Operations!$P59-Operations!$Q59)/(Operations!$H59)))","v":0.46595509740023189},{"$f":"IF(Operations!$H59=0,0,Operations!$P59*'General Variables'!$B$9/Operations!$H59)","v":0.13902972859651072},{"$f":"IF(Operations!$H59=0,0,Operations!$P59*'General Variables'!$B$10/Operations!$H59)","v":0.2085445928947661},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.81352941889150876}]
["Spray Insecticide","acre","Sprayer - Boom-type ","Manure spreaders and all other miscellaneous equipment ",36000,null,5,2500,25,1.25,"Medium Tractor",2.64,null,{"$f":"IF(Operations!$E60>1,Operations!$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!$N60=0,0,Operations!$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!$N60=0,0,Operations!$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!$N60=0,0,IF(Operations!$I60*Operations!$H60=0,0,(Operations!$P60-Operations!$Q60)/(Operations!$H60)))","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},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.81352941889150876}]
["Spray Spring Burndown Herbicide","acre","Sprayer - Boom-type ","Manure spreaders and all other miscellaneous equipment ",36000,null,5,2500,25,1.25,"Medium Tractor",2.64,null,{"$f":"IF(Operations!$E61>1,Operations!$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!$N61=0,0,Operations!$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!$N61=0,0,Operations!$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!$N61=0,0,IF(Operations!$I61*Operations!$H61=0,0,(Operations!$P61-Operations!$Q61)/(Operations!$H61)))","v":0.46595509740023189},{"$f":"IF(Operations!$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},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.81352941889150876}]
["Spread Fertilizer","acre",null,"Manure spreaders and all other miscellaneous equipment ",null,null,5,1000,12.7,1,"Medium Tractor",3.8617021276595755,null,{"$f":"IF(Operations!$E62>1,Operations!$E62,IF(Operations!$D62=0,0,Operations!$F62/(VLOOKUP(Operations!$D62,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D62,ImpDepLookup,3,FALSE)*Operations!$G62^0.5-VLOOKUP(Operations!$D62,ImpDepLookup,4,FALSE)*(Operations!$G62*(Operations!$G62*Operations!$H62/Operations!$I62)^0.5))^2))","v":0},{"$f":"IF(Operations!$C62=\"\",0,(((Operations!$G62+1)*Operations!$H62/Operations!$I62/1000)^VLOOKUP(Operations!$C62,ImpRepairFac[],4,FALSE)-(Operations!$G62*Operations!$H62/Operations!$I62/1000)^VLOOKUP(Operations!$C62,ImpRepairFac[],4,FALSE))*Operations!$N62*VLOOKUP(Operations!$C62,ImpRepairFac[],3,FALSE)/Operations!$H62)","v":0},{"$f":"IF(Operations!$N62=0,0,Operations!$N62*(VLOOKUP(Operations!$D62,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D62,ImpDepLookup,3,FALSE)*Operations!$G62^0.5-VLOOKUP(Operations!$D62,ImpDepLookup,4,FALSE)*(Operations!$G62*Operations!$H62/Operations!$I62)^0.5)^2)","v":0},{"$f":"IF(Operations!$N62=0,0,Operations!$N62*(VLOOKUP(Operations!$D62,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D62,ImpDepLookup,3,FALSE)*(Operations!$G62+1)^0.5-VLOOKUP(Operations!$D62,ImpDepLookup,4,FALSE)*(Operations!$G62*Operations!$H62/Operations!$I62)^0.5)^2)","v":0},{"$f":"IF(Operations!$N62=0,0,IF(Operations!$I62*Operations!$H62=0,0,(Operations!$P62-Operations!$Q62)/(Operations!$H62)))","v":0},{"$f":"IF(Operations!$H62=0,0,Operations!$P62*'General Variables'!$B$9/Operations!$H62)","v":0},{"$f":"IF(Operations!$H62=0,0,Operations!$P62*'General Variables'!$B$10/Operations!$H62)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
["Spread Manure","Custom",null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(Operations!$E63>1,Operations!$E63,IF(Operations!$D63=0,0,Operations!$F63/(VLOOKUP(Operations!$D63,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D63,ImpDepLookup,3,FALSE)*Operations!$G63^0.5-VLOOKUP(Operations!$D63,ImpDepLookup,4,FALSE)*(Operations!$G63*(Operations!$G63*Operations!$H63/Operations!$I63)^0.5))^2))","v":0},{"$f":"IF(Operations!$C63=\"\",0,(((Operations!$G63+1)*Operations!$H63/Operations!$I63/1000)^VLOOKUP(Operations!$C63,ImpRepairFac[],4,FALSE)-(Operations!$G63*Operations!$H63/Operations!$I63/1000)^VLOOKUP(Operations!$C63,ImpRepairFac[],4,FALSE))*Operations!$N63*VLOOKUP(Operations!$C63,ImpRepairFac[],3,FALSE)/Operations!$H63)","v":0},{"$f":"IF(Operations!$N63=0,0,Operations!$N63*(VLOOKUP(Operations!$D63,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D63,ImpDepLookup,3,FALSE)*Operations!$G63^0.5-VLOOKUP(Operations!$D63,ImpDepLookup,4,FALSE)*(Operations!$G63*Operations!$H63/Operations!$I63)^0.5)^2)","v":0},{"$f":"IF(Operations!$N63=0,0,Operations!$N63*(VLOOKUP(Operations!$D63,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D63,ImpDepLookup,3,FALSE)*(Operations!$G63+1)^0.5-VLOOKUP(Operations!$D63,ImpDepLookup,4,FALSE)*(Operations!$G63*Operations!$H63/Operations!$I63)^0.5)^2)","v":0},{"$f":"IF(Operations!$N63=0,0,IF(Operations!$I63*Operations!$H63=0,0,(Operations!$P63-Operations!$Q63)/(Operations!$H63)))","v":0},{"$f":"IF(Operations!$H63=0,0,Operations!$P63*'General Variables'!$B$9/Operations!$H63)","v":0},{"$f":"IF(Operations!$H63=0,0,Operations!$P63*'General Variables'!$B$10/Operations!$H63)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
["Subsoil","acre","Chisel plow (Coulter)","Disks and all other tillage equipment ",59791,null,5,500,9,1,"Large Tractor",8.25,null,{"$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":59791},{"$f":"IF(Operations!$C64=\"\",0,(((Operations!$G64+1)*Operations!$H64/Operations!$I64/1000)^VLOOKUP(Operations!$C64,ImpRepairFac[],4,FALSE)-(Operations!$G64*Operations!$H64/Operations!$I64/1000)^VLOOKUP(Operations!$C64,ImpRepairFac[],4,FALSE))*Operations!$N64*VLOOKUP(Operations!$C64,ImpRepairFac[],3,FALSE)/Operations!$H64)","v":1.6202111199107274},{"$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!$I64)^0.5)^2)","v":24877.059309423916},{"$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!$I64)^0.5)^2)","v":23099.17784486898},{"$f":"IF(Operations!$N64=0,0,IF(Operations!$I64*Operations!$H64=0,0,(Operations!$P64-Operations!$Q64)/(Operations!$H64)))","v":3.5557629291098709},{"$f":"IF(Operations!$H64=0,0,Operations!$P64*'General Variables'!$B$9/Operations!$H64)","v":0.99508237237695663},{"$f":"IF(Operations!$H64=0,0,Operations!$P64*'General Variables'!$B$10/Operations!$H64)","v":1.4926235585654348},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":6.0434688600522621}]
["Swath/Condition Hay","acre","Mower-conditioner ","Swathers and all other harvest equipment ",0,null,5,2000,10,1,"Windrower",5,null,{"$f":"IF(Operations!$E65>1,Operations!$E65,IF(Operations!$D65=0,0,Operations!$F65/(VLOOKUP(Operations!$D65,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D65,ImpDepLookup,3,FALSE)*Operations!$G65^0.5-VLOOKUP(Operations!$D65,ImpDepLookup,4,FALSE)*(Operations!$G65*(Operations!$G65*Operations!$H65/Operations!$I65)^0.5))^2))","v":0},{"$f":"IF(Operations!$C65=\"\",0,(((Operations!$G65+1)*Operations!$H65/Operations!$I65/1000)^VLOOKUP(Operations!$C65,ImpRepairFac[],4,FALSE)-(Operations!$G65*Operations!$H65/Operations!$I65/1000)^VLOOKUP(Operations!$C65,ImpRepairFac[],4,FALSE))*Operations!$N65*VLOOKUP(Operations!$C65,ImpRepairFac[],3,FALSE)/Operations!$H65)","v":0},{"$f":"IF(Operations!$N65=0,0,Operations!$N65*(VLOOKUP(Operations!$D65,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D65,ImpDepLookup,3,FALSE)*Operations!$G65^0.5-VLOOKUP(Operations!$D65,ImpDepLookup,4,FALSE)*(Operations!$G65*Operations!$H65/Operations!$I65)^0.5)^2)","v":0},{"$f":"IF(Operations!$N65=0,0,Operations!$N65*(VLOOKUP(Operations!$D65,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D65,ImpDepLookup,3,FALSE)*(Operations!$G65+1)^0.5-VLOOKUP(Operations!$D65,ImpDepLookup,4,FALSE)*(Operations!$G65*Operations!$H65/Operations!$I65)^0.5)^2)","v":0},{"$f":"IF(Operations!$N65=0,0,IF(Operations!$I65*Operations!$H65=0,0,(Operations!$P65-Operations!$Q65)/(Operations!$H65)))","v":0},{"$f":"IF(Operations!$H65=0,0,Operations!$P65*'General Variables'!$B$9/Operations!$H65)","v":0},{"$f":"IF(Operations!$H65=0,0,Operations!$P65*'General Variables'!$B$10/Operations!$H65)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
["Sweep Plow","acre","Mulcher-packer ","Disks and all other tillage equipment ",59791,null,5,2000,12.5,1.1000000000000001,"Large Tractor",8.6225806451612925,null,{"$f":"IF(Operations!$E66>1,Operations!$E66,IF(Operations!$D66=0,0,Operations!$F66/(VLOOKUP(Operations!$D66,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D66,ImpDepLookup,3,FALSE)*Operations!$G66^0.5-VLOOKUP(Operations!$D66,ImpDepLookup,4,FALSE)*(Operations!$G66*(Operations!$G66*Operations!$H66/Operations!$I66)^0.5))^2))","v":59791},{"$f":"IF(Operations!$C66=\"\",0,(((Operations!$G66+1)*Operations!$H66/Operations!$I66/1000)^VLOOKUP(Operations!$C66,ImpRepairFac[],4,FALSE)-(Operations!$G66*Operations!$H66/Operations!$I66/1000)^VLOOKUP(Operations!$C66,ImpRepairFac[],4,FALSE))*Operations!$N66*VLOOKUP(Operations!$C66,ImpRepairFac[],3,FALSE)/Operations!$H66)","v":0.95721183790640874},{"$f":"IF(Operations!$N66=0,0,Operations!$N66*(VLOOKUP(Operations!$D66,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D66,ImpDepLookup,3,FALSE)*Operations!$G66^0.5-VLOOKUP(Operations!$D66,ImpDepLookup,4,FALSE)*(Operations!$G66*Operations!$H66/Operations!$I66)^0.5)^2)","v":24877.059309423916},{"$f":"IF(Operations!$N66=0,0,Operations!$N66*(VLOOKUP(Operations!$D66,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D66,ImpDepLookup,3,FALSE)*(Operations!$G66+1)^0.5-VLOOKUP(Operations!$D66,ImpDepLookup,4,FALSE)*(Operations!$G66*Operations!$H66/Operations!$I66)^0.5)^2)","v":23099.17784486898},{"$f":"IF(Operations!$N66=0,0,IF(Operations!$I66*Operations!$H66=0,0,(Operations!$P66-Operations!$Q66)/(Operations!$H66)))","v":0.88894073227746773},{"$f":"IF(Operations!$H66=0,0,Operations!$P66*'General Variables'!$B$9/Operations!$H66)","v":0.24877059309423916},{"$f":"IF(Operations!$H66=0,0,Operations!$P66*'General Variables'!$B$10/Operations!$H66)","v":0.37315588964135871},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.5108672150130655}]
["Till Plant Beets","acre","Planter - Row crop ","Planters ",48000,null,5,1000,6,1.1000000000000001,"Large Tractor",8.25,null,{"$f":"IF(Operations!$E67>1,Operations!$E67,IF(Operations!$D67=0,0,Operations!$F67/(VLOOKUP(Operations!$D67,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D67,ImpDepLookup,3,FALSE)*Operations!$G67^0.5-VLOOKUP(Operations!$D67,ImpDepLookup,4,FALSE)*(Operations!$G67*(Operations!$G67*Operations!$H67/Operations!$I67)^0.5))^2))","v":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!$H67)","v":4.8860475246729314},{"$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!$I67)^0.5)^2)","v":24100.565195297229},{"$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!$I67)^0.5)^2)","v":22981.472971732936},{"$f":"IF(Operations!$N67=0,0,IF(Operations!$I67*Operations!$H67=0,0,(Operations!$P67-Operations!$Q67)/(Operations!$H67)))","v":1.1190922235642937},{"$f":"IF(Operations!$H67=0,0,Operations!$P67*'General Variables'!$B$9/Operations!$H67)","v":0.4820113039059446},{"$f":"IF(Operations!$H67=0,0,Operations!$P67*'General Variables'!$B$10/Operations!$H67)","v":0.7230169558589169},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.3241204833291551}]
["Top Beets","acre","Beet topper ","Swathers and all other harvest equipment ",50000,null,5,1000,5.7894736842105274,1,"Medium Tractor",3.5,null,{"$f":"IF(Operations!$E68>1,Operations!$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!$H68)","v":3.3156035000791926},{"$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!$I68)^0.5)^2)","v":17258.859091158771},{"$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!$I68)^0.5)^2)","v":16136.677882472412},{"$f":"IF(Operations!$N68=0,0,IF(Operations!$I68*Operations!$H68=0,0,(Operations!$P68-Operations!$Q68)/(Operations!$H68)))","v":1.1221812086863592},{"$f":"IF(Operations!$H68=0,0,Operations!$P68*'General Variables'!$B$9/Operations!$H68)","v":0.34517718182317542},{"$f":"IF(Operations!$H68=0,0,Operations!$P68*'General Variables'!$B$10/Operations!$H68)","v":0.5177657727347631},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.9851241632442977}]
["Truck","Custom",null,null,null,null,5,null,"",null,"Large Tractor","",null,{"$f":"IF(Operations!$E69>1,Operations!$E69,IF(Operations!$D69=0,0,Operations!$F69/(VLOOKUP(Operations!$D69,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D69,ImpDepLookup,3,FALSE)*Operations!$G69^0.5-VLOOKUP(Operations!$D69,ImpDepLookup,4,FALSE)*(Operations!$G69*(Operations!$G69*Operations!$H69/Operations!$I69)^0.5))^2))","v":0},{"$f":"IF(Operations!$C69=\"\",0,(((Operations!$G69+1)*Operations!$H69/Operations!$I69/1000)^VLOOKUP(Operations!$C69,ImpRepairFac[],4,FALSE)-(Operations!$G69*Operations!$H69/Operations!$I69/1000)^VLOOKUP(Operations!$C69,ImpRepairFac[],4,FALSE))*Operations!$N69*VLOOKUP(Operations!$C69,ImpRepairFac[],3,FALSE)/Operations!$H69)","v":0},{"$f":"IF(Operations!$N69=0,0,Operations!$N69*(VLOOKUP(Operations!$D69,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D69,ImpDepLookup,3,FALSE)*Operations!$G69^0.5-VLOOKUP(Operations!$D69,ImpDepLookup,4,FALSE)*(Operations!$G69*Operations!$H69/Operations!$I69)^0.5)^2)","v":0},{"$f":"IF(Operations!$N69=0,0,Operations!$N69*(VLOOKUP(Operations!$D69,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D69,ImpDepLookup,3,FALSE)*(Operations!$G69+1)^0.5-VLOOKUP(Operations!$D69,ImpDepLookup,4,FALSE)*(Operations!$G69*Operations!$H69/Operations!$I69)^0.5)^2)","v":0},{"$f":"IF(Operations!$N69=0,0,IF(Operations!$I69*Operations!$H69=0,0,(Operations!$P69-Operations!$Q69)/(Operations!$H69)))","v":0},{"$f":"IF(Operations!$H69=0,0,Operations!$P69*'General Variables'!$B$9/Operations!$H69)","v":0},{"$f":"IF(Operations!$H69=0,0,Operations!$P69*'General Variables'!$B$10/Operations!$H69)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
["Turn Windrows","acre","Rake - Side delivery ","Swathers and all other harvest equipment ",7403,null,5,1000,12,1,"Medium Tractor",2.0971962616822433,null,{"$f":"IF(Operations!$E70>1,Operations!$E70,IF(Operations!$D70=0,0,Operations!$F70/(VLOOKUP(Operations!$D70,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D70,ImpDepLookup,3,FALSE)*Operations!$G70^0.5-VLOOKUP(Operations!$D70,ImpDepLookup,4,FALSE)*(Operations!$G70*(Operations!$G70*Operations!$H70/Operations!$I70)^0.5))^2))","v":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!$H70)","v":0.10743163812286773},{"$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!$I70)^0.5)^2)","v":2555.3466770369678},{"$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!$I70)^0.5)^2)","v":2389.1965272788652},{"$f":"IF(Operations!$N70=0,0,IF(Operations!$I70*Operations!$H70=0,0,(Operations!$P70-Operations!$Q70)/(Operations!$H70)))","v":0.16615014975810255},{"$f":"IF(Operations!$H70=0,0,Operations!$P70*'General Variables'!$B$9/Operations!$H70)","v":5.1106933540739356E-2},{"$f":"IF(Operations!$H70=0,0,Operations!$P70*'General Variables'!$B$10/Operations!$H70)","v":7.6660400311109031E-2},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.29391748360995096}]
["Windrow Grain","acre","Mower-conditioner ","Swathers and all other harvest equipment ",0,null,5,3000,10,1,"Windrower",5,null,{"$f":"IF(Operations!$E71>1,Operations!$E71,IF(Operations!$D71=0,0,Operations!$F71/(VLOOKUP(Operations!$D71,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D71,ImpDepLookup,3,FALSE)*Operations!$G71^0.5-VLOOKUP(Operations!$D71,ImpDepLookup,4,FALSE)*(Operations!$G71*(Operations!$G71*Operations!$H71/Operations!$I71)^0.5))^2))","v":0},{"$f":"IF(Operations!$C71=\"\",0,(((Operations!$G71+1)*Operations!$H71/Operations!$I71/1000)^VLOOKUP(Operations!$C71,ImpRepairFac[],4,FALSE)-(Operations!$G71*Operations!$H71/Operations!$I71/1000)^VLOOKUP(Operations!$C71,ImpRepairFac[],4,FALSE))*Operations!$N71*VLOOKUP(Operations!$C71,ImpRepairFac[],3,FALSE)/Operations!$H71)","v":0},{"$f":"IF(Operations!$N71=0,0,Operations!$N71*(VLOOKUP(Operations!$D71,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D71,ImpDepLookup,3,FALSE)*Operations!$G71^0.5-VLOOKUP(Operations!$D71,ImpDepLookup,4,FALSE)*(Operations!$G71*Operations!$H71/Operations!$I71)^0.5)^2)","v":0},{"$f":"IF(Operations!$N71=0,0,Operations!$N71*(VLOOKUP(Operations!$D71,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D71,ImpDepLookup,3,FALSE)*(Operations!$G71+1)^0.5-VLOOKUP(Operations!$D71,ImpDepLookup,4,FALSE)*(Operations!$G71*Operations!$H71/Operations!$I71)^0.5)^2)","v":0},{"$f":"IF(Operations!$N71=0,0,IF(Operations!$I71*Operations!$H71=0,0,(Operations!$P71-Operations!$Q71)/(Operations!$H71)))","v":0},{"$f":"IF(Operations!$H71=0,0,Operations!$P71*'General Variables'!$B$9/Operations!$H71)","v":0},{"$f":"IF(Operations!$H71=0,0,Operations!$P71*'General Variables'!$B$10/Operations!$H71)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E72>1,Operations!$E72,IF(Operations!$D72=0,0,Operations!$F72/(VLOOKUP(Operations!$D72,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D72,ImpDepLookup,3,FALSE)*Operations!$G72^0.5-VLOOKUP(Operations!$D72,ImpDepLookup,4,FALSE)*(Operations!$G72*(Operations!$G72*Operations!$H72/Operations!$I72)^0.5))^2))","v":0},{"$f":"IF(Operations!$C72=\"\",0,(((Operations!$G72+1)*Operations!$H72/Operations!$I72/1000)^VLOOKUP(Operations!$C72,ImpRepairFac[],4,FALSE)-(Operations!$G72*Operations!$H72/Operations!$I72/1000)^VLOOKUP(Operations!$C72,ImpRepairFac[],4,FALSE))*Operations!$N72*VLOOKUP(Operations!$C72,ImpRepairFac[],3,FALSE)/Operations!$H72)","v":0},{"$f":"IF(Operations!$N72=0,0,Operations!$N72*(VLOOKUP(Operations!$D72,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D72,ImpDepLookup,3,FALSE)*Operations!$G72^0.5-VLOOKUP(Operations!$D72,ImpDepLookup,4,FALSE)*(Operations!$G72*Operations!$H72/Operations!$I72)^0.5)^2)","v":0},{"$f":"IF(Operations!$N72=0,0,Operations!$N72*(VLOOKUP(Operations!$D72,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D72,ImpDepLookup,3,FALSE)*(Operations!$G72+1)^0.5-VLOOKUP(Operations!$D72,ImpDepLookup,4,FALSE)*(Operations!$G72*Operations!$H72/Operations!$I72)^0.5)^2)","v":0},{"$f":"IF(Operations!$N72=0,0,IF(Operations!$I72*Operations!$H72=0,0,(Operations!$P72-Operations!$Q72)/(Operations!$H72)))","v":0},{"$f":"IF(Operations!$H72=0,0,Operations!$P72*'General Variables'!$B$9/Operations!$H72)","v":0},{"$f":"IF(Operations!$H72=0,0,Operations!$P72*'General Variables'!$B$10/Operations!$H72)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E73>1,Operations!$E73,IF(Operations!$D73=0,0,Operations!$F73/(VLOOKUP(Operations!$D73,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D73,ImpDepLookup,3,FALSE)*Operations!$G73^0.5-VLOOKUP(Operations!$D73,ImpDepLookup,4,FALSE)*(Operations!$G73*(Operations!$G73*Operations!$H73/Operations!$I73)^0.5))^2))","v":0},{"$f":"IF(Operations!$C73=\"\",0,(((Operations!$G73+1)*Operations!$H73/Operations!$I73/1000)^VLOOKUP(Operations!$C73,ImpRepairFac[],4,FALSE)-(Operations!$G73*Operations!$H73/Operations!$I73/1000)^VLOOKUP(Operations!$C73,ImpRepairFac[],4,FALSE))*Operations!$N73*VLOOKUP(Operations!$C73,ImpRepairFac[],3,FALSE)/Operations!$H73)","v":0},{"$f":"IF(Operations!$N73=0,0,Operations!$N73*(VLOOKUP(Operations!$D73,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D73,ImpDepLookup,3,FALSE)*Operations!$G73^0.5-VLOOKUP(Operations!$D73,ImpDepLookup,4,FALSE)*(Operations!$G73*Operations!$H73/Operations!$I73)^0.5)^2)","v":0},{"$f":"IF(Operations!$N73=0,0,Operations!$N73*(VLOOKUP(Operations!$D73,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D73,ImpDepLookup,3,FALSE)*(Operations!$G73+1)^0.5-VLOOKUP(Operations!$D73,ImpDepLookup,4,FALSE)*(Operations!$G73*Operations!$H73/Operations!$I73)^0.5)^2)","v":0},{"$f":"IF(Operations!$N73=0,0,IF(Operations!$I73*Operations!$H73=0,0,(Operations!$P73-Operations!$Q73)/(Operations!$H73)))","v":0},{"$f":"IF(Operations!$H73=0,0,Operations!$P73*'General Variables'!$B$9/Operations!$H73)","v":0},{"$f":"IF(Operations!$H73=0,0,Operations!$P73*'General Variables'!$B$10/Operations!$H73)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E74>1,Operations!$E74,IF(Operations!$D74=0,0,Operations!$F74/(VLOOKUP(Operations!$D74,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D74,ImpDepLookup,3,FALSE)*Operations!$G74^0.5-VLOOKUP(Operations!$D74,ImpDepLookup,4,FALSE)*(Operations!$G74*(Operations!$G74*Operations!$H74/Operations!$I74)^0.5))^2))","v":0},{"$f":"IF(Operations!$C74=\"\",0,(((Operations!$G74+1)*Operations!$H74/Operations!$I74/1000)^VLOOKUP(Operations!$C74,ImpRepairFac[],4,FALSE)-(Operations!$G74*Operations!$H74/Operations!$I74/1000)^VLOOKUP(Operations!$C74,ImpRepairFac[],4,FALSE))*Operations!$N74*VLOOKUP(Operations!$C74,ImpRepairFac[],3,FALSE)/Operations!$H74)","v":0},{"$f":"IF(Operations!$N74=0,0,Operations!$N74*(VLOOKUP(Operations!$D74,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D74,ImpDepLookup,3,FALSE)*Operations!$G74^0.5-VLOOKUP(Operations!$D74,ImpDepLookup,4,FALSE)*(Operations!$G74*Operations!$H74/Operations!$I74)^0.5)^2)","v":0},{"$f":"IF(Operations!$N74=0,0,Operations!$N74*(VLOOKUP(Operations!$D74,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D74,ImpDepLookup,3,FALSE)*(Operations!$G74+1)^0.5-VLOOKUP(Operations!$D74,ImpDepLookup,4,FALSE)*(Operations!$G74*Operations!$H74/Operations!$I74)^0.5)^2)","v":0},{"$f":"IF(Operations!$N74=0,0,IF(Operations!$I74*Operations!$H74=0,0,(Operations!$P74-Operations!$Q74)/(Operations!$H74)))","v":0},{"$f":"IF(Operations!$H74=0,0,Operations!$P74*'General Variables'!$B$9/Operations!$H74)","v":0},{"$f":"IF(Operations!$H74=0,0,Operations!$P74*'General Variables'!$B$10/Operations!$H74)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E75>1,Operations!$E75,IF(Operations!$D75=0,0,Operations!$F75/(VLOOKUP(Operations!$D75,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D75,ImpDepLookup,3,FALSE)*Operations!$G75^0.5-VLOOKUP(Operations!$D75,ImpDepLookup,4,FALSE)*(Operations!$G75*(Operations!$G75*Operations!$H75/Operations!$I75)^0.5))^2))","v":0},{"$f":"IF(Operations!$C75=\"\",0,(((Operations!$G75+1)*Operations!$H75/Operations!$I75/1000)^VLOOKUP(Operations!$C75,ImpRepairFac[],4,FALSE)-(Operations!$G75*Operations!$H75/Operations!$I75/1000)^VLOOKUP(Operations!$C75,ImpRepairFac[],4,FALSE))*Operations!$N75*VLOOKUP(Operations!$C75,ImpRepairFac[],3,FALSE)/Operations!$H75)","v":0},{"$f":"IF(Operations!$N75=0,0,Operations!$N75*(VLOOKUP(Operations!$D75,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D75,ImpDepLookup,3,FALSE)*Operations!$G75^0.5-VLOOKUP(Operations!$D75,ImpDepLookup,4,FALSE)*(Operations!$G75*Operations!$H75/Operations!$I75)^0.5)^2)","v":0},{"$f":"IF(Operations!$N75=0,0,Operations!$N75*(VLOOKUP(Operations!$D75,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D75,ImpDepLookup,3,FALSE)*(Operations!$G75+1)^0.5-VLOOKUP(Operations!$D75,ImpDepLookup,4,FALSE)*(Operations!$G75*Operations!$H75/Operations!$I75)^0.5)^2)","v":0},{"$f":"IF(Operations!$N75=0,0,IF(Operations!$I75*Operations!$H75=0,0,(Operations!$P75-Operations!$Q75)/(Operations!$H75)))","v":0},{"$f":"IF(Operations!$H75=0,0,Operations!$P75*'General Variables'!$B$9/Operations!$H75)","v":0},{"$f":"IF(Operations!$H75=0,0,Operations!$P75*'General Variables'!$B$10/Operations!$H75)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E76>1,Operations!$E76,IF(Operations!$D76=0,0,Operations!$F76/(VLOOKUP(Operations!$D76,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D76,ImpDepLookup,3,FALSE)*Operations!$G76^0.5-VLOOKUP(Operations!$D76,ImpDepLookup,4,FALSE)*(Operations!$G76*(Operations!$G76*Operations!$H76/Operations!$I76)^0.5))^2))","v":0},{"$f":"IF(Operations!$C76=\"\",0,(((Operations!$G76+1)*Operations!$H76/Operations!$I76/1000)^VLOOKUP(Operations!$C76,ImpRepairFac[],4,FALSE)-(Operations!$G76*Operations!$H76/Operations!$I76/1000)^VLOOKUP(Operations!$C76,ImpRepairFac[],4,FALSE))*Operations!$N76*VLOOKUP(Operations!$C76,ImpRepairFac[],3,FALSE)/Operations!$H76)","v":0},{"$f":"IF(Operations!$N76=0,0,Operations!$N76*(VLOOKUP(Operations!$D76,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D76,ImpDepLookup,3,FALSE)*Operations!$G76^0.5-VLOOKUP(Operations!$D76,ImpDepLookup,4,FALSE)*(Operations!$G76*Operations!$H76/Operations!$I76)^0.5)^2)","v":0},{"$f":"IF(Operations!$N76=0,0,Operations!$N76*(VLOOKUP(Operations!$D76,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D76,ImpDepLookup,3,FALSE)*(Operations!$G76+1)^0.5-VLOOKUP(Operations!$D76,ImpDepLookup,4,FALSE)*(Operations!$G76*Operations!$H76/Operations!$I76)^0.5)^2)","v":0},{"$f":"IF(Operations!$N76=0,0,IF(Operations!$I76*Operations!$H76=0,0,(Operations!$P76-Operations!$Q76)/(Operations!$H76)))","v":0},{"$f":"IF(Operations!$H76=0,0,Operations!$P76*'General Variables'!$B$9/Operations!$H76)","v":0},{"$f":"IF(Operations!$H76=0,0,Operations!$P76*'General Variables'!$B$10/Operations!$H76)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E77>1,Operations!$E77,IF(Operations!$D77=0,0,Operations!$F77/(VLOOKUP(Operations!$D77,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D77,ImpDepLookup,3,FALSE)*Operations!$G77^0.5-VLOOKUP(Operations!$D77,ImpDepLookup,4,FALSE)*(Operations!$G77*(Operations!$G77*Operations!$H77/Operations!$I77)^0.5))^2))","v":0},{"$f":"IF(Operations!$C77=\"\",0,(((Operations!$G77+1)*Operations!$H77/Operations!$I77/1000)^VLOOKUP(Operations!$C77,ImpRepairFac[],4,FALSE)-(Operations!$G77*Operations!$H77/Operations!$I77/1000)^VLOOKUP(Operations!$C77,ImpRepairFac[],4,FALSE))*Operations!$N77*VLOOKUP(Operations!$C77,ImpRepairFac[],3,FALSE)/Operations!$H77)","v":0},{"$f":"IF(Operations!$N77=0,0,Operations!$N77*(VLOOKUP(Operations!$D77,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D77,ImpDepLookup,3,FALSE)*Operations!$G77^0.5-VLOOKUP(Operations!$D77,ImpDepLookup,4,FALSE)*(Operations!$G77*Operations!$H77/Operations!$I77)^0.5)^2)","v":0},{"$f":"IF(Operations!$N77=0,0,Operations!$N77*(VLOOKUP(Operations!$D77,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D77,ImpDepLookup,3,FALSE)*(Operations!$G77+1)^0.5-VLOOKUP(Operations!$D77,ImpDepLookup,4,FALSE)*(Operations!$G77*Operations!$H77/Operations!$I77)^0.5)^2)","v":0},{"$f":"IF(Operations!$N77=0,0,IF(Operations!$I77*Operations!$H77=0,0,(Operations!$P77-Operations!$Q77)/(Operations!$H77)))","v":0},{"$f":"IF(Operations!$H77=0,0,Operations!$P77*'General Variables'!$B$9/Operations!$H77)","v":0},{"$f":"IF(Operations!$H77=0,0,Operations!$P77*'General Variables'!$B$10/Operations!$H77)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E78>1,Operations!$E78,IF(Operations!$D78=0,0,Operations!$F78/(VLOOKUP(Operations!$D78,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D78,ImpDepLookup,3,FALSE)*Operations!$G78^0.5-VLOOKUP(Operations!$D78,ImpDepLookup,4,FALSE)*(Operations!$G78*(Operations!$G78*Operations!$H78/Operations!$I78)^0.5))^2))","v":0},{"$f":"IF(Operations!$C78=\"\",0,(((Operations!$G78+1)*Operations!$H78/Operations!$I78/1000)^VLOOKUP(Operations!$C78,ImpRepairFac[],4,FALSE)-(Operations!$G78*Operations!$H78/Operations!$I78/1000)^VLOOKUP(Operations!$C78,ImpRepairFac[],4,FALSE))*Operations!$N78*VLOOKUP(Operations!$C78,ImpRepairFac[],3,FALSE)/Operations!$H78)","v":0},{"$f":"IF(Operations!$N78=0,0,Operations!$N78*(VLOOKUP(Operations!$D78,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D78,ImpDepLookup,3,FALSE)*Operations!$G78^0.5-VLOOKUP(Operations!$D78,ImpDepLookup,4,FALSE)*(Operations!$G78*Operations!$H78/Operations!$I78)^0.5)^2)","v":0},{"$f":"IF(Operations!$N78=0,0,Operations!$N78*(VLOOKUP(Operations!$D78,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D78,ImpDepLookup,3,FALSE)*(Operations!$G78+1)^0.5-VLOOKUP(Operations!$D78,ImpDepLookup,4,FALSE)*(Operations!$G78*Operations!$H78/Operations!$I78)^0.5)^2)","v":0},{"$f":"IF(Operations!$N78=0,0,IF(Operations!$I78*Operations!$H78=0,0,(Operations!$P78-Operations!$Q78)/(Operations!$H78)))","v":0},{"$f":"IF(Operations!$H78=0,0,Operations!$P78*'General Variables'!$B$9/Operations!$H78)","v":0},{"$f":"IF(Operations!$H78=0,0,Operations!$P78*'General Variables'!$B$10/Operations!$H78)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E79>1,Operations!$E79,IF(Operations!$D79=0,0,Operations!$F79/(VLOOKUP(Operations!$D79,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D79,ImpDepLookup,3,FALSE)*Operations!$G79^0.5-VLOOKUP(Operations!$D79,ImpDepLookup,4,FALSE)*(Operations!$G79*(Operations!$G79*Operations!$H79/Operations!$I79)^0.5))^2))","v":0},{"$f":"IF(Operations!$C79=\"\",0,(((Operations!$G79+1)*Operations!$H79/Operations!$I79/1000)^VLOOKUP(Operations!$C79,ImpRepairFac[],4,FALSE)-(Operations!$G79*Operations!$H79/Operations!$I79/1000)^VLOOKUP(Operations!$C79,ImpRepairFac[],4,FALSE))*Operations!$N79*VLOOKUP(Operations!$C79,ImpRepairFac[],3,FALSE)/Operations!$H79)","v":0},{"$f":"IF(Operations!$N79=0,0,Operations!$N79*(VLOOKUP(Operations!$D79,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D79,ImpDepLookup,3,FALSE)*Operations!$G79^0.5-VLOOKUP(Operations!$D79,ImpDepLookup,4,FALSE)*(Operations!$G79*Operations!$H79/Operations!$I79)^0.5)^2)","v":0},{"$f":"IF(Operations!$N79=0,0,Operations!$N79*(VLOOKUP(Operations!$D79,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D79,ImpDepLookup,3,FALSE)*(Operations!$G79+1)^0.5-VLOOKUP(Operations!$D79,ImpDepLookup,4,FALSE)*(Operations!$G79*Operations!$H79/Operations!$I79)^0.5)^2)","v":0},{"$f":"IF(Operations!$N79=0,0,IF(Operations!$I79*Operations!$H79=0,0,(Operations!$P79-Operations!$Q79)/(Operations!$H79)))","v":0},{"$f":"IF(Operations!$H79=0,0,Operations!$P79*'General Variables'!$B$9/Operations!$H79)","v":0},{"$f":"IF(Operations!$H79=0,0,Operations!$P79*'General Variables'!$B$10/Operations!$H79)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E80>1,Operations!$E80,IF(Operations!$D80=0,0,Operations!$F80/(VLOOKUP(Operations!$D80,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D80,ImpDepLookup,3,FALSE)*Operations!$G80^0.5-VLOOKUP(Operations!$D80,ImpDepLookup,4,FALSE)*(Operations!$G80*(Operations!$G80*Operations!$H80/Operations!$I80)^0.5))^2))","v":0},{"$f":"IF(Operations!$C80=\"\",0,(((Operations!$G80+1)*Operations!$H80/Operations!$I80/1000)^VLOOKUP(Operations!$C80,ImpRepairFac[],4,FALSE)-(Operations!$G80*Operations!$H80/Operations!$I80/1000)^VLOOKUP(Operations!$C80,ImpRepairFac[],4,FALSE))*Operations!$N80*VLOOKUP(Operations!$C80,ImpRepairFac[],3,FALSE)/Operations!$H80)","v":0},{"$f":"IF(Operations!$N80=0,0,Operations!$N80*(VLOOKUP(Operations!$D80,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D80,ImpDepLookup,3,FALSE)*Operations!$G80^0.5-VLOOKUP(Operations!$D80,ImpDepLookup,4,FALSE)*(Operations!$G80*Operations!$H80/Operations!$I80)^0.5)^2)","v":0},{"$f":"IF(Operations!$N80=0,0,Operations!$N80*(VLOOKUP(Operations!$D80,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D80,ImpDepLookup,3,FALSE)*(Operations!$G80+1)^0.5-VLOOKUP(Operations!$D80,ImpDepLookup,4,FALSE)*(Operations!$G80*Operations!$H80/Operations!$I80)^0.5)^2)","v":0},{"$f":"IF(Operations!$N80=0,0,IF(Operations!$I80*Operations!$H80=0,0,(Operations!$P80-Operations!$Q80)/(Operations!$H80)))","v":0},{"$f":"IF(Operations!$H80=0,0,Operations!$P80*'General Variables'!$B$9/Operations!$H80)","v":0},{"$f":"IF(Operations!$H80=0,0,Operations!$P80*'General Variables'!$B$10/Operations!$H80)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E81>1,Operations!$E81,IF(Operations!$D81=0,0,Operations!$F81/(VLOOKUP(Operations!$D81,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D81,ImpDepLookup,3,FALSE)*Operations!$G81^0.5-VLOOKUP(Operations!$D81,ImpDepLookup,4,FALSE)*(Operations!$G81*(Operations!$G81*Operations!$H81/Operations!$I81)^0.5))^2))","v":0},{"$f":"IF(Operations!$C81=\"\",0,(((Operations!$G81+1)*Operations!$H81/Operations!$I81/1000)^VLOOKUP(Operations!$C81,ImpRepairFac[],4,FALSE)-(Operations!$G81*Operations!$H81/Operations!$I81/1000)^VLOOKUP(Operations!$C81,ImpRepairFac[],4,FALSE))*Operations!$N81*VLOOKUP(Operations!$C81,ImpRepairFac[],3,FALSE)/Operations!$H81)","v":0},{"$f":"IF(Operations!$N81=0,0,Operations!$N81*(VLOOKUP(Operations!$D81,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D81,ImpDepLookup,3,FALSE)*Operations!$G81^0.5-VLOOKUP(Operations!$D81,ImpDepLookup,4,FALSE)*(Operations!$G81*Operations!$H81/Operations!$I81)^0.5)^2)","v":0},{"$f":"IF(Operations!$N81=0,0,Operations!$N81*(VLOOKUP(Operations!$D81,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D81,ImpDepLookup,3,FALSE)*(Operations!$G81+1)^0.5-VLOOKUP(Operations!$D81,ImpDepLookup,4,FALSE)*(Operations!$G81*Operations!$H81/Operations!$I81)^0.5)^2)","v":0},{"$f":"IF(Operations!$N81=0,0,IF(Operations!$I81*Operations!$H81=0,0,(Operations!$P81-Operations!$Q81)/(Operations!$H81)))","v":0},{"$f":"IF(Operations!$H81=0,0,Operations!$P81*'General Variables'!$B$9/Operations!$H81)","v":0},{"$f":"IF(Operations!$H81=0,0,Operations!$P81*'General Variables'!$B$10/Operations!$H81)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E82>1,Operations!$E82,IF(Operations!$D82=0,0,Operations!$F82/(VLOOKUP(Operations!$D82,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D82,ImpDepLookup,3,FALSE)*Operations!$G82^0.5-VLOOKUP(Operations!$D82,ImpDepLookup,4,FALSE)*(Operations!$G82*(Operations!$G82*Operations!$H82/Operations!$I82)^0.5))^2))","v":0},{"$f":"IF(Operations!$C82=\"\",0,(((Operations!$G82+1)*Operations!$H82/Operations!$I82/1000)^VLOOKUP(Operations!$C82,ImpRepairFac[],4,FALSE)-(Operations!$G82*Operations!$H82/Operations!$I82/1000)^VLOOKUP(Operations!$C82,ImpRepairFac[],4,FALSE))*Operations!$N82*VLOOKUP(Operations!$C82,ImpRepairFac[],3,FALSE)/Operations!$H82)","v":0},{"$f":"IF(Operations!$N82=0,0,Operations!$N82*(VLOOKUP(Operations!$D82,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D82,ImpDepLookup,3,FALSE)*Operations!$G82^0.5-VLOOKUP(Operations!$D82,ImpDepLookup,4,FALSE)*(Operations!$G82*Operations!$H82/Operations!$I82)^0.5)^2)","v":0},{"$f":"IF(Operations!$N82=0,0,Operations!$N82*(VLOOKUP(Operations!$D82,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D82,ImpDepLookup,3,FALSE)*(Operations!$G82+1)^0.5-VLOOKUP(Operations!$D82,ImpDepLookup,4,FALSE)*(Operations!$G82*Operations!$H82/Operations!$I82)^0.5)^2)","v":0},{"$f":"IF(Operations!$N82=0,0,IF(Operations!$I82*Operations!$H82=0,0,(Operations!$P82-Operations!$Q82)/(Operations!$H82)))","v":0},{"$f":"IF(Operations!$H82=0,0,Operations!$P82*'General Variables'!$B$9/Operations!$H82)","v":0},{"$f":"IF(Operations!$H82=0,0,Operations!$P82*'General Variables'!$B$10/Operations!$H82)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E83>1,Operations!$E83,IF(Operations!$D83=0,0,Operations!$F83/(VLOOKUP(Operations!$D83,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D83,ImpDepLookup,3,FALSE)*Operations!$G83^0.5-VLOOKUP(Operations!$D83,ImpDepLookup,4,FALSE)*(Operations!$G83*(Operations!$G83*Operations!$H83/Operations!$I83)^0.5))^2))","v":0},{"$f":"IF(Operations!$C83=\"\",0,(((Operations!$G83+1)*Operations!$H83/Operations!$I83/1000)^VLOOKUP(Operations!$C83,ImpRepairFac[],4,FALSE)-(Operations!$G83*Operations!$H83/Operations!$I83/1000)^VLOOKUP(Operations!$C83,ImpRepairFac[],4,FALSE))*Operations!$N83*VLOOKUP(Operations!$C83,ImpRepairFac[],3,FALSE)/Operations!$H83)","v":0},{"$f":"IF(Operations!$N83=0,0,Operations!$N83*(VLOOKUP(Operations!$D83,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D83,ImpDepLookup,3,FALSE)*Operations!$G83^0.5-VLOOKUP(Operations!$D83,ImpDepLookup,4,FALSE)*(Operations!$G83*Operations!$H83/Operations!$I83)^0.5)^2)","v":0},{"$f":"IF(Operations!$N83=0,0,Operations!$N83*(VLOOKUP(Operations!$D83,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D83,ImpDepLookup,3,FALSE)*(Operations!$G83+1)^0.5-VLOOKUP(Operations!$D83,ImpDepLookup,4,FALSE)*(Operations!$G83*Operations!$H83/Operations!$I83)^0.5)^2)","v":0},{"$f":"IF(Operations!$N83=0,0,IF(Operations!$I83*Operations!$H83=0,0,(Operations!$P83-Operations!$Q83)/(Operations!$H83)))","v":0},{"$f":"IF(Operations!$H83=0,0,Operations!$P83*'General Variables'!$B$9/Operations!$H83)","v":0},{"$f":"IF(Operations!$H83=0,0,Operations!$P83*'General Variables'!$B$10/Operations!$H83)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E84>1,Operations!$E84,IF(Operations!$D84=0,0,Operations!$F84/(VLOOKUP(Operations!$D84,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D84,ImpDepLookup,3,FALSE)*Operations!$G84^0.5-VLOOKUP(Operations!$D84,ImpDepLookup,4,FALSE)*(Operations!$G84*(Operations!$G84*Operations!$H84/Operations!$I84)^0.5))^2))","v":0},{"$f":"IF(Operations!$C84=\"\",0,(((Operations!$G84+1)*Operations!$H84/Operations!$I84/1000)^VLOOKUP(Operations!$C84,ImpRepairFac[],4,FALSE)-(Operations!$G84*Operations!$H84/Operations!$I84/1000)^VLOOKUP(Operations!$C84,ImpRepairFac[],4,FALSE))*Operations!$N84*VLOOKUP(Operations!$C84,ImpRepairFac[],3,FALSE)/Operations!$H84)","v":0},{"$f":"IF(Operations!$N84=0,0,Operations!$N84*(VLOOKUP(Operations!$D84,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D84,ImpDepLookup,3,FALSE)*Operations!$G84^0.5-VLOOKUP(Operations!$D84,ImpDepLookup,4,FALSE)*(Operations!$G84*Operations!$H84/Operations!$I84)^0.5)^2)","v":0},{"$f":"IF(Operations!$N84=0,0,Operations!$N84*(VLOOKUP(Operations!$D84,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D84,ImpDepLookup,3,FALSE)*(Operations!$G84+1)^0.5-VLOOKUP(Operations!$D84,ImpDepLookup,4,FALSE)*(Operations!$G84*Operations!$H84/Operations!$I84)^0.5)^2)","v":0},{"$f":"IF(Operations!$N84=0,0,IF(Operations!$I84*Operations!$H84=0,0,(Operations!$P84-Operations!$Q84)/(Operations!$H84)))","v":0},{"$f":"IF(Operations!$H84=0,0,Operations!$P84*'General Variables'!$B$9/Operations!$H84)","v":0},{"$f":"IF(Operations!$H84=0,0,Operations!$P84*'General Variables'!$B$10/Operations!$H84)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E85>1,Operations!$E85,IF(Operations!$D85=0,0,Operations!$F85/(VLOOKUP(Operations!$D85,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D85,ImpDepLookup,3,FALSE)*Operations!$G85^0.5-VLOOKUP(Operations!$D85,ImpDepLookup,4,FALSE)*(Operations!$G85*(Operations!$G85*Operations!$H85/Operations!$I85)^0.5))^2))","v":0},{"$f":"IF(Operations!$C85=\"\",0,(((Operations!$G85+1)*Operations!$H85/Operations!$I85/1000)^VLOOKUP(Operations!$C85,ImpRepairFac[],4,FALSE)-(Operations!$G85*Operations!$H85/Operations!$I85/1000)^VLOOKUP(Operations!$C85,ImpRepairFac[],4,FALSE))*Operations!$N85*VLOOKUP(Operations!$C85,ImpRepairFac[],3,FALSE)/Operations!$H85)","v":0},{"$f":"IF(Operations!$N85=0,0,Operations!$N85*(VLOOKUP(Operations!$D85,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D85,ImpDepLookup,3,FALSE)*Operations!$G85^0.5-VLOOKUP(Operations!$D85,ImpDepLookup,4,FALSE)*(Operations!$G85*Operations!$H85/Operations!$I85)^0.5)^2)","v":0},{"$f":"IF(Operations!$N85=0,0,Operations!$N85*(VLOOKUP(Operations!$D85,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D85,ImpDepLookup,3,FALSE)*(Operations!$G85+1)^0.5-VLOOKUP(Operations!$D85,ImpDepLookup,4,FALSE)*(Operations!$G85*Operations!$H85/Operations!$I85)^0.5)^2)","v":0},{"$f":"IF(Operations!$N85=0,0,IF(Operations!$I85*Operations!$H85=0,0,(Operations!$P85-Operations!$Q85)/(Operations!$H85)))","v":0},{"$f":"IF(Operations!$H85=0,0,Operations!$P85*'General Variables'!$B$9/Operations!$H85)","v":0},{"$f":"IF(Operations!$H85=0,0,Operations!$P85*'General Variables'!$B$10/Operations!$H85)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E86>1,Operations!$E86,IF(Operations!$D86=0,0,Operations!$F86/(VLOOKUP(Operations!$D86,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D86,ImpDepLookup,3,FALSE)*Operations!$G86^0.5-VLOOKUP(Operations!$D86,ImpDepLookup,4,FALSE)*(Operations!$G86*(Operations!$G86*Operations!$H86/Operations!$I86)^0.5))^2))","v":0},{"$f":"IF(Operations!$C86=\"\",0,(((Operations!$G86+1)*Operations!$H86/Operations!$I86/1000)^VLOOKUP(Operations!$C86,ImpRepairFac[],4,FALSE)-(Operations!$G86*Operations!$H86/Operations!$I86/1000)^VLOOKUP(Operations!$C86,ImpRepairFac[],4,FALSE))*Operations!$N86*VLOOKUP(Operations!$C86,ImpRepairFac[],3,FALSE)/Operations!$H86)","v":0},{"$f":"IF(Operations!$N86=0,0,Operations!$N86*(VLOOKUP(Operations!$D86,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D86,ImpDepLookup,3,FALSE)*Operations!$G86^0.5-VLOOKUP(Operations!$D86,ImpDepLookup,4,FALSE)*(Operations!$G86*Operations!$H86/Operations!$I86)^0.5)^2)","v":0},{"$f":"IF(Operations!$N86=0,0,Operations!$N86*(VLOOKUP(Operations!$D86,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D86,ImpDepLookup,3,FALSE)*(Operations!$G86+1)^0.5-VLOOKUP(Operations!$D86,ImpDepLookup,4,FALSE)*(Operations!$G86*Operations!$H86/Operations!$I86)^0.5)^2)","v":0},{"$f":"IF(Operations!$N86=0,0,IF(Operations!$I86*Operations!$H86=0,0,(Operations!$P86-Operations!$Q86)/(Operations!$H86)))","v":0},{"$f":"IF(Operations!$H86=0,0,Operations!$P86*'General Variables'!$B$9/Operations!$H86)","v":0},{"$f":"IF(Operations!$H86=0,0,Operations!$P86*'General Variables'!$B$10/Operations!$H86)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E87>1,Operations!$E87,IF(Operations!$D87=0,0,Operations!$F87/(VLOOKUP(Operations!$D87,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D87,ImpDepLookup,3,FALSE)*Operations!$G87^0.5-VLOOKUP(Operations!$D87,ImpDepLookup,4,FALSE)*(Operations!$G87*(Operations!$G87*Operations!$H87/Operations!$I87)^0.5))^2))","v":0},{"$f":"IF(Operations!$C87=\"\",0,(((Operations!$G87+1)*Operations!$H87/Operations!$I87/1000)^VLOOKUP(Operations!$C87,ImpRepairFac[],4,FALSE)-(Operations!$G87*Operations!$H87/Operations!$I87/1000)^VLOOKUP(Operations!$C87,ImpRepairFac[],4,FALSE))*Operations!$N87*VLOOKUP(Operations!$C87,ImpRepairFac[],3,FALSE)/Operations!$H87)","v":0},{"$f":"IF(Operations!$N87=0,0,Operations!$N87*(VLOOKUP(Operations!$D87,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D87,ImpDepLookup,3,FALSE)*Operations!$G87^0.5-VLOOKUP(Operations!$D87,ImpDepLookup,4,FALSE)*(Operations!$G87*Operations!$H87/Operations!$I87)^0.5)^2)","v":0},{"$f":"IF(Operations!$N87=0,0,Operations!$N87*(VLOOKUP(Operations!$D87,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D87,ImpDepLookup,3,FALSE)*(Operations!$G87+1)^0.5-VLOOKUP(Operations!$D87,ImpDepLookup,4,FALSE)*(Operations!$G87*Operations!$H87/Operations!$I87)^0.5)^2)","v":0},{"$f":"IF(Operations!$N87=0,0,IF(Operations!$I87*Operations!$H87=0,0,(Operations!$P87-Operations!$Q87)/(Operations!$H87)))","v":0},{"$f":"IF(Operations!$H87=0,0,Operations!$P87*'General Variables'!$B$9/Operations!$H87)","v":0},{"$f":"IF(Operations!$H87=0,0,Operations!$P87*'General Variables'!$B$10/Operations!$H87)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E88>1,Operations!$E88,IF(Operations!$D88=0,0,Operations!$F88/(VLOOKUP(Operations!$D88,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D88,ImpDepLookup,3,FALSE)*Operations!$G88^0.5-VLOOKUP(Operations!$D88,ImpDepLookup,4,FALSE)*(Operations!$G88*(Operations!$G88*Operations!$H88/Operations!$I88)^0.5))^2))","v":0},{"$f":"IF(Operations!$C88=\"\",0,(((Operations!$G88+1)*Operations!$H88/Operations!$I88/1000)^VLOOKUP(Operations!$C88,ImpRepairFac[],4,FALSE)-(Operations!$G88*Operations!$H88/Operations!$I88/1000)^VLOOKUP(Operations!$C88,ImpRepairFac[],4,FALSE))*Operations!$N88*VLOOKUP(Operations!$C88,ImpRepairFac[],3,FALSE)/Operations!$H88)","v":0},{"$f":"IF(Operations!$N88=0,0,Operations!$N88*(VLOOKUP(Operations!$D88,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D88,ImpDepLookup,3,FALSE)*Operations!$G88^0.5-VLOOKUP(Operations!$D88,ImpDepLookup,4,FALSE)*(Operations!$G88*Operations!$H88/Operations!$I88)^0.5)^2)","v":0},{"$f":"IF(Operations!$N88=0,0,Operations!$N88*(VLOOKUP(Operations!$D88,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D88,ImpDepLookup,3,FALSE)*(Operations!$G88+1)^0.5-VLOOKUP(Operations!$D88,ImpDepLookup,4,FALSE)*(Operations!$G88*Operations!$H88/Operations!$I88)^0.5)^2)","v":0},{"$f":"IF(Operations!$N88=0,0,IF(Operations!$I88*Operations!$H88=0,0,(Operations!$P88-Operations!$Q88)/(Operations!$H88)))","v":0},{"$f":"IF(Operations!$H88=0,0,Operations!$P88*'General Variables'!$B$9/Operations!$H88)","v":0},{"$f":"IF(Operations!$H88=0,0,Operations!$P88*'General Variables'!$B$10/Operations!$H88)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E89>1,Operations!$E89,IF(Operations!$D89=0,0,Operations!$F89/(VLOOKUP(Operations!$D89,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D89,ImpDepLookup,3,FALSE)*Operations!$G89^0.5-VLOOKUP(Operations!$D89,ImpDepLookup,4,FALSE)*(Operations!$G89*(Operations!$G89*Operations!$H89/Operations!$I89)^0.5))^2))","v":0},{"$f":"IF(Operations!$C89=\"\",0,(((Operations!$G89+1)*Operations!$H89/Operations!$I89/1000)^VLOOKUP(Operations!$C89,ImpRepairFac[],4,FALSE)-(Operations!$G89*Operations!$H89/Operations!$I89/1000)^VLOOKUP(Operations!$C89,ImpRepairFac[],4,FALSE))*Operations!$N89*VLOOKUP(Operations!$C89,ImpRepairFac[],3,FALSE)/Operations!$H89)","v":0},{"$f":"IF(Operations!$N89=0,0,Operations!$N89*(VLOOKUP(Operations!$D89,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D89,ImpDepLookup,3,FALSE)*Operations!$G89^0.5-VLOOKUP(Operations!$D89,ImpDepLookup,4,FALSE)*(Operations!$G89*Operations!$H89/Operations!$I89)^0.5)^2)","v":0},{"$f":"IF(Operations!$N89=0,0,Operations!$N89*(VLOOKUP(Operations!$D89,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D89,ImpDepLookup,3,FALSE)*(Operations!$G89+1)^0.5-VLOOKUP(Operations!$D89,ImpDepLookup,4,FALSE)*(Operations!$G89*Operations!$H89/Operations!$I89)^0.5)^2)","v":0},{"$f":"IF(Operations!$N89=0,0,IF(Operations!$I89*Operations!$H89=0,0,(Operations!$P89-Operations!$Q89)/(Operations!$H89)))","v":0},{"$f":"IF(Operations!$H89=0,0,Operations!$P89*'General Variables'!$B$9/Operations!$H89)","v":0},{"$f":"IF(Operations!$H89=0,0,Operations!$P89*'General Variables'!$B$10/Operations!$H89)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E90>1,Operations!$E90,IF(Operations!$D90=0,0,Operations!$F90/(VLOOKUP(Operations!$D90,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D90,ImpDepLookup,3,FALSE)*Operations!$G90^0.5-VLOOKUP(Operations!$D90,ImpDepLookup,4,FALSE)*(Operations!$G90*(Operations!$G90*Operations!$H90/Operations!$I90)^0.5))^2))","v":0},{"$f":"IF(Operations!$C90=\"\",0,(((Operations!$G90+1)*Operations!$H90/Operations!$I90/1000)^VLOOKUP(Operations!$C90,ImpRepairFac[],4,FALSE)-(Operations!$G90*Operations!$H90/Operations!$I90/1000)^VLOOKUP(Operations!$C90,ImpRepairFac[],4,FALSE))*Operations!$N90*VLOOKUP(Operations!$C90,ImpRepairFac[],3,FALSE)/Operations!$H90)","v":0},{"$f":"IF(Operations!$N90=0,0,Operations!$N90*(VLOOKUP(Operations!$D90,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D90,ImpDepLookup,3,FALSE)*Operations!$G90^0.5-VLOOKUP(Operations!$D90,ImpDepLookup,4,FALSE)*(Operations!$G90*Operations!$H90/Operations!$I90)^0.5)^2)","v":0},{"$f":"IF(Operations!$N90=0,0,Operations!$N90*(VLOOKUP(Operations!$D90,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D90,ImpDepLookup,3,FALSE)*(Operations!$G90+1)^0.5-VLOOKUP(Operations!$D90,ImpDepLookup,4,FALSE)*(Operations!$G90*Operations!$H90/Operations!$I90)^0.5)^2)","v":0},{"$f":"IF(Operations!$N90=0,0,IF(Operations!$I90*Operations!$H90=0,0,(Operations!$P90-Operations!$Q90)/(Operations!$H90)))","v":0},{"$f":"IF(Operations!$H90=0,0,Operations!$P90*'General Variables'!$B$9/Operations!$H90)","v":0},{"$f":"IF(Operations!$H90=0,0,Operations!$P90*'General Variables'!$B$10/Operations!$H90)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E91>1,Operations!$E91,IF(Operations!$D91=0,0,Operations!$F91/(VLOOKUP(Operations!$D91,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D91,ImpDepLookup,3,FALSE)*Operations!$G91^0.5-VLOOKUP(Operations!$D91,ImpDepLookup,4,FALSE)*(Operations!$G91*(Operations!$G91*Operations!$H91/Operations!$I91)^0.5))^2))","v":0},{"$f":"IF(Operations!$C91=\"\",0,(((Operations!$G91+1)*Operations!$H91/Operations!$I91/1000)^VLOOKUP(Operations!$C91,ImpRepairFac[],4,FALSE)-(Operations!$G91*Operations!$H91/Operations!$I91/1000)^VLOOKUP(Operations!$C91,ImpRepairFac[],4,FALSE))*Operations!$N91*VLOOKUP(Operations!$C91,ImpRepairFac[],3,FALSE)/Operations!$H91)","v":0},{"$f":"IF(Operations!$N91=0,0,Operations!$N91*(VLOOKUP(Operations!$D91,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D91,ImpDepLookup,3,FALSE)*Operations!$G91^0.5-VLOOKUP(Operations!$D91,ImpDepLookup,4,FALSE)*(Operations!$G91*Operations!$H91/Operations!$I91)^0.5)^2)","v":0},{"$f":"IF(Operations!$N91=0,0,Operations!$N91*(VLOOKUP(Operations!$D91,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D91,ImpDepLookup,3,FALSE)*(Operations!$G91+1)^0.5-VLOOKUP(Operations!$D91,ImpDepLookup,4,FALSE)*(Operations!$G91*Operations!$H91/Operations!$I91)^0.5)^2)","v":0},{"$f":"IF(Operations!$N91=0,0,IF(Operations!$I91*Operations!$H91=0,0,(Operations!$P91-Operations!$Q91)/(Operations!$H91)))","v":0},{"$f":"IF(Operations!$H91=0,0,Operations!$P91*'General Variables'!$B$9/Operations!$H91)","v":0},{"$f":"IF(Operations!$H91=0,0,Operations!$P91*'General Variables'!$B$10/Operations!$H91)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E92>1,Operations!$E92,IF(Operations!$D92=0,0,Operations!$F92/(VLOOKUP(Operations!$D92,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D92,ImpDepLookup,3,FALSE)*Operations!$G92^0.5-VLOOKUP(Operations!$D92,ImpDepLookup,4,FALSE)*(Operations!$G92*(Operations!$G92*Operations!$H92/Operations!$I92)^0.5))^2))","v":0},{"$f":"IF(Operations!$C92=\"\",0,(((Operations!$G92+1)*Operations!$H92/Operations!$I92/1000)^VLOOKUP(Operations!$C92,ImpRepairFac[],4,FALSE)-(Operations!$G92*Operations!$H92/Operations!$I92/1000)^VLOOKUP(Operations!$C92,ImpRepairFac[],4,FALSE))*Operations!$N92*VLOOKUP(Operations!$C92,ImpRepairFac[],3,FALSE)/Operations!$H92)","v":0},{"$f":"IF(Operations!$N92=0,0,Operations!$N92*(VLOOKUP(Operations!$D92,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D92,ImpDepLookup,3,FALSE)*Operations!$G92^0.5-VLOOKUP(Operations!$D92,ImpDepLookup,4,FALSE)*(Operations!$G92*Operations!$H92/Operations!$I92)^0.5)^2)","v":0},{"$f":"IF(Operations!$N92=0,0,Operations!$N92*(VLOOKUP(Operations!$D92,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D92,ImpDepLookup,3,FALSE)*(Operations!$G92+1)^0.5-VLOOKUP(Operations!$D92,ImpDepLookup,4,FALSE)*(Operations!$G92*Operations!$H92/Operations!$I92)^0.5)^2)","v":0},{"$f":"IF(Operations!$N92=0,0,IF(Operations!$I92*Operations!$H92=0,0,(Operations!$P92-Operations!$Q92)/(Operations!$H92)))","v":0},{"$f":"IF(Operations!$H92=0,0,Operations!$P92*'General Variables'!$B$9/Operations!$H92)","v":0},{"$f":"IF(Operations!$H92=0,0,Operations!$P92*'General Variables'!$B$10/Operations!$H92)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E93>1,Operations!$E93,IF(Operations!$D93=0,0,Operations!$F93/(VLOOKUP(Operations!$D93,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D93,ImpDepLookup,3,FALSE)*Operations!$G93^0.5-VLOOKUP(Operations!$D93,ImpDepLookup,4,FALSE)*(Operations!$G93*(Operations!$G93*Operations!$H93/Operations!$I93)^0.5))^2))","v":0},{"$f":"IF(Operations!$C93=\"\",0,(((Operations!$G93+1)*Operations!$H93/Operations!$I93/1000)^VLOOKUP(Operations!$C93,ImpRepairFac[],4,FALSE)-(Operations!$G93*Operations!$H93/Operations!$I93/1000)^VLOOKUP(Operations!$C93,ImpRepairFac[],4,FALSE))*Operations!$N93*VLOOKUP(Operations!$C93,ImpRepairFac[],3,FALSE)/Operations!$H93)","v":0},{"$f":"IF(Operations!$N93=0,0,Operations!$N93*(VLOOKUP(Operations!$D93,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D93,ImpDepLookup,3,FALSE)*Operations!$G93^0.5-VLOOKUP(Operations!$D93,ImpDepLookup,4,FALSE)*(Operations!$G93*Operations!$H93/Operations!$I93)^0.5)^2)","v":0},{"$f":"IF(Operations!$N93=0,0,Operations!$N93*(VLOOKUP(Operations!$D93,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D93,ImpDepLookup,3,FALSE)*(Operations!$G93+1)^0.5-VLOOKUP(Operations!$D93,ImpDepLookup,4,FALSE)*(Operations!$G93*Operations!$H93/Operations!$I93)^0.5)^2)","v":0},{"$f":"IF(Operations!$N93=0,0,IF(Operations!$I93*Operations!$H93=0,0,(Operations!$P93-Operations!$Q93)/(Operations!$H93)))","v":0},{"$f":"IF(Operations!$H93=0,0,Operations!$P93*'General Variables'!$B$9/Operations!$H93)","v":0},{"$f":"IF(Operations!$H93=0,0,Operations!$P93*'General Variables'!$B$10/Operations!$H93)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E94>1,Operations!$E94,IF(Operations!$D94=0,0,Operations!$F94/(VLOOKUP(Operations!$D94,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D94,ImpDepLookup,3,FALSE)*Operations!$G94^0.5-VLOOKUP(Operations!$D94,ImpDepLookup,4,FALSE)*(Operations!$G94*(Operations!$G94*Operations!$H94/Operations!$I94)^0.5))^2))","v":0},{"$f":"IF(Operations!$C94=\"\",0,(((Operations!$G94+1)*Operations!$H94/Operations!$I94/1000)^VLOOKUP(Operations!$C94,ImpRepairFac[],4,FALSE)-(Operations!$G94*Operations!$H94/Operations!$I94/1000)^VLOOKUP(Operations!$C94,ImpRepairFac[],4,FALSE))*Operations!$N94*VLOOKUP(Operations!$C94,ImpRepairFac[],3,FALSE)/Operations!$H94)","v":0},{"$f":"IF(Operations!$N94=0,0,Operations!$N94*(VLOOKUP(Operations!$D94,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D94,ImpDepLookup,3,FALSE)*Operations!$G94^0.5-VLOOKUP(Operations!$D94,ImpDepLookup,4,FALSE)*(Operations!$G94*Operations!$H94/Operations!$I94)^0.5)^2)","v":0},{"$f":"IF(Operations!$N94=0,0,Operations!$N94*(VLOOKUP(Operations!$D94,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D94,ImpDepLookup,3,FALSE)*(Operations!$G94+1)^0.5-VLOOKUP(Operations!$D94,ImpDepLookup,4,FALSE)*(Operations!$G94*Operations!$H94/Operations!$I94)^0.5)^2)","v":0},{"$f":"IF(Operations!$N94=0,0,IF(Operations!$I94*Operations!$H94=0,0,(Operations!$P94-Operations!$Q94)/(Operations!$H94)))","v":0},{"$f":"IF(Operations!$H94=0,0,Operations!$P94*'General Variables'!$B$9/Operations!$H94)","v":0},{"$f":"IF(Operations!$H94=0,0,Operations!$P94*'General Variables'!$B$10/Operations!$H94)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E95>1,Operations!$E95,IF(Operations!$D95=0,0,Operations!$F95/(VLOOKUP(Operations!$D95,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D95,ImpDepLookup,3,FALSE)*Operations!$G95^0.5-VLOOKUP(Operations!$D95,ImpDepLookup,4,FALSE)*(Operations!$G95*(Operations!$G95*Operations!$H95/Operations!$I95)^0.5))^2))","v":0},{"$f":"IF(Operations!$C95=\"\",0,(((Operations!$G95+1)*Operations!$H95/Operations!$I95/1000)^VLOOKUP(Operations!$C95,ImpRepairFac[],4,FALSE)-(Operations!$G95*Operations!$H95/Operations!$I95/1000)^VLOOKUP(Operations!$C95,ImpRepairFac[],4,FALSE))*Operations!$N95*VLOOKUP(Operations!$C95,ImpRepairFac[],3,FALSE)/Operations!$H95)","v":0},{"$f":"IF(Operations!$N95=0,0,Operations!$N95*(VLOOKUP(Operations!$D95,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D95,ImpDepLookup,3,FALSE)*Operations!$G95^0.5-VLOOKUP(Operations!$D95,ImpDepLookup,4,FALSE)*(Operations!$G95*Operations!$H95/Operations!$I95)^0.5)^2)","v":0},{"$f":"IF(Operations!$N95=0,0,Operations!$N95*(VLOOKUP(Operations!$D95,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D95,ImpDepLookup,3,FALSE)*(Operations!$G95+1)^0.5-VLOOKUP(Operations!$D95,ImpDepLookup,4,FALSE)*(Operations!$G95*Operations!$H95/Operations!$I95)^0.5)^2)","v":0},{"$f":"IF(Operations!$N95=0,0,IF(Operations!$I95*Operations!$H95=0,0,(Operations!$P95-Operations!$Q95)/(Operations!$H95)))","v":0},{"$f":"IF(Operations!$H95=0,0,Operations!$P95*'General Variables'!$B$9/Operations!$H95)","v":0},{"$f":"IF(Operations!$H95=0,0,Operations!$P95*'General Variables'!$B$10/Operations!$H95)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E96>1,Operations!$E96,IF(Operations!$D96=0,0,Operations!$F96/(VLOOKUP(Operations!$D96,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D96,ImpDepLookup,3,FALSE)*Operations!$G96^0.5-VLOOKUP(Operations!$D96,ImpDepLookup,4,FALSE)*(Operations!$G96*(Operations!$G96*Operations!$H96/Operations!$I96)^0.5))^2))","v":0},{"$f":"IF(Operations!$C96=\"\",0,(((Operations!$G96+1)*Operations!$H96/Operations!$I96/1000)^VLOOKUP(Operations!$C96,ImpRepairFac[],4,FALSE)-(Operations!$G96*Operations!$H96/Operations!$I96/1000)^VLOOKUP(Operations!$C96,ImpRepairFac[],4,FALSE))*Operations!$N96*VLOOKUP(Operations!$C96,ImpRepairFac[],3,FALSE)/Operations!$H96)","v":0},{"$f":"IF(Operations!$N96=0,0,Operations!$N96*(VLOOKUP(Operations!$D96,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D96,ImpDepLookup,3,FALSE)*Operations!$G96^0.5-VLOOKUP(Operations!$D96,ImpDepLookup,4,FALSE)*(Operations!$G96*Operations!$H96/Operations!$I96)^0.5)^2)","v":0},{"$f":"IF(Operations!$N96=0,0,Operations!$N96*(VLOOKUP(Operations!$D96,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D96,ImpDepLookup,3,FALSE)*(Operations!$G96+1)^0.5-VLOOKUP(Operations!$D96,ImpDepLookup,4,FALSE)*(Operations!$G96*Operations!$H96/Operations!$I96)^0.5)^2)","v":0},{"$f":"IF(Operations!$N96=0,0,IF(Operations!$I96*Operations!$H96=0,0,(Operations!$P96-Operations!$Q96)/(Operations!$H96)))","v":0},{"$f":"IF(Operations!$H96=0,0,Operations!$P96*'General Variables'!$B$9/Operations!$H96)","v":0},{"$f":"IF(Operations!$H96=0,0,Operations!$P96*'General Variables'!$B$10/Operations!$H96)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E97>1,Operations!$E97,IF(Operations!$D97=0,0,Operations!$F97/(VLOOKUP(Operations!$D97,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D97,ImpDepLookup,3,FALSE)*Operations!$G97^0.5-VLOOKUP(Operations!$D97,ImpDepLookup,4,FALSE)*(Operations!$G97*(Operations!$G97*Operations!$H97/Operations!$I97)^0.5))^2))","v":0},{"$f":"IF(Operations!$C97=\"\",0,(((Operations!$G97+1)*Operations!$H97/Operations!$I97/1000)^VLOOKUP(Operations!$C97,ImpRepairFac[],4,FALSE)-(Operations!$G97*Operations!$H97/Operations!$I97/1000)^VLOOKUP(Operations!$C97,ImpRepairFac[],4,FALSE))*Operations!$N97*VLOOKUP(Operations!$C97,ImpRepairFac[],3,FALSE)/Operations!$H97)","v":0},{"$f":"IF(Operations!$N97=0,0,Operations!$N97*(VLOOKUP(Operations!$D97,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D97,ImpDepLookup,3,FALSE)*Operations!$G97^0.5-VLOOKUP(Operations!$D97,ImpDepLookup,4,FALSE)*(Operations!$G97*Operations!$H97/Operations!$I97)^0.5)^2)","v":0},{"$f":"IF(Operations!$N97=0,0,Operations!$N97*(VLOOKUP(Operations!$D97,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D97,ImpDepLookup,3,FALSE)*(Operations!$G97+1)^0.5-VLOOKUP(Operations!$D97,ImpDepLookup,4,FALSE)*(Operations!$G97*Operations!$H97/Operations!$I97)^0.5)^2)","v":0},{"$f":"IF(Operations!$N97=0,0,IF(Operations!$I97*Operations!$H97=0,0,(Operations!$P97-Operations!$Q97)/(Operations!$H97)))","v":0},{"$f":"IF(Operations!$H97=0,0,Operations!$P97*'General Variables'!$B$9/Operations!$H97)","v":0},{"$f":"IF(Operations!$H97=0,0,Operations!$P97*'General Variables'!$B$10/Operations!$H97)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E98>1,Operations!$E98,IF(Operations!$D98=0,0,Operations!$F98/(VLOOKUP(Operations!$D98,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D98,ImpDepLookup,3,FALSE)*Operations!$G98^0.5-VLOOKUP(Operations!$D98,ImpDepLookup,4,FALSE)*(Operations!$G98*(Operations!$G98*Operations!$H98/Operations!$I98)^0.5))^2))","v":0},{"$f":"IF(Operations!$C98=\"\",0,(((Operations!$G98+1)*Operations!$H98/Operations!$I98/1000)^VLOOKUP(Operations!$C98,ImpRepairFac[],4,FALSE)-(Operations!$G98*Operations!$H98/Operations!$I98/1000)^VLOOKUP(Operations!$C98,ImpRepairFac[],4,FALSE))*Operations!$N98*VLOOKUP(Operations!$C98,ImpRepairFac[],3,FALSE)/Operations!$H98)","v":0},{"$f":"IF(Operations!$N98=0,0,Operations!$N98*(VLOOKUP(Operations!$D98,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D98,ImpDepLookup,3,FALSE)*Operations!$G98^0.5-VLOOKUP(Operations!$D98,ImpDepLookup,4,FALSE)*(Operations!$G98*Operations!$H98/Operations!$I98)^0.5)^2)","v":0},{"$f":"IF(Operations!$N98=0,0,Operations!$N98*(VLOOKUP(Operations!$D98,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D98,ImpDepLookup,3,FALSE)*(Operations!$G98+1)^0.5-VLOOKUP(Operations!$D98,ImpDepLookup,4,FALSE)*(Operations!$G98*Operations!$H98/Operations!$I98)^0.5)^2)","v":0},{"$f":"IF(Operations!$N98=0,0,IF(Operations!$I98*Operations!$H98=0,0,(Operations!$P98-Operations!$Q98)/(Operations!$H98)))","v":0},{"$f":"IF(Operations!$H98=0,0,Operations!$P98*'General Variables'!$B$9/Operations!$H98)","v":0},{"$f":"IF(Operations!$H98=0,0,Operations!$P98*'General Variables'!$B$10/Operations!$H98)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations!$E99>1,Operations!$E99,IF(Operations!$D99=0,0,Operations!$F99/(VLOOKUP(Operations!$D99,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D99,ImpDepLookup,3,FALSE)*Operations!$G99^0.5-VLOOKUP(Operations!$D99,ImpDepLookup,4,FALSE)*(Operations!$G99*(Operations!$G99*Operations!$H99/Operations!$I99)^0.5))^2))","v":0},{"$f":"IF(Operations!$C99=\"\",0,(((Operations!$G99+1)*Operations!$H99/Operations!$I99/1000)^VLOOKUP(Operations!$C99,ImpRepairFac[],4,FALSE)-(Operations!$G99*Operations!$H99/Operations!$I99/1000)^VLOOKUP(Operations!$C99,ImpRepairFac[],4,FALSE))*Operations!$N99*VLOOKUP(Operations!$C99,ImpRepairFac[],3,FALSE)/Operations!$H99)","v":0},{"$f":"IF(Operations!$N99=0,0,Operations!$N99*(VLOOKUP(Operations!$D99,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D99,ImpDepLookup,3,FALSE)*Operations!$G99^0.5-VLOOKUP(Operations!$D99,ImpDepLookup,4,FALSE)*(Operations!$G99*Operations!$H99/Operations!$I99)^0.5)^2)","v":0},{"$f":"IF(Operations!$N99=0,0,Operations!$N99*(VLOOKUP(Operations!$D99,ImpDepLookup,2,FALSE)-VLOOKUP(Operations!$D99,ImpDepLookup,3,FALSE)*(Operations!$G99+1)^0.5-VLOOKUP(Operations!$D99,ImpDepLookup,4,FALSE)*(Operations!$G99*Operations!$H99/Operations!$I99)^0.5)^2)","v":0},{"$f":"IF(Operations!$N99=0,0,IF(Operations!$I99*Operations!$H99=0,0,(Operations!$P99-Operations!$Q99)/(Operations!$H99)))","v":0},{"$f":"IF(Operations!$H99=0,0,Operations!$P99*'General Variables'!$B$9/Operations!$H99)","v":0},{"$f":"IF(Operations!$H99=0,0,Operations!$P99*'General Variables'!$B$10/Operations!$H99)","v":0},{"$f":"SUM(Table3[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"Crop Insurance","index":6,"n_rows":82,"n_cols":20,"rows_kept":82,"cut":false,"hidden":false,"merged":[]}
["Table 6:  ",null,null,null,null,null,null,null,null,"Table 6:  "]
["All Federal Crop Insurance premiums based on 75% LP on Dryland and 70% on Irrigated ",null,null,null,null,null,null,null,null,"All Federal Crop Insurance premiums based on 75% LP on Dryland and 70% on Irrigated "]
["Budget","Dryland or Irrigated","Area","Yield ","Per Acre Premium","Your Cost",null,null,null,"Budget","Dryland or Irrigated","Area","Yield ","Per Acre Premium",null,"Budget","Dryland or Irrigated","Area","Yield ","Per Acre Premium"]
["1-Alfalfa","Dryland",null,"N/A","N/A",null,null,null,null,{"$f":"A4","v":"1-Alfalfa"},{"$f":"B4","v":"Dryland"},0,"N/A","N/A",null,{"$f":"A43","v":"40-Dry Beans"},{"$f":"B43","v":"Irrigated"},"Panhandle","27 cwt",18]
["2-Alfalfa","Dryland",null,"N/A","N/A",null,null,null,null,{"$f":"A5","v":"2-Alfalfa"},{"$f":"B5","v":"Dryland"},{"$f":"C5","v":0},{"$f":"D5","v":"N/A"},{"$f":"E5","v":"N/A"},null,{"$f":"A44","v":"41-Dry Beans"},{"$f":"B44","v":"Irrigated"},{"$f":"C44","v":"Panhandle"},{"$f":"D44","v":"27 cwt"},{"$f":"E44","v":18}]
["3-Alfalfa","Dryland",null,"N/A","N/A",null,null,null,null,"3-Alfalfa","Dryland",0,"N/A","N/A",null,"42-Dry Beans","Irrigated","Panhandle","27 cwt",18]
["4-Alfalfa","Dryland",null,"N/A","N/A",null,null,null,null,"4-Alfalfa","Dryland",0,"N/A","N/A",null,"43-Grain Sorghum","Dryland","Southwest","105 bu",20]
["5-Alfalfa","Dryland",null,"N/A","N/A",null,null,null,null,"5-Alfalfa","Dryland",0,"N/A","N/A",null,"44-Grain Sorghum","Dryland","State","125 bu",20]
["6-Alfalfa","Irrigated",null,"N/A","N/A",null,null,null,null,"6-Alfalfa","Irrigated",0,"N/A","N/A",null,"45-Grain Sorghum","Dryland","Southwest","115 bu",20]
["7-Alfalfa","Irrigated",null,"N/A","N/A",null,null,null,null,"7-Alfalfa","Irrigated",0,"N/A","N/A",null,"46-Grain Sorghum","Irrigated","State","165 bu",17]
["8-Alfalfa","Irrigated","Panhandle","2.5 ton","N/A",null,null,null,null,"8-Alfalfa","Irrigated","Panhandle","2.5 ton","N/A",null,"47-Grass","Irrigated",0,"N/A","N/A"]
["9-Alfalfa","Dryland","State ","4.4 ton","N/A",null,null,null,null,"9-Alfalfa","Dryland","State ","4.4 ton","N/A",null,"48-Grass Hay","Dryland","State","2.2 ton","N/A"]
["10-Alfalfa","Irrigated","State ","6.7 ton","N/A",null,null,null,null,"10-Alfalfa","Irrigated","State ","6.7 ton","N/A",null,"49-Millet","Dryland","Panhandle","22 cwt",8]
["11-Alfalfa","Irrigated","State ","6.8 ton","N/A",null,null,null,null,"11-Alfalfa","Irrigated","State ","6.8 ton","N/A",null,"50-Millet","Dryland","Panhandle","22 cwt",8]
["12-Alfalfa","Irrigated","Panhandle","6.6 ton","N/A",null,null,null,null,"12-Alfalfa","Irrigated","Panhandle","6.6 ton","N/A",null,"51-Oats","Dryland","State","85 bu",7]
["13-Alfalfa","Irrigated","State ","6.6 ton","N/A",null,null,null,null,"13-Alfalfa","Irrigated","State ","6.6 ton","N/A",null,"52-Pasture","Irrigated","State","11 AUM","N/A"]
["14-Alfalfa","Irrigated","State ","6.8 ton","N/A",null,null,null,null,"14-Alfalfa","Irrigated","State ","6.8 ton","N/A",null,"53-Peas","Dryland","Panhandle","35 bu",9]
["15-Corn","Dryland","State ","90 bu",25,null,null,null,null,"15-Corn","Dryland","State ","90 bu",25,null,"54-Sorghum-Sudan","Dryland","State","3.3 ton","N/A"]
["16-Corn","Dryland","State ","100 bu",25,null,null,null,null,"16-Corn","Dryland","State ","100 bu",25,null,"55-Soybeans","Dryland","State","40 bu",15]
["17-Corn","Dryland","Eastern","150 bu",15,null,null,null,null,"17-Corn","Dryland","Eastern","150 bu",15,null,"56-Soybeans","Dryland","State","45 bu",15]
["18-Corn","Dryland","Eastern","160 bu",15,null,null,null,null,"18-Corn","Dryland","Eastern","160 bu",15,null,"57-Soybeans","Dryland","State","40 bu",15]
["19-Corn","Dryland","State ","125 bu",25,null,null,null,null,"19-Corn","Dryland","State ","125 bu",25,null,"58-Soybeans","Irrigated","State","62 bu",8]
["20-Corn","Dryland","Eastern","170 bu",15,null,null,null,null,"20-Corn","Dryland","Eastern","170 bu",15,null,"59-Soybeans","Irrigated","State","65 bu",8]
["21-Corn","Dryland","State ","130 bu",25,null,null,null,null,"21-Corn","Dryland","State ","130 bu",25,null,"60-Soybeans","Irrigated","State","70 bu",8]
["22-Corn","Dryland","Eastern","175 bu",15,null,null,null,null,"22-Corn","Dryland","Eastern","175 bu",15,null,"61-Soybeans","Irrigated","State","59 bu",8]
["23-Corn","Dryland","State ","135 bu",25,null,null,null,null,"23-Corn","Dryland","State ","135 bu",25,null,"62-Soybeans","Irrigated","State","73 bu",8]
["24-Corn","Dryland","Eastern","185 bu",15,null,null,null,null,"24-Corn","Dryland","Eastern","185 bu",15,null,"63-Sugarbeet","Irrigated","Panhandle","26 ton",27]
["25-Corn","Dryland","Southwest","125 bu",25,null,null,null,null,"25-Corn","Dryland","Southwest","125 bu",25,null,"64-Sugarbeet","Irrigated","Panhandle","26 ton",27]
["26-Corn","Irrigated","State ","240 bu",8,null,null,null,null,"26-Corn","Irrigated","State ","240 bu",8,null,"65-Sugarbeet","Irrigated","Panhandle","26 ton",27]
["27-Corn","Irrigated","State ","250 bu",8,null,null,null,null,"27-Corn","Irrigated","State ","250 bu",8,null,"66-Sugarbeet","Irrigated","Panhandle","26 ton",27]
["28-Corn","Irrigated","State ","245 bu",8,null,null,null,null,"28-Corn","Irrigated","State ","245 bu",8,null,"67-Sunflower","Dryland","Panhandle","13 cwt",17]
["29-Corn","Irrigated","Panhandle","190 bu",14,null,null,null,null,"29-Corn","Irrigated","Panhandle","190 bu",14,null,"68-Sunflower","Dryland","Panhandle","16 cwt",17]
["30-Corn","Irrigated","State ","240 bu",8,null,null,null,null,"30-Corn","Irrigated","State ","240 bu",8,null,"69-Sunflower","Irrigated","Panhandle","30 cwt",10]
["31-Corn","Irrigated","State ","245 bu",8,null,null,null,null,"31-Corn","Irrigated","State ","245 bu",8,null,"70-Wheat","Dryland","Southwest","55 bu",10]
["32-Corn","Irrigated","State ","270 bu",8,null,null,null,null,"32-Corn","Irrigated","State ","270 bu",8,null,"71-Wheat","Dryland","Panhandle","65 bu",8]
["33-Corn","Irrigated","State ","230 bu",8,null,null,null,null,"33-Corn","Irrigated","State ","230 bu",8,null,"72-Wheat","Dryland","Panhandle","60 bu",8]
["34-Corn","Irrigated","State ","240 bu",8,null,null,null,null,"34-Corn","Irrigated","State ","240 bu",8,null,"73-Wheat","Dryland","Panhandle","55 bu",8]
["35-Corn","Irrigated","Panhandle","190 bu",14,null,null,null,null,"35-Corn","Irrigated","Panhandle","190 bu",14,null,"74-Wheat","Dryland","Southwest","75 bu",8]
["36-Corn","Irrigated","Panhandle","200 bu",14,null,null,null,null,"36-Corn","Irrigated","Panhandle","200 bu",14,null,"75-Wheat","Irrigated","Panhandle","100 bu",6]
["37-Corn","Irrigated","State ","235 bu",8,null,null,null,null,"37-Corn","Irrigated","State ","235 bu",8,null,"76-Wheat","Irrigated","Panhandle","85 bu",6]
["38-Corn","Irrigated","State ","26 ton",8,null,null,null,null,"38-Corn","Irrigated","State ","26 ton",8,null,"77-Cover Crop",0,0,"N/A","N/A"]
["39-Dry Beans","Irrigated","Panhandle","27 cwt",18,null,null,null,null,"39-Dry Beans","Irrigated","Panhandle","27 cwt",18,null,"78-Cover Crop",0,0,"N/A","N/A"]
["40-Dry Beans","Irrigated","Panhandle","27 cwt",18]
["41-Dry Beans","Irrigated","Panhandle","27 cwt",18]
["42-Dry Beans","Irrigated","Panhandle","27 cwt",18]
["43-Grain Sorghum","Dryland","Southwest","105 bu",20]
["44-Grain Sorghum","Dryland","State","125 bu",20]
["45-Grain Sorghum","Dryland","Southwest","115 bu",20]
["46-Grain Sorghum","Irrigated","State","165 bu",17]
["47-Grass","Irrigated",null,"N/A","N/A"]
["48-Grass Hay","Dryland","State","2.2 ton","N/A"]
["49-Millet","Dryland","Panhandle","22 cwt",8]
["50-Millet","Dryland","Panhandle","22 cwt",8]
["51-Oats","Dryland","State","85 bu",7]
["52-Pasture","Irrigated","State","11 AUM","N/A"]
["53-Peas","Dryland","Panhandle","35 bu",9]
["54-Sorghum-Sudan","Dryland","State","3.3 ton","N/A"]
["55-Soybeans","Dryland","State","40 bu",15]
["56-Soybeans","Dryland","State","45 bu",15]
["57-Soybeans","Dryland","State","40 bu",15]
["58-Soybeans","Irrigated","State","62 bu",8]
["59-Soybeans","Irrigated","State","65 bu",8]
["60-Soybeans","Irrigated","State","70 bu",8]
["61-Soybeans","Irrigated","State","59 bu",8]
["62-Soybeans","Irrigated","State","73 bu",8]
["63-Sugarbeet","Irrigated","Panhandle","26 ton",27]
["64-Sugarbeet","Irrigated","Panhandle","26 ton",27]
["65-Sugarbeet","Irrigated","Panhandle","26 ton",27]
["66-Sugarbeet","Irrigated","Panhandle","26 ton",27]
["67-Sunflower","Dryland","Panhandle","13 cwt",17]
["68-Sunflower","Dryland","Panhandle","16 cwt",17]
["69-Sunflower","Irrigated","Panhandle","30 cwt",10]
["70-Wheat","Dryland","Southwest","55 bu",10]
["71-Wheat","Dryland","Panhandle","65 bu",8]
["72-Wheat","Dryland","Panhandle","60 bu",8]
["73-Wheat","Dryland","Panhandle","55 bu",8]
["74-Wheat","Dryland","Southwest","75 bu",8]
["75-Wheat","Irrigated","Panhandle","100 bu",6]
["76-Wheat","Irrigated","Panhandle","85 bu",6]
["77-Cover Crop",null,null,"N/A","N/A"]
["78-Cover Crop",null,null,"N/A","N/A"]
["Master",null,null,"N/A","N/A"]

{"sheet":"1-Alfalfa","index":7,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[6,1,6,11],[34,11,35,11],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,10,10,10],[9,11,10,11],[9,8,9,9],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source ","Dryland"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield",null,null,"acre/inches"]
[null,"Cropping System ","Fall Establishment",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":""},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":""},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"1-Alfalfa"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":"N/A"},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"1-Alfalfa, Conventional Tillage, Fall Establishment, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 1-Alfalfa, Conventional Tillage, Fall Establishment"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":1.57},{"$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$101,9,FALSE)*C12,2)))","v":0.87},{"$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$101,9,FALSE)*C12,2)))","v":0.68},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0},{"$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$101,9,FALSE)*C12,2)))","v":2.12},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":0},{"$f":"IF(C12>9999,\"\",SUM(E12:J12))","v":5.24}]
[2,"Disk",1,null,{"$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$101,9,FALSE)*C13,2)))","v":2.02},{"$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$101,9,FALSE)*C13,2)))","v":2.1800000000000002},{"$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$101,9,FALSE)*C13,2)))","v":0.3},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":1.27},{"$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$101,9,FALSE)*C13,2)))","v":4.04},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":1.1399999999999999},{"$f":"IF(C13>9999,\"\",SUM(E13:J13))","v":10.95}]
[3,"Harrow",1,null,{"$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$101,9,FALSE)*C14,2)))","v":1.18},{"$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$101,9,FALSE)*C14,2)))","v":0.31},{"$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$101,9,FALSE)*C14,2)))","v":0.46},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":0},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$101,9,FALSE)*C14,2)))","v":1.45},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":0},3.4]
[4,"Harrow",1,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$101,9,FALSE)*C15,2)))","v":1.18},{"$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$101,9,FALSE)*C15,2)))","v":0.31},{"$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$101,9,FALSE)*C15,2)))","v":0.46},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":0},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$101,9,FALSE)*C15,2)))","v":1.45},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":0},3.4]
[5,"Drill",1,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$101,9,FALSE)*C16,2)))","v":1.76},{"$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$101,9,FALSE)*C16,2)))","v":1.1399999999999999},{"$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$101,9,FALSE)*C16,2)))","v":0.69},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":2.94},{"$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$101,9,FALSE)*C16,2)))","v":2.16},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":2.35},11.04]
[6,"Roll",1,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$101,9,FALSE)*C17,2)))","v":2.2200000000000002},{"$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$101,9,FALSE)*C17,2)))","v":1.74},{"$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$101,9,FALSE)*C17,2)))","v":0.96},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$101,9,FALSE)*C17,2)))","v":3},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":0},{"$f":"IF(C17>9999,\"\",SUM(E17:J17))","v":7.92}]
[7,"Spray Herbicide",1,null,{"$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$101,9,FALSE)*C18,2)))","v":1},{"$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$101,9,FALSE)*C18,2)))","v":0.3},{"$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$101,9,FALSE)*C18,2)))","v":0.35},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":0.64},{"$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$101,9,FALSE)*C18,2)))","v":1.08},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":0.81},{"$f":"IF(C18>9999,\"\",SUM(E18:J18))","v":4.18}]
[8,"Spray Insecticide",0.2,null,{"$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$101,9,FALSE)*C19,2)))","v":0.2},{"$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$101,9,FALSE)*C19,2)))","v":0.06},{"$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$101,9,FALSE)*C19,2)))","v":7.0000000000000007E-2},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,15,FALSE)*C19,2)))","v":0.13},{"$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$101,9,FALSE)*C19,2)))","v":0.22},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":0.16},0.84000000000000008]
[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,{"$f":"SUM(E12:E31)","v":11.129999999999999},{"$f":"SUM(F12:F31)","v":6.91},3.9699999999999998,4.9799999999999995,15.520000000000001,4.4600000000000009,46.97]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"11-52-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,100,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.27},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":27}]
[null,"Alfalfa w/Inoculant",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Seed"},null,null,5,1,12,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":6},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":72}]
[null,"Pursuit ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Herbicide"},null,null,7,1,3,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":3.75},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":11.25}]
[null,"Crop Oil Concentrate",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Additive"},null,null,7,1,1.6,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":1.34375},{"$f":"IF(B40=0,0,ROUND(G40*H40*J40,2))","v":2.15}]
[null,"UAN",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Additive"},null,null,7,1,2,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.19375000000000001},0.39]
[null,"Mustang Maxx",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Insecticide"},null,null,8,0.2,3,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":1.40625},0.84]
[null,null,{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":""},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":""},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,"Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":"N/A"},0]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":113.63000000000001}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":160.60000000000002}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":140.62},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":3.8670500000000003}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":164.46705000000003}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Fall Establishment",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":0}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":0}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":184.46705000000003}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":""}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"2-Alfalfa","index":8,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[54,2,54,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4]]}
[]
[null,"Region",null,null,null,"Detail","Roundup Ready®",null,null,"Water Source ","Dryland"]
[null,"Tillage System","No Till",null,null,null,"Yield",null,null,"acre/inches"]
[null,"Cropping System ","Fall Establishment",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":""},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":""},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"2-Alfalfa"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":"N/A"},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"2-Alfalfa, Roundup Ready®, No Till, Fall Establishment, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 2-Alfalfa, Roundup Ready®, No Till, Fall Establishment"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":1},{"$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$101,9,FALSE)*C12,2)))","v":0.3},{"$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$101,9,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0.64},{"$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$101,9,FALSE)*C12,2)))","v":1.08},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":0.81},{"$f":"IF(C12>9999,\"\",SUM(E12:J12))","v":4.18}]
[2,"Drill w/ Fertilizer",1,null,{"$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$101,9,FALSE)*C13,2)))","v":2.1800000000000002},{"$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$101,9,FALSE)*C13,2)))","v":1.3},{"$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$101,9,FALSE)*C13,2)))","v":0.78},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":3.85},{"$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$101,9,FALSE)*C13,2)))","v":2.4500000000000002},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":2.35},{"$f":"IF(C13>9999,\"\",SUM(E13:J13))","v":12.910000000000002}]
[3,"Spray Herbicide",1,null,{"$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$101,9,FALSE)*C14,2)))","v":1},{"$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$101,9,FALSE)*C14,2)))","v":0.3},{"$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$101,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":0.64},{"$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$101,9,FALSE)*C14,2)))","v":1.08},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":0.81},4.18]
[4,"Spray Insecticide",0.2,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$101,9,FALSE)*C15,2)))","v":0.2},{"$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$101,9,FALSE)*C15,2)))","v":0.06},{"$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$101,9,FALSE)*C15,2)))","v":7.0000000000000007E-2},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":0.13},{"$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$101,9,FALSE)*C15,2)))","v":0.22},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":0.16},0.84000000000000008]
[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":""},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,{"$f":"SUM(E12:E31)","v":4.38},{"$f":"SUM(F12:F31)","v":1.9600000000000002},1.55,5.26,4.83,4.13,22.110000000000003]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Gramoxone SL 2.0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,2,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":3.375},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":6.75}]
[null,"11-52-0",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,100,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.27},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":27}]
[null,"Alfalfa RR w/Inoculant",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Seed"},null,null,2,1,12,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":9},108]
[null,"Roundup WeatherMax",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,44,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.2578125},11.34]
[null,"21-0-0-24S   ",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Additive"},null,null,3,1,1.7,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Mustang Maxx",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Insecticide"},null,null,4,0.2,3,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":1.40625},0.84]
[null,null,{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":""},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":""},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,"Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":"N/A"},0]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":154.53}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":176.64000000000001}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":167.68},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":4.6112000000000002}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":181.25120000000001}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Fall Establishment",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":0}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":0}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":201.25120000000001}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":""}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"3-Alfalfa","index":9,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[54,2,54,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4]]}
[]
[null,"Region",null,null,null,"Detail","Roundup Ready®",null,null,"Water Source ","Dryland"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield",null,null,"acre/inches"]
[null,"Cropping System ","Fall Establishment",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":""},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":""},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"3-Alfalfa"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":"N/A"},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"3-Alfalfa, Roundup Ready®, Conventional Tillage, Fall Establishment, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 3-Alfalfa, Roundup Ready®, Conventional Tillage, Fall Establishment"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":1.57},{"$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$101,9,FALSE)*C12,2)))","v":0.87},{"$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$101,9,FALSE)*C12,2)))","v":0.68},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0},{"$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$101,9,FALSE)*C12,2)))","v":2.12},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":0},{"$f":"IF(C12>9999,\"\",SUM(E12:J12))","v":5.24}]
[2,"Disk",1,null,{"$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$101,9,FALSE)*C13,2)))","v":2.02},{"$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$101,9,FALSE)*C13,2)))","v":2.1800000000000002},{"$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$101,9,FALSE)*C13,2)))","v":0.3},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":1.27},{"$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$101,9,FALSE)*C13,2)))","v":4.04},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":1.1399999999999999},{"$f":"IF(C13>9999,\"\",SUM(E13:J13))","v":10.95}]
[3,"Harrow",1,null,{"$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$101,9,FALSE)*C14,2)))","v":1.18},{"$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$101,9,FALSE)*C14,2)))","v":0.31},{"$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$101,9,FALSE)*C14,2)))","v":0.46},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":0},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$101,9,FALSE)*C14,2)))","v":1.45},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":0},3.4]
[4,"Harrow",1,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$101,9,FALSE)*C15,2)))","v":1.18},{"$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$101,9,FALSE)*C15,2)))","v":0.31},{"$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$101,9,FALSE)*C15,2)))","v":0.46},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":0},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$101,9,FALSE)*C15,2)))","v":1.45},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":0},3.4]
[5,"Drill",1,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$101,9,FALSE)*C16,2)))","v":1.76},{"$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$101,9,FALSE)*C16,2)))","v":1.1399999999999999},{"$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$101,9,FALSE)*C16,2)))","v":0.69},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":2.94},{"$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$101,9,FALSE)*C16,2)))","v":2.16},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":2.35},11.04]
[6,"Roll",1,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$101,9,FALSE)*C17,2)))","v":2.2200000000000002},{"$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$101,9,FALSE)*C17,2)))","v":1.74},{"$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$101,9,FALSE)*C17,2)))","v":0.96},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$101,9,FALSE)*C17,2)))","v":3},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":0},7.92]
[7,"Spray Herbicide",1,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$101,9,FALSE)*C18,2)))","v":1},{"$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$101,9,FALSE)*C18,2)))","v":0.3},{"$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$101,9,FALSE)*C18,2)))","v":0.35},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":0.64},{"$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$101,9,FALSE)*C18,2)))","v":1.08},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":0.81},4.18]
[8,"Spray Insecticide",0.2,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$101,9,FALSE)*C19,2)))","v":0.2},{"$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$101,9,FALSE)*C19,2)))","v":0.06},{"$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$101,9,FALSE)*C19,2)))","v":7.0000000000000007E-2},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,15,FALSE)*C19,2)))","v":0.13},{"$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$101,9,FALSE)*C19,2)))","v":0.22},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":0.16},0.84000000000000008]
[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,{"$f":"SUM(E12:E31)","v":11.129999999999999},{"$f":"SUM(F12:F31)","v":6.91},3.9699999999999998,4.9799999999999995,15.520000000000001,4.4600000000000009,46.97]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"11-52-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,100,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.27},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":27}]
[null,"Alfalfa RR w/Inoculant",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Seed"},null,null,5,1,12,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":9},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":108}]
[null,"Roundup WeatherMax",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Herbicide"},null,null,7,1,44,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.2578125},11.34]
[null,"21-0-0-24S   ",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Additive"},null,null,7,1,1.7,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Mustang Maxx",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Insecticide"},null,null,8,0.2,3,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":1.40625},0.84]
[null,null,{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":""},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":""},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":""},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,"Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":"N/A"},0]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":147.78}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":194.75}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":174.77},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":4.8061750000000005}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":199.556175}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Fall Establishment",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":0}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":0}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":219.556175}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":""}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"4-Alfalfa","index":10,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[6,1,6,11],[34,11,35,11],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,10,10,10],[9,11,10,11],[9,8,9,9],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4]]}
[]
[null,"Region",null,null,null,"Detail","Small Square Bales",null,null,"Water Source ","Dryland"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","2.8 ton",null,"acre/inches"]
[null,"Cropping System ","Establish Spring Seed with Herbicides",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":2.8},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"ton"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"4-Alfalfa"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":"N/A"},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"4-Alfalfa, Small Square Bales, Conventional Tillage, Establish Spring Seed with Herbicides, 2.8 ton Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 4-Alfalfa, Small Square Bales, Conventional Tillage, Establish Spring Seed with Herbicides, 2.8 ton Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":1.57},{"$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$101,9,FALSE)*C12,2)))","v":0.87},{"$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$101,9,FALSE)*C12,2)))","v":0.68},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0},{"$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$101,9,FALSE)*C12,2)))","v":2.12},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":0},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":5.24}]
[2,"Disk",1,null,{"$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$101,9,FALSE)*C13,2)))","v":2.02},{"$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$101,9,FALSE)*C13,2)))","v":2.1800000000000002},{"$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$101,9,FALSE)*C13,2)))","v":0.3},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":1.27},{"$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$101,9,FALSE)*C13,2)))","v":4.04},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":1.1399999999999999},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":10.95}]
[3,"Field Cultivation",1,null,{"$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$101,9,FALSE)*C14,2)))","v":1.56},{"$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},8.25]
[4,"Seeder/Packer",1,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$101,9,FALSE)*C15,2)))","v":3},{"$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$101,9,FALSE)*C15,2)))","v":1.54},{"$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$101,9,FALSE)*C15,2)))","v":1.08},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":3.48},{"$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$101,9,FALSE)*C15,2)))","v":3.37},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":3.03},15.5]
[5,"Spray Insecticide",0.2,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$101,9,FALSE)*C16,2)))","v":0.2},{"$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$101,9,FALSE)*C16,2)))","v":0.06},{"$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$101,9,FALSE)*C16,2)))","v":7.0000000000000007E-2},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":0.13},{"$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$101,9,FALSE)*C16,2)))","v":0.22},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":0.16},0.84]
[6,"Spray Herbicide",1,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$101,9,FALSE)*C17,2)))","v":1},{"$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$101,9,FALSE)*C17,2)))","v":0.3},{"$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$101,9,FALSE)*C17,2)))","v":0.35},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":0.64},{"$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$101,9,FALSE)*C17,2)))","v":1.08},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":0.81},4.18]
[7,"Swath/Condition Hay",2,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$101,9,FALSE)*C18,2)))","v":4},{"$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$101,9,FALSE)*C18,2)))","v":2.86},{"$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$101,9,FALSE)*C18,2)))","v":4.62},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$101,9,FALSE)*C18,2)))","v":6.66},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":0},18.14]
[8,"Turn Windrows",0.5,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$101,9,FALSE)*C19,2)))","v":0.83},{"$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$101,9,FALSE)*C19,2)))","v":0.25},{"$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$101,9,FALSE)*C19,2)))","v":0.36},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,15,FALSE)*C19,2)))","v":0.05},{"$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$101,9,FALSE)*C19,2)))","v":1.1200000000000001},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":0.15},2.76]
[9,"Bale Small Square",{"$f":"$G$4","v":2.8},"ton",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$101,9,FALSE)*C20,2)))","v":15.4},{"$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$101,9,FALSE)*C20,2)))","v":7.02},{"$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$101,9,FALSE)*C20,2)))","v":6.04},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,15,FALSE)*C20,2)))","v":10.97},{"$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$101,9,FALSE)*C20,2)))","v":18.87},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":2.54},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":60.84}]
[10,"Load Small Square",{"$f":"$G$4","v":2.8},"ton",{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$101,9,FALSE)*C21,2)))","v":5.6},{"$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$101,9,FALSE)*C21,2)))","v":1.6},{"$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$101,9,FALSE)*C21,2)))","v":2.42},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,15,FALSE)*C21,2)))","v":0.8},{"$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$101,9,FALSE)*C21,2)))","v":7.55},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,21,FALSE)*$C21,2)))","v":1.1599999999999999},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":19.13}]
[11,null,null,null,{"$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,{"$f":"SUM(E12:E31)","v":35.089999999999996},{"$f":"SUM(F12:F31)","v":18.240000000000002},16.5,18.670000000000002,46.83,10.5,145.83000000000001]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"11-52-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,100,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.27},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":27}]
[null,"Seeder/Packer",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Rental"},null,null,4,1,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":13},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":13}]
[null,"Alfalfa w/Inoculant",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,12,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":6},72]
[null,"Mustang Maxx",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Insecticide"},null,null,5,0.2,3,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":1.40625},0.84]
[null,"Brox 2EC",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,0.5,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":4.375},2.19]
[null,"Pursuit ",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,3,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":3.75},11.25]
[null,"Twine Small Square",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Other"},null,null,9,1,{"$f":"G4","v":2.8},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":2.3333333333333335},6.53]
[null,null,{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":""},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,"Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":"N/A"},0]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":132.81}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":278.64}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":221.31},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":6.0860250000000002}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":284.72602499999999}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Dryland (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3100},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":93}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3100},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":41.85}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":439.57602500000002}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":156.99143750000002}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":96.159294642857162}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"5-Alfalfa","index":11,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[54,2,54,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4]]}
[]
[null,"Region",null,null,null,"Detail","Roundup Ready®, Small Square Bales",null,null,"Water Source ","Dryland"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","2.8 ton",null,"acre/inches"]
[null,"Cropping System ","Establish Spring Seed",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":2.8},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"ton"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"5-Alfalfa"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":"N/A"},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"5-Alfalfa, Roundup Ready®, Small Square Bales, Conventional Tillage, Establish Spring Seed, 2.8 ton Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 5-Alfalfa, Roundup Ready®, Small Square Bales, Conventional Tillage, Establish Spring Seed, 2.8 ton Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":1.57},{"$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$101,9,FALSE)*C12,2)))","v":0.87},{"$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$101,9,FALSE)*C12,2)))","v":0.68},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0},{"$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$101,9,FALSE)*C12,2)))","v":2.12},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":0},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":5.24}]
[2,"Disk",1,null,{"$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$101,9,FALSE)*C13,2)))","v":2.02},{"$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$101,9,FALSE)*C13,2)))","v":2.1800000000000002},{"$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$101,9,FALSE)*C13,2)))","v":0.3},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":1.27},{"$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$101,9,FALSE)*C13,2)))","v":4.04},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":1.1399999999999999},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":10.95}]
[3,"Field Cultivation",1,null,{"$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$101,9,FALSE)*C14,2)))","v":1.56},{"$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},8.25]
[4,"Seeder/Packer",1,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$101,9,FALSE)*C15,2)))","v":3},{"$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$101,9,FALSE)*C15,2)))","v":1.54},{"$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$101,9,FALSE)*C15,2)))","v":1.08},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":3.48},{"$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$101,9,FALSE)*C15,2)))","v":3.37},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":3.03},15.5]
[5,"Spray Insecticide",0.2,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$101,9,FALSE)*C16,2)))","v":0.2},{"$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$101,9,FALSE)*C16,2)))","v":0.06},{"$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$101,9,FALSE)*C16,2)))","v":7.0000000000000007E-2},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":0.13},{"$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$101,9,FALSE)*C16,2)))","v":0.22},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":0.16},0.84]
[6,"Spray Herbicide",1,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$101,9,FALSE)*C17,2)))","v":1},{"$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$101,9,FALSE)*C17,2)))","v":0.3},{"$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$101,9,FALSE)*C17,2)))","v":0.35},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":0.64},{"$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$101,9,FALSE)*C17,2)))","v":1.08},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":0.81},4.18]
[7,"Swath/Condition Hay",2,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$101,9,FALSE)*C18,2)))","v":4},{"$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$101,9,FALSE)*C18,2)))","v":2.86},{"$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$101,9,FALSE)*C18,2)))","v":4.62},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$101,9,FALSE)*C18,2)))","v":6.66},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":0},18.14]
[8,"Turn Windrows",0.5,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$101,9,FALSE)*C19,2)))","v":0.83},{"$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$101,9,FALSE)*C19,2)))","v":0.25},{"$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$101,9,FALSE)*C19,2)))","v":0.36},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,15,FALSE)*C19,2)))","v":0.05},{"$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$101,9,FALSE)*C19,2)))","v":1.1200000000000001},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":0.15},2.76]
[9,"Bale Small Square",{"$f":"$G$4","v":2.8},"ton",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$101,9,FALSE)*C20,2)))","v":15.4},{"$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$101,9,FALSE)*C20,2)))","v":7.02},{"$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$101,9,FALSE)*C20,2)))","v":6.04},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,15,FALSE)*C20,2)))","v":10.97},{"$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$101,9,FALSE)*C20,2)))","v":18.87},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":2.54},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":60.84}]
[10,"Load Small Square",2.8,"ton",{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$101,9,FALSE)*C21,2)))","v":5.6},{"$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$101,9,FALSE)*C21,2)))","v":1.6},{"$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$101,9,FALSE)*C21,2)))","v":2.42},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,15,FALSE)*C21,2)))","v":0.8},{"$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$101,9,FALSE)*C21,2)))","v":7.55},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,21,FALSE)*$C21,2)))","v":1.1599999999999999},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":19.13}]
[11,null,null,null,{"$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,{"$f":"SUM(E12:E31)","v":35.089999999999996},{"$f":"SUM(F12:F31)","v":18.240000000000002},16.5,18.670000000000002,46.83,10.5,145.83000000000001]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"11-52-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,100,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.27},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":27}]
[null,"Seeder/Packer",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Rental"},null,null,4,1,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":13},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":13}]
[null,"Alfalfa RR w/Inoculant",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,12,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":9},108]
[null,"Mustang Maxx",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Insecticide"},null,null,5,0.2,3,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":1.40625},0.84]
[null,"Roundup WeatherMax",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,44,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.2578125},11.34]
[null,"21-0-0-24S   ",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Additive"},null,null,6,1,1.7,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Twine Small Square",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Other"},null,null,9,1,{"$f":"$G$4","v":2.8},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":2.3333333333333335},6.53]
[null,null,{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":""},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,"Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":"N/A"},0]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":167.31}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":313.14}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":255.81},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":7.0347749999999998}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":320.17477500000001}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Dryland (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3100},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":93}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3100},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":41.85}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":475.02477500000003}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":169.65170535714287}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":108.81956250000002}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"6-Alfalfa","index":12,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[6,1,6,11],[34,11,35,11],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,10,10,10],[9,11,10,11],[9,8,9,9],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4]]}
[]
[null,"Region",null,null,null,"Detail","Large Square Bales",null,null,"Water Source ","Pivot Irrigated"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","3.8 ton",null,"acre/inches",12]
[null,"Cropping System ","Establish Spring Seed with Herbicides",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":3.8},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"ton"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"6-Alfalfa"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":"N/A"},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"6-Alfalfa, Large Square Bales, Conventional Tillage, Establish Spring Seed with Herbicides, 3.8 ton Yield, Pivot Irrigated"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 6-Alfalfa, Large Square Bales, Conventional Tillage, Establish Spring Seed with Herbicides, 3.8 ton Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated, 800 GPM 35 PSI, 12 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":1.57},{"$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$101,9,FALSE)*C12,2)))","v":0.87},{"$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$101,9,FALSE)*C12,2)))","v":0.68},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0},{"$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$101,9,FALSE)*C12,2)))","v":2.12},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":0},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":5.24}]
[2,"Disk",1,null,{"$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$101,9,FALSE)*C13,2)))","v":2.02},{"$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$101,9,FALSE)*C13,2)))","v":2.1800000000000002},{"$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$101,9,FALSE)*C13,2)))","v":0.3},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":1.27},{"$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$101,9,FALSE)*C13,2)))","v":4.04},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":1.1399999999999999},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":10.95}]
[3,"Field Cultivation",1,null,{"$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$101,9,FALSE)*C14,2)))","v":1.56},{"$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},8.25]
[4,"Seeder/Packer",1,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$101,9,FALSE)*C15,2)))","v":3},{"$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$101,9,FALSE)*C15,2)))","v":1.54},{"$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$101,9,FALSE)*C15,2)))","v":1.08},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":3.48},{"$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$101,9,FALSE)*C15,2)))","v":3.37},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":3.03},15.5]
[5,"Spray Herbicide",1,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$101,9,FALSE)*C16,2)))","v":1},{"$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$101,9,FALSE)*C16,2)))","v":0.3},{"$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$101,9,FALSE)*C16,2)))","v":0.35},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":0.64},{"$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$101,9,FALSE)*C16,2)))","v":1.08},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":0.81},4.18]
[6,"Pivot D 125' Lift",12,"ai",{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$101,9,FALSE)*C17,2)))","v":8.33},{"$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$101,9,FALSE)*C17,2)))","v":63.76},{"$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$101,9,FALSE)*C17,2)))","v":4.12},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":19.37},{"$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$101,9,FALSE)*C17,2)))","v":5.51},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":10.63},111.72]
[7,"Swath/Condition Hay",2,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$101,9,FALSE)*C18,2)))","v":4},{"$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$101,9,FALSE)*C18,2)))","v":2.86},{"$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$101,9,FALSE)*C18,2)))","v":4.62},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$101,9,FALSE)*C18,2)))","v":6.66},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":0},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":18.14}]
[8,"Turn Windrows",0.5,null,{"$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$101,9,FALSE)*C19,2)))","v":0.83},{"$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$101,9,FALSE)*C19,2)))","v":0.25},{"$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$101,9,FALSE)*C19,2)))","v":0.36},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,15,FALSE)*C19,2)))","v":0.05},{"$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$101,9,FALSE)*C19,2)))","v":1.1200000000000001},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":0.15},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":2.76}]
[9,"Bale Large Square",{"$f":"$G$4","v":3.8},"ton",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$101,9,FALSE)*C20,2)))","v":5.23},{"$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$101,9,FALSE)*C20,2)))","v":4.21},{"$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$101,9,FALSE)*C20,2)))","v":2.0499999999999998},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,15,FALSE)*C20,2)))","v":2.19},{"$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$101,9,FALSE)*C20,2)))","v":6.4},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":21.15},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":41.23}]
[10,"Load Large Square",{"$f":"$G$4","v":3.8},"ton",{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$101,9,FALSE)*C21,2)))","v":4.18},{"$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$101,9,FALSE)*C21,2)))","v":2.1800000000000002},{"$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$101,9,FALSE)*C21,2)))","v":1.64},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,15,FALSE)*C21,2)))","v":0.18},{"$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$101,9,FALSE)*C21,2)))","v":5.12},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,21,FALSE)*$C21,2)))","v":0.21},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":13.51}]
[11,"Spray Insecticide",0.5,null,{"$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$101,9,FALSE)*C22,2)))","v":0.5},{"$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$101,9,FALSE)*C22,2)))","v":0.15},{"$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$101,9,FALSE)*C22,2)))","v":0.17},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,15,FALSE)*C22,2)))","v":0.32},{"$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$101,9,FALSE)*C22,2)))","v":0.54},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,21,FALSE)*$C22,2)))","v":0.41},{"$f":"IF(C22>9999,\"\",ROUND(SUM(E22:J22),2))","v":2.09}]
[12,null,null,null,{"$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,{"$f":"SUM(E12:E31)","v":32.129999999999995},{"$f":"SUM(F12:F31)","v":79.86},15.950000000000001,28.830000000000002,37.76,39.04,233.57]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"11-52-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,100,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.27},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":27}]
[null,"Seeder/Packer",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Rental"},null,null,4,1,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":13},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":13}]
[null,"Alfalfa w/Inoculant",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,12,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":6},72]
[null,"Brox 2EC",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,1,0.5,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":4.375},2.19]
[null,"Pursuit ",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,1,3,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":3.75},11.25]
[null,"Twine Large Square",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Other"},null,null,"2017-09-10",1,{"$f":"$G$4","v":3.8},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":1.8061674008810571},6.86]
[null,"Mustang Maxx",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Insecticide"},null,null,11,0.5,3,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":1.40625},2.11]
[null,null,{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":""},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,"Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":"N/A"},0]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":134.41000000000003}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":367.98}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":291.18},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":8.0074500000000004}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":375.98745000000002}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6130},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":183.9}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6130},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":82.76}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":662.64745000000005}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":174.38090789473685}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":100.51248684210528}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"7-Alfalfa","index":13,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[54,2,54,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4]]}
[]
[null,"Region",null,null,null,"Detail","Roundup Ready®, Large Square Bales",null,null,"Water Source ","Pivot Irrigated"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","4 ton",null,"acre/inches",12]
[null,"Cropping System ","Establish Spring Seed",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":4},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"ton"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"7-Alfalfa"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":"N/A"},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"7-Alfalfa, Roundup Ready®, Large Square Bales, Conventional Tillage, Establish Spring Seed, 4 ton Yield, Pivot Irrigated"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 7-Alfalfa, Roundup Ready®, Large Square Bales, Conventional Tillage, Establish Spring Seed, 4 ton Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated, 800 GPM 35 PSI, 12 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":1.57},{"$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$101,9,FALSE)*C12,2)))","v":0.87},{"$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$101,9,FALSE)*C12,2)))","v":0.68},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0},{"$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$101,9,FALSE)*C12,2)))","v":2.12},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":0},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":5.24}]
[2,"Disk",1,null,{"$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$101,9,FALSE)*C13,2)))","v":2.02},{"$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$101,9,FALSE)*C13,2)))","v":2.1800000000000002},{"$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$101,9,FALSE)*C13,2)))","v":0.3},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":1.27},{"$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$101,9,FALSE)*C13,2)))","v":4.04},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":1.1399999999999999},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":10.95}]
[3,"Field Cultivation",1,null,{"$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$101,9,FALSE)*C14,2)))","v":1.56},{"$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},8.25]
[4,"Seeder/Packer",1,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$101,9,FALSE)*C15,2)))","v":3},{"$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$101,9,FALSE)*C15,2)))","v":1.54},{"$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$101,9,FALSE)*C15,2)))","v":1.08},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":3.48},{"$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$101,9,FALSE)*C15,2)))","v":3.37},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":3.03},15.5]
[5,"Spray Herbicide",1,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$101,9,FALSE)*C16,2)))","v":1},{"$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$101,9,FALSE)*C16,2)))","v":0.3},{"$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$101,9,FALSE)*C16,2)))","v":0.35},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":0.64},{"$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$101,9,FALSE)*C16,2)))","v":1.08},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":0.81},4.18]
[6,"Pivot D 125' Lift",12,"ai",{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$101,9,FALSE)*C17,2)))","v":8.33},{"$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$101,9,FALSE)*C17,2)))","v":63.76},{"$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$101,9,FALSE)*C17,2)))","v":4.12},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":19.37},{"$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$101,9,FALSE)*C17,2)))","v":5.51},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":10.63},111.72]
[7,"Swath/Condition Hay",2,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$101,9,FALSE)*C18,2)))","v":4},{"$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$101,9,FALSE)*C18,2)))","v":2.86},{"$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$101,9,FALSE)*C18,2)))","v":4.62},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$101,9,FALSE)*C18,2)))","v":6.66},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":0},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":18.14}]
[8,"Turn Windrows",0.5,null,{"$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$101,9,FALSE)*C19,2)))","v":0.83},{"$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$101,9,FALSE)*C19,2)))","v":0.25},{"$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$101,9,FALSE)*C19,2)))","v":0.36},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,15,FALSE)*C19,2)))","v":0.05},{"$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$101,9,FALSE)*C19,2)))","v":1.1200000000000001},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":0.15},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":2.76}]
[9,"Bale Large Square",{"$f":"$G$4","v":4},"ton",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$101,9,FALSE)*C20,2)))","v":5.5},{"$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$101,9,FALSE)*C20,2)))","v":4.43},{"$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$101,9,FALSE)*C20,2)))","v":2.16},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,15,FALSE)*C20,2)))","v":2.31},{"$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$101,9,FALSE)*C20,2)))","v":6.74},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":22.27},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":43.41}]
[10,"Load Large Square",{"$f":"$G$4","v":4},"ton",{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$101,9,FALSE)*C21,2)))","v":4.4000000000000004},{"$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$101,9,FALSE)*C21,2)))","v":2.29},{"$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$101,9,FALSE)*C21,2)))","v":1.73},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,15,FALSE)*C21,2)))","v":0.19},{"$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$101,9,FALSE)*C21,2)))","v":5.39},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,21,FALSE)*$C21,2)))","v":0.22},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":14.22}]
[11,"Spray Insecticide",0.5,null,{"$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$101,9,FALSE)*C22,2)))","v":0.5},{"$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$101,9,FALSE)*C22,2)))","v":0.15},{"$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$101,9,FALSE)*C22,2)))","v":0.17},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,15,FALSE)*C22,2)))","v":0.32},{"$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$101,9,FALSE)*C22,2)))","v":0.54},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,21,FALSE)*$C22,2)))","v":0.41},{"$f":"IF(C22>9999,\"\",ROUND(SUM(E22:J22),2))","v":2.09}]
[12,null,null,null,{"$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,{"$f":"SUM(E12:E31)","v":32.619999999999997},{"$f":"SUM(F12:F31)","v":80.190000000000012},16.150000000000002,28.96,38.370000000000005,40.169999999999995,236.46]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"11-52-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,100,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.27},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":27}]
[null,"Seeder/Packer",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Rental"},null,null,4,1,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":13},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":13}]
[null,"Alfalfa RR w/Inoculant",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,12,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":9},108]
[null,"Roundup WeatherMax",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,1,44,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.2578125},11.34]
[null,"21-0-0-24S   ",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Additive"},null,null,5,1,1.7,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Twine Large Square",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Other"},null,null,9,1,{"$f":"$G$4","v":4},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":1.8061674008810571},7.22]
[null,"Mustang Maxx",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Insecticide"},null,null,11,0.5,3,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":1.40625},2.11]
[null,null,{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":""},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,"Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":"N/A"},0]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":169.27}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":405.73}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":327.19},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":8.9977250000000009}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":414.72772500000002}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6130},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":183.9}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6130},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":82.76}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":701.38772500000005}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":175.34693125000001}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":104.73693125}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"8-Alfalfa","index":14,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[6,1,6,11],[34,11,35,11],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,10,10,10],[9,11,10,11],[9,8,9,9],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4]]}
[]
[null,"Region",null,null,null,"Detail","Large Round Bales",null,null,"Water Source ","Gravity Irrigated, fed by canal"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","2.5 ton",null,"acre/inches",18]
[null,"Cropping System ","Fall Seeded with Subsequent Year Production",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":2.5},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"ton"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"8-Alfalfa"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":"N/A"},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"8-Alfalfa, Large Round Bales, Conventional Tillage, Fall Seeded with Subsequent Year Production, 2.5 ton Yield, Gravity Irrigated, fed by canal"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 8-Alfalfa, Large Round Bales, Conventional Tillage, Fall Seeded with Subsequent Year Production, 2.5 ton Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Gravity Irrigated, fed by canal, 18 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$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$101,9,FALSE)*C12,2)))","v":2.1800000000000002},{"$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},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":10.95}]
[2,"Spread Fertilizer",1,null,{"$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$101,9,FALSE)*C13,2)))","v":1.57},{"$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$101,9,FALSE)*C13,2)))","v":0.87},{"$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$101,9,FALSE)*C13,2)))","v":0.68},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":0},{"$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$101,9,FALSE)*C13,2)))","v":2.12},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":0},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":5.24}]
[3,"Drill",1,null,{"$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$101,9,FALSE)*C14,2)))","v":1.76},{"$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$101,9,FALSE)*C14,2)))","v":1.1399999999999999},{"$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$101,9,FALSE)*C14,2)))","v":0.69},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":2.94},{"$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$101,9,FALSE)*C14,2)))","v":2.16},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":2.35},11.04]
[4,"Roll",1,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$101,9,FALSE)*C15,2)))","v":2.2200000000000002},{"$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$101,9,FALSE)*C15,2)))","v":1.74},{"$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$101,9,FALSE)*C15,2)))","v":0.96},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":0},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$101,9,FALSE)*C15,2)))","v":3},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":0},7.92]
[5,"Spray Insecticide",0.2,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$101,9,FALSE)*C16,2)))","v":0.2},{"$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$101,9,FALSE)*C16,2)))","v":0.06},{"$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$101,9,FALSE)*C16,2)))","v":7.0000000000000007E-2},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":0.13},{"$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$101,9,FALSE)*C16,2)))","v":0.22},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":0.16},0.84]
[6,"Corrugate",1,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$101,9,FALSE)*C17,2)))","v":3.13},{"$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$101,9,FALSE)*C17,2)))","v":1.79},{"$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$101,9,FALSE)*C17,2)))","v":1.23},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":0.9},{"$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$101,9,FALSE)*C17,2)))","v":3.84},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":5.05},15.94]
[7,"Swath/Condition Hay",2,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$101,9,FALSE)*C18,2)))","v":4},{"$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$101,9,FALSE)*C18,2)))","v":2.86},{"$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$101,9,FALSE)*C18,2)))","v":4.62},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$101,9,FALSE)*C18,2)))","v":6.66},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":0},18.14]
[8,"Turn Windrows",0.5,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$101,9,FALSE)*C19,2)))","v":0.83},{"$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$101,9,FALSE)*C19,2)))","v":0.25},{"$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$101,9,FALSE)*C19,2)))","v":0.36},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,15,FALSE)*C19,2)))","v":0.05},{"$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$101,9,FALSE)*C19,2)))","v":1.1200000000000001},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":0.15},2.76]
[9,"Bale Large Round",{"$f":"$G$4","v":2.5},"ton",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$101,9,FALSE)*C20,2)))","v":5.5},{"$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$101,9,FALSE)*C20,2)))","v":2.06},{"$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$101,9,FALSE)*C20,2)))","v":2.16},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,15,FALSE)*C20,2)))","v":2.69},{"$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$101,9,FALSE)*C20,2)))","v":6.74},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":2.59},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":21.74}]
[10,"Move Large Round",{"$f":"$G$4","v":2.5},"ton",{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$101,9,FALSE)*C21,2)))","v":2.75},{"$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$101,9,FALSE)*C21,2)))","v":1.43},{"$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$101,9,FALSE)*C21,2)))","v":1.08},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,15,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$101,9,FALSE)*C21,2)))","v":3.37},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,21,FALSE)*$C21,2)))","v":0.14000000000000001},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":8.77}]
[11,"Ditch Irrigation",{"$f":"$K$3","v":18},"ai",{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$101,9,FALSE)*C22,2)))","v":20},{"$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$101,15,FALSE)*C22,2)))","v":0},{"$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},{"$f":"IF(C22>9999,\"\",ROUND(SUM(E22:J22),2))","v":20}]
[12,"Spray Herbicide",1,null,{"$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$101,9,FALSE)*C23,2)))","v":1},{"$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$101,9,FALSE)*C23,2)))","v":0.3},{"$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$101,9,FALSE)*C23,2)))","v":0.35},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$101,15,FALSE)*C23,2)))","v":0.64},{"$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$101,9,FALSE)*C23,2)))","v":1.08},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$101,21,FALSE)*$C23,2)))","v":0.81},4.18]
[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,{"$f":"SUM(E12:E31)","v":44.980000000000004},{"$f":"SUM(F12:F31)","v":14.680000000000001},12.5,8.620000000000001,34.349999999999994,12.39,127.51999999999998]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"11-52-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,100,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.27},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":27}]
[null,"Alfalfa w/Inoculant",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,12,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":6},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":72}]
[null,"Oats",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,0.5,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":10},5]
[null,"Mustang Maxx",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Insecticide"},null,null,5,0.2,3,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":1.40625},0.84]
[null,"Twine Large Round",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Other"},null,null,9,1,{"$f":"$G$4","v":2.5},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.90968161143599735},2.27]
[null,"Irrigation District O&M Charge",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Other"},null,null,11,1,1,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":30},30]
[null,"Raptor",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,12,1,5,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":4.765625},23.83]
[null,"Crop Oil Concentrate",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Additive"},null,null,12,1,1.6,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":1.34375},2.15]
[null,"UAN",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,12,1,2,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.19375000000000001},0.39]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,"Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":"N/A"},0]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":163.47999999999999}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":291}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":244.26},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":6.7171500000000002}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":297.71715}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Gravity (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2340},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":70.2}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2340},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":31.59}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":419.50714999999997}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":167.80285999999998}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":113.02685999999999}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"9-Alfalfa","index":15,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":false,"merged":[[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[6,1,6,11],[34,11,35,11],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,10,10,10],[9,11,10,11],[9,8,9,9],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source ","Dryland"]
[null,"Tillage System",null,null,null,null,"Yield","4.4 ton",null,"acre/inches"]
[null,"Cropping System ","Large Round Bale",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":4.4000000000000004},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"ton"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"9-Alfalfa"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":"N/A"},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"9-Alfalfa, Large Round Bale, 4.4 ton Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 9-Alfalfa, Large Round Bale, 4.4 ton Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":1.57},{"$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$101,9,FALSE)*C12,2)))","v":0.87},{"$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$101,9,FALSE)*C12,2)))","v":0.68},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0},{"$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$101,9,FALSE)*C12,2)))","v":2.12},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":0},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":5.24}]
[2,"Swath/Condition Hay",4,null,{"$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$101,9,FALSE)*C13,2)))","v":8},{"$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$101,9,FALSE)*C13,2)))","v":5.73},{"$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$101,9,FALSE)*C13,2)))","v":9.23},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":0},{"$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$101,9,FALSE)*C13,2)))","v":13.33},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":0},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":36.29}]
[3,"Turn Windrows",1,null,{"$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$101,9,FALSE)*C14,2)))","v":1.67},{"$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$101,9,FALSE)*C14,2)))","v":0.5},{"$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$101,9,FALSE)*C14,2)))","v":0.72},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":0.11},{"$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$101,9,FALSE)*C14,2)))","v":2.25},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":0.28999999999999998},5.54]
[4,"Double Windrows",3,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$101,9,FALSE)*C15,2)))","v":3.3},{"$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$101,9,FALSE)*C15,2)))","v":0.91},{"$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$101,9,FALSE)*C15,2)))","v":1.3},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":0.16},{"$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$101,9,FALSE)*C15,2)))","v":4.04},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":1.1100000000000001},{"$f":"IF(C15>9999,\"\",ROUND(SUM(E15:J15),2))","v":10.82}]
[5,"Bale Large Round",{"$f":"$G$4","v":4.4000000000000004},"ton",{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$101,9,FALSE)*C16,2)))","v":9.68},{"$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$101,9,FALSE)*C16,2)))","v":3.62},{"$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$101,9,FALSE)*C16,2)))","v":3.8},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":4.7300000000000004},{"$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$101,9,FALSE)*C16,2)))","v":11.86},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":4.55},{"$f":"IF(C16>9999,\"\",ROUND(SUM(E16:J16),2))","v":38.24}]
[6,"Move Large Round",{"$f":"$G$4","v":4.4000000000000004},"ton",{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$101,9,FALSE)*C17,2)))","v":4.84},{"$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$101,9,FALSE)*C17,2)))","v":2.52},{"$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$101,9,FALSE)*C17,2)))","v":1.9},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$101,9,FALSE)*C17,2)))","v":5.93},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":0.25},15.44]
[7,"Spray Insecticide",0.25,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$101,9,FALSE)*C18,2)))","v":0.25},{"$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$101,9,FALSE)*C18,2)))","v":0.08},{"$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$101,9,FALSE)*C18,2)))","v":0.09},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":0.16},{"$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$101,9,FALSE)*C18,2)))","v":0.27},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":0.2},1.05]
[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":""},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,{"$f":"SUM(E12:E31)","v":29.31},{"$f":"SUM(F12:F31)","v":14.229999999999999},17.72,5.16,39.799999999999997,6.4,112.61999999999999]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"11-52-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,50,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.27},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":13.5}]
[null,"Twine Large Round",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Other"},null,null,5,1,{"$f":"$G$4","v":4.4000000000000004},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.90968161143599735},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":4}]
[null,"Mustang Maxx",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Insecticide"},null,null,7,0.25,3,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":1.40625},1.05]
[null,null,{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":""},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":""},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":""},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":""},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":""},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,"Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":"N/A"},0]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":18.55}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":131.16999999999999}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":84.97},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":2.3366750000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":133.506675}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Dryland (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3100},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":93}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3100},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":41.85}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":288.356675}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":65.535607954545455}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":29.353789772727271}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"10-Alfalfa","index":16,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":false,"merged":[[34,6,35,6],[34,7,34,8],[70,6,70,7],[65,5,65,6],[69,2,69,4],[69,6,69,7],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[55,2,55,4],[59,2,59,4],[56,2,56,4],[58,2,58,4],[5,0,5,12],[2,2,2,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[42,2,42,4],[9,1,10,1],[9,2,10,2],[9,4,10,4],[40,2,40,4],[41,2,41,4],[39,2,39,4],[34,11,35,11],[1,10,1,11],[1,6,1,7],[3,2,3,4],[48,2,48,4],[57,2,57,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[6,1,6,11],[9,5,10,5],[9,6,9,7],[9,10,10,10],[9,11,10,11],[9,8,9,9],[34,9,35,9],[34,5,35,5]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source ","Pivot Irrigated Electric"]
[null,"Tillage System",null,null,null,null,"Yield","6.7 ton",null,"acre/inches",16]
[null,"Cropping System ","Large and Small Square Bale",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":6.7},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"ton"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"10-Alfalfa"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":"N/A"},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"10-Alfalfa, Large and Small Square Bale, 6.7 ton Yield, Pivot Irrigated Electric"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 10-Alfalfa, Large and Small Square Bale, 6.7 ton Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Electric, 800 GPM 35 PSI, 16 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":1.57},{"$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$101,9,FALSE)*C12,2)))","v":0.87},{"$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$101,9,FALSE)*C12,2)))","v":0.68},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0},{"$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$101,9,FALSE)*C12,2)))","v":2.12},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":0},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":5.24}]
[2,"Swath/Condition Hay",4,null,{"$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$101,9,FALSE)*C13,2)))","v":8},{"$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$101,9,FALSE)*C13,2)))","v":5.73},{"$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$101,9,FALSE)*C13,2)))","v":9.23},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":0},{"$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$101,9,FALSE)*C13,2)))","v":13.33},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":0},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":36.29}]
[3,"Turn Windrows",1,null,{"$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$101,9,FALSE)*C14,2)))","v":1.67},{"$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$101,9,FALSE)*C14,2)))","v":0.5},{"$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$101,9,FALSE)*C14,2)))","v":0.72},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":0.11},{"$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$101,9,FALSE)*C14,2)))","v":2.25},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":0.28999999999999998},5.54]
[4,"Double Windrows",4,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$101,9,FALSE)*C15,2)))","v":4.4000000000000004},{"$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$101,9,FALSE)*C15,2)))","v":1.21},{"$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$101,9,FALSE)*C15,2)))","v":1.73},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":0.22},{"$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$101,9,FALSE)*C15,2)))","v":5.39},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":1.48},14.43]
[5,"Bale Large Square",{"$f":"$G$4*2/3","v":4.4666666666666668},"ton",{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$101,9,FALSE)*C16,2)))","v":6.14},{"$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$101,9,FALSE)*C16,2)))","v":4.95},{"$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$101,9,FALSE)*C16,2)))","v":2.41},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":2.58},{"$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$101,9,FALSE)*C16,2)))","v":7.53},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":24.86},{"$f":"IF(C16>9999,\"\",ROUND(SUM(E16:J16),2))","v":48.47}]
[6,"Load Large Square","Custom","ton",{"$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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":""},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":""}]
[7,"Bale Small Square",{"$f":"$G$4/3","v":2.2333333333333334},"ton",{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$101,9,FALSE)*C18,2)))","v":12.28},{"$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$101,9,FALSE)*C18,2)))","v":5.6},{"$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$101,9,FALSE)*C18,2)))","v":4.82},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":8.75},{"$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$101,9,FALSE)*C18,2)))","v":15.05},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":2.02},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":48.52}]
[8,"Load Small Square",{"$f":"$G$4/3","v":2.2333333333333334},"ton",{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$101,9,FALSE)*C19,2)))","v":4.47},{"$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$101,9,FALSE)*C19,2)))","v":1.28},{"$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$101,9,FALSE)*C19,2)))","v":1.93},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,15,FALSE)*C19,2)))","v":0.64},{"$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$101,9,FALSE)*C19,2)))","v":6.02},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":0.92},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":15.26}]
[9,"Pivot E 125' Lift",{"$f":"$K$3","v":16},"ai",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$101,9,FALSE)*C20,2)))","v":11.11},{"$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$101,9,FALSE)*C20,2)))","v":44.59},{"$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$101,9,FALSE)*C20,2)))","v":4.68},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,15,FALSE)*C20,2)))","v":25.82},{"$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$101,9,FALSE)*C20,2)))","v":8.1999999999999993},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":14.17},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":108.57}]
[10,"Spray Herbicide",0.25,null,{"$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$101,9,FALSE)*C21,2)))","v":0.25},{"$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$101,9,FALSE)*C21,2)))","v":0.08},{"$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$101,9,FALSE)*C21,2)))","v":0.09},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,15,FALSE)*C21,2)))","v":0.16},{"$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$101,9,FALSE)*C21,2)))","v":0.27},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,21,FALSE)*$C21,2)))","v":0.2},1.05]
[11,"Spray Insecticide",0.25,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$101,9,FALSE)*C22,2)))","v":0.25},{"$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$101,9,FALSE)*C22,2)))","v":0.08},{"$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$101,9,FALSE)*C22,2)))","v":0.09},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,15,FALSE)*C22,2)))","v":0.16},{"$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$101,9,FALSE)*C22,2)))","v":0.27},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,21,FALSE)*$C22,2)))","v":0.2},1.05]
[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,{"$f":"SUM(E12:E31)","v":50.14},{"$f":"SUM(F12:F31)","v":64.89},26.380000000000003,38.44,60.430000000000007,44.140000000000008,284.42]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"11-52-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,75,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.27},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":20.25}]
[null,"Twine Large Square",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Other"},null,null,5,1,{"$f":"C16","v":4.4666666666666668},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":1.8061674008810571},8.07]
[null,"Load Large Square Bales",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Custom"},null,null,6,1,{"$f":"C16","v":4.4666666666666668},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":2.9368575624082229},13.12]
[null,"Twine Small Square",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Other"},null,null,7,1,{"$f":"C19","v":2.2333333333333334},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":2.3333333333333335},5.21]
[null,"Electricity Fixed",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Other"},null,null,9,1,1,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":30},30]
[null,"Pursuit ",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,10,0.25,4.5,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":3.75},4.22]
[null,"Crop Oil Concentrate",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Additive"},null,null,10,0.25,1.6,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":1.34375},{"$f":"IF(B43=0,0,ROUND(G43*H43*J43,2))","v":0.54}]
[null,"UAN",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Additive"},null,null,10,0.25,2,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.19375000000000001},0.1]
[null,"Mustang Maxx",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Insecticide"},null,null,11,0.25,3,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":1.40625},1.05]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},0]
[null,null,"Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":"N/A"},0]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":82.56}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":366.98}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":262.41000000000003},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":7.2162750000000004}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":374.19627500000001}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6130},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":183.9}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6130},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":82.76}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":660.85627499999998}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":98.635264925373136}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":52.594966417910449}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"11-Alfalfa","index":17,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":false,"merged":[[60,2,60,4],[70,6,70,7],[65,5,65,6],[69,2,69,4],[69,6,69,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[54,2,54,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4]]}
[]
[null,"Region",null,null,null,"Detail","Roundup Ready®",null,null,"Water Source ","Pivot Irrigated Electric"]
[null,"Tillage System",null,null,null,null,"Yield","6.8 ton",null,"acre/inches",16]
[null,"Cropping System ","Large and Small Square Bale",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":6.8},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"ton"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"11-Alfalfa"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":"N/A"},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"11-Alfalfa, Roundup Ready®, Large and Small Square Bale, 6.8 ton Yield, Pivot Irrigated Electric"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 11-Alfalfa, Roundup Ready®, Large and Small Square Bale, 6.8 ton Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Electric, 800 GPM 35 PSI, 16 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":1.57},{"$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$101,9,FALSE)*C12,2)))","v":0.87},{"$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$101,9,FALSE)*C12,2)))","v":0.68},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0},{"$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$101,9,FALSE)*C12,2)))","v":2.12},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":0},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":5.24}]
[2,"Swath/Condition Hay",4,null,{"$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$101,9,FALSE)*C13,2)))","v":8},{"$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$101,9,FALSE)*C13,2)))","v":5.73},{"$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$101,9,FALSE)*C13,2)))","v":9.23},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":0},{"$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$101,9,FALSE)*C13,2)))","v":13.33},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":0},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":36.29}]
[3,"Turn Windrows",1,null,{"$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$101,9,FALSE)*C14,2)))","v":1.67},{"$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$101,9,FALSE)*C14,2)))","v":0.5},{"$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$101,9,FALSE)*C14,2)))","v":0.72},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":0.11},{"$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$101,9,FALSE)*C14,2)))","v":2.25},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":0.28999999999999998},5.54]
[4,"Double Windrows",4,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$101,9,FALSE)*C15,2)))","v":4.4000000000000004},{"$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$101,9,FALSE)*C15,2)))","v":1.21},{"$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$101,9,FALSE)*C15,2)))","v":1.73},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":0.22},{"$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$101,9,FALSE)*C15,2)))","v":5.39},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":1.48},14.43]
[5,"Bale Large Square",{"$f":"G4*2/3","v":4.5333333333333332},"ton",{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$101,9,FALSE)*C16,2)))","v":6.23},{"$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$101,9,FALSE)*C16,2)))","v":5.0199999999999996},{"$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$101,9,FALSE)*C16,2)))","v":2.4500000000000002},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":2.62},{"$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$101,9,FALSE)*C16,2)))","v":7.64},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":25.23},{"$f":"IF(C16>9999,\"\",ROUND(SUM(E16:J16),2))","v":49.19}]
[6,"Load Large Square","Custom","ton",{"$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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":""},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":""}]
[7,"Bale Small Square",{"$f":"G4/3","v":2.2666666666666666},"ton",{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$101,9,FALSE)*C18,2)))","v":12.47},{"$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$101,9,FALSE)*C18,2)))","v":5.68},{"$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$101,9,FALSE)*C18,2)))","v":4.8899999999999997},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":8.8800000000000008},{"$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$101,9,FALSE)*C18,2)))","v":15.28},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":2.0499999999999998},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":49.25}]
[8,"Load Small Square",{"$f":"G4/3","v":2.2666666666666666},"ton",{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$101,9,FALSE)*C19,2)))","v":4.53},{"$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$101,9,FALSE)*C19,2)))","v":1.3},{"$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$101,9,FALSE)*C19,2)))","v":1.96},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,15,FALSE)*C19,2)))","v":0.65},{"$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$101,9,FALSE)*C19,2)))","v":6.11},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":0.94},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":15.49}]
[9,"Pivot E 125' Lift",{"$f":"$K$3","v":16},"ai",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$101,9,FALSE)*C20,2)))","v":11.11},{"$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$101,9,FALSE)*C20,2)))","v":44.59},{"$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$101,9,FALSE)*C20,2)))","v":4.68},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,15,FALSE)*C20,2)))","v":25.82},{"$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$101,9,FALSE)*C20,2)))","v":8.1999999999999993},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":14.17},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":108.57}]
[10,"Spray Herbicide",1,null,{"$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$101,9,FALSE)*C21,2)))","v":1},{"$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$101,9,FALSE)*C21,2)))","v":0.3},{"$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$101,9,FALSE)*C21,2)))","v":0.35},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,15,FALSE)*C21,2)))","v":0.64},{"$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$101,9,FALSE)*C21,2)))","v":1.08},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,21,FALSE)*$C21,2)))","v":0.81},4.18]
[11,"Spray Insecticide",0.25,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$101,9,FALSE)*C22,2)))","v":0.25},{"$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$101,9,FALSE)*C22,2)))","v":0.08},{"$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$101,9,FALSE)*C22,2)))","v":0.09},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,15,FALSE)*C22,2)))","v":0.16},{"$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$101,9,FALSE)*C22,2)))","v":0.27},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,21,FALSE)*$C22,2)))","v":0.2},1.05]
[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,{"$f":"SUM(E12:E31)","v":51.230000000000004},{"$f":"SUM(F12:F31)","v":65.28},26.780000000000005,39.1,61.669999999999995,45.170000000000009,289.23]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"11-52-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,80,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.27},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":21.6}]
[null,"Twine Large Square",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Other"},null,null,5,1,{"$f":"C16","v":4.5333333333333332},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":1.8061674008810571},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":8.19}]
[null,"Load Large Square Bales",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Custom"},null,null,6,1,{"$f":"H38","v":4.5333333333333332},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":2.9368575624082229},13.31]
[null,"Twine Small Square",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Other"},null,null,7,1,{"$f":"C19","v":2.2666666666666666},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":2.3333333333333335},5.29]
[null,"Electricity Fixed",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Other"},null,null,9,1,1,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":30},30]
[null,"Roundup WeatherMax",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,10,1,44,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.2578125},11.34]
[null,"21-0-0-24S   ",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Additive"},null,null,10,1,1.7,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Mustang Maxx",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Insecticide"},null,null,11,0.25,3,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":1.40625},1.05]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},0]
[null,null,"Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":"N/A"},0]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":91.38}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":380.61}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":273.77},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":7.5286749999999998}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":388.13867500000003}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6130},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":183.9}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6130},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":82.76}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":674.798675}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":99.23509926470588}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":53.53804044117647}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"12-Alfalfa","index":18,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":false,"merged":[[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[54,2,54,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source ","Pivot Irrigated Electric"]
[null,"Tillage System",null,null,null,null,"Yield","6.6 ton",null,"acre/inches",16]
[null,"Cropping System ","Large and Small Square Bale",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":6.6},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"ton"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"12-Alfalfa"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":"N/A"},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"12-Alfalfa, Large and Small Square Bale, 6.6 ton Yield, Pivot Irrigated Electric"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 12-Alfalfa, Large and Small Square Bale, 6.6 ton Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Electric, 800 GPM 35 PSI, 16 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":1.57},{"$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$101,9,FALSE)*C12,2)))","v":0.87},{"$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$101,9,FALSE)*C12,2)))","v":0.68},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0},{"$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$101,9,FALSE)*C12,2)))","v":2.12},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":0},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":5.24}]
[2,"Swath/Condition Hay",4,null,{"$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$101,9,FALSE)*C13,2)))","v":8},{"$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$101,9,FALSE)*C13,2)))","v":5.73},{"$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$101,9,FALSE)*C13,2)))","v":9.23},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":0},{"$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$101,9,FALSE)*C13,2)))","v":13.33},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":0},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":36.29}]
[3,"Bale Large Square",{"$f":"$G$4/3*2","v":4.3999999999999995},"ton",{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$101,9,FALSE)*C14,2)))","v":6.05},{"$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$101,9,FALSE)*C14,2)))","v":4.87},{"$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$101,9,FALSE)*C14,2)))","v":2.37},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":2.54},{"$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$101,9,FALSE)*C14,2)))","v":7.41},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":24.49},47.73]
[4,"Load Large Square","Custom","ton",{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$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$101,9,FALSE)*C15,2)))","v":""},{"$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$101,9,FALSE)*C15,2)))","v":""},{"$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$101,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":""},""]
[5,"Bale Small Square",{"$f":"$G$4/3","v":2.1999999999999997},"ton",{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$101,9,FALSE)*C16,2)))","v":12.1},{"$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$101,9,FALSE)*C16,2)))","v":5.51},{"$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$101,9,FALSE)*C16,2)))","v":4.75},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":8.6199999999999992},{"$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$101,9,FALSE)*C16,2)))","v":14.83},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":1.99},47.8]
[6,"Load Small Square",{"$f":"$G$4/3","v":2.1999999999999997},"ton",{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$101,9,FALSE)*C17,2)))","v":4.4000000000000004},{"$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$101,9,FALSE)*C17,2)))","v":1.26},{"$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$101,9,FALSE)*C17,2)))","v":1.9},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":0.63},{"$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$101,9,FALSE)*C17,2)))","v":5.93},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":0.91},15.03]
[7,"Pivot E 125' Lift",{"$f":"$K$3","v":16},"ai",{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$101,9,FALSE)*C18,2)))","v":11.11},{"$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$101,9,FALSE)*C18,2)))","v":44.59},{"$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$101,9,FALSE)*C18,2)))","v":4.68},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":25.82},{"$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$101,9,FALSE)*C18,2)))","v":8.1999999999999993},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":14.17},108.57]
[8,"Spray Herbicide",0.25,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$101,9,FALSE)*C19,2)))","v":0.25},{"$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$101,9,FALSE)*C19,2)))","v":0.08},{"$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$101,9,FALSE)*C19,2)))","v":0.09},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,15,FALSE)*C19,2)))","v":0.16},{"$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$101,9,FALSE)*C19,2)))","v":0.27},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":0.2},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":1.05}]
[9,"Spray Insecticide",0.25,null,{"$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$101,9,FALSE)*C20,2)))","v":0.25},{"$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$101,9,FALSE)*C20,2)))","v":0.08},{"$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$101,9,FALSE)*C20,2)))","v":0.09},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,15,FALSE)*C20,2)))","v":0.16},{"$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$101,9,FALSE)*C20,2)))","v":0.27},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":0.2},1.05]
[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,{"$f":"SUM(E12:E31)","v":43.73},{"$f":"SUM(F12:F31)","v":62.99},23.79,37.929999999999993,52.36,41.96,262.76]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"11-52-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,75,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.27},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":20.25}]
[null,"Twine Large Square",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Other"},null,null,3,1,{"$f":"$C$14","v":4.3999999999999995},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":1.8061674008810571},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":7.95}]
[null,"Load Large Square Bales",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Custom"},null,null,4,1,{"$f":"$C$14","v":4.3999999999999995},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":2.9368575624082229},12.92]
[null,"Twine Small Square",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Other"},null,null,5,1,{"$f":"C16","v":2.1999999999999997},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":2.3333333333333335},5.13]
[null,"Electricity Fixed",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Other"},null,null,7,1,1,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":30},30]
[null,"Velpar 75DF",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,8,0.25,0.66,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":36},5.94]
[null,"Mustang Maxx",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Insecticide"},null,null,9,0.25,3,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":1.40625},1.05]
[null,null,{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":""},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,"Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":"N/A"},{"$f":"IF(B61=0,0,J61)","v":0}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":83.24}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":346}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":251.68},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":6.9211999999999998}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":352.9212}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Pivot (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2700},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":81}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2700},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":36.450000000000003}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":490.37119999999999}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":74.298666666666662}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":44.704727272727276}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"13-Alfalfa","index":19,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":false,"merged":[[6,1,6,11],[34,11,35,11],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,10,10,10],[9,11,10,11],[9,8,9,9],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[47,2,47,4],[36,2,36,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[43,2,43,4],[37,2,37,4],[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source ","Gravity Irrigated, fed by canal"]
[null,"Tillage System",null,null,null,null,"Yield","6.6 ton",null,"acre/inches",22]
[null,"Cropping System ","Large Square Bale",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":6.6},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"ton"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"13-Alfalfa"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":"N/A"},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"13-Alfalfa, Large Square Bale, 6.6 ton Yield, Gravity Irrigated, fed by canal"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 13-Alfalfa, Large Square Bale, 6.6 ton Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Gravity Irrigated, fed by canal, 22 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":1.57},{"$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$101,9,FALSE)*C12,2)))","v":0.87},{"$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$101,9,FALSE)*C12,2)))","v":0.68},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0},{"$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$101,9,FALSE)*C12,2)))","v":2.12},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":0},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":5.24}]
[2,"Swath/Condition Hay",4,null,{"$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$101,9,FALSE)*C13,2)))","v":8},{"$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$101,9,FALSE)*C13,2)))","v":5.73},{"$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$101,9,FALSE)*C13,2)))","v":9.23},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":0},{"$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$101,9,FALSE)*C13,2)))","v":13.33},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":0},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":36.29}]
[3,"Turn Windrows",1,null,{"$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$101,9,FALSE)*C14,2)))","v":1.67},{"$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$101,9,FALSE)*C14,2)))","v":0.5},{"$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$101,9,FALSE)*C14,2)))","v":0.72},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":0.11},{"$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$101,9,FALSE)*C14,2)))","v":2.25},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":0.28999999999999998},5.54]
[4,"Double Windrows",4,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$101,9,FALSE)*C15,2)))","v":4.4000000000000004},{"$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$101,9,FALSE)*C15,2)))","v":1.21},{"$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$101,9,FALSE)*C15,2)))","v":1.73},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":0.22},{"$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$101,9,FALSE)*C15,2)))","v":5.39},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":1.48},14.43]
[5,"Bale Large Square",6.6,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$101,9,FALSE)*C16,2)))","v":9.08},{"$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$101,9,FALSE)*C16,2)))","v":7.31},{"$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$101,9,FALSE)*C16,2)))","v":3.56},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":3.81},{"$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$101,9,FALSE)*C16,2)))","v":11.12},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":36.74},{"$f":"IF(C16>9999,\"\",ROUND(SUM(E16:J16),2))","v":71.62}]
[6,"Load Large Square","Custom",null,{"$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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":""},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":""}]
[7,"Corrugate",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$101,9,FALSE)*C18,2)))","v":3.13},{"$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$101,9,FALSE)*C18,2)))","v":1.79},{"$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$101,9,FALSE)*C18,2)))","v":1.23},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":0.9},{"$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$101,9,FALSE)*C18,2)))","v":3.84},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":5.05},15.94]
[8,"Ditch Irrigation",{"$f":"$K$3","v":22},"ai",{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$101,9,FALSE)*C19,2)))","v":24.44},null,null,null,null,null,{"$f":"SUM(E19:J19)","v":24.44}]
[9,"Spray Herbicide",0.25,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$101,9,FALSE)*C20,2)))","v":0.25},{"$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$101,9,FALSE)*C20,2)))","v":0.08},{"$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$101,9,FALSE)*C20,2)))","v":0.09},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,15,FALSE)*C20,2)))","v":0.16},{"$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$101,9,FALSE)*C20,2)))","v":0.27},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":0.2},1.05]
[10,"Spray Insecticide",0.25,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$101,9,FALSE)*C21,2)))","v":0.25},{"$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$101,9,FALSE)*C21,2)))","v":0.08},{"$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$101,9,FALSE)*C21,2)))","v":0.09},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,15,FALSE)*C21,2)))","v":0.16},{"$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$101,9,FALSE)*C21,2)))","v":0.27},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,21,FALSE)*$C21,2)))","v":0.2},1.05]
[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,{"$f":"SUM(E12:E31)","v":52.79},{"$f":"SUM(F12:F31)","v":17.569999999999997},17.330000000000002,5.36,38.590000000000003,43.960000000000008,175.60000000000002]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"11-52-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,75,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.27},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":20.25}]
[null,"Twine Large Square",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Other"},null,null,5,1,6.6,"ton",{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":1.8061674008810571},11.92]
[null,"Load Large Square Bales",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Custom"},null,null,6,1,{"$f":"$G$4","v":6.6},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":2.9368575624082229},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":19.38}]
[null,"Irrigation District O&M Charge",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Other"},null,null,8,1,1,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":30},30]
[null,"Pursuit ",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,9,0.25,4.5,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":3.75},4.22]
[null,"Crop Oil Concentrate",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Additive"},null,null,9,0.25,1.6,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":1.34375},0.54]
[null,"UAN",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Additive"},null,null,9,0.25,2,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.19375000000000001},0.1]
[null,"Mustang Maxx",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Insecticide"},null,null,10,0.25,3,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":1.40625},1.05]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},{"$f":"IF(B45=0,0,ROUND(G45*H45*J45,2))","v":0}]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,"Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":"N/A"},0]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":87.46}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":263.06}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":180.51},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":4.9640249999999995}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":268.02402499999999}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Gravity (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5795},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":173.85}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5795},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":78.23}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":540.10402499999998}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":81.833943181818185}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":39.955155303030303}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"14-Alfalfa","index":20,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":false,"merged":[[54,2,54,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[52,2,52,4],[53,2,53,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[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],[41,2,41,4],[34,5,35,5],[34,6,35,6],[47,2,47,4],[48,2,48,4],[42,2,42,4],[34,9,35,9],[38,2,38,4],[39,2,39,4],[40,2,40,4],[36,2,36,4],[37,2,37,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4],[34,7,34,8]]}
[]
[null,"Region",null,null,null,"Detail","Roundup Ready®",null,null,"Water Source ","Gravity Irrigated, fed by canal"]
[null,"Tillage System",null,null,null,null,"Yield","6.8 ton",null,"acre/inches",14]
[null,"Cropping System ","Large Square Bale",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":6.8},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"ton"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"14-Alfalfa"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":"N/A"},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"14-Alfalfa, Roundup Ready®, Large Square Bale, 6.8 ton Yield, Gravity Irrigated, fed by canal"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 14-Alfalfa, Roundup Ready®, Large Square Bale, 6.8 ton Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Gravity Irrigated, fed by canal, 14 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":1.57},{"$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$101,9,FALSE)*C12,2)))","v":0.87},{"$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$101,9,FALSE)*C12,2)))","v":0.68},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0},{"$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$101,9,FALSE)*C12,2)))","v":2.12},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":0},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":5.24}]
[2,"Swath/Condition Hay",4,null,{"$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$101,9,FALSE)*C13,2)))","v":8},{"$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$101,9,FALSE)*C13,2)))","v":5.73},{"$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$101,9,FALSE)*C13,2)))","v":9.23},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":0},{"$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$101,9,FALSE)*C13,2)))","v":13.33},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":0},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":36.29}]
[3,"Turn Windrows",1,null,{"$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$101,9,FALSE)*C14,2)))","v":1.67},{"$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$101,9,FALSE)*C14,2)))","v":0.5},{"$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$101,9,FALSE)*C14,2)))","v":0.72},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":0.11},{"$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$101,9,FALSE)*C14,2)))","v":2.25},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":0.28999999999999998},5.54]
[4,"Double Windrows",4,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$101,9,FALSE)*C15,2)))","v":4.4000000000000004},{"$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$101,9,FALSE)*C15,2)))","v":1.21},{"$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$101,9,FALSE)*C15,2)))","v":1.73},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":0.22},{"$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$101,9,FALSE)*C15,2)))","v":5.39},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":1.48},14.43]
[5,"Bale Large Square",6.8,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$101,9,FALSE)*C16,2)))","v":9.35},{"$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$101,9,FALSE)*C16,2)))","v":7.53},{"$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$101,9,FALSE)*C16,2)))","v":3.67},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":3.93},{"$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$101,9,FALSE)*C16,2)))","v":11.46},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":37.85},73.790000000000006]
[6,"Load Large Square","Custom",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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":""},""]
[7,"Corrugate",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$101,9,FALSE)*C18,2)))","v":3.13},{"$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$101,9,FALSE)*C18,2)))","v":1.79},{"$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$101,9,FALSE)*C18,2)))","v":1.23},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":0.9},{"$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$101,9,FALSE)*C18,2)))","v":3.84},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":5.05},15.94]
[8,"Ditch Irrigation",{"$f":"$K$3","v":14},"ai",{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$101,9,FALSE)*C19,2)))","v":15.56},null,null,null,null,null,{"$f":"SUM(E19:J19)","v":15.56}]
[9,"Spray Herbicide",1,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$101,9,FALSE)*C20,2)))","v":1},{"$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$101,9,FALSE)*C20,2)))","v":0.3},{"$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$101,9,FALSE)*C20,2)))","v":0.35},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,15,FALSE)*C20,2)))","v":0.64},{"$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$101,9,FALSE)*C20,2)))","v":1.08},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":0.81},4.18]
[10,"Spray Insecticide",0.25,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$101,9,FALSE)*C21,2)))","v":0.25},{"$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$101,9,FALSE)*C21,2)))","v":0.08},{"$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$101,9,FALSE)*C21,2)))","v":0.09},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,15,FALSE)*C21,2)))","v":0.16},{"$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$101,9,FALSE)*C21,2)))","v":0.27},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,21,FALSE)*$C21,2)))","v":0.2},1.05]
[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,{"$f":"SUM(E12:E31)","v":44.93},{"$f":"SUM(F12:F31)","v":18.009999999999998},17.700000000000003,5.96,39.74,45.680000000000007,172.02000000000004]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"11-52-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,80,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.27},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":21.6}]
[null,"Twine Large Square",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Other"},null,null,5,1,6.8,"ton",{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":1.8061674008810571},12.28]
[null,"Load Large Square Bales",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Custom"},null,null,6,1,6.8,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":2.9368575624082229},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":19.97}]
[null,"Irrigation District O&M Charge",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Other"},null,null,8,1,1,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":30},{"$f":"IF(B40=0,0,ROUND(G40*H40*J40,2))","v":30}]
[null,"Roundup WeatherMax",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,9,1,44,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.2578125},{"$f":"IF(B41=0,0,ROUND(G41*H41*J41,2))","v":11.34}]
[null,"21-0-0-24S   ",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Additive"},null,null,9,1,1.7,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.35},{"$f":"IF(B42=0,0,ROUND(G42*H42*J42,2))","v":0.6}]
[null,"Mustang Maxx",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Insecticide"},null,null,10,0.25,3,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":1.40625},{"$f":"IF(B43=0,0,ROUND(G43*H43*J43,2))","v":1.05}]
[null,null,{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":""},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":""},{"$f":"IF(B44=0,0,ROUND(G44*H44*J44,2))","v":0}]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,null,"Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":"N/A"},0]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":96.839999999999989}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":268.86}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":183.44},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":5.0446}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":273.90460000000002}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Gravity (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5795},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":173.85}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5795},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":78.23}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":545.9846}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":80.291852941176472}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":39.222735294117648}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"15-Corn","index":21,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[6,1,6,11],[34,11,35,11],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,10,10,10],[9,11,10,11],[9,8,9,9],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source ","Dryland"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","90 bu",null,"acre/inches"]
[null,"Cropping System ","Continuous",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":90},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bu"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"15-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":25},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"15-Corn, Conventional Tillage, Continuous, 90 bu Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 15-Corn, Conventional Tillage, Continuous, 90 bu Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$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$101,9,FALSE)*C12,2)))","v":2.1800000000000002},{"$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},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":10.95}]
[2,"Anhydrous Application",1,null,{"$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$101,9,FALSE)*C13,2)))","v":1.83},{"$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$101,9,FALSE)*C13,2)))","v":1.52},{"$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$101,9,FALSE)*C13,2)))","v":0.72},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":0.57999999999999996},{"$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$101,9,FALSE)*C13,2)))","v":2.25},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":3.63},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":10.53}]
[3,"Field Cultivation",1,null,{"$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$101,9,FALSE)*C14,2)))","v":1.56},{"$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},8.25]
[4,"Plant",1,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$101,9,FALSE)*C15,2)))","v":2.4},{"$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$101,9,FALSE)*C15,2)))","v":0.78},{"$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$101,9,FALSE)*C15,2)))","v":0.86},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":2.54},{"$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$101,9,FALSE)*C15,2)))","v":2.7},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":3.53},12.81]
[5,"Spray Herbicide",1,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$101,9,FALSE)*C16,2)))","v":1},{"$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$101,9,FALSE)*C16,2)))","v":0.3},{"$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$101,9,FALSE)*C16,2)))","v":0.35},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":0.64},{"$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$101,9,FALSE)*C16,2)))","v":1.08},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":0.81},4.18]
[6,"Row Crop Cultivation",1,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$101,9,FALSE)*C17,2)))","v":2},{"$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$101,9,FALSE)*C17,2)))","v":0.91},{"$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$101,9,FALSE)*C17,2)))","v":0.78},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":0.44},{"$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$101,9,FALSE)*C17,2)))","v":2.4500000000000002},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":1.52},8.1]
[7,"Row Crop Cultivation",0.25,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$101,9,FALSE)*C18,2)))","v":0.5},{"$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$101,9,FALSE)*C18,2)))","v":0.23},{"$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$101,9,FALSE)*C18,2)))","v":0.2},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":0.11},{"$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$101,9,FALSE)*C18,2)))","v":0.61},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":0.38},2.0299999999999998]
[8,"Spray Herbicide",0.5,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$101,9,FALSE)*C19,2)))","v":0.5},{"$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$101,9,FALSE)*C19,2)))","v":0.15},{"$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$101,9,FALSE)*C19,2)))","v":0.17},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,15,FALSE)*C19,2)))","v":0.32},{"$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$101,9,FALSE)*C19,2)))","v":0.54},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":0.41},2.09]
[9,"Spray Insecticide","Custom",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$101,9,FALSE)*C20,2)))","v":""},{"$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$101,9,FALSE)*C20,2)))","v":""},{"$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$101,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":""},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":""}]
[10,"Combine Dryland Corn",1,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$101,9,FALSE)*C21,2)))","v":3.14},{"$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$101,9,FALSE)*C21,2)))","v":4.3},{"$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$101,9,FALSE)*C21,2)))","v":7.31},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,15,FALSE)*C21,2)))","v":1.53},{"$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$101,9,FALSE)*C21,2)))","v":5.84},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,21,FALSE)*$C21,2)))","v":4.33},26.45]
[11,"Cart",{"$f":"$G$4","v":90},"bu",{"$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$101,9,FALSE)*C22,2)))","v":1.29},{"$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$101,9,FALSE)*C22,2)))","v":0.5},{"$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$101,9,FALSE)*C22,2)))","v":0.5},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,15,FALSE)*C22,2)))","v":0.82},{"$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$101,9,FALSE)*C22,2)))","v":1.58},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,21,FALSE)*$C22,2)))","v":0.49},5.18]
[12,"Truck","Custom",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$101,9,FALSE)*C23,2)))","v":""},{"$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$101,9,FALSE)*C23,2)))","v":""},{"$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$101,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$101,21,FALSE)*$C23,2)))","v":""},""]
[13,"Dry Grain","Custom",null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B24,Operations!$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$101,9,FALSE)*C24,2)))","v":""},{"$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$101,9,FALSE)*C24,2)))","v":""},{"$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$101,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$101,21,FALSE)*$C24,2)))","v":""},""]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B25,Operations!$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,{"$f":"SUM(E12:E31)","v":16.150000000000002},{"$f":"SUM(F12:F31)","v":12.43},11.77,9.5800000000000018,22.89,17.749999999999996,90.57]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"82-0-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,{"$f":"CornFert($G$4,K4)","v":90},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.31},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":27.9}]
[null,"Corn",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,{"$f":"CornSeed(VALUE(LEFT($H$3,FIND(\" \",$H$3))))","v":13.846153846153847},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2.375},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":32.880000000000003}]
[null,"Capture LFR",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Insecticide"},null,null,4,1,6.6,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":2.34375},15.47]
[null,"10-34-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,4,1,6,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":2.4500000000000002},14.7]
[null,"Lumax EZ",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,1,2.7,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":20},54]
[null,"Spray",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Custom"},null,null,8,0.5,1,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":7},3.5]
[null,"Armezon Pro",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,8,0.5,14,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":1.328125},9.3000000000000007]
[null,"NIS",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Additive"},null,null,8,0.5,6,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.1796875},0.54]
[null,"UAN",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,8,0.5,2,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.19375000000000001},0.19]
[null,"Spray",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Custom"},null,null,9,0.3,1,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":7},2.1]
[null,"Brigade 2EC",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Insecticide"},null,null,9,0.1,5.12,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.703125},0.36]
[null,"Mustang Maxx",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Insecticide"},null,null,9,0.2,2,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":1.40625},0.56000000000000005]
[null,"Haul Grain Bushels",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,12,1,{"$f":"$G$4","v":90},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":0.11},9.9]
[null,"Dry 2 Points Removed",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,13,0.1,{"$f":"$G$4","v":90},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.08},0.72]
[null,"Scouting Dryland Corn",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":7},7]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":25},{"$f":"IF(B61=0,0,J61)","v":25}]
[null,null,null,null,null,null,null,null,null,3]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":204.12}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":294.69}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":254.05},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":6.9863749999999998}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":301.67637500000001}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Dryland (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3100},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":93}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3100},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":41.85}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":456.52637500000003}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":5.0725152777777778}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":3.365404166666667}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"16-Corn","index":22,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[6,1,6,11],[34,11,35,11],[36,2,36,4],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[34,9,35,9],[34,5,35,5],[34,6,35,6],[34,7,34,8],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[53,2,53,4],[42,2,42,4],[41,2,41,4],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[65,5,65,6],[54,2,54,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source ","Dryland"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","100 bu",null,"acre/inches"]
[null,"Cropping System ","in Corn/Soybean Rotation, Conventional Seed (Non Bt)",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":100},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bu"},null,"Follows Legume?","Yes"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"16-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":25},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"16-Corn, Conventional Tillage, in Corn/Soybean Rotation, Conventional Seed (Non Bt), 100 bu Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 16-Corn, Conventional Tillage, in Corn/Soybean Rotation, Conventional Seed (Non Bt), 100 bu Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Anhydrous Application",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$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$101,9,FALSE)*C12,2)))","v":1.52},{"$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$101,15,FALSE)*C12,2)))","v":0.57999999999999996},{"$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":3.63},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":10.53}]
[2,"Field Cultivation",1,null,{"$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$101,9,FALSE)*C13,2)))","v":1.47},{"$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$101,9,FALSE)*C13,2)))","v":1.56},{"$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$101,9,FALSE)*C13,2)))","v":0.57999999999999996},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":1.33},{"$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$101,9,FALSE)*C13,2)))","v":1.8},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":1.51},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.25}]
[3,"Plant",1,null,{"$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$101,9,FALSE)*C14,2)))","v":2.4},{"$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$101,9,FALSE)*C14,2)))","v":0.78},{"$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$101,9,FALSE)*C14,2)))","v":0.86},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":2.54},{"$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$101,9,FALSE)*C14,2)))","v":2.7},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":3.53},12.81]
[4,"Spray Herbicide",1,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$101,9,FALSE)*C15,2)))","v":1},{"$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$101,9,FALSE)*C15,2)))","v":0.3},{"$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$101,9,FALSE)*C15,2)))","v":0.35},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":0.64},{"$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$101,9,FALSE)*C15,2)))","v":1.08},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":0.81},4.18]
[5,"Row Crop Cultivation",1,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$101,9,FALSE)*C16,2)))","v":2},{"$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$101,9,FALSE)*C16,2)))","v":0.91},{"$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$101,9,FALSE)*C16,2)))","v":0.78},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":0.44},{"$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$101,9,FALSE)*C16,2)))","v":2.4500000000000002},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":1.52},8.1]
[6,"Row Crop Cultivation",0.25,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$101,9,FALSE)*C17,2)))","v":0.5},{"$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$101,9,FALSE)*C17,2)))","v":0.23},{"$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$101,9,FALSE)*C17,2)))","v":0.2},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":0.11},{"$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$101,9,FALSE)*C17,2)))","v":0.61},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":0.38},2.0299999999999998]
[7,"Spray Herbicide",0.5,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$101,9,FALSE)*C18,2)))","v":0.5},{"$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$101,9,FALSE)*C18,2)))","v":0.15},{"$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$101,9,FALSE)*C18,2)))","v":0.17},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":0.32},{"$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$101,9,FALSE)*C18,2)))","v":0.54},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":0.41},2.09]
[8,"Spray Insecticide","Custom",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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":""},""]
[9,"Combine Dryland Corn",1,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$101,9,FALSE)*C20,2)))","v":3.14},{"$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$101,9,FALSE)*C20,2)))","v":4.3},{"$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$101,9,FALSE)*C20,2)))","v":7.31},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,15,FALSE)*C20,2)))","v":1.53},{"$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$101,9,FALSE)*C20,2)))","v":5.84},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":4.33},26.45]
[10,"Cart",{"$f":"G4","v":100},"bu",{"$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$101,9,FALSE)*C21,2)))","v":1.43},{"$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$101,9,FALSE)*C21,2)))","v":0.56000000000000005},{"$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$101,9,FALSE)*C21,2)))","v":0.56000000000000005},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,15,FALSE)*C21,2)))","v":0.92},{"$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$101,9,FALSE)*C21,2)))","v":1.75},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,21,FALSE)*$C21,2)))","v":0.54},5.76]
[11,"Truck","Custom",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$101,9,FALSE)*C22,2)))","v":""},{"$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$101,9,FALSE)*C22,2)))","v":""},{"$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$101,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,21,FALSE)*$C22,2)))","v":""},""]
[12,"Dry Grain","Custom",null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B23,Operations!$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$101,9,FALSE)*C23,2)))","v":""},{"$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$101,9,FALSE)*C23,2)))","v":""},{"$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$101,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$101,21,FALSE)*$C23,2)))","v":""},""]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B24,Operations!$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,{"$f":"SUM(E12:E31)","v":14.27},{"$f":"SUM(F12:F31)","v":10.31},11.53,8.4100000000000019,19.02,16.66,80.200000000000017]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"82-0-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,{"$f":"CornFert($G$4,K4)","v":55},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.31},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":17.05}]
[null,"Corn",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,{"$f":"CornSeed(VALUE(LEFT($H$3,FIND(\" \",$H$3))))","v":15.384615384615385},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2.375},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":36.54}]
[null,"10-34-0",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,6,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":2.4500000000000002},14.7]
[null,"Lumax EZ",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,1,2.7,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":20},54]
[null,"Spray",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.5,1,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":7},3.5]
[null,"Laudis",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,7,0.5,3,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":4.453125},6.68]
[null,"MSO",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Additive"},null,null,7,0.5,19.2,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.16796875},1.61]
[null,"UAN",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Additive"},null,null,7,0.5,2,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.19375000000000001},0.19]
[null,"Spray",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Custom"},null,null,8,0.3,1,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":7},2.1]
[null,"Brigade 2EC",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Insecticide"},null,null,8,0.1,5.12,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.703125},0.36]
[null,"Mustang Maxx",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Insecticide"},null,null,8,0.2,2,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":1.40625},0.56000000000000005]
[null,"Haul Grain Bushels",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Custom"},null,null,11,1,{"$f":"$G$4","v":100},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.11},11]
[null,"Dry 2 Points Removed",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,12,0.1,{"$f":"$G$4","v":100},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":0.08},0.8]
[null,"Scouting Dryland Corn",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":7},7]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":25},{"$f":"IF(B61=0,0,J61)","v":25}]
[null,null,null,null,null,null,null,null,null,3]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":181.09000000000003}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":261.29000000000008}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":225.61},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":6.204275}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":267.49427500000007}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Dryland (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3100},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":93}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3100},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":41.85}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":422.3442750000001}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":4.2234427500000011}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":2.7366427500000001}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"17-Corn","index":23,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[54,2,54,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4]]}
[]
[null,"Region","Eastern Nebraska",null,null,"Detail",null,null,null,"Water Source ","Dryland"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","150 bu",null,"acre/inches"]
[null,"Cropping System ","Continuous",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":150},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bu"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"17-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":15},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"17-Corn, Eastern Nebraska, Conventional Tillage, Continuous, 150 bu Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 17-Corn, Eastern Nebraska, Conventional Tillage, Continuous, 150 bu Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$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$101,9,FALSE)*C12,2)))","v":2.1800000000000002},{"$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},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":10.95}]
[2,"Anhydrous Application",1,null,{"$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$101,9,FALSE)*C13,2)))","v":1.83},{"$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$101,9,FALSE)*C13,2)))","v":1.52},{"$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$101,9,FALSE)*C13,2)))","v":0.72},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":0.57999999999999996},{"$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$101,9,FALSE)*C13,2)))","v":2.25},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":3.63},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":10.53}]
[3,"Field Cultivation",1,null,{"$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$101,9,FALSE)*C14,2)))","v":1.56},{"$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},8.25]
[4,"Plant",1,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$101,9,FALSE)*C15,2)))","v":2.4},{"$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$101,9,FALSE)*C15,2)))","v":0.78},{"$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$101,9,FALSE)*C15,2)))","v":0.86},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":2.54},{"$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$101,9,FALSE)*C15,2)))","v":2.7},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":3.53},12.81]
[5,"Spray Herbicide",1,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$101,9,FALSE)*C16,2)))","v":1},{"$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$101,9,FALSE)*C16,2)))","v":0.3},{"$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$101,9,FALSE)*C16,2)))","v":0.35},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":0.64},{"$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$101,9,FALSE)*C16,2)))","v":1.08},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":0.81},4.18]
[6,"Spray Herbicide",0.5,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$101,9,FALSE)*C17,2)))","v":0.5},{"$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$101,9,FALSE)*C17,2)))","v":0.15},{"$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$101,9,FALSE)*C17,2)))","v":0.17},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":0.32},{"$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$101,9,FALSE)*C17,2)))","v":0.54},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":0.41},2.09]
[7,"Spray Insecticide","Custom",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$101,9,FALSE)*C18,2)))","v":""},{"$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$101,9,FALSE)*C18,2)))","v":""},{"$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$101,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":""},""]
[8,"Combine Dryland Corn",1,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$101,9,FALSE)*C19,2)))","v":3.14},{"$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$101,9,FALSE)*C19,2)))","v":4.3},{"$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$101,9,FALSE)*C19,2)))","v":7.31},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,15,FALSE)*C19,2)))","v":1.53},{"$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$101,9,FALSE)*C19,2)))","v":5.84},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":4.33},26.45]
[9,"Cart",{"$f":"$G$4","v":150},"bu",{"$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$101,9,FALSE)*C20,2)))","v":2.14},{"$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$101,9,FALSE)*C20,2)))","v":0.84},{"$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$101,9,FALSE)*C20,2)))","v":0.84},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,15,FALSE)*C20,2)))","v":1.37},{"$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$101,9,FALSE)*C20,2)))","v":2.63},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":0.81},8.6300000000000008]
[10,"Truck","Custom",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$101,9,FALSE)*C21,2)))","v":""},{"$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$101,9,FALSE)*C21,2)))","v":""},{"$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$101,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,21,FALSE)*$C21,2)))","v":""},""]
[11,"Dry Grain","Custom",null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B22,Operations!$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$101,9,FALSE)*C22,2)))","v":""},{"$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$101,9,FALSE)*C22,2)))","v":""},{"$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$101,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,21,FALSE)*$C22,2)))","v":""},""]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B23,Operations!$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,{"$f":"SUM(E12:E31)","v":14.500000000000002},{"$f":"SUM(F12:F31)","v":11.629999999999999},11.129999999999999,9.5800000000000018,20.88,16.169999999999998,83.89]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"82-0-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,135,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.31},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":41.85}]
[null,"Corn",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,{"$f":"CornSeed(VALUE(LEFT($H$3,FIND(\" \",$H$3))))","v":23.076923076923077},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2.375},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":54.81}]
[null,"Capture LFR",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Insecticide"},null,null,4,1,6.6,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":2.34375},15.47]
[null,"10-34-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,4,1,6,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":2.4500000000000002},14.7]
[null,"Lumax EZ",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,1,2.7,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":20},54]
[null,"Status",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,0.5,2.5,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":4.3},5.38]
[null,"NIS",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Additive"},null,null,6,0.5,6,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.1796875},0.54]
[null,"UAN",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Additive"},null,null,6,0.5,2,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.19375000000000001},0.19]
[null,"Spray",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.3,1,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":7},2.1]
[null,"Brigade 2EC",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Insecticide"},null,null,7,0.1,5.12,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.703125},0.36]
[null,"Mustang Maxx",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Insecticide"},null,null,7,0.2,2,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":1.40625},0.56000000000000005]
[null,"Haul Grain Bushels",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Custom"},null,null,10,1,{"$f":"$G$4","v":150},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.11},16.5]
[null,"Dry 2 Points Removed",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,11,0.2,{"$f":"$G$4","v":150},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":0.08},2.4]
[null,"Scouting Dryland Corn",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":7},7]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":15},{"$f":"IF(B61=0,0,J61)","v":15}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":230.85999999999999}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":314.75}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":277.7},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":7.6367500000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":322.38675000000001}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Dryland (Eastern)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5675},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":170.25}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5675},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":76.61}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":589.24675000000002}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.9283116666666666}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":2.4129783333333332}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"18-Corn","index":24,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[6,1,6,11],[34,11,35,11],[36,2,36,4],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[34,9,35,9],[34,5,35,5],[34,6,35,6],[34,7,34,8],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[53,2,53,4],[42,2,42,4],[41,2,41,4],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[65,5,65,6],[54,2,54,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4]]}
[]
[null,"Region","Eastern Nebraska",null,null,"Detail",null,null,null,"Water Source ","Dryland"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","160 bu",null,"acre/inches"]
[null,"Cropping System ","in Corn/Soybean Rotation",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":160},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bu"},null,"Follows Legume?","Yes"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"18-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":15},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"18-Corn, Eastern Nebraska, Conventional Tillage, in Corn/Soybean Rotation, 160 bu Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 18-Corn, Eastern Nebraska, Conventional Tillage, in Corn/Soybean Rotation, 160 bu Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Anhydrous Application",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$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$101,9,FALSE)*C12,2)))","v":1.52},{"$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$101,15,FALSE)*C12,2)))","v":0.57999999999999996},{"$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":3.63},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":10.53}]
[2,"Field Cultivation",1,null,{"$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$101,9,FALSE)*C13,2)))","v":1.47},{"$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$101,9,FALSE)*C13,2)))","v":1.56},{"$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$101,9,FALSE)*C13,2)))","v":0.57999999999999996},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":1.33},{"$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$101,9,FALSE)*C13,2)))","v":1.8},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":1.51},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.25}]
[3,"Plant",1,null,{"$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$101,9,FALSE)*C14,2)))","v":2.4},{"$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$101,9,FALSE)*C14,2)))","v":0.78},{"$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$101,9,FALSE)*C14,2)))","v":0.86},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":2.54},{"$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$101,9,FALSE)*C14,2)))","v":2.7},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":3.53},12.81]
[4,"Spray Herbicide",1,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$101,9,FALSE)*C15,2)))","v":1},{"$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$101,9,FALSE)*C15,2)))","v":0.3},{"$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$101,9,FALSE)*C15,2)))","v":0.35},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":0.64},{"$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$101,9,FALSE)*C15,2)))","v":1.08},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":0.81},4.18]
[5,"Spray Herbicide",0.5,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$101,9,FALSE)*C16,2)))","v":0.5},{"$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$101,9,FALSE)*C16,2)))","v":0.15},{"$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$101,9,FALSE)*C16,2)))","v":0.17},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":0.32},{"$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$101,9,FALSE)*C16,2)))","v":0.54},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":0.41},2.09]
[6,"Spray Insecticide","Custom",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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":""},""]
[7,"Combine Dryland Corn",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$101,9,FALSE)*C18,2)))","v":3.14},{"$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$101,9,FALSE)*C18,2)))","v":4.3},{"$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$101,9,FALSE)*C18,2)))","v":7.31},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":1.53},{"$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$101,9,FALSE)*C18,2)))","v":5.84},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":4.33},26.45]
[8,"Cart",{"$f":"$G$4","v":160},null,{"$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$101,9,FALSE)*C19,2)))","v":2.29},{"$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$101,9,FALSE)*C19,2)))","v":0.89},{"$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$101,9,FALSE)*C19,2)))","v":0.9},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,15,FALSE)*C19,2)))","v":1.46},{"$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$101,9,FALSE)*C19,2)))","v":2.8},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":0.86},9.1999999999999993]
[9,"Truck","Custom","bu",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$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$101,9,FALSE)*C20,2)))","v":""},{"$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$101,9,FALSE)*C20,2)))","v":""},{"$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$101,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":""},""]
[10,"Dry Grain","Custom",null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B21,Operations!$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$101,9,FALSE)*C21,2)))","v":""},{"$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$101,9,FALSE)*C21,2)))","v":""},{"$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$101,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,21,FALSE)*$C21,2)))","v":""},""]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B22,Operations!$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,{"$f":"SUM(E12:E31)","v":12.629999999999999},{"$f":"SUM(F12:F31)","v":9.5},10.889999999999999,8.4,17.010000000000002,15.08,73.510000000000005]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"82-0-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,{"$f":"CornFert($G$4,K4)","v":115},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.31},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":35.65}]
[null,"Corn",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,{"$f":"CornSeed(VALUE(LEFT($H$3,FIND(\" \",$H$3))))","v":24.615384615384617},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2.375},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":58.46}]
[null,"10-34-0",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,6,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":2.4500000000000002},14.7]
[null,"Lumax EZ",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,1,2.7,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":20},54]
[null,"Armezon Pro",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,0.5,14,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":1.328125},9.3000000000000007]
[null,"NIS",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Additive"},null,null,5,0.5,6,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.1796875},0.54]
[null,"UAN",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Additive"},null,null,5,0.5,2,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.19375000000000001},0.19]
[null,"Spray",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.3,1,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":7},2.1]
[null,"Brigade 2EC",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.1,5.12,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.703125},0.36]
[null,"Mustang Maxx",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.2,2,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":1.40625},0.56000000000000005]
[null,"Haul Grain Bushels",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,9,1,{"$f":"$G$4","v":160},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.11},17.600000000000001]
[null,"Dry 2 Points Removed",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Custom"},null,null,10,0.2,{"$f":"$G$4","v":160},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.08},2.56]
[null,"Scouting Dryland Corn",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":7},7]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":15},{"$f":"IF(B61=0,0,J61)","v":15}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":218.02}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":291.53000000000003}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":259.44},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":7.1345999999999998}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":298.66460000000001}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Dryland (Eastern)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5675},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":170.25}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5675},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":76.61}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":565.52459999999996}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.5345287499999998}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":2.1449037500000001}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"19-Corn","index":25,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[6,1,6,11],[34,11,35,11],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,10,10,10],[9,11,10,11],[9,8,9,9],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4]]}
[]
[null,"Region",null,null,null,"Detail","Bt, ECB, RW, RR2, & RIB",null,null,"Water Source ","Dryland"]
[null,"Tillage System","No Till",null,null,null,"Yield","125 bu",null,"acre/inches"]
[null,"Cropping System ","Continuous",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":125},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bu"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"19-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":25},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"19-Corn, Bt, ECB, RW, RR2, & RIB, No Till, Continuous, 125 bu Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 19-Corn, Bt, ECB, RW, RR2, & RIB, No Till, Continuous, 125 bu Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",0.5,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":0.5},{"$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$101,9,FALSE)*C12,2)))","v":0.15},{"$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$101,9,FALSE)*C12,2)))","v":0.17},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0.32},{"$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$101,9,FALSE)*C12,2)))","v":0.54},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":0.41},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2.09}]
[2,"Spray Fertilizer and Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B13,Operations!$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$101,15,FALSE)*C13,2)))","v":0.19},{"$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":2.0299999999999998},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":4.95}]
[3,"Plant No-Till",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$101,9,FALSE)*C14,2)))","v":2.4},{"$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$101,9,FALSE)*C14,2)))","v":0.97},{"$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$101,9,FALSE)*C14,2)))","v":0.86},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":4.41},{"$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$101,9,FALSE)*C14,2)))","v":2.7},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":6.13},17.47]
[4,"Spray Herbicide",1,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$101,9,FALSE)*C15,2)))","v":1},{"$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$101,9,FALSE)*C15,2)))","v":0.3},{"$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$101,9,FALSE)*C15,2)))","v":0.35},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":0.64},{"$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$101,9,FALSE)*C15,2)))","v":1.08},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":0.81},4.18]
[5,"Spray Insecticide","Custom",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$101,9,FALSE)*C16,2)))","v":""},{"$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$101,9,FALSE)*C16,2)))","v":""},{"$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$101,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":""},""]
[6,"Combine Dryland Corn",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$101,9,FALSE)*C17,2)))","v":3.14},{"$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$101,9,FALSE)*C17,2)))","v":4.3},{"$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$101,9,FALSE)*C17,2)))","v":7.31},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":1.53},{"$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$101,9,FALSE)*C17,2)))","v":5.84},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":4.33},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":26.45}]
[7,"Cart",{"$f":"$G$4","v":125},"bu",{"$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$101,9,FALSE)*C18,2)))","v":1.79},{"$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$101,9,FALSE)*C18,2)))","v":0.7},{"$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$101,9,FALSE)*C18,2)))","v":0.7},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":1.1399999999999999},{"$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$101,9,FALSE)*C18,2)))","v":2.19},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":0.67},7.19]
[8,"Truck","Custom",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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":""},""]
[9,"Dry Grain","Custom",null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B20,Operations!$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$101,9,FALSE)*C20,2)))","v":""},{"$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$101,9,FALSE)*C20,2)))","v":""},{"$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$101,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":""},""]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B21,Operations!$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,{"$f":"SUM(E12:E31)","v":9.8300000000000018},{"$f":"SUM(F12:F31)","v":6.72},9.7399999999999984,8.23,13.43,14.38,62.33]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":1.88}]
[null,"2,4-D Ester LV4",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2.125},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":1.06}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,0.5,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},0.3]
[null,"32-0-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,115,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.42},48.3]
[null,"Acuron",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,2.5,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":15},37.5]
[null,"Corn Bt, ECB, RW, RR2, & RIB",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,{"$f":"CornSeed(VALUE(LEFT($H$3,FIND(\" \",$H$3))))","v":19.23076923076923},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":3.375},64.900000000000006]
[null,"10-34-0-1Zn",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,6,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":2.5},15]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,1,32,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"21-0-0-24S   ",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,4,1,1.7,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Laudis",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,0.5,3,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":4.453125},6.68]
["*","Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,5,0.3,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":7},2.1]
["*","Brigade 2EC",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Insecticide"},null,null,5,0.1,5.12,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.703125},0.36]
["*","Mustang Maxx",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Insecticide"},null,null,5,0.2,2,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":1.40625},0.56000000000000005]
[null,"Haul Grain Bushels",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,8,1,{"$f":"$G$4","v":125},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.11},13.75]
[null,"Dry 2 Points Removed",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,9,0.1,{"$f":"$G$4","v":125},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":0.08},1]
[null,"Scouting Dryland Corn",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":7},7]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},0]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":25},{"$f":"J61","v":25}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":229.74}]
[null,"*Insecticide for Spider mites and Western Bean Cutworm respectively."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":292.07}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":264.26},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":7.26715}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":299.33715000000001}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Dryland (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3100},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":93}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3100},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":41.85}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":454.18715000000003}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.6334972000000003}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":2.5070172000000004}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"20-Corn","index":26,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[54,2,54,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[2,2,2,4],[1,10,1,11],[3,2,3,4],[34,11,35,11],[36,2,36,4],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7]]}
[]
[null,"Region","Eastern Nebraska",null,null,"Detail","Bt, ECB, RW, RR2, & RIB",null,null,"Water Source ","Dryland"]
[null,"Tillage System","No Till",null,null,null,"Yield","170 bu",null,"acre/inches"]
[null,"Cropping System ","Continuous",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":170},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bu"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"20-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":15},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"20-Corn, Bt, ECB, RW, RR2, & RIB, Eastern Nebraska, No Till, Continuous, 170 bu Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 20-Corn, Bt, ECB, RW, RR2, & RIB, Eastern Nebraska, No Till, Continuous, 170 bu Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",0.5,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":0.5},{"$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$101,9,FALSE)*C12,2)))","v":0.15},{"$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$101,9,FALSE)*C12,2)))","v":0.17},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0.32},{"$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$101,9,FALSE)*C12,2)))","v":0.54},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":0.41},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2.09}]
[2,"Spray Fertilizer and Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B13,Operations!$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$101,15,FALSE)*C13,2)))","v":0.19},{"$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":2.0299999999999998},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":4.95}]
[3,"Plant No-Till",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$101,9,FALSE)*C14,2)))","v":2.4},{"$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$101,9,FALSE)*C14,2)))","v":0.97},{"$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$101,9,FALSE)*C14,2)))","v":0.86},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":4.41},{"$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$101,9,FALSE)*C14,2)))","v":2.7},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":6.13},17.47]
[4,"Spray Herbicide",1,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$101,9,FALSE)*C15,2)))","v":1},{"$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$101,9,FALSE)*C15,2)))","v":0.3},{"$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$101,9,FALSE)*C15,2)))","v":0.35},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":0.64},{"$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$101,9,FALSE)*C15,2)))","v":1.08},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":0.81},4.18]
[5,"Spray Insecticide","Custom",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$101,9,FALSE)*C16,2)))","v":""},{"$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$101,9,FALSE)*C16,2)))","v":""},{"$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$101,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":""},""]
[6,"Combine Dryland Corn",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$101,9,FALSE)*C17,2)))","v":3.14},{"$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$101,9,FALSE)*C17,2)))","v":4.3},{"$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$101,9,FALSE)*C17,2)))","v":7.31},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":1.53},{"$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$101,9,FALSE)*C17,2)))","v":5.84},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":4.33},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":26.45}]
[7,"Cart",{"$f":"$G$4","v":170},"bu",{"$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$101,9,FALSE)*C18,2)))","v":2.4300000000000002},{"$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$101,9,FALSE)*C18,2)))","v":0.95},{"$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$101,9,FALSE)*C18,2)))","v":0.95},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":1.56},{"$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$101,9,FALSE)*C18,2)))","v":2.98},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":0.92},9.7899999999999991]
[8,"Truck","Custom",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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":""},""]
[9,"Dry Grain","Custom",null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B20,Operations!$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$101,9,FALSE)*C20,2)))","v":""},{"$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$101,9,FALSE)*C20,2)))","v":""},{"$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$101,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":""},""]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B21,Operations!$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,{"$f":"SUM(E12:E31)","v":10.47},{"$f":"SUM(F12:F31)","v":6.97},9.9899999999999984,8.65,14.22,14.63,64.930000000000007]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":1.88}]
[null,"2,4-D Ester LV4",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2.125},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":1.06}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,0.5,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},0.3]
[null,"32-0-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,160,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.42},67.2]
[null,"Acuron",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,2.5,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":15},37.5]
[null,"Corn Bt, ECB, RW, RR2, & RIB",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,{"$f":"CornSeed(VALUE(LEFT($H$3,FIND(\" \",$H$3))))","v":26.153846153846153},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":3.375},88.27]
[null,"10-34-0-1Zn",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,6,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":2.5},{"$f":"IF(B43=0,0,ROUND(G43*H43*J43,2))","v":15}]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,1,32,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"21-0-0-24S   ",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,4,1,1.7,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Status",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,0.5,2.5,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":4.3},5.38]
["*","Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,5,0.3,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":7},2.1]
["*","Brigade 2EC",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Insecticide"},null,null,5,0.1,5.12,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.703125},0.36]
["*","Mustang Maxx",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Insecticide"},null,null,5,0.2,2,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":1.40625},0.56000000000000005]
[null,"Haul Grain Bushels",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,8,1,{"$f":"$G$4","v":170},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.11},18.7]
[null,"Dry 2 Points Removed",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,9,0.2,{"$f":"$G$4","v":170},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":0.08},2.72]
[null,"Scouting Dryland Corn",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":7},7]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$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($B54,Table2[],7,FALSE))","v":""},{"$f":"IF(B54=0,0,ROUND(G54*H54*J54,2))","v":0}]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":15},{"$f":"IF(B61=0,0,J61)","v":15}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":267.38}]
[null,"*Insecticide for Spider mites and Western Bean Cutworm respectively."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":332.31}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":303.45999999999998},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":8.3451500000000003}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":340.65514999999999}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Dryland (Eastern)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5675},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":170.25}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5675},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":76.61}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":607.51515000000006}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.5736185294117653}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":2.2847949999999999}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"21-Corn","index":27,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[6,1,6,11],[34,11,35,11],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,10,10,10],[9,11,10,11],[9,8,9,9],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4]]}
[]
[null,"Region",null,null,null,"Detail","SmartStax RIB Complete",null,null,"Water Source ","Dryland"]
[null,"Tillage System","No Till",null,null,null,"Yield","130 bu",null,"acre/inches"]
[null,"Cropping System ","Continuous",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":130},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bu"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"21-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":25},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"21-Corn, SmartStax RIB Complete, No Till, Continuous, 130 bu Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 21-Corn, SmartStax RIB Complete, No Till, Continuous, 130 bu Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",0.5,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":0.5},{"$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$101,9,FALSE)*C12,2)))","v":0.15},{"$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$101,9,FALSE)*C12,2)))","v":0.17},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0.32},{"$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$101,9,FALSE)*C12,2)))","v":0.54},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":0.41},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2.09}]
[2,"Spray Fertilizer and Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B13,Operations!$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$101,15,FALSE)*C13,2)))","v":0.19},{"$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":2.0299999999999998},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":4.95}]
[3,"Plant No-Till",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$101,9,FALSE)*C14,2)))","v":2.4},{"$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$101,9,FALSE)*C14,2)))","v":0.97},{"$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$101,9,FALSE)*C14,2)))","v":0.86},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":4.41},{"$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$101,9,FALSE)*C14,2)))","v":2.7},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":6.13},17.47]
[4,"Spray Herbicide",1,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$101,9,FALSE)*C15,2)))","v":1},{"$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$101,9,FALSE)*C15,2)))","v":0.3},{"$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$101,9,FALSE)*C15,2)))","v":0.35},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":0.64},{"$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$101,9,FALSE)*C15,2)))","v":1.08},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":0.81},4.18]
[5,"Spray Insecticide","Custom",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$101,9,FALSE)*C16,2)))","v":""},{"$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$101,9,FALSE)*C16,2)))","v":""},{"$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$101,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":""},""]
[6,"Combine Dryland Corn",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$101,9,FALSE)*C17,2)))","v":3.14},{"$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$101,9,FALSE)*C17,2)))","v":4.3},{"$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$101,9,FALSE)*C17,2)))","v":7.31},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":1.53},{"$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$101,9,FALSE)*C17,2)))","v":5.84},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":4.33},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":26.45}]
[7,"Cart",{"$f":"$G$4","v":130},"bu",{"$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$101,9,FALSE)*C18,2)))","v":1.86},{"$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$101,9,FALSE)*C18,2)))","v":0.73},{"$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$101,9,FALSE)*C18,2)))","v":0.73},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":1.19},{"$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$101,9,FALSE)*C18,2)))","v":2.2799999999999998},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":0.7},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":7.49}]
[8,"Truck","Custom",null,{"$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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":""},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":""}]
[9,"Dry Grain","Custom",null,{"$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$101,9,FALSE)*C20,2)))","v":""},{"$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$101,9,FALSE)*C20,2)))","v":""},{"$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$101,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":""},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":""}]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B21,Operations!$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,{"$f":"SUM(E12:E31)","v":9.9},{"$f":"SUM(F12:F31)","v":6.75},9.77,8.2799999999999994,13.52,14.41,62.63]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":1.88}]
[null,"2,4-D Ester LV4",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2.125},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":1.06}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,0.5,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},0.3]
[null,"32-0-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,120,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.42},50.4]
[null,"Acuron",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,2.5,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":15},37.5]
[null,"Corn SmartStax RIB Complete ",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,{"$f":"CornSeed(VALUE(LEFT($H$3,FIND(\" \",$H$3))))","v":20},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":3.75},75]
[null,"10-34-0",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,6,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":2.4500000000000002},14.7]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,1,32,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"21-0-0-24S   ",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,4,1,1.7,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Armezon Pro",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,0.5,14,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":1.328125},9.3000000000000007]
[null,"Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,5,0.1,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":7},0.7]
[null,"Brigade 2EC",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Insecticide"},null,null,5,0.1,5.12,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.703125},0.36]
[null,"Haul Grain Bushels",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,8,1,{"$f":"$G$4","v":130},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":0.11},14.3]
[null,"Dry 2 Points Removed",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,9,0.1,{"$f":"$G$4","v":130},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.08},1.04]
[null,"Scouting Dryland Corn",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":7},7]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":25},{"$f":"IF(B61=0,0,J61)","v":25}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":242.89}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":305.52}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":277.58999999999997},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":7.6337249999999992}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":313.15372500000001}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Dryland (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3100},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":93}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3100},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":41.85}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":468.00372500000003}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.6000286538461541}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":2.5159517307692312}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"22-Corn","index":28,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[54,2,54,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4]]}
[]
[null,"Region","Eastern Nebraska",null,null,"Detail","SmartStax RIB Complete",null,null,"Water Source ","Dryland"]
[null,"Tillage System","No Till",null,null,null,"Yield","175 bu",null,"acre/inches"]
[null,"Cropping System ","Continuous",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":175},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bu"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"22-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":15},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"22-Corn, SmartStax RIB Complete, Eastern Nebraska, No Till, Continuous, 175 bu Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 22-Corn, SmartStax RIB Complete, Eastern Nebraska, No Till, Continuous, 175 bu Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",0.5,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":0.5},{"$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$101,9,FALSE)*C12,2)))","v":0.15},{"$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$101,9,FALSE)*C12,2)))","v":0.17},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0.32},{"$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$101,9,FALSE)*C12,2)))","v":0.54},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":0.41},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2.09}]
[2,"Spray Fertilizer and Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B13,Operations!$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$101,15,FALSE)*C13,2)))","v":0.19},{"$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":2.0299999999999998},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":4.95}]
[3,"Plant No-Till",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$101,9,FALSE)*C14,2)))","v":2.4},{"$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$101,9,FALSE)*C14,2)))","v":0.97},{"$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$101,9,FALSE)*C14,2)))","v":0.86},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":4.41},{"$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$101,9,FALSE)*C14,2)))","v":2.7},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":6.13},17.47]
[4,"Spray Herbicide",1,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$101,9,FALSE)*C15,2)))","v":1},{"$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$101,9,FALSE)*C15,2)))","v":0.3},{"$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$101,9,FALSE)*C15,2)))","v":0.35},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":0.64},{"$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$101,9,FALSE)*C15,2)))","v":1.08},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":0.81},4.18]
[5,"Spray Insecticide","Custom",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$101,9,FALSE)*C16,2)))","v":""},{"$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$101,9,FALSE)*C16,2)))","v":""},{"$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$101,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":""},""]
[6,"Combine Dryland Corn",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$101,9,FALSE)*C17,2)))","v":3.14},{"$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$101,9,FALSE)*C17,2)))","v":4.3},{"$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$101,9,FALSE)*C17,2)))","v":7.31},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":1.53},{"$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$101,9,FALSE)*C17,2)))","v":5.84},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":4.33},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":26.45}]
[7,"Cart",{"$f":"$G$4","v":175},"bu",{"$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$101,9,FALSE)*C18,2)))","v":2.5},{"$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$101,9,FALSE)*C18,2)))","v":0.98},{"$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$101,9,FALSE)*C18,2)))","v":0.98},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":1.6},{"$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$101,9,FALSE)*C18,2)))","v":3.06},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":0.94},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":10.06}]
[8,"Truck","Custom",null,{"$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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":""},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":""}]
[9,"Dry Grain","Custom",null,{"$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$101,9,FALSE)*C20,2)))","v":""},{"$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$101,9,FALSE)*C20,2)))","v":""},{"$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$101,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":""},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":""}]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B21,Operations!$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,{"$f":"SUM(E12:E31)","v":10.540000000000001},{"$f":"SUM(F12:F31)","v":7},10.02,8.69,14.3,14.65,65.2]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":1.88}]
[null,"2,4-D Ester LV4",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2.125},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":1.06}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,0.5,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},0.3]
[null,"32-0-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,{"$f":"CornFert($G$4,K4)","v":175},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.42},73.5]
[null,"Acuron",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,2.5,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":15},37.5]
[null,"Corn SmartStax RIB Complete ",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,{"$f":"CornSeed(VALUE(LEFT($H$3,FIND(\" \",$H$3))))","v":26.923076923076923},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":3.75},100.96]
[null,"10-34-0",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,6,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":2.4500000000000002},14.7]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,1,32,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"21-0-0-24S   ",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,4,1,1.7,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Laudis",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,0.5,3,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":4.453125},6.68]
[null,"Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,5,0.1,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":7},0.7]
[null,"Brigade 2EC",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Insecticide"},null,null,5,0.1,5.12,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.703125},0.36]
[null,"Haul Grain Bushels",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,8,1,{"$f":"$G$4","v":175},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":0.11},19.25]
[null,"Dry 2 Points Removed",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,9,0.2,{"$f":"$G$4","v":175},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.08},2.8]
[null,"Scouting Dryland Corn",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":7},7]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":15},{"$f":"IF(B61=0,0,J61)","v":15}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":286.04000000000002}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":351.24}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":322.29000000000002},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":8.8629750000000005}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":360.10297500000001}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Dryland (Eastern)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5675},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":170.25}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5675},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":76.61}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":626.96297500000003}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.5826455714285714}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":2.3300741428571432}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"23-Corn","index":29,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[6,1,6,11],[34,11,35,11],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,10,10,10],[9,11,10,11],[9,8,9,9],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4]]}
[]
[null,"Region",null,null,null,"Detail","Bt, ECB, & RIB",null,null,"Water Source ","Dryland"]
[null,"Tillage System","No Till",null,null,null,"Yield","135 bu",null,"acre/inches"]
[null,"Cropping System ","after Beans",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":135},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bu"},null,"Follows Legume?","Yes"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"23-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":25},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"23-Corn, Bt, ECB, & RIB, No Till, after Beans, 135 bu Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 23-Corn, Bt, ECB, & RIB, No Till, after Beans, 135 bu Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",0.5,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":0.5},{"$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$101,9,FALSE)*C12,2)))","v":0.15},{"$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$101,9,FALSE)*C12,2)))","v":0.17},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0.32},{"$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$101,9,FALSE)*C12,2)))","v":0.54},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":0.41},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2.09}]
[2,"Spray Fertilizer",1,null,{"$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$101,15,FALSE)*C13,2)))","v":0.19},{"$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":2.0299999999999998},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":4.95}]
[3,"Plant No-Till",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$101,9,FALSE)*C14,2)))","v":2.4},{"$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$101,9,FALSE)*C14,2)))","v":0.97},{"$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$101,9,FALSE)*C14,2)))","v":0.86},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":4.41},{"$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$101,9,FALSE)*C14,2)))","v":2.7},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":6.13},17.47]
[4,"Spray Herbicide",1,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$101,9,FALSE)*C15,2)))","v":1},{"$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$101,9,FALSE)*C15,2)))","v":0.3},{"$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$101,9,FALSE)*C15,2)))","v":0.35},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":0.64},{"$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$101,9,FALSE)*C15,2)))","v":1.08},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":0.81},4.18]
[5,"Spray Herbicide",0.5,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$101,9,FALSE)*C16,2)))","v":0.5},{"$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$101,9,FALSE)*C16,2)))","v":0.15},{"$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$101,9,FALSE)*C16,2)))","v":0.17},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":0.32},{"$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$101,9,FALSE)*C16,2)))","v":0.54},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":0.41},2.09]
[6,"Spray Insecticide","Custom",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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":""},""]
[7,"Combine Dryland Corn",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$101,9,FALSE)*C18,2)))","v":3.14},{"$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$101,9,FALSE)*C18,2)))","v":4.3},{"$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$101,9,FALSE)*C18,2)))","v":7.31},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":1.53},{"$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$101,9,FALSE)*C18,2)))","v":5.84},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":4.33},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":26.45}]
[8,"Cart",{"$f":"$G$4","v":135},"bu",{"$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$101,9,FALSE)*C19,2)))","v":1.93},{"$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$101,9,FALSE)*C19,2)))","v":0.75},{"$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$101,9,FALSE)*C19,2)))","v":0.76},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,15,FALSE)*C19,2)))","v":1.24},{"$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$101,9,FALSE)*C19,2)))","v":2.36},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":0.73},7.77]
[9,"Truck","Custom",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$101,9,FALSE)*C20,2)))","v":""},{"$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$101,9,FALSE)*C20,2)))","v":""},{"$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$101,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":""},""]
[10,"Dry Grain","Custom",null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B21,Operations!$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$101,9,FALSE)*C21,2)))","v":""},{"$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$101,9,FALSE)*C21,2)))","v":""},{"$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$101,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,21,FALSE)*$C21,2)))","v":""},""]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B22,Operations!$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,{"$f":"SUM(E12:E31)","v":10.47},{"$f":"SUM(F12:F31)","v":6.92},9.9699999999999989,8.65,14.14,14.850000000000001,65]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":1.88}]
[null,"2,4-D Ester LV4",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2.125},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":1.06}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,0.5,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},0.3]
[null,"32-0-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,{"$f":"CornFert(G4,K4)","v":90},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.42},37.799999999999997]
[null,"Corn Bt, ECB, & RIB",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,{"$f":"CornSeed(VALUE(LEFT($H$3,FIND(\" \",$H$3))))","v":20.76923076923077},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":2.75},57.12]
[null,"10-34-0",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,6,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":2.4500000000000002},14.7]
[null,"Acuron",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,1,2.5,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":15},37.5]
[null,"Crop Oil Concentrate",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Additive"},null,null,4,1,1.6,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":1.34375},2.15]
[null,"21-0-0-24S   ",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,4,1,2.5,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.35},0.88]
[null,"Status",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,0.5,2.5,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":4.3},5.38]
[null,"Atrazine 90 DF",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,0.5,0.5,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":3},0.75]
[null,"Crop Oil Concentrate",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Additive"},null,null,5,0.5,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":1.34375},{"$f":"IF(B48=0,0,ROUND(G48*H48*J48,2))","v":0.67}]
[null,"UAN",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Additive"},null,null,5,0.5,3,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":0.19375000000000001},0.28999999999999998]
["*","Spray",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.3,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":7},2.1]
["*","Brigade 2EC",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.1,5.12,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":0.703125},0.36]
["*","Mustang Maxx",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.2,2,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":1.40625},0.56000000000000005]
[null,"Haul Grain Bushels",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Custom"},null,null,9,1,{"$f":"$G$4","v":135},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":0.11},14.85]
[null,"Dry 2 Points Removed",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Custom"},null,null,10,0.1,{"$f":"$G$4","v":135},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":0.08},{"$f":"IF(B54=0,0,ROUND(G54*H54*J54,2))","v":1.08}]
[null,"Scouting Dryland Corn",{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":7},7]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":25},{"$f":"IF(B61=0,0,J61)","v":25}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":211.43}]
[null,"*Insecticide for Spider mites and Western Bean Cutworm respectively."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":276.43}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":247.44},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":6.8045999999999998}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":283.2346}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Dryland (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3100},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":93}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3100},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":41.85}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":438.08460000000002}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.2450711111111112}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":2.1932933333333335}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"24-Corn","index":30,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[54,2,54,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4]]}
[]
[null,"Region","Eastern Nebraska",null,null,"Detail","Bt, ECB, & RIB",null,null,"Water Source ","Dryland"]
[null,"Tillage System","No Till",null,null,null,"Yield","185 bu",null,"acre/inches"]
[null,"Cropping System ","after Beans",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":185},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bu"},null,"Follows Legume?","Yes"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"24-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":15},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"24-Corn, Bt, ECB, & RIB, Eastern Nebraska, No Till, after Beans, 185 bu Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 24-Corn, Bt, ECB, & RIB, Eastern Nebraska, No Till, after Beans, 185 bu Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":1},{"$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$101,9,FALSE)*C12,2)))","v":0.3},{"$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$101,9,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0.64},{"$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$101,9,FALSE)*C12,2)))","v":1.08},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":0.81},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.18}]
[2,"Spray Fertilizer",1,null,{"$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$101,15,FALSE)*C13,2)))","v":0.19},{"$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":2.0299999999999998},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":4.95}]
[3,"Plant No-Till",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$101,9,FALSE)*C14,2)))","v":2.4},{"$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$101,9,FALSE)*C14,2)))","v":0.97},{"$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$101,9,FALSE)*C14,2)))","v":0.86},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":4.41},{"$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$101,9,FALSE)*C14,2)))","v":2.7},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":6.13},17.47]
[4,"Spray Herbicide",1,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$101,9,FALSE)*C15,2)))","v":1},{"$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$101,9,FALSE)*C15,2)))","v":0.3},{"$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$101,9,FALSE)*C15,2)))","v":0.35},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":0.64},{"$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$101,9,FALSE)*C15,2)))","v":1.08},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":0.81},4.18]
[5,"Spray Herbicide",0.5,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$101,9,FALSE)*C16,2)))","v":0.5},{"$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$101,9,FALSE)*C16,2)))","v":0.15},{"$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$101,9,FALSE)*C16,2)))","v":0.17},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":0.32},{"$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$101,9,FALSE)*C16,2)))","v":0.54},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":0.41},2.09]
[6,"Spray Insecticide","Custom",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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":""},""]
[7,"Combine Dryland Corn",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$101,9,FALSE)*C18,2)))","v":3.14},{"$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$101,9,FALSE)*C18,2)))","v":4.3},{"$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$101,9,FALSE)*C18,2)))","v":7.31},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":1.53},{"$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$101,9,FALSE)*C18,2)))","v":5.84},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":4.33},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":26.45}]
[8,"Cart",{"$f":"$G$4","v":185},"bu",{"$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$101,9,FALSE)*C19,2)))","v":2.64},{"$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$101,9,FALSE)*C19,2)))","v":1.03},{"$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$101,9,FALSE)*C19,2)))","v":1.04},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,15,FALSE)*C19,2)))","v":1.69},{"$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$101,9,FALSE)*C19,2)))","v":3.24},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":1},10.64]
[9,"Truck","Custom",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$101,9,FALSE)*C20,2)))","v":""},{"$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$101,9,FALSE)*C20,2)))","v":""},{"$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$101,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":""},""]
[10,"Dry Grain","Custom",null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B21,Operations!$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$101,9,FALSE)*C21,2)))","v":""},{"$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$101,9,FALSE)*C21,2)))","v":""},{"$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$101,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,21,FALSE)*$C21,2)))","v":""},""]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B22,Operations!$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,{"$f":"SUM(E12:E31)","v":11.680000000000001},{"$f":"SUM(F12:F31)","v":7.3500000000000005},10.43,9.42,15.56,15.52,69.959999999999994]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":1.88}]
[null,"2,4-D Ester LV4",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2.125},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":1.06}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,0.5,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},0.3]
[null,"32-0-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,{"$f":"CornFert(G4,K4)","v":140},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.42},58.8]
[null,"Corn Bt, ECB, & RIB",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,{"$f":"CornSeed(VALUE(LEFT($H$3,FIND(\" \",$H$3))))","v":28.46153846153846},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":2.75},78.27]
[null,"10-34-0",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,6,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":2.4500000000000002},14.7]
[null,"Acuron",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,1,2.5,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":15},37.5]
[null,"Crop Oil Concentrate",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Additive"},null,null,4,1,1.6,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":1.34375},2.15]
[null,"21-0-0-24S   ",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,4,1,2.5,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.35},0.88]
[null,"Armezon Pro",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,0.5,14,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":1.328125},9.3000000000000007]
[null,"Atrazine 90 DF",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,0.5,0.5,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":3},0.75]
[null,"Crop Oil Concentrate",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Additive"},null,null,5,0.5,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":1.34375},0.67]
[null,"UAN",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Additive"},null,null,5,0.5,3,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":0.19375000000000001},0.28999999999999998]
["*","Spray",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.3,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":7},2.1]
["*","Brigade 2EC",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.1,5.12,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":0.703125},0.36]
["*","Mustang Maxx",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.2,2,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":1.40625},0.56000000000000005]
[null,"Haul Grain Bushels",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Custom"},null,null,9,1,{"$f":"$G$4","v":185},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":0.11},20.350000000000001]
[null,"Dry 2 Points Removed",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Custom"},null,null,10,0.2,{"$f":"$G$4","v":185},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":0.08},{"$f":"IF(B54=0,0,ROUND(G54*H54*J54,2))","v":2.96}]
[null,"Scouting Dryland Corn",{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":7},7]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":15},{"$f":"IF(B61=0,0,J61)","v":15}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":254.88}]
[null,"*Insecticide for Spider mites and Western Bean Cutworm respectively."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":324.83999999999997}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":293.76},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":8.0784000000000002}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":332.91839999999996}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Dryland (Eastern)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5675},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":170.25}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5675},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":76.61}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":599.77840000000003}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.2420454054054058}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":2.0456670270270272}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"25-Corn","index":31,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[6,1,6,11],[34,11,35,11],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,10,10,10],[9,11,10,11],[9,8,9,9],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4]]}
[]
[null,"Region",null,null,null,"Detail","ECB, RR2, & RIB",null,null,"Water Source ","Dryland"]
[null,"Tillage System","Ecofallow",null,null,null,"Yield","125 bu",null,"acre/inches"]
[null,"Cropping System ","Follows Wheat, Two Crops in Three Years",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":125},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bu"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"25-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":25},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"25-Corn, ECB, RR2, & RIB, Ecofallow, Follows Wheat, Two Crops in Three Years, 125 bu Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 25-Corn, ECB, RR2, & RIB, Ecofallow, Follows Wheat, Two Crops in Three Years, 125 bu Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray (Prior Year Stubble)",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":1},{"$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$101,9,FALSE)*C12,2)))","v":0.3},{"$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$101,9,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0.64},{"$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$101,9,FALSE)*C12,2)))","v":1.08},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":0.81},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.18}]
[2,"Spray (Prior Year Stubble)",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B13,Operations!$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$101,15,FALSE)*C13,2)))","v":0.64},{"$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":0.81},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":4.18}]
[3,"Spray Fertilizer and Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$101,9,FALSE)*C14,2)))","v":1},{"$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$101,9,FALSE)*C14,2)))","v":0.3},{"$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$101,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":0.19},{"$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$101,9,FALSE)*C14,2)))","v":1.08},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":2.0299999999999998},4.95]
[4,"Plant No-Till",1,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$101,9,FALSE)*C15,2)))","v":2.4},{"$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$101,9,FALSE)*C15,2)))","v":0.97},{"$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$101,9,FALSE)*C15,2)))","v":0.86},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":4.41},{"$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$101,9,FALSE)*C15,2)))","v":2.7},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":6.13},17.47]
[5,"Spray Herbicide",1,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$101,9,FALSE)*C16,2)))","v":1},{"$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$101,9,FALSE)*C16,2)))","v":0.3},{"$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$101,9,FALSE)*C16,2)))","v":0.35},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":0.64},{"$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$101,9,FALSE)*C16,2)))","v":1.08},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":0.81},4.18]
[6,"Spray Insecticide","Custom",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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":""},""]
[7,"Combine Dryland Corn",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$101,9,FALSE)*C18,2)))","v":3.14},{"$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$101,9,FALSE)*C18,2)))","v":4.3},{"$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$101,9,FALSE)*C18,2)))","v":7.31},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":1.53},{"$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$101,9,FALSE)*C18,2)))","v":5.84},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":4.33},26.45]
[8,"Cart",{"$f":"$G$4","v":125},"bu",{"$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$101,9,FALSE)*C19,2)))","v":1.79},{"$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$101,9,FALSE)*C19,2)))","v":0.7},{"$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$101,9,FALSE)*C19,2)))","v":0.7},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,15,FALSE)*C19,2)))","v":1.1399999999999999},{"$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$101,9,FALSE)*C19,2)))","v":2.19},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":0.67},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":7.19}]
[9,"Truck","Custom",null,{"$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$101,9,FALSE)*C20,2)))","v":""},{"$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$101,9,FALSE)*C20,2)))","v":""},{"$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$101,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":""},""]
[10,"Dry Grain","Custom",null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B21,Operations!$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$101,9,FALSE)*C21,2)))","v":""},{"$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$101,9,FALSE)*C21,2)))","v":""},{"$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$101,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,21,FALSE)*$C21,2)))","v":""},""]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B22,Operations!$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,{"$f":"SUM(E12:E31)","v":11.330000000000002},{"$f":"SUM(F12:F31)","v":7.17},10.27,9.19,15.049999999999999,15.59,68.599999999999994]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":3.75}]
[null,"21-0-0-24S   ",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Additive"},null,null,1,1,1.7,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.35},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":0.6}]
[null,"Rugged",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,1,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":8.25},8.25]
[null,"AAtrex 4L",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,1.5,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":4.5},6.75]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,32,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"21-0-0-24S   ",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Additive"},null,null,2,1,1.7,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.35},0.6]
[null,"32-0-0",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,{"$f":"CornFert($G$4,$K$4)","v":125},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.42},52.5]
[null,"AAtrex 4L",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,0.5,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":4.5},2.25]
[null,"Balance Flexx",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,4,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":3.7},14.8]
[null,"10-34-0",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Fertilizer"},null,null,4,1,6,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":2.4500000000000002},14.7]
[null,"Corn Bt, ECB, RR2, & RIB",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,{"$f":"CornSeed(VALUE(LEFT($H$3,FIND(\" \",$H$3))))","v":19.23076923076923},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":3},57.69]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,1,32,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"21-0-0-24S   ",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Additive"},null,null,5,1,1.7,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Laudis",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,0.5,3,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":4.453125},6.68]
["*","Spray",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.3,1,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":7},2.1]
["*","Brigade 2EC",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.1,5.12,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":0.703125},0.36]
["*","Mustang Maxx",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.2,2,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":1.40625},0.56000000000000005]
[null,"Haul Grain Bushels",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Custom"},null,null,9,1,{"$f":"$G$4","v":125},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":0.11},13.75]
[null,"Dry 2 Points Removed",{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":"Custom"},null,null,10,0.1,{"$f":"$G$4","v":125},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":0.08},1]
[null,"Scouting Dryland Corn",{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":7},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":7}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":25},{"$f":"IF(B61=0,0,J61)","v":25}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":226.44}]
[null,"*Insecticide for Spider mites and Western Bean Cutworm respectively."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":295.03999999999996}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":264.39999999999998},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":7.2709999999999981}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":302.31099999999998}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Dryland (Southwest)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":1585},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":47.55}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":1585},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":21.4}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":391.26099999999997}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.1300879999999998}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":2.3445679999999998}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"26-Corn","index":32,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[9,11,10,11],[34,11,35,11],[65,5,65,6],[69,2,69,4],[69,6,69,7],[52,2,52,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[9,10,10,10],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,8,9,9],[34,7,34,8],[34,6,35,6],[34,5,35,5],[34,9,35,9],[70,6,70,7],[45,2,45,4],[43,2,43,4],[44,2,44,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12]]}
[]
[null,"Region",null,null,null,"Detail","Bt, ECB, RW, & RIB",null,null,"Water Source ","Gravity Irrigated, fed by a well"]
[null,"Tillage System","Ridge Till",null,null,null,"Yield","240 bu",null,"acre/inches",18]
[null,"Cropping System ","Continuous",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":240},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bu"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"26-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":8},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"26-Corn, Bt, ECB, RW, & RIB, Ridge Till, Continuous, 240 bu Yield, Gravity Irrigated, fed by a well"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 26-Corn, Bt, ECB, RW, & RIB, Ridge Till, Continuous, 240 bu Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Gravity Irrigated, fed by a well, 1,000 GPM 10 PSI, 18 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",0.5,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":0.5},{"$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$101,9,FALSE)*C12,2)))","v":0.15},{"$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$101,9,FALSE)*C12,2)))","v":0.17},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0.32},{"$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$101,9,FALSE)*C12,2)))","v":0.54},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":0.41},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2.09}]
[2,"Anhydrous Application",1,null,{"$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$101,9,FALSE)*C13,2)))","v":1.83},{"$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$101,9,FALSE)*C13,2)))","v":1.52},{"$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$101,9,FALSE)*C13,2)))","v":0.72},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":0.57999999999999996},{"$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$101,9,FALSE)*C13,2)))","v":2.25},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":3.63},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":10.53}]
[3,"Ridge Plant and Band Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$101,9,FALSE)*C14,2)))","v":2.4},{"$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$101,9,FALSE)*C14,2)))","v":0.98},{"$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$101,9,FALSE)*C14,2)))","v":0.86},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":6.89},{"$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$101,9,FALSE)*C14,2)))","v":2.7},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":4.2699999999999996},18.100000000000001]
[4,"Ridge Cultivation",1,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$101,9,FALSE)*C15,2)))","v":2},{"$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$101,9,FALSE)*C15,2)))","v":1.53},{"$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$101,9,FALSE)*C15,2)))","v":0.86},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":0.89},{"$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$101,9,FALSE)*C15,2)))","v":2.7},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":1.01},8.99]
[5,"Ridge Cultivate/Ditch",1,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$101,9,FALSE)*C16,2)))","v":1.83},{"$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$101,9,FALSE)*C16,2)))","v":1.27},{"$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$101,9,FALSE)*C16,2)))","v":0.72},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":0.37},{"$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$101,9,FALSE)*C16,2)))","v":2.25},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":1.52},7.96]
[6,"Spray Herbicide","Custom",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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":""},""]
[7,"Spray","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B18,Operations!$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$101,9,FALSE)*C18,2)))","v":""},{"$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$101,9,FALSE)*C18,2)))","v":""},{"$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$101,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":""},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":""}]
[8,"Pipe D 125' Lift",{"$f":"$K$3","v":18},"ai",{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$101,9,FALSE)*C19,2)))","v":33.33},{"$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$101,9,FALSE)*C19,2)))","v":69.41},{"$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$101,9,FALSE)*C19,2)))","v":4.9400000000000004},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,15,FALSE)*C19,2)))","v":3.42},{"$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$101,9,FALSE)*C19,2)))","v":8.14},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":5.56},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":124.8}]
[9,"Combine Irr Corn",1,null,{"$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$101,9,FALSE)*C20,2)))","v":3.14},{"$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$101,9,FALSE)*C20,2)))","v":4.3},{"$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$101,9,FALSE)*C20,2)))","v":7.31},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,15,FALSE)*C20,2)))","v":1.53},{"$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$101,9,FALSE)*C20,2)))","v":5.84},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":4.33},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":26.45}]
[10,"Cart",{"$f":"$G$4","v":240},"bu",{"$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$101,9,FALSE)*C21,2)))","v":3.43},{"$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$101,9,FALSE)*C21,2)))","v":1.34},{"$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$101,9,FALSE)*C21,2)))","v":1.35},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,15,FALSE)*C21,2)))","v":2.2000000000000002},{"$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$101,9,FALSE)*C21,2)))","v":4.2},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,21,FALSE)*$C21,2)))","v":1.29},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":13.81}]
[11,"Truck","Custom",null,{"$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$101,9,FALSE)*C22,2)))","v":""},{"$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$101,9,FALSE)*C22,2)))","v":""},{"$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$101,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,21,FALSE)*$C22,2)))","v":""},""]
[12,"Dry Grain","Custom",null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B23,Operations!$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$101,9,FALSE)*C23,2)))","v":""},{"$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$101,9,FALSE)*C23,2)))","v":""},{"$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$101,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$101,21,FALSE)*$C23,2)))","v":""},""]
[13,"Chop Stalks",1,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$101,9,FALSE)*C24,2)))","v":1.78},{"$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$101,9,FALSE)*C24,2)))","v":1.33},{"$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$101,9,FALSE)*C24,2)))","v":0.7},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$101,15,FALSE)*C24,2)))","v":0.35},{"$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$101,9,FALSE)*C24,2)))","v":2.19},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$101,21,FALSE)*$C24,2)))","v":1.59},7.94]
[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,{"$f":"SUM(E12:E31)","v":50.24},{"$f":"SUM(F12:F31)","v":81.83},17.63,16.55,30.810000000000002,23.609999999999996,220.67]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"2,4-D Ester LV4",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,1,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":2.125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":1.06}]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,32,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":1.88}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,0.5,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},0.3]
[null,"82-0-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,{"$f":"CornFert($G$4,$K$4)","v":240},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.31},74.400000000000006]
[null,"Corn Bt, ECB, RW, & RIB",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,{"$f":"CornSeed(VALUE(LEFT($H$3,FIND(\" \",$H$3))))","v":36.92307692307692},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":3.125},115.38]
[null,"10-34-0",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,6,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":2.4500000000000002},14.7]
[null,"Bicep II Magnum",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,0.4,1.8,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":11.25},8.1]
[null,"Spray",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.5,1,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":7},{"$f":"IF(B44=0,0,ROUND(G44*H44*J44,2))","v":3.5}]
[null,"Laudis",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,0.5,3,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":4.453125},{"$f":"IF(B45=0,0,ROUND(G45*H45*J45,2))","v":6.68}]
[null,"Atrazine 90 DF",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,0.5,0.5,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":3},0.75]
[null,"Crop Oil Concentrate",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Additive"},null,null,6,0.5,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":1.34375},0.67]
[null,"UAN",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Additive"},null,null,6,0.5,3,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.19375000000000001},0.28999999999999998]
["*","Spray",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.3,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":7},2.1]
["*","Brigade 2EC",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.1,5.12,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.703125},0.36]
["*","Mustang Maxx",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.1,2,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":1.40625},0.28000000000000003]
[null,"Spray",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.1,1,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":7},0.7]
[null,"Headline AMP",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Fungicide"},null,null,7,0.1,10,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":2.578125},2.58]
[null,"Haul Grain Bushels",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Custom"},null,null,11,1,{"$f":"$G$4","v":240},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":0.11},26.4]
[null,"Dry 2 Points Removed",{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":"Custom"},null,null,12,0.2,{"$f":"$G$4","v":240},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":0.08},3.84]
[null,"Scouting Irrigated Corn",{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":9},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":9}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":8},{"$f":"IF(B61=0,0,J61)","v":8}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":280.96999999999991}]
[null,"*Insecticide for Spider mites and Western Bean Cutworm respectively."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":501.63999999999987}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":447.22},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":12.298550000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":513.93854999999985}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Gravity (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5795},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":173.85}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5795},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":78.23}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":786.01854999999989}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.2750772916666664}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":2.2406189583333336}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"27-Corn","index":33,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[54,2,54,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4]]}
[]
[null,"Region",null,null,null,"Detail","Bt, ECB, & RIB",null,null,"Water Source ","Gravity Irrigated, fed by a well"]
[null,"Tillage System","Ridge Till",null,null,null,"Yield","250 bu",null,"acre/inches",18]
[null,"Cropping System ","after Beans",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":250},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bu"},null,"Follows Legume?","Yes"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"27-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":8},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"27-Corn, Bt, ECB, & RIB, Ridge Till, after Beans, 250 bu Yield, Gravity Irrigated, fed by a well"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 27-Corn, Bt, ECB, & RIB, Ridge Till, after Beans, 250 bu Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Gravity Irrigated, fed by a well, 1,000 GPM 10 PSI, 18 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",0.5,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":0.5},{"$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$101,9,FALSE)*C12,2)))","v":0.15},{"$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$101,9,FALSE)*C12,2)))","v":0.17},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0.32},{"$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$101,9,FALSE)*C12,2)))","v":0.54},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":0.41},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2.09}]
[2,"Anhydrous Application",1,null,{"$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$101,9,FALSE)*C13,2)))","v":1.83},{"$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$101,9,FALSE)*C13,2)))","v":1.52},{"$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$101,9,FALSE)*C13,2)))","v":0.72},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":0.57999999999999996},{"$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$101,9,FALSE)*C13,2)))","v":2.25},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":3.63},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":10.53}]
[3,"Ridge Plant and Band Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$101,9,FALSE)*C14,2)))","v":2.4},{"$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$101,9,FALSE)*C14,2)))","v":0.98},{"$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$101,9,FALSE)*C14,2)))","v":0.86},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":6.89},{"$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$101,9,FALSE)*C14,2)))","v":2.7},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":4.2699999999999996},18.100000000000001]
[4,"Ridge Cultivation",1,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$101,9,FALSE)*C15,2)))","v":2},{"$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$101,9,FALSE)*C15,2)))","v":1.53},{"$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$101,9,FALSE)*C15,2)))","v":0.86},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":0.89},{"$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$101,9,FALSE)*C15,2)))","v":2.7},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":1.01},8.99]
[5,"Ridge Cultivate/Ditch",1,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$101,9,FALSE)*C16,2)))","v":1.83},{"$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$101,9,FALSE)*C16,2)))","v":1.27},{"$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$101,9,FALSE)*C16,2)))","v":0.72},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":0.37},{"$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$101,9,FALSE)*C16,2)))","v":2.25},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":1.52},7.96]
[6,"Spray Herbicide","Custom",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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":""},""]
[7,"Spray","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B18,Operations!$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$101,9,FALSE)*C18,2)))","v":""},{"$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$101,9,FALSE)*C18,2)))","v":""},{"$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$101,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":""},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":""}]
[8,"Pipe D 125' Lift",{"$f":"$K$3","v":18},"ai",{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$101,9,FALSE)*C19,2)))","v":33.33},{"$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$101,9,FALSE)*C19,2)))","v":69.41},{"$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$101,9,FALSE)*C19,2)))","v":4.9400000000000004},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,15,FALSE)*C19,2)))","v":3.42},{"$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$101,9,FALSE)*C19,2)))","v":8.14},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":5.56},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":124.8}]
[9,"Combine Irr Corn",1,null,{"$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$101,9,FALSE)*C20,2)))","v":3.14},{"$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$101,9,FALSE)*C20,2)))","v":4.3},{"$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$101,9,FALSE)*C20,2)))","v":7.31},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,15,FALSE)*C20,2)))","v":1.53},{"$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$101,9,FALSE)*C20,2)))","v":5.84},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":4.33},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":26.45}]
[10,"Cart",{"$f":"$G$4","v":250},"bu",{"$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$101,9,FALSE)*C21,2)))","v":3.57},{"$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$101,9,FALSE)*C21,2)))","v":1.39},{"$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$101,9,FALSE)*C21,2)))","v":1.4},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,15,FALSE)*C21,2)))","v":2.29},{"$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$101,9,FALSE)*C21,2)))","v":4.38},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,21,FALSE)*$C21,2)))","v":1.35},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":14.38}]
[11,"Truck","Custom",null,{"$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$101,9,FALSE)*C22,2)))","v":""},{"$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$101,9,FALSE)*C22,2)))","v":""},{"$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$101,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,21,FALSE)*$C22,2)))","v":""},""]
[12,"Dry Grain","Custom",null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B23,Operations!$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$101,9,FALSE)*C23,2)))","v":""},{"$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$101,9,FALSE)*C23,2)))","v":""},{"$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$101,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$101,21,FALSE)*$C23,2)))","v":""},""]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B24,Operations!$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,{"$f":"SUM(E12:E31)","v":48.6},{"$f":"SUM(F12:F31)","v":80.55},16.979999999999997,16.29,28.8,22.08,213.29999999999998]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"2,4-D Ester LV4",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,1,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":2.125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":1.06}]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,32,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":1.88}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,0.5,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},0.3]
[null,"82-0-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,{"$f":"CornFert($G$4,$K$4)","v":205},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.31},63.55]
[null,"Corn Bt, ECB, & RIB",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,{"$f":"CornSeed(VALUE(LEFT($H$3,FIND(\" \",$H$3))))","v":38.46153846153846},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":2.75},105.77]
[null,"10-34-0",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,6,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":2.4500000000000002},14.7]
[null,"Bicep II Magnum",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,0.4,1.8,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":11.25},8.1]
[null,"Spray",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.5,1,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":7},{"$f":"IF(B44=0,0,ROUND(G44*H44*J44,2))","v":3.5}]
[null,"Laudis",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,0.5,3,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":4.453125},{"$f":"IF(B45=0,0,ROUND(G45*H45*J45,2))","v":6.68}]
[null,"Atrazine 90 DF",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,0.5,0.5,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":3},0.75]
[null,"Crop Oil Concentrate",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Additive"},null,null,6,0.5,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":1.34375},0.67]
[null,"UAN",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Additive"},null,null,6,0.5,3,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.19375000000000001},0.28999999999999998]
["*","Spray",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.3,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":7},2.1]
["*","Brigade 2EC",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.1,5.12,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.703125},0.36]
["*","Mustang Maxx",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.1,2,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":1.40625},0.28000000000000003]
[null,"Spray",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.1,1,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":7},0.7]
[null,"Headline AMP",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Fungicide"},null,null,7,0.1,10,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":2.578125},2.58]
[null,"Haul Grain Bushels",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Custom"},null,null,11,1,{"$f":"$G$4","v":250},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":0.11},27.5]
[null,"Dry 2 Points Removed",{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":"Custom"},null,null,12,0.2,{"$f":"$G$4","v":250},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":0.08},4]
[null,"Scouting Irrigated Corn",{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":9},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":9}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":8},{"$f":"IF(B61=0,0,J61)","v":8}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":261.77}]
[null,"*Insecticide for Spider mites and Western Bean Cutworm respectively."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":475.06999999999994}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":424.19},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":11.665225}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":486.73522499999996}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Gravity (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5795},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":173.85}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5795},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":78.23}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":758.81522499999994}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.0352608999999999}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":2.0563409000000004}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"28-Corn","index":34,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[6,1,6,11],[43,2,43,4],[44,2,44,4],[45,2,45,4],[34,11,35,11],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,10,10,10],[9,11,10,11],[9,8,9,9],[34,9,35,9],[34,7,34,8],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[55,2,55,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[56,2,56,4],[57,2,57,4],[58,2,58,4],[51,2,51,4],[59,2,59,4],[46,2,46,4],[34,5,35,5],[34,6,35,6],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[41,2,41,4],[42,2,42,4],[40,2,40,4],[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4]]}
[]
[null,"Region",null,null,null,"Detail","SmartStax RIB Complete",null,null,"Water Source ","Gravity Irrigated, fed by a well"]
[null,"Tillage System","Ridge Till",null,null,null,"Yield","245 bu",null,"acre/inches",18]
[null,"Cropping System ","Continuous",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":245},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bu"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"28-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":8},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"28-Corn, SmartStax RIB Complete, Ridge Till, Continuous, 245 bu Yield, Gravity Irrigated, fed by a well"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 28-Corn, SmartStax RIB Complete, Ridge Till, Continuous, 245 bu Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Gravity Irrigated, fed by a well, 1,000 GPM 10 PSI, 18 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",0.5,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":0.5},{"$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$101,9,FALSE)*C12,2)))","v":0.15},{"$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$101,9,FALSE)*C12,2)))","v":0.17},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0.32},{"$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$101,9,FALSE)*C12,2)))","v":0.54},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":0.41},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2.09}]
[2,"Anhydrous Application",1,null,{"$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$101,9,FALSE)*C13,2)))","v":1.83},{"$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$101,9,FALSE)*C13,2)))","v":1.52},{"$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$101,9,FALSE)*C13,2)))","v":0.72},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":0.57999999999999996},{"$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$101,9,FALSE)*C13,2)))","v":2.25},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":3.63},10.53]
[3,"Ridge Plant and Band Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$101,9,FALSE)*C14,2)))","v":2.4},{"$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$101,9,FALSE)*C14,2)))","v":0.98},{"$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$101,9,FALSE)*C14,2)))","v":0.86},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":6.89},{"$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$101,9,FALSE)*C14,2)))","v":2.7},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":4.2699999999999996},18.100000000000001]
[4,"Ridge Cultivation",1,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$101,9,FALSE)*C15,2)))","v":2},{"$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$101,9,FALSE)*C15,2)))","v":1.53},{"$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$101,9,FALSE)*C15,2)))","v":0.86},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":0.89},{"$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$101,9,FALSE)*C15,2)))","v":2.7},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":1.01},8.99]
[5,"Ridge Cultivate/Ditch",1,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$101,9,FALSE)*C16,2)))","v":1.83},{"$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$101,9,FALSE)*C16,2)))","v":1.27},{"$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$101,9,FALSE)*C16,2)))","v":0.72},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":0.37},{"$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$101,9,FALSE)*C16,2)))","v":2.25},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":1.52},7.96]
[6,"Spray Herbicide",1,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$101,9,FALSE)*C17,2)))","v":1},{"$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$101,9,FALSE)*C17,2)))","v":0.3},{"$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$101,9,FALSE)*C17,2)))","v":0.35},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":0.64},{"$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$101,9,FALSE)*C17,2)))","v":1.08},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":0.81},4.18]
[7,"Spray Insecticide","Custom",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$101,9,FALSE)*C18,2)))","v":""},{"$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$101,9,FALSE)*C18,2)))","v":""},{"$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$101,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":""},""]
[8,"Spray","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B19,Operations!$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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":""},""]
[9,"Pipe D 125' Lift",{"$f":"$K$3","v":18},"ai",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$101,9,FALSE)*C20,2)))","v":33.33},{"$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$101,9,FALSE)*C20,2)))","v":69.41},{"$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$101,9,FALSE)*C20,2)))","v":4.9400000000000004},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,15,FALSE)*C20,2)))","v":3.42},{"$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$101,9,FALSE)*C20,2)))","v":8.14},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":5.56},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":124.8}]
[10,"Combine Irr Corn",1,null,{"$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$101,9,FALSE)*C21,2)))","v":3.14},{"$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$101,9,FALSE)*C21,2)))","v":4.3},{"$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$101,9,FALSE)*C21,2)))","v":7.31},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,15,FALSE)*C21,2)))","v":1.53},{"$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$101,9,FALSE)*C21,2)))","v":5.84},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,21,FALSE)*$C21,2)))","v":4.33},26.45]
[11,"Cart",{"$f":"$G$4","v":245},"bu",{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$101,9,FALSE)*C22,2)))","v":3.5},{"$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$101,9,FALSE)*C22,2)))","v":1.37},{"$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$101,9,FALSE)*C22,2)))","v":1.37},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,15,FALSE)*C22,2)))","v":2.2400000000000002},{"$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$101,9,FALSE)*C22,2)))","v":4.29},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,21,FALSE)*$C22,2)))","v":1.32},14.09]
[12,"Truck","Custom",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$101,9,FALSE)*C23,2)))","v":""},{"$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$101,9,FALSE)*C23,2)))","v":""},{"$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$101,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$101,21,FALSE)*$C23,2)))","v":""},""]
[13,"Dry Grain","Custom",null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B24,Operations!$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$101,9,FALSE)*C24,2)))","v":""},{"$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$101,9,FALSE)*C24,2)))","v":""},{"$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$101,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$101,21,FALSE)*$C24,2)))","v":""},""]
[14,"Chop Stalks",1,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$101,9,FALSE)*C25,2)))","v":1.78},{"$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$101,9,FALSE)*C25,2)))","v":1.33},{"$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$101,9,FALSE)*C25,2)))","v":0.7},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$101,15,FALSE)*C25,2)))","v":0.35},{"$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$101,9,FALSE)*C25,2)))","v":2.19},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$101,21,FALSE)*$C25,2)))","v":1.59},7.94]
[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":""},{"$f":"IF(C26>9999,\"\",ROUND(SUM(E26:J26),2))","v":0}]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B27,Operations!$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,{"$f":"SUM(E12:E31)","v":51.31},82.16,18,17.23,31.980000000000004,24.45,225.13]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"2,4-D Ester LV4",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,1,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":2.125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":1.06}]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,32,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":1.88}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,0.5,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},0.3]
[null,"82-0-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,{"$f":"CornFert($G$4,$K$4)","v":245},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.31},75.95]
[null,"Corn SmartStax RIB Complete ",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,{"$f":"CornSeed(VALUE(LEFT($H$3,FIND(\" \",$H$3))))","v":37.692307692307693},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":3.75},{"$f":"IF(B41=0,0,ROUND(G41*H41*J41,2))","v":141.35}]
[null,"10-34-0",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,6,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":2.4500000000000002},14.7]
[null,"Bicep II Magnum",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,0.4,1.8,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":11.25},8.1]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,32,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"21-0-0-24S   ",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,6,1,1.7,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Status",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,2.5,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":4.3},10.75]
[null,"Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.1,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":7},0.7]
[null,"Brigade 2EC",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Insecticide"},null,null,7,0.1,5.12,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.703125},0.36]
[null,"Spray",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,8,0.1,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":7},0.7]
[null,"Headline AMP",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Fungicide"},null,null,8,0.1,10,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":2.578125},2.58]
[null,"Haul Grain Bushels",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,12,1,{"$f":"$G$4","v":245},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":0.11},26.95]
[null,"Dry 2 Points Removed",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Custom"},null,null,13,0.2,{"$f":"$G$4","v":245},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":0.08},{"$f":"IF(B52=0,0,ROUND(G52*H52*J52,2))","v":3.92}]
[null,"Scouting Irrigated Corn",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":9},{"$f":"IF(B53=0,0,ROUND(G53*H53*J53,2))","v":9}]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":8},{"$f":"IF(B61=0,0,J61)","v":8}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":310.64999999999992}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":535.78}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":479.35},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":13.182125000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":548.96212500000001}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Gravity (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5795},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":173.85}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5795},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":78.23}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":821.04212500000006}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.3511923469387757}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":2.329641326530612}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"29-Corn","index":35,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[54,2,54,4],[43,2,43,4],[44,2,44,4],[46,2,46,4],[47,2,47,4],[45,2,45,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4]]}
[]
[null,"Region","Panhandle",null,null,"Detail","SmartStax RIB Complete",null,null,"Water Source ","Gravity Irrigated, fed by canal"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","190 bu",null,"acre/inches",15]
[null,"Cropping System ","Continuous",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":190},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bu"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"29-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":14},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"29-Corn, SmartStax RIB Complete, Panhandle, Conventional Tillage, Continuous, 190 bu Yield, Gravity Irrigated, fed by canal"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 29-Corn, SmartStax RIB Complete, Panhandle, Conventional Tillage, Continuous, 190 bu Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Gravity Irrigated, fed by canal, 15 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$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$101,9,FALSE)*C12,2)))","v":2.1800000000000002},{"$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},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":10.95}]
[2,"Field Cultivation",1,null,{"$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$101,9,FALSE)*C13,2)))","v":1.47},{"$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$101,9,FALSE)*C13,2)))","v":1.56},{"$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$101,9,FALSE)*C13,2)))","v":0.57999999999999996},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":1.33},{"$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$101,9,FALSE)*C13,2)))","v":1.8},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":1.51},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.25}]
[3,"Spray Fertilizer and Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$101,9,FALSE)*C14,2)))","v":1},{"$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$101,9,FALSE)*C14,2)))","v":0.3},{"$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$101,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":0.19},{"$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$101,9,FALSE)*C14,2)))","v":1.08},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":2.0299999999999998},4.95]
[4,"Plant",1,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$101,9,FALSE)*C15,2)))","v":2.4},{"$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$101,9,FALSE)*C15,2)))","v":0.78},{"$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$101,9,FALSE)*C15,2)))","v":0.86},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":2.54},{"$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$101,9,FALSE)*C15,2)))","v":2.7},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":3.53},12.81]
[5,"Spread Fertilizer",1,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$101,9,FALSE)*C16,2)))","v":1.57},{"$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$101,9,FALSE)*C16,2)))","v":0.87},{"$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$101,9,FALSE)*C16,2)))","v":0.68},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$101,9,FALSE)*C16,2)))","v":2.12},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":0},5.24]
[6,"Row Crop Cultivation",1,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$101,9,FALSE)*C17,2)))","v":2},{"$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$101,9,FALSE)*C17,2)))","v":0.91},{"$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$101,9,FALSE)*C17,2)))","v":0.78},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":0.44},{"$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$101,9,FALSE)*C17,2)))","v":2.4500000000000002},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":1.52},8.1]
[7,"Ridge Cultivate/Ditch",1,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$101,9,FALSE)*C18,2)))","v":1.83},{"$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$101,9,FALSE)*C18,2)))","v":1.27},{"$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$101,9,FALSE)*C18,2)))","v":0.72},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":0.37},{"$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$101,9,FALSE)*C18,2)))","v":2.25},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":1.52},7.96]
[8,"Spray Insecticide","Custom",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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":""},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":""}]
[9,"Spray","Custom",null,{"$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$101,9,FALSE)*C20,2)))","v":""},{"$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$101,9,FALSE)*C20,2)))","v":""},{"$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$101,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":""},""]
[10,"Ditch Irrigation",{"$f":"$K$3","v":15},"ai",{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$101,9,FALSE)*C21,2)))","v":16.670000000000002},{"$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$101,15,FALSE)*C21,2)))","v":0},{"$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},16.670000000000002]
[11,"Combine Irr Corn",1,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$101,9,FALSE)*C22,2)))","v":3.14},{"$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$101,9,FALSE)*C22,2)))","v":4.3},{"$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$101,9,FALSE)*C22,2)))","v":7.31},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,15,FALSE)*C22,2)))","v":1.53},{"$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$101,9,FALSE)*C22,2)))","v":5.84},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,21,FALSE)*$C22,2)))","v":4.33},26.45]
[12,"Cart",{"$f":"$G$4","v":190},"bu",{"$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$101,9,FALSE)*C23,2)))","v":2.71},{"$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$101,9,FALSE)*C23,2)))","v":1.06},{"$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$101,9,FALSE)*C23,2)))","v":1.07},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$101,15,FALSE)*C23,2)))","v":1.74},{"$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$101,9,FALSE)*C23,2)))","v":3.33},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$101,21,FALSE)*$C23,2)))","v":1.02},10.93]
[13,"Truck","Custom",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$101,9,FALSE)*C24,2)))","v":""},{"$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$101,9,FALSE)*C24,2)))","v":""},{"$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$101,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$101,21,FALSE)*$C24,2)))","v":""},""]
[14,"Dry Grain","Custom",null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B25,Operations!$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$101,9,FALSE)*C25,2)))","v":""},{"$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$101,9,FALSE)*C25,2)))","v":""},{"$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$101,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$101,21,FALSE)*$C25,2)))","v":""},""]
[15,"Chop Stalks",1,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$101,9,FALSE)*C26,2)))","v":1.78},{"$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$101,9,FALSE)*C26,2)))","v":1.33},{"$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$101,9,FALSE)*C26,2)))","v":0.7},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$101,15,FALSE)*C26,2)))","v":0.35},{"$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$101,9,FALSE)*C26,2)))","v":2.19},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$101,21,FALSE)*$C26,2)))","v":1.59},7.94]
[16,null,null,null,null,{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations!$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,{"$f":"SUM(E12:E31)","v":36.590000000000003},{"$f":"SUM(F12:F31)","v":14.560000000000002},13.349999999999998,9.76,27.8,18.189999999999998,120.25]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"32-0-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,140,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.42},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":58.8}]
[null,"Balance Flexx",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,4,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":3.7},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":14.8}]
[null,"Bicep II Magnum",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,2.1,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":11.25},23.63]
[null,"10-34-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,4,1,8,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":2.4500000000000002},19.600000000000001]
[null,"Corn SmartStax RIB Complete ",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,{"$f":"CornSeed(VALUE(LEFT($H$3,FIND(\" \",$H$3))))","v":29.23076923076923},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":3.75},109.62]
[null,"32-0-0",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Fertilizer"},null,null,5,1,40,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.42},16.8]
[null,"Spray",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Custom"},null,null,8,0.1,1,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":7},0.7]
[null,"Brigade 2EC",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Insecticide"},null,null,8,0.1,5.12,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.703125},0.36]
[null,"Spray",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Custom"},null,null,9,0.1,1,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":7},0.7]
[null,"Headline AMP",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Fungicide"},null,null,9,0.1,10,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":2.578125},{"$f":"IF(B46=0,0,ROUND(G46*H46*J46,2))","v":2.58}]
[null,"Haul Grain Bushels",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,13,1,{"$f":"$G$4","v":190},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.11},20.9]
[null,"Dry 2 Points Removed",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Custom"},null,null,14,0.1,{"$f":"$G$4","v":190},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.08},1.52]
[null,"Irrigation District O&M Charge",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Other"},null,null,10,1,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":30},30]
[null,"Scouting Irrigated Corn",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":9},9]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":14},{"$f":"IF(B61=0,0,J61)","v":14}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":323.01}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":443.26}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":397.27},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":10.924925}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":454.18492499999996}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Gravity (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2340},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":70.2}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2340},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":31.59}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":575.97492499999998}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.0314469736842105}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":2.3146574999999996}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"30-Corn","index":36,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[6,1,6,11],[34,11,35,11],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,10,10,10],[9,11,10,11],[9,8,9,9],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4]]}
[]
[null,"Region",null,null,null,"Detail","Bt, ECB, RW, & RIB",null,null,"Water Source ","Pivot Irrigated Diesel"]
[null,"Tillage System","No Till",null,null,null,"Yield","240 bu",null,"acre/inches",9]
[null,"Cropping System ","Continuous",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":240},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bu"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"30-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":8},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"30-Corn, Bt, ECB, RW, & RIB, No Till, Continuous, 240 bu Yield, Pivot Irrigated Diesel"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 30-Corn, Bt, ECB, RW, & RIB, No Till, Continuous, 240 bu Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Diesel, 800 GPM 35 PSI, 9 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",0.5,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":0.5},{"$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$101,9,FALSE)*C12,2)))","v":0.15},{"$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$101,9,FALSE)*C12,2)))","v":0.17},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0.32},{"$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$101,9,FALSE)*C12,2)))","v":0.54},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":0.41},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2.09}]
[2,"Spray Herbicide",1,null,{"$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$101,15,FALSE)*C13,2)))","v":0.64},{"$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":0.81},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":4.18}]
[3,"Plant No-Till",1,null,{"$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$101,9,FALSE)*C14,2)))","v":2.4},{"$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$101,9,FALSE)*C14,2)))","v":0.97},{"$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$101,9,FALSE)*C14,2)))","v":0.86},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":4.41},{"$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$101,9,FALSE)*C14,2)))","v":2.7},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":6.13},17.47]
[4,"Pivot D 125' Lift w/fertigation",{"$f":"$K$3","v":9},"ai",{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$101,9,FALSE)*C15,2)))","v":8.33},{"$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$101,9,FALSE)*C15,2)))","v":47.82},{"$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$101,9,FALSE)*C15,2)))","v":3.09},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":15.56},{"$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$101,9,FALSE)*C15,2)))","v":4.13},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":8.5399999999999991},87.47]
[5,"Spray Herbicide",0.5,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$101,9,FALSE)*C16,2)))","v":0.5},{"$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$101,9,FALSE)*C16,2)))","v":0.15},{"$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$101,9,FALSE)*C16,2)))","v":0.17},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":0.32},{"$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$101,9,FALSE)*C16,2)))","v":0.54},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":0.41},2.09]
[6,"Spray Insecticide","Custom",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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":""},""]
[7,"Spray","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B18,Operations!$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$101,9,FALSE)*C18,2)))","v":""},{"$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$101,9,FALSE)*C18,2)))","v":""},{"$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$101,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":""},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":""}]
[8,"Combine Irr Corn",1,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$101,9,FALSE)*C19,2)))","v":3.14},{"$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$101,9,FALSE)*C19,2)))","v":4.3},{"$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$101,9,FALSE)*C19,2)))","v":7.31},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,15,FALSE)*C19,2)))","v":1.53},{"$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$101,9,FALSE)*C19,2)))","v":5.84},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":4.33},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":26.45}]
[9,"Cart",{"$f":"$G$4","v":240},"bu",{"$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$101,9,FALSE)*C20,2)))","v":3.43},{"$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$101,9,FALSE)*C20,2)))","v":1.34},{"$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$101,9,FALSE)*C20,2)))","v":1.35},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,15,FALSE)*C20,2)))","v":2.2000000000000002},{"$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$101,9,FALSE)*C20,2)))","v":4.2},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":1.29},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":13.81}]
[10,"Truck","Custom",null,{"$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$101,9,FALSE)*C21,2)))","v":""},{"$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$101,9,FALSE)*C21,2)))","v":""},{"$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$101,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,21,FALSE)*$C21,2)))","v":""},""]
[11,"Dry Grain","Custom",null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B22,Operations!$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$101,9,FALSE)*C22,2)))","v":""},{"$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$101,9,FALSE)*C22,2)))","v":""},{"$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$101,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,21,FALSE)*$C22,2)))","v":""},""]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B23,Operations!$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,{"$f":"SUM(E12:E31)","v":19.3},{"$f":"SUM(F12:F31)","v":55.03},13.299999999999999,24.98,19.029999999999998,21.919999999999995,153.56]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"2,4-D Ester LV4",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,1,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":2.125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":1.06}]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,32,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":1.88}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,0.5,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},0.3]
[null,"Lumax EZ",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,2.7,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":20},54]
[null,"Atrazine 4L",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,1,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":3.25},3.25]
[null,"Corn Bt, ECB, RW, & RIB",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,{"$f":"CornSeed(VALUE(LEFT($H$3,FIND(\" \",$H$3))))","v":36.92307692307692},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":3.125},115.38]
[null,"10-34-0",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,6,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":2.4500000000000002},14.7]
[null,"32-0-0 (Applied by R2)",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Fertilizer"},null,null,4,1,{"$f":"CornFert($G$4,$K$4)","v":240},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.42},100.8]
[null,"Status",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,0.5,2.5,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":4.3},5.38]
[null,"Atrazine 90 DF",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,0.5,0.5,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":3},0.75]
[null,"Crop Oil Concentrate",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Additive"},null,null,5,0.5,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":1.34375},0.67]
[null,"UAN",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Additive"},null,null,5,0.5,3,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.19375000000000001},0.28999999999999998]
["*","Spray",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.3,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":7},2.1]
["*","Brigade 2EC",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.1,5.12,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.703125},0.36]
["*","Mustang Maxx",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.2,3,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":1.40625},0.84]
[null,"Spray",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.2,1,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":7},1.4]
[null,"Headline AMP",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Fungicide"},null,null,7,0.2,10,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":2.578125},5.16]
[null,"Haul Grain Bushels",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Custom"},null,null,10,1,{"$f":"$G$4","v":240},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":0.11},26.4]
[null,"Dry 2 Points Removed",{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":"Custom"},null,null,11,0.2,{"$f":"$G$4","v":240},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":0.08},3.84]
[null,"Scouting Irrigated Corn",{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":9},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":9}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":8},{"$f":"IF(B61=0,0,J61)","v":8}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":355.56}]
[null,"*Insecticide for Spider mites and Western Bean Cutworm respectively."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":509.12}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":468.17},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":12.874675000000002}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":521.99467500000003}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6130},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":183.9}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6130},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":82.76}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":808.654675}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.3693944791666666}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":2.3491861458333338}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"31-Corn","index":37,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[6,1,6,11],[34,11,35,11],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,10,10,10],[9,11,10,11],[9,8,9,9],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4]]}
[]
[null,"Region",null,null,null,"Detail","SmartStax RIB Complete",null,null,"Water Source ","Pivot Irrigated Diesel"]
[null,"Tillage System","No Till",null,null,null,"Yield","245 bu",null,"acre/inches",9]
[null,"Cropping System ","Continuous",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":245},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bu"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"31-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":8},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"31-Corn, SmartStax RIB Complete, No Till, Continuous, 245 bu Yield, Pivot Irrigated Diesel"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 31-Corn, SmartStax RIB Complete, No Till, Continuous, 245 bu Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Diesel, 800 GPM 35 PSI, 9 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",0.5,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":0.5},{"$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$101,9,FALSE)*C12,2)))","v":0.15},{"$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$101,9,FALSE)*C12,2)))","v":0.17},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0.32},{"$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$101,9,FALSE)*C12,2)))","v":0.54},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":0.41},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2.09}]
[2,"Spray Herbicide",1,null,{"$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$101,15,FALSE)*C13,2)))","v":0.64},{"$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":0.81},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":4.18}]
[3,"Plant",1,null,{"$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$101,9,FALSE)*C14,2)))","v":2.4},{"$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$101,9,FALSE)*C14,2)))","v":0.78},{"$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$101,9,FALSE)*C14,2)))","v":0.86},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":2.54},{"$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$101,9,FALSE)*C14,2)))","v":2.7},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":3.53},12.81]
[4,"Spray Herbicide",0.5,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$101,9,FALSE)*C15,2)))","v":0.5},{"$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$101,9,FALSE)*C15,2)))","v":0.15},{"$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$101,9,FALSE)*C15,2)))","v":0.17},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":0.32},{"$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$101,9,FALSE)*C15,2)))","v":0.54},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":0.41},2.09]
[5,"Spray Insecticide","Custom",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$101,9,FALSE)*C16,2)))","v":""},{"$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$101,9,FALSE)*C16,2)))","v":""},{"$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$101,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":""},""]
[6,"Spray","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B17,Operations!$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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":""},""]
[7,"Pivot D 125' Lift w/fertigation",{"$f":"$K$3","v":9},"ai",{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$101,9,FALSE)*C18,2)))","v":8.33},{"$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$101,9,FALSE)*C18,2)))","v":47.82},{"$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$101,9,FALSE)*C18,2)))","v":3.09},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":15.56},{"$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$101,9,FALSE)*C18,2)))","v":4.13},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":8.5399999999999991},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":87.47}]
[8,"Combine Irr Corn",1,null,{"$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$101,9,FALSE)*C19,2)))","v":3.14},{"$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$101,9,FALSE)*C19,2)))","v":4.3},{"$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$101,9,FALSE)*C19,2)))","v":7.31},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,15,FALSE)*C19,2)))","v":1.53},{"$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$101,9,FALSE)*C19,2)))","v":5.84},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":4.33},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":26.45}]
[9,"Cart",{"$f":"$G$4","v":245},null,{"$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$101,9,FALSE)*C20,2)))","v":3.5},{"$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$101,9,FALSE)*C20,2)))","v":1.37},{"$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$101,9,FALSE)*C20,2)))","v":1.37},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,15,FALSE)*C20,2)))","v":2.2400000000000002},{"$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$101,9,FALSE)*C20,2)))","v":4.29},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":1.32},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":14.09}]
[10,"Truck","Custom","bu",{"$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$101,9,FALSE)*C21,2)))","v":""},{"$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$101,9,FALSE)*C21,2)))","v":""},{"$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$101,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,21,FALSE)*$C21,2)))","v":""},""]
[11,"Dry Grain","Custom",null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B22,Operations!$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$101,9,FALSE)*C22,2)))","v":""},{"$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$101,9,FALSE)*C22,2)))","v":""},{"$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$101,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,21,FALSE)*$C22,2)))","v":""},""]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B23,Operations!$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,{"$f":"SUM(E12:E31)","v":19.37},{"$f":"SUM(F12:F31)","v":54.87},13.32,23.15,19.12,19.350000000000001,149.18]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"2,4-D Ester LV4",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,1,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":2.125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":1.06}]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,32,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":1.88}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,0.5,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},0.3]
[null,"Lumax EZ",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,2.7,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":20},54]
[null,"Corn SmartStax RIB Complete ",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,{"$f":"CornSeed(VALUE(LEFT($H$3,FIND(\" \",$H$3))))","v":37.692307692307693},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":3.75},141.35]
[null,"10-34-0",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,6,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":2.4500000000000002},14.7]
[null,"32-0-0 (Applied by R2)",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Fertilizer"},null,null,7,1,{"$f":"CornFert($G$4,$K$4)","v":245},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.42},102.9]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,0.5,32,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.1171875},1.88]
[null,"21-0-0-24S   ",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,4,0.5,1.7,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.35},0.3]
[null,"Armezon Pro",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,0.5,14,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":1.328125},9.3000000000000007]
[null,"Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,5,0.1,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":7},0.7]
[null,"Brigade 2EC",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Insecticide"},null,null,5,0.1,5.12,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.703125},0.36]
[null,"Spray",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.2,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":7},1.4]
[null,"Headline AMP",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Fungicide"},null,null,6,0.2,10,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":2.578125},5.16]
[null,"Haul Grain Bushels",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,10,1,{"$f":"$G$4","v":245},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":0.11},{"$f":"IF(B51=0,0,ROUND(G51*H51*J51,2))","v":26.95}]
[null,"Dry 2 Points Removed",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Custom"},null,null,11,0.2,{"$f":"$G$4","v":245},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":0.08},3.92]
[null,"Scouting Irrigated Corn",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":9},{"$f":"IF(B53=0,0,ROUND(G53*H53*J53,2))","v":9}]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":8},{"$f":"IF(B61=0,0,J61)","v":8}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":383.16}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":532.34}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":493.87},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":13.581425000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":545.921425}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6130},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":183.9}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6130},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":82.76}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":832.58142499999997}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.3982915306122448}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":2.4090262244897964}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"32-Corn","index":38,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[6,1,6,11],[40,2,40,4],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,6,9,7],[9,10,10,10],[9,11,10,11],[9,8,9,9],[36,2,36,4],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[55,2,55,4],[57,2,57,4],[56,2,56,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[59,2,59,4],[58,2,58,4],[46,2,46,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[47,2,47,4],[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4]]}
[]
[null,"Region",null,null,null,"Detail","Bt, ECB, & RIB",null,null,"Water Source ","Pivot Irrigated Diesel"]
[null,"Tillage System","No Till",null,null,null,"Yield","270 bu",null,"acre/inches",9]
[null,"Cropping System ","after Beans",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":270},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bu"},null,"Follows Legume?","Yes"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"32-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":8},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"32-Corn, Bt, ECB, & RIB, No Till, after Beans, 270 bu Yield, Pivot Irrigated Diesel"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 32-Corn, Bt, ECB, & RIB, No Till, after Beans, 270 bu Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Diesel, 800 GPM 35 PSI, 9 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",0.5,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":0.5},{"$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$101,9,FALSE)*C12,2)))","v":0.15},{"$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$101,9,FALSE)*C12,2)))","v":0.17},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0.32},{"$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$101,9,FALSE)*C12,2)))","v":0.54},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":0.41},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":2.09}]
[2,"Spray Herbicide",1,null,{"$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$101,15,FALSE)*C13,2)))","v":0.64},{"$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":0.81},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":4.18}]
[3,"Plant No-Till",1,null,{"$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$101,9,FALSE)*C14,2)))","v":2.4},{"$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$101,9,FALSE)*C14,2)))","v":0.97},{"$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$101,9,FALSE)*C14,2)))","v":0.86},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":4.41},{"$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$101,9,FALSE)*C14,2)))","v":2.7},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":6.13},17.47]
[4,"Pivot D 125' Lift w/fertigation",{"$f":"$K$3","v":9},"ai",{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$101,9,FALSE)*C15,2)))","v":8.33},{"$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$101,9,FALSE)*C15,2)))","v":47.82},{"$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$101,9,FALSE)*C15,2)))","v":3.09},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":15.56},{"$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$101,9,FALSE)*C15,2)))","v":4.13},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":8.5399999999999991},87.47]
[5,"Spray Herbicide",0.5,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$101,9,FALSE)*C16,2)))","v":0.5},{"$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$101,9,FALSE)*C16,2)))","v":0.15},{"$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$101,9,FALSE)*C16,2)))","v":0.17},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":0.32},{"$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$101,9,FALSE)*C16,2)))","v":0.54},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":0.41},2.09]
[6,"Spray Insecticide","Custom",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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":""},""]
[7,"Spray","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B18,Operations!$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$101,9,FALSE)*C18,2)))","v":""},{"$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$101,9,FALSE)*C18,2)))","v":""},{"$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$101,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":""},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":""}]
[8,"Combine Irr Corn",1,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$101,9,FALSE)*C19,2)))","v":3.14},{"$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$101,9,FALSE)*C19,2)))","v":4.3},{"$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$101,9,FALSE)*C19,2)))","v":7.31},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,15,FALSE)*C19,2)))","v":1.53},{"$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$101,9,FALSE)*C19,2)))","v":5.84},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":4.33},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":26.45}]
[9,"Cart",{"$f":"$G$4","v":270},"bu",{"$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$101,9,FALSE)*C20,2)))","v":3.86},{"$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$101,9,FALSE)*C20,2)))","v":1.51},{"$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$101,9,FALSE)*C20,2)))","v":1.51},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,15,FALSE)*C20,2)))","v":2.4700000000000002},{"$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$101,9,FALSE)*C20,2)))","v":4.7300000000000004},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":1.46},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":15.54}]
[10,"Truck","Custom",null,{"$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$101,9,FALSE)*C21,2)))","v":""},{"$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$101,9,FALSE)*C21,2)))","v":""},{"$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$101,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,21,FALSE)*$C21,2)))","v":""},""]
[11,"Dry Grain","Custom",null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B22,Operations!$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$101,9,FALSE)*C22,2)))","v":""},{"$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$101,9,FALSE)*C22,2)))","v":""},{"$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$101,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,21,FALSE)*$C22,2)))","v":""},""]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B23,Operations!$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,{"$f":"SUM(E12:E31)","v":19.73},{"$f":"SUM(F12:F31)","v":55.199999999999996},13.459999999999999,25.25,19.559999999999999,22.089999999999996,155.29]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":1.88}]
[null,"2,4-D Ester LV4",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,0.5,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2.125},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":1.06}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,0.5,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},0.3]
[null,"Acuron",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,2.5,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":15},37.5]
[null,"Crop Oil Concentrate",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Additive"},null,null,2,1,1.6,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":1.34375},2.15]
[null,"21-0-0-24S   ",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Additive"},null,null,2,1,2.5,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.35},0.88]
[null,"Corn Bt, ECB, & RIB",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,{"$f":"CornSeed(VALUE(LEFT($H$3,FIND(\" \",$H$3))))","v":41.53846153846154},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":2.75},114.23]
[null,"10-34-0",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,6,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":2.4500000000000002},{"$f":"IF(B44=0,0,ROUND(G44*H44*J44,2))","v":14.7}]
[null,"32-0-0 (Applied by R2)",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Fertilizer"},null,null,4,1,210,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.42},{"$f":"IF(B45=0,0,ROUND(G45*H45*J45,2))","v":88.2}]
[null,"Armezon Pro",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,0.5,14,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":1.328125},9.3000000000000007]
[null,"Atrazine 90 DF",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,0.5,0.5,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":3},0.75]
[null,"Crop Oil Concentrate",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Additive"},null,null,5,0.5,0.5,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":1.34375},0.34]
[null,"UAN",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Additive"},null,null,5,0.5,3,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":0.19375000000000001},0.28999999999999998]
["*","Spray",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.3,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":7},2.1]
["*","Brigade 2EC",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.1,5.12,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":0.703125},0.36]
["*","Mustang Maxx",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.1,3,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":1.40625},0.42]
[null,"Spray",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.2,1,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":7},1.4]
[null,"Headline AMP",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Fungicide"},null,null,7,0.2,10,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":2.578125},5.16]
[null,"Haul Grain Bushels",{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":"Custom"},null,null,10,1,{"$f":"$G$4","v":270},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":0.11},{"$f":"IF(B55=0,0,ROUND(G55*H55*J55,2))","v":29.7}]
[null,"Dry 2 Points Removed",{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":"Custom"},null,null,11,0.2,{"$f":"$G$4","v":270},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":0.08},4.32]
[null,"Scouting Irrigated Corn",{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":9},9]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},0]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":8},{"$f":"IF(B61=0,0,J61)","v":8}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":332.04}]
[null,"*Insecticide for Spider mites and Western Bean Cutworm respectively."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":487.33000000000004}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":445.68},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":12.2562}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":499.58620000000002}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6130},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":183.9}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6130},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":82.76}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":786.24619999999993}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":2.9120229629629626}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":2.0025785185185185}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"33-Corn","index":39,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[6,1,6,11],[34,11,35,11],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,10,10,10],[9,11,10,11],[9,8,9,9],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[41,2,41,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[40,2,40,4],[42,2,42,4],[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4]]}
[]
[null,"Region",null,null,null,"Detail","Bt, ECB, RW, & RIB",null,null,"Water Source ","Pivot Irrigated Diesel"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","230 bu",null,"acre/inches",13]
[null,"Cropping System ","Continuous",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":230},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bu"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"33-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":8},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"33-Corn, Bt, ECB, RW, & RIB, Conventional Tillage, Continuous, 230 bu Yield, Pivot Irrigated Diesel"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 33-Corn, Bt, ECB, RW, & RIB, Conventional Tillage, Continuous, 230 bu Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Diesel, 800 GPM 35 PSI, 13 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$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$101,9,FALSE)*C12,2)))","v":2.1800000000000002},{"$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},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":10.95}]
[2,"Field Cultivation",1,null,{"$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$101,9,FALSE)*C13,2)))","v":1.47},{"$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$101,9,FALSE)*C13,2)))","v":1.56},{"$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$101,9,FALSE)*C13,2)))","v":0.57999999999999996},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":1.33},{"$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$101,9,FALSE)*C13,2)))","v":1.8},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":1.51},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.25}]
[3,"Spray Herbicide",1,null,{"$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$101,9,FALSE)*C14,2)))","v":1},{"$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$101,9,FALSE)*C14,2)))","v":0.3},{"$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$101,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":0.64},{"$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$101,9,FALSE)*C14,2)))","v":1.08},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":0.81},4.18]
[4,"Plant",1,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$101,9,FALSE)*C15,2)))","v":2.4},{"$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$101,9,FALSE)*C15,2)))","v":0.78},{"$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$101,9,FALSE)*C15,2)))","v":0.86},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":2.54},{"$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$101,9,FALSE)*C15,2)))","v":2.7},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":3.53},12.81]
[5,"Row Crop Cultivation",1,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$101,9,FALSE)*C16,2)))","v":2},{"$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$101,9,FALSE)*C16,2)))","v":0.91},{"$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$101,9,FALSE)*C16,2)))","v":0.78},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":0.44},{"$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$101,9,FALSE)*C16,2)))","v":2.4500000000000002},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":1.52},8.1]
[6,"Row Crop Cultivation",0.25,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$101,9,FALSE)*C17,2)))","v":0.5},{"$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$101,9,FALSE)*C17,2)))","v":0.23},{"$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$101,9,FALSE)*C17,2)))","v":0.2},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":0.11},{"$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$101,9,FALSE)*C17,2)))","v":0.61},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":0.38},2.0299999999999998]
[7,"Spray Insecticide","Custom",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$101,9,FALSE)*C18,2)))","v":""},{"$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$101,9,FALSE)*C18,2)))","v":""},{"$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$101,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":""},""]
[8,"Spray","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B19,Operations!$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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":""},""]
[9,"Pivot D 125' Lift w/fertigation",{"$f":"$K$3","v":13},"ai",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$101,9,FALSE)*C20,2)))","v":12.04},{"$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$101,9,FALSE)*C20,2)))","v":69.069999999999993},{"$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$101,9,FALSE)*C20,2)))","v":4.46},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,15,FALSE)*C20,2)))","v":22.48},{"$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$101,9,FALSE)*C20,2)))","v":5.97},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":12.34},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":126.36}]
[10,"Combine Irr Corn",1,null,{"$f":"IF(B21=0,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$101,9,FALSE)*LEFT(C21,3),2))","v":3.14},{"$f":"IF(B21=0,0,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$101,9,FALSE)*LEFT(C21,3),2))","v":4.3},{"$f":"IF(B21=0,0,ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$101,9,FALSE)*LEFT(C21,3),2))","v":7.31},{"$f":"IF(B21=0,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,15,FALSE)*LEFT(C21,3),2))","v":1.53},{"$f":"IF(B21=0,0,ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$101,9,FALSE)*LEFT(C21,3),2))","v":5.84},{"$f":"IF(B21=0,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,21,FALSE)*LEFT(C21,3),2))","v":4.33},{"$f":"SUM(E21:J21)","v":26.450000000000003}]
[11,"Cart",{"$f":"$G$4","v":230},"bu",{"$f":"IF(B22=0,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$101,9,FALSE)*LEFT(C22,3),2))","v":3.29},{"$f":"IF(B22=0,0,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$101,9,FALSE)*LEFT(C22,3),2))","v":1.28},{"$f":"IF(B22=0,0,ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$101,9,FALSE)*LEFT(C22,3),2))","v":1.29},{"$f":"IF(B22=0,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,15,FALSE)*LEFT(C22,3),2))","v":2.11},{"$f":"IF(B22=0,0,ROUND(VLOOKUP(VLOOKUP(B22,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$101,9,FALSE)*LEFT(C22,3),2))","v":4.03},{"$f":"IF(B22=0,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,21,FALSE)*LEFT(C22,3),2))","v":1.24},{"$f":"SUM(E22:J22)","v":13.24}]
[12,"Truck","Custom",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$101,9,FALSE)*C23,2)))","v":""},{"$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$101,9,FALSE)*C23,2)))","v":""},{"$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$101,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$101,21,FALSE)*$C23,2)))","v":""},""]
[13,"Dry Grain","Custom",null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B24,Operations!$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$101,9,FALSE)*C24,2)))","v":""},{"$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$101,9,FALSE)*C24,2)))","v":""},{"$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$101,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$101,21,FALSE)*$C24,2)))","v":""},""]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B25,Operations!$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,{"$f":"SUM(E12:E31)","v":27.86},{"$f":"SUM(F12:F31)","v":80.61},16.13,32.450000000000003,28.52,26.8,212.37]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Balance Flexx",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,4,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":3.7},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":14.8}]
[null,"Bicep II Magnum",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,2.1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":11.25},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":23.63}]
[null,"Corn Bt, ECB, RW, & RIB",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,{"$f":"CornSeed(VALUE(LEFT($H$3,FIND(\" \",$H$3))))","v":35.384615384615387},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":3.125},110.58]
[null,"10-34-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,4,1,6,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":2.4500000000000002},14.7]
[null,"32-0-0 (Applied by R2)",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Fertilizer"},null,null,9,1,{"$f":"CornFert($G$4,$K$4)","v":230},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.42},{"$f":"IF(B41=0,0,ROUND(G41*H41*J41,2))","v":96.6}]
["*","Spray",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.3,1,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":7},{"$f":"IF(B42=0,0,ROUND(G42*H42*J42,2))","v":2.1}]
["*","Brigade 2EC",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Insecticide"},null,null,7,0.1,5.12,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.703125},{"$f":"IF(B43=0,0,ROUND(G43*H43*J43,2))","v":0.36}]
["*","Mustang Maxx",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Insecticide"},null,null,7,0.2,3,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":1.40625},0.84]
[null,"Spray",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Custom"},null,null,8,0.2,1,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":7},1.4]
[null,"Headline AMP",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Fungicide"},null,null,8,0.2,10,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":2.578125},5.16]
[null,"Haul Grain Bushels",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,12,1,{"$f":"$G$4","v":230},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.11},25.3]
[null,"Dry 2 Points Removed",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Custom"},null,null,13,0.2,{"$f":"$G$4","v":230},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.08},3.68]
[null,"Scouting Irrigated Corn",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":9},9]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":8},{"$f":"IF(B61=0,0,J61)","v":8}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":316.14999999999998}]
[null,"*Insecticide for Spider mites and Western Bean Cutworm respectively."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":528.52}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":473.2},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":13.013}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":541.53300000000002}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6130},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":183.9}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6130},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":82.76}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":828.19299999999998}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.6008391304347827}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":2.4737956521739131}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"34-Corn","index":40,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[6,1,6,11],[34,11,35,11],[36,2,36,4],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[34,9,35,9],[34,5,35,5],[34,6,35,6],[34,7,34,8],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[53,2,53,4],[42,2,42,4],[41,2,41,4],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[65,5,65,6],[54,2,54,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4]]}
[]
[null,"Region",null,null,null,"Detail","Bt, ECB, & RIB",null,null,"Water Source ","Pivot Irrigated Diesel"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","240 bu",null,"acre/inches",13]
[null,"Cropping System ","after Beans",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":240},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bu"},null,"Follows Legume?","Yes"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"34-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":8},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"34-Corn, Bt, ECB, & RIB, Conventional Tillage, after Beans, 240 bu Yield, Pivot Irrigated Diesel"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 34-Corn, Bt, ECB, & RIB, Conventional Tillage, after Beans, 240 bu Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Diesel, 800 GPM 35 PSI, 13 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Field Cultivation",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":1.47},{"$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$101,9,FALSE)*C12,2)))","v":1.56},{"$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$101,9,FALSE)*C12,2)))","v":0.57999999999999996},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":1.33},{"$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$101,9,FALSE)*C12,2)))","v":1.8},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":1.51},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":8.25}]
[2,"Spray Herbicide",1,null,{"$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$101,15,FALSE)*C13,2)))","v":0.64},{"$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":0.81},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":4.18}]
[3,"Plant",1,null,{"$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$101,9,FALSE)*C14,2)))","v":2.4},{"$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$101,9,FALSE)*C14,2)))","v":0.78},{"$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$101,9,FALSE)*C14,2)))","v":0.86},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":2.54},{"$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$101,9,FALSE)*C14,2)))","v":2.7},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":3.53},12.81]
[4,"Row Crop Cultivation",1,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$101,9,FALSE)*C15,2)))","v":2},{"$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$101,9,FALSE)*C15,2)))","v":0.91},{"$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$101,9,FALSE)*C15,2)))","v":0.78},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":0.44},{"$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$101,9,FALSE)*C15,2)))","v":2.4500000000000002},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":1.52},8.1]
[5,"Row Crop Cultivation",0.25,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$101,9,FALSE)*C16,2)))","v":0.5},{"$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$101,9,FALSE)*C16,2)))","v":0.23},{"$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$101,9,FALSE)*C16,2)))","v":0.2},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":0.11},{"$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$101,9,FALSE)*C16,2)))","v":0.61},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":0.38},2.0299999999999998]
[6,"Spray Insecticide","Custom",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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":""},""]
[7,"Spray","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B18,Operations!$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$101,9,FALSE)*C18,2)))","v":""},{"$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$101,9,FALSE)*C18,2)))","v":""},{"$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$101,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":""},""]
[8,"Pivot D 125' Lift w/fertigation",{"$f":"$K$3","v":13},"ai",{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$101,9,FALSE)*C19,2)))","v":12.04},{"$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$101,9,FALSE)*C19,2)))","v":69.069999999999993},{"$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$101,9,FALSE)*C19,2)))","v":4.46},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,15,FALSE)*C19,2)))","v":22.48},{"$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$101,9,FALSE)*C19,2)))","v":5.97},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":12.34},126.36]
[9,"Combine Irr Corn",1,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$101,9,FALSE)*C20,2)))","v":3.14},{"$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$101,9,FALSE)*C20,2)))","v":4.3},{"$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$101,9,FALSE)*C20,2)))","v":7.31},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,15,FALSE)*C20,2)))","v":1.53},{"$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$101,9,FALSE)*C20,2)))","v":5.84},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":4.33},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":26.45}]
[10,"Cart",{"$f":"$G$4","v":240},"bu",{"$f":"IF(B21=0,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$101,9,FALSE)*LEFT(C21,3),2))","v":3.43},{"$f":"IF(B21=0,0,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$101,9,FALSE)*LEFT(C21,3),2))","v":1.34},{"$f":"IF(B21=0,0,ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$101,9,FALSE)*LEFT(C21,3),2))","v":1.35},{"$f":"IF(B21=0,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,15,FALSE)*LEFT(C21,3),2))","v":2.2000000000000002},{"$f":"IF(B21=0,0,ROUND(VLOOKUP(VLOOKUP(B21,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$101,9,FALSE)*LEFT(C21,3),2))","v":4.2},{"$f":"IF(B21=0,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,21,FALSE)*LEFT(C21,3),2))","v":1.29},{"$f":"SUM(E21:J21)","v":13.809999999999999}]
[11,"Truck","Custom",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$101,9,FALSE)*C22,2)))","v":""},{"$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$101,9,FALSE)*C22,2)))","v":""},{"$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$101,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,21,FALSE)*$C22,2)))","v":""},{"$f":"IF(C22>9999,\"\",ROUND(SUM(E22:J22),2))","v":""}]
[12,"Dry Grain","Custom",null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B23,Operations!$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$101,9,FALSE)*C23,2)))","v":""},{"$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$101,9,FALSE)*C23,2)))","v":""},{"$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$101,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$101,21,FALSE)*$C23,2)))","v":""},""]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B24,Operations!$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,{"$f":"SUM(E12:E31)","v":25.979999999999997},{"$f":"SUM(F12:F31)","v":78.489999999999995},15.889999999999999,31.27,24.65,25.71,201.99]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Balance Flexx",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,4,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":3.7},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":14.8}]
[null,"Bicep II Magnum",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,2.1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":11.25},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":23.63}]
[null,"Corn Bt, ECB, & RIB",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,{"$f":"CornSeed(VALUE(LEFT($H$3,FIND(\" \",$H$3))))","v":36.92307692307692},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":2.75},101.54]
[null,"10-34-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,6,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":2.4500000000000002},14.7]
[null,"32-0-0 (Applied by R2)",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Fertilizer"},null,null,8,1,{"$f":"CornFert($G$4,$K$4)","v":195},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.42},{"$f":"IF(B41=0,0,ROUND(G41*H41*J41,2))","v":81.900000000000006}]
["*","Spray",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.3,1,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":7},{"$f":"IF(B42=0,0,ROUND(G42*H42*J42,2))","v":2.1}]
["*","Brigade 2EC",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.1,5.12,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.703125},{"$f":"IF(B43=0,0,ROUND(G43*H43*J43,2))","v":0.36}]
["*","Mustang Maxx",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.2,3,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":1.40625},0.84]
[null,"Spray",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.2,1,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":7},1.4]
[null,"Headline AMP",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Fungicide"},null,null,7,0.2,10,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":2.578125},5.16]
[null,"Haul Grain Bushels",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,11,1,{"$f":"$G$4","v":240},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.11},26.4]
[null,"Dry 2 Points Removed",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Custom"},null,null,12,0.2,{"$f":"$G$4","v":240},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.08},3.84]
[null,"Scouting Irrigated Corn",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":9},9]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":8},{"$f":"IF(B61=0,0,J61)","v":8}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":293.66999999999996}]
[null,"*Insecticide for Spider mites and Western Bean Cutworm respectively."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":495.65999999999997}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":445.3},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":12.245750000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":507.90574999999995}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6130},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":183.9}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6130},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":82.76}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":794.56574999999987}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.3106906249999994}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":2.2512739583333334}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"35-Corn","index":41,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[54,2,54,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[49,2,49,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4]]}
[]
[null,"Region","Panhandle",null,null,"Detail","SmartStax RIB Complete",null,null,"Water Source ","Pivot Irrigated Electric"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","190 bu",null,"acre/inches",13]
[null,"Cropping System ","Continuous",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":190},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bu"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"35-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":14},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"35-Corn, SmartStax RIB Complete, Panhandle, Conventional Tillage, Continuous, 190 bu Yield, Pivot Irrigated Electric"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 35-Corn, SmartStax RIB Complete, Panhandle, Conventional Tillage, Continuous, 190 bu Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Electric, 800 GPM 35 PSI, 13 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$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$101,9,FALSE)*C12,2)))","v":2.1800000000000002},{"$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},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":10.95}]
[2,"Field Cultivation",1,null,{"$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$101,9,FALSE)*C13,2)))","v":1.47},{"$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$101,9,FALSE)*C13,2)))","v":1.56},{"$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$101,9,FALSE)*C13,2)))","v":0.57999999999999996},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":1.33},{"$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$101,9,FALSE)*C13,2)))","v":1.8},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":1.51},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.25}]
[3,"Spray Herbicide",1,null,{"$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$101,9,FALSE)*C14,2)))","v":1},{"$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$101,9,FALSE)*C14,2)))","v":0.3},{"$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$101,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":0.64},{"$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$101,9,FALSE)*C14,2)))","v":1.08},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":0.81},4.18]
[4,"Plant",1,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$101,9,FALSE)*C15,2)))","v":2.4},{"$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$101,9,FALSE)*C15,2)))","v":0.78},{"$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$101,9,FALSE)*C15,2)))","v":0.86},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":2.54},{"$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$101,9,FALSE)*C15,2)))","v":2.7},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":3.53},12.81]
[5,"Row Crop Cultivation",1,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$101,9,FALSE)*C16,2)))","v":2},{"$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$101,9,FALSE)*C16,2)))","v":0.91},{"$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$101,9,FALSE)*C16,2)))","v":0.78},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":0.44},{"$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$101,9,FALSE)*C16,2)))","v":2.4500000000000002},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":1.52},8.1]
[6,"Spray Herbicide","Custom",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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":""},""]
[7,"Aerial Spray","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B18,Operations!$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$101,9,FALSE)*C18,2)))","v":""},{"$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$101,9,FALSE)*C18,2)))","v":""},{"$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$101,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":""},""]
[8,"Aerial Spray","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B19,Operations!$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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":""},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":""}]
[9,"Pivot E 125' Lift w/fertigation",{"$f":"$K$3","v":13},null,{"$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$101,9,FALSE)*C20,2)))","v":12.04},{"$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$101,9,FALSE)*C20,2)))","v":36.229999999999997},{"$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$101,9,FALSE)*C20,2)))","v":3.8},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,15,FALSE)*C20,2)))","v":22.48},{"$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$101,9,FALSE)*C20,2)))","v":6.66},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":12.34},93.55]
[10,"Combine Irr Corn",1,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$101,9,FALSE)*C21,2)))","v":3.14},{"$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$101,9,FALSE)*C21,2)))","v":4.3},{"$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$101,9,FALSE)*C21,2)))","v":7.31},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,15,FALSE)*C21,2)))","v":1.53},{"$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$101,9,FALSE)*C21,2)))","v":5.84},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,21,FALSE)*$C21,2)))","v":4.33},26.45]
[11,"Cart",{"$f":"$G$4","v":190},"bu",{"$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$101,9,FALSE)*C22,2)))","v":2.71},{"$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$101,9,FALSE)*C22,2)))","v":1.06},{"$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$101,9,FALSE)*C22,2)))","v":1.07},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,15,FALSE)*C22,2)))","v":1.74},{"$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$101,9,FALSE)*C22,2)))","v":3.33},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,21,FALSE)*$C22,2)))","v":1.02},10.93]
[12,"Truck","Custom",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$101,9,FALSE)*C23,2)))","v":""},{"$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$101,9,FALSE)*C23,2)))","v":""},{"$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$101,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$101,21,FALSE)*$C23,2)))","v":""},""]
[13,"Dry Grain","Custom",null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B24,Operations!$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$101,9,FALSE)*C24,2)))","v":""},{"$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$101,9,FALSE)*C24,2)))","v":""},{"$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$101,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$101,21,FALSE)*$C24,2)))","v":""},""]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B25,Operations!$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,{"$f":"SUM(E12:E31)","v":26.78},{"$f":"SUM(F12:F31)","v":47.319999999999993},15.05,31.970000000000002,27.9,26.2,175.22]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Balance Flexx",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,4,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":3.7},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":14.8}]
[null,"Bicep II Magnum",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,2.1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":11.25},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":23.63}]
[null,"10-34-0",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Fertilizer"},null,null,4,1,8,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":2.4500000000000002},19.600000000000001]
[null,"Corn SmartStax RIB Complete ",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,{"$f":"CornSeed(VALUE(LEFT($H$3,FIND(\" \",$H$3))))","v":29.23076923076923},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":3.75},109.62]
[null,"32-0-0 (Applied by R2)",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Fertilizer"},null,null,8,1,180,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.42},75.599999999999994]
[null,"Spray",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Custom"},null,null,6,1,1,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":7},7]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,32,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"Armezon Pro",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,14,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":1.328125},18.59]
[null,"21-0-0-24S   ",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,6,1,1.7,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Aerial Spray",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.1,1,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":10},1]
[null,"Brigade 2EC",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Insecticide"},null,null,7,0.1,5.12,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.703125},0.36]
[null,"Aerial Spray",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.1,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":10},1]
[null,"Headline AMP",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Fungicide"},null,null,7,0.1,10,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":2.578125},2.58]
[null,"Electricity Fixed",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Other"},null,null,8,1,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":30},{"$f":"IF(B50=0,0,ROUND(G50*H50*J50,2))","v":30}]
[null,"Haul Grain Bushels",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,12,1,{"$f":"$G$4","v":190},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":0.11},20.9]
[null,"Dry 2 Points Removed",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Custom"},null,null,13,0.1,{"$f":"$G$4","v":190},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":0.08},1.52]
[null,"Scouting Irrigated Corn",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":9},9]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":14},{"$f":"IF(B61=0,0,J61)","v":14}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":353.54999999999995}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":528.77}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":474.67},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":13.053424999999999}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":541.82342499999993}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Pivot (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2700},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":81}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2700},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":36.450000000000003}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":679.27342499999997}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.5751232894736842}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":2.7588075000000005}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"36-Corn","index":42,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[54,2,54,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4]]}
[]
[null,"Region","Panhandle",null,null,"Detail","Bt, ECB, RR2, & RIB",null,null,"Water Source ","Pivot Irrigated Electric"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","200 bu",null,"acre/inches",13]
[null,"Cropping System ","after Beans",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":200},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bu"},null,"Follows Legume?","Yes"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"36-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":14},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"36-Corn, Bt, ECB, RR2, & RIB, Panhandle, Conventional Tillage, after Beans, 200 bu Yield, Pivot Irrigated Electric"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 36-Corn, Bt, ECB, RR2, & RIB, Panhandle, Conventional Tillage, after Beans, 200 bu Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Electric, 800 GPM 35 PSI, 13 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Field Cultivation",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":1.47},{"$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$101,9,FALSE)*C12,2)))","v":1.56},{"$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$101,9,FALSE)*C12,2)))","v":0.57999999999999996},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":1.33},{"$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$101,9,FALSE)*C12,2)))","v":1.8},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":1.51},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":8.25}]
[2,"Spray Herbicide",1,null,{"$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$101,15,FALSE)*C13,2)))","v":0.64},{"$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":0.81},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":4.18}]
[3,"Plant",1,null,{"$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$101,9,FALSE)*C14,2)))","v":2.4},{"$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$101,9,FALSE)*C14,2)))","v":0.78},{"$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$101,9,FALSE)*C14,2)))","v":0.86},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":2.54},{"$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$101,9,FALSE)*C14,2)))","v":2.7},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":3.53},12.81]
[4,"Row Crop Cultivation",1,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$101,9,FALSE)*C15,2)))","v":2},{"$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$101,9,FALSE)*C15,2)))","v":0.91},{"$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$101,9,FALSE)*C15,2)))","v":0.78},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":0.44},{"$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$101,9,FALSE)*C15,2)))","v":2.4500000000000002},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":1.52},8.1]
[5,"Spray Herbicide","Custom",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$101,9,FALSE)*C16,2)))","v":""},{"$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$101,9,FALSE)*C16,2)))","v":""},{"$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$101,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":""},""]
[6,"Aerial Spray","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B17,Operations!$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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":""},""]
[7,"Aerial Spray","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B18,Operations!$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$101,9,FALSE)*C18,2)))","v":""},{"$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$101,9,FALSE)*C18,2)))","v":""},{"$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$101,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":""},""]
[8,"Pivot E 125' Lift w/fertigation",{"$f":"$K$3","v":13},null,{"$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$101,9,FALSE)*C19,2)))","v":12.04},{"$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$101,9,FALSE)*C19,2)))","v":36.229999999999997},{"$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$101,9,FALSE)*C19,2)))","v":3.8},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,15,FALSE)*C19,2)))","v":22.48},{"$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$101,9,FALSE)*C19,2)))","v":6.66},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":12.34},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":93.55}]
[9,"Combine Irr Corn",1,null,{"$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$101,9,FALSE)*C20,2)))","v":3.14},{"$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$101,9,FALSE)*C20,2)))","v":4.3},{"$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$101,9,FALSE)*C20,2)))","v":7.31},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,15,FALSE)*C20,2)))","v":1.53},{"$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$101,9,FALSE)*C20,2)))","v":5.84},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":4.33},26.45]
[10,"Cart",{"$f":"$G$4","v":200},"bu",{"$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$101,9,FALSE)*C21,2)))","v":2.86},{"$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$101,9,FALSE)*C21,2)))","v":1.1200000000000001},{"$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$101,9,FALSE)*C21,2)))","v":1.1200000000000001},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,15,FALSE)*C21,2)))","v":1.83},{"$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$101,9,FALSE)*C21,2)))","v":3.5},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,21,FALSE)*$C21,2)))","v":1.08},11.51]
[11,"Truck","Custom",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$101,9,FALSE)*C22,2)))","v":""},{"$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$101,9,FALSE)*C22,2)))","v":""},{"$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$101,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,21,FALSE)*$C22,2)))","v":""},""]
[12,"Dry Grain","Custom",null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B23,Operations!$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$101,9,FALSE)*C23,2)))","v":""},{"$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$101,9,FALSE)*C23,2)))","v":""},{"$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$101,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$101,21,FALSE)*$C23,2)))","v":""},""]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B24,Operations!$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,{"$f":"SUM(E12:E31)","v":24.909999999999997},{"$f":"SUM(F12:F31)","v":45.199999999999989},14.8,30.79,24.03,25.119999999999997,164.85]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Balance Flexx",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,4,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":3.7},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":14.8}]
[null,"Bicep II Magnum",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,2.1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":11.25},23.63]
[null,"10-34-0",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,8,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":2.4500000000000002},19.600000000000001]
[null,"Corn Bt, ECB, RR2, & RIB",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,{"$f":"CornSeed(VALUE(LEFT($H$3,FIND(\" \",$H$3))))","v":30.76923076923077},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":3},92.31]
[null,"32-0-0 (Applied by R2)",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Fertilizer"},null,null,8,1,190,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.42},79.8]
[null,"Spray",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Custom"},null,null,5,1,1,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":7},7]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,1,32,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"DiFlexx",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,1,12,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":1.328125},15.94]
[null,"Aerial Spray",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.1,1,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":10},1]
[null,"Brigade 2EC",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.1,5.12,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.703125},0.36]
[null,"Aerial Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.1,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":10},1]
[null,"Headline AMP",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Fungicide"},null,null,7,0.1,10,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":2.578125},2.58]
[null,"Electricity Fixed",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Other"},null,null,8,1,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":30},{"$f":"IF(B49=0,0,ROUND(G49*H49*J49,2))","v":30}]
[null,"Haul Grain Bushels",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,11,1,{"$f":"$G$4","v":200},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.11},{"$f":"IF(B50=0,0,ROUND(G50*H50*J50,2))","v":22}]
[null,"Dry 2 Points Removed",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,12,0.1,{"$f":"$G$4","v":200},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":0.08},1.6]
[null,"Scouting Irrigated Corn",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":9},9]
[null,null,{"$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($B53,Table2[],7,FALSE))","v":""},{"$f":"IF(B53=0,0,ROUND(G53*H53*J53,2))","v":0}]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":14},{"$f":"IF(B61=0,0,J61)","v":14}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":338.37}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":503.22}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":454.07},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":12.486924999999999}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":515.70692500000007}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Pivot (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2700},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":81}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2700},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":36.450000000000003}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":653.15692500000011}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.2657846250000007}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":2.5150346249999997}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"37-Corn","index":43,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[45,2,45,4],[46,2,46,4],[48,2,48,4],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[70,6,70,7],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[6,1,6,11],[34,9,35,9],[34,11,35,11],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,10,10,10],[9,11,10,11],[9,8,9,9]]}
[]
[null,"Region",null,null,null,"Detail","SmartStax RIB Complete",null,null,"Water Source ","Pivot Irrigated Diesel"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","235 bu",null,"acre/inches",13]
[null,"Cropping System ","Continuous",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":235},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bu"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"37-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":8},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"37-Corn, SmartStax RIB Complete, Conventional Tillage, Continuous, 235 bu Yield, Pivot Irrigated Diesel"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 37-Corn, SmartStax RIB Complete, Conventional Tillage, Continuous, 235 bu Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Diesel, 800 GPM 35 PSI, 13 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$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$101,9,FALSE)*C12,2)))","v":2.1800000000000002},{"$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},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":10.95}]
[2,"Field Cultivation",1,null,{"$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$101,9,FALSE)*C13,2)))","v":1.47},{"$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$101,9,FALSE)*C13,2)))","v":1.56},{"$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$101,9,FALSE)*C13,2)))","v":0.57999999999999996},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":1.33},{"$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$101,9,FALSE)*C13,2)))","v":1.8},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":1.51},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.25}]
[3,"Spray Herbicide",1,null,{"$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$101,9,FALSE)*C14,2)))","v":1},{"$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$101,9,FALSE)*C14,2)))","v":0.3},{"$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$101,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":0.64},{"$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$101,9,FALSE)*C14,2)))","v":1.08},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":0.81},4.18]
[4,"Plant",1,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$101,9,FALSE)*C15,2)))","v":2.4},{"$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$101,9,FALSE)*C15,2)))","v":0.78},{"$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$101,9,FALSE)*C15,2)))","v":0.86},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":2.54},{"$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$101,9,FALSE)*C15,2)))","v":2.7},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":3.53},12.81]
[5,"Row Crop Cultivation",1,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$101,9,FALSE)*C16,2)))","v":2},{"$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$101,9,FALSE)*C16,2)))","v":0.91},{"$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$101,9,FALSE)*C16,2)))","v":0.78},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":0.44},{"$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$101,9,FALSE)*C16,2)))","v":2.4500000000000002},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":1.52},8.1]
[6,"Row Crop Cultivation",0.25,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$101,9,FALSE)*C17,2)))","v":0.5},{"$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$101,9,FALSE)*C17,2)))","v":0.23},{"$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$101,9,FALSE)*C17,2)))","v":0.2},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":0.11},{"$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$101,9,FALSE)*C17,2)))","v":0.61},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":0.38},2.0299999999999998]
[7,"Spray Insecticide","Custom",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$101,9,FALSE)*C18,2)))","v":""},{"$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$101,9,FALSE)*C18,2)))","v":""},{"$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$101,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":""},""]
[8,"Spray","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B19,Operations!$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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":""},""]
[9,"Pivot D 125' Lift w/fertigation",{"$f":"$K$3","v":13},"ai",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$101,9,FALSE)*C20,2)))","v":12.04},{"$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$101,9,FALSE)*C20,2)))","v":69.069999999999993},{"$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$101,9,FALSE)*C20,2)))","v":4.46},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,15,FALSE)*C20,2)))","v":22.48},{"$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$101,9,FALSE)*C20,2)))","v":5.97},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":12.34},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":126.36}]
[10,"Combine Irr Corn",1,null,{"$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$101,9,FALSE)*C21,2)))","v":3.14},{"$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$101,9,FALSE)*C21,2)))","v":4.3},{"$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$101,9,FALSE)*C21,2)))","v":7.31},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,15,FALSE)*C21,2)))","v":1.53},{"$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$101,9,FALSE)*C21,2)))","v":5.84},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,21,FALSE)*$C21,2)))","v":4.33},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":26.45}]
[11,"Cart",{"$f":"$G$4","v":235},"bu",{"$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$101,9,FALSE)*C22,2)))","v":3.36},{"$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$101,9,FALSE)*C22,2)))","v":1.31},{"$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$101,9,FALSE)*C22,2)))","v":1.32},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,15,FALSE)*C22,2)))","v":2.15},{"$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$101,9,FALSE)*C22,2)))","v":4.1100000000000003},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,21,FALSE)*$C22,2)))","v":1.27},{"$f":"IF(C22>9999,\"\",ROUND(SUM(E22:J22),2))","v":13.52}]
[12,"Truck","Custom",null,{"$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$101,9,FALSE)*C23,2)))","v":""},{"$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$101,9,FALSE)*C23,2)))","v":""},{"$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$101,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$101,21,FALSE)*$C23,2)))","v":""},""]
[13,"Dry Grain","Custom",null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B24,Operations!$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$101,9,FALSE)*C24,2)))","v":""},{"$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$101,9,FALSE)*C24,2)))","v":""},{"$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$101,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$101,21,FALSE)*$C24,2)))","v":""},""]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B25,Operations!$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,{"$f":"SUM(E12:E31)","v":27.93},{"$f":"SUM(F12:F31)","v":80.64},16.16,32.49,28.599999999999998,26.830000000000002,212.65]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Balance Flexx",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,4,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":3.7},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":14.8}]
[null,"Bicep II Magnum",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,2.1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":11.25},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":23.63}]
[null,"Corn SmartStax RIB Complete ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,{"$f":"CornSeed(VALUE(LEFT($H$3,FIND(\" \",$H$3))))","v":36.153846153846153},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":3.75},135.58000000000001]
[null,"10-34-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,4,1,6,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":2.4500000000000002},14.7]
[null,"32-0-0 (Applied by R2)",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Fertilizer"},null,null,9,1,{"$f":"CornFert($G$4,$K$4)","v":235},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.42},98.7]
[null,"Spray",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.1,1,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":7},0.7]
[null,"Brigade 2EC",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Insecticide"},null,null,7,0.1,5.12,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.703125},0.36]
[null,"Spray",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Custom"},null,null,8,0.2,1,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":7},1.4]
[null,"Headline AMP",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Fungicide"},null,null,8,0.2,10,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":2.578125},5.16]
[null,"Haul Grain Bushels",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Custom"},null,null,12,1,{"$f":"$G$4","v":235},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.11},25.85]
[null,"Dry 2 Points Removed",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,13,0.2,{"$f":"$G$4","v":235},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.08},3.76]
[null,"Scouting Irrigated Corn",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":9},9]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":8},{"$f":"IF(B61=0,0,J61)","v":8}]
[]
[null,null,"Total Materials & Services",null,31200,"seeds per acre, 80,000 per bag, 5% Refuge",null,null,null,null,{"$f":"SUM(K37:K61)","v":341.64000000000004}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":554.29000000000008}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":498.86},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":13.718650000000002}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":568.0086500000001}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6130},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":183.9}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6130},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":82.76}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":854.66865000000007}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.6368878723404259}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":2.5333559574468087}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"38-Corn","index":44,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[6,1,6,11],[34,11,35,11],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[9,10,10,10],[9,11,10,11],[9,8,9,9],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4]]}
[]
[null,"Region",null,null,null,"Detail","Silage",null,null,"Water Source ","Pivot Irrigated Diesel"]
[null,"Tillage System","No Till",null,null,null,"Yield","26 ton",null,"acre/inches",12]
[null,"Cropping System ","Continuous",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":26},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"ton"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"38-Corn"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":8},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"38-Corn, Silage, No Till, Continuous, 26 ton Yield, Pivot Irrigated Diesel"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 38-Corn, Silage, No Till, Continuous, 26 ton Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Diesel, 800 GPM 35 PSI, 12 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":1},{"$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$101,9,FALSE)*C12,2)))","v":0.3},{"$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$101,9,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0.64},{"$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$101,9,FALSE)*C12,2)))","v":1.08},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":0.81},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.18}]
[2,"Spread Manure","Custom",null,{"$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":""},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":""}]
[3,"Plant No-Till",1,null,{"$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$101,9,FALSE)*C14,2)))","v":2.4},{"$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$101,9,FALSE)*C14,2)))","v":0.97},{"$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$101,9,FALSE)*C14,2)))","v":0.86},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":4.41},{"$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$101,9,FALSE)*C14,2)))","v":2.7},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":6.13},17.47]
[4,"Spray Herbicide","Custom",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$101,9,FALSE)*C15,2)))","v":""},{"$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$101,9,FALSE)*C15,2)))","v":""},{"$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$101,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":""},""]
[5,"Pivot D 125' Lift",{"$f":"$K$3","v":12},"ai",{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$101,9,FALSE)*C16,2)))","v":8.33},{"$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$101,9,FALSE)*C16,2)))","v":63.76},{"$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$101,9,FALSE)*C16,2)))","v":4.12},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":19.37},{"$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$101,9,FALSE)*C16,2)))","v":5.51},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":10.63},111.72]
[6,"Aerial Spray","Custom",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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":""},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":""}]
[7,"Chop Silage","Custom",null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B18,Operations!$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$101,9,FALSE)*C18,2)))","v":""},{"$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$101,9,FALSE)*C18,2)))","v":""},{"$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$101,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":""},""]
[8,null,null,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B19,Operations!$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":""},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,{"$f":"SUM(E12:E31)","v":11.73},{"$f":"SUM(F12:F31)","v":65.03},5.33,24.42,9.2899999999999991,17.57,133.37]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"2,4-D Ester LV4",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,1,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":2.125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":2.13}]
[null,"Uncomposted manure",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,20,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":1},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":20}]
[null,"Haul & Apply Manure",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Custom"},null,null,2,1,20,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":6},120]
[null,"Bicep II Magnum",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,1.4,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":11.25},15.75]
[null,"Corn",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,{"$f":"CornSeed(200)","v":30.76923076923077},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":2.375},73.08]
["*","Capture LFR",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Insecticide"},null,null,3,1,6.6,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":2.34375},15.47]
[null,"Spray",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Custom"},null,null,4,0.5,1,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":7},3.5]
[null,"Armezon Pro",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,0.5,14,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":1.328125},9.3000000000000007]
[null,"NIS",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,4,0.5,6,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.1796875},0.54]
[null,"UAN",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Additive"},null,null,4,0.5,4,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.19375000000000001},0.39]
["*","Aerial Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.15,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":10},1.5]
["*","Brigade 2EC",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.1,2.5,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.703125},0.18]
["*","Mustang Maxx",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.05,3,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":1.40625},0.21]
[null,"Chop, Haul, Pack",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,7,1,{"$f":"G4","v":26},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":10.75},{"$f":"IF(B50=0,0,ROUND(G50*H50*J50,2))","v":279.5}]
[null,"Scouting Irrigated Corn",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":9},9]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":8},{"$f":"IF(B61=0,0,J61)","v":8}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":558.54999999999995}]
[null,"*Insecticide for rootworm, 1st & 2nd  brood European Corn Borer Western and Bean Cutworm, respectively."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":691.92}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":665.06},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":18.289149999999999}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":710.20914999999991}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6130},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":183.9}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6130},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":82.76}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":996.86914999999988}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":38.341121153846146}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":29.465736538461535}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"39-Dry Beans","index":45,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[43,2,43,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[36,2,36,4],[38,2,38,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[37,2,37,4],[39,2,39,4],[49,2,49,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[69,2,69,4],[69,6,69,7],[70,6,70,7],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[6,1,6,11],[5,0,5,12]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source ","Pivot Irrigated Electric"]
[null,"Tillage System","Reduced Till",null,null,null,"Yield","27 cwt",null,"acre/inches",8]
[null,"Cropping System ","after Harvest Cover Crop",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":27},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"cwt"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"39-Dry Beans"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":18},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$C$5),1,FIND(\"]\",CELL(\"filename\",$C$5)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"39-Dry Beans, Reduced Till, after Harvest Cover Crop, 27 cwt Yield, Pivot Irrigated Electric"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$C$5),1,FIND(\"]\",CELL(\"filename\",$C$5)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 39-Dry Beans, Reduced Till, after Harvest Cover Crop, 27 cwt Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Electric, 800 GPM 35 PSI, 8 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$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$101,9,FALSE)*C12,2)))","v":2.1800000000000002},{"$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},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":10.95}]
[2,"Field Cultivation",1,null,{"$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$101,9,FALSE)*C13,2)))","v":1.47},{"$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$101,9,FALSE)*C13,2)))","v":1.56},{"$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$101,9,FALSE)*C13,2)))","v":0.57999999999999996},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":1.33},{"$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$101,9,FALSE)*C13,2)))","v":1.8},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":1.51},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.25}]
[3,"Spray Herbicide",1,null,{"$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$101,9,FALSE)*C14,2)))","v":1},{"$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$101,9,FALSE)*C14,2)))","v":0.3},{"$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$101,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":0.64},{"$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$101,9,FALSE)*C14,2)))","v":1.08},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":0.81},4.18]
[4,"Plant",1,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$101,9,FALSE)*C15,2)))","v":2.4},{"$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$101,9,FALSE)*C15,2)))","v":0.78},{"$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$101,9,FALSE)*C15,2)))","v":0.86},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":2.54},{"$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$101,9,FALSE)*C15,2)))","v":2.7},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":3.53},12.81]
[5,"Pivot E 125' Lift",{"$f":"$K$3","v":8},"ai",{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$101,9,FALSE)*C16,2)))","v":5.56},{"$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$101,9,FALSE)*C16,2)))","v":22.3},{"$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$101,9,FALSE)*C16,2)))","v":2.34},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":12.91},{"$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$101,9,FALSE)*C16,2)))","v":4.0999999999999996},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":7.09},{"$f":"IF(C16>9999,\"\",ROUND(SUM(E16:J16),2))","v":54.3}]
[6,"Spray Herbicide",1,null,{"$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$101,9,FALSE)*C17,2)))","v":1},{"$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$101,9,FALSE)*C17,2)))","v":0.3},{"$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$101,9,FALSE)*C17,2)))","v":0.35},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":0.64},{"$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$101,9,FALSE)*C17,2)))","v":1.08},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":0.81},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":4.18}]
[7,"Aerial Spray","Custom",null,{"$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$101,9,FALSE)*C18,2)))","v":""},{"$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$101,9,FALSE)*C18,2)))","v":""},{"$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$101,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":""},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":""}]
[8,"Aerial Spray","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B19,Operations!$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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":""},""]
[9,"Pickett Windrowers",1,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$101,9,FALSE)*C20,2)))","v":2.2000000000000002},{"$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$101,9,FALSE)*C20,2)))","v":1.74},{"$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$101,9,FALSE)*C20,2)))","v":0.86},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,15,FALSE)*C20,2)))","v":0.72},{"$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$101,9,FALSE)*C20,2)))","v":2.7},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":1.27},9.49]
[10,"Combine Irr Dry Beans",1,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$101,9,FALSE)*C21,2)))","v":4.4000000000000004},{"$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$101,9,FALSE)*C21,2)))","v":6.01},{"$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$101,9,FALSE)*C21,2)))","v":10.23},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,15,FALSE)*C21,2)))","v":2.0299999999999998},{"$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$101,9,FALSE)*C21,2)))","v":8.17},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,21,FALSE)*$C21,2)))","v":2.65},33.49]
[11,"Truck","Custom",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$101,9,FALSE)*C22,2)))","v":""},{"$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$101,9,FALSE)*C22,2)))","v":""},{"$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$101,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,21,FALSE)*$C22,2)))","v":""},""]
[12,"Drill",1,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$101,9,FALSE)*C23,2)))","v":1.76},{"$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$101,9,FALSE)*C23,2)))","v":1.1399999999999999},{"$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$101,9,FALSE)*C23,2)))","v":0.69},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$101,15,FALSE)*C23,2)))","v":2.94},{"$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$101,9,FALSE)*C23,2)))","v":2.16},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$101,21,FALSE)*$C23,2)))","v":2.35},11.04]
[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,{"$f":"SUM(E12:E31)","v":21.81},{"$f":"SUM(F12:F31)","v":36.31},16.560000000000002,25.020000000000003,27.830000000000002,21.16,148.68999999999997]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Outlook",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,14,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":1.171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":16.41}]
[null,"Prowl H2O",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,2,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":6.5},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":13}]
[null,"Edible Beans",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,0.65,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"cwt"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":92},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":59.8}]
[null,"10-34-0-1Zn",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,4,1,7,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":2.5},17.5]
[null,"46-0-0",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Fertilizer"},null,null,4,1,50,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.42},21]
[null,"Electricity Fixed",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Other"},null,null,5,1,1,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":30},30]
[null,"Basagran 5L",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,0.6,1,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":10},6]
[null,"Raptor",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,0.6,4,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":4.765625},11.44]
[null,"NIS",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,6,0.6,5,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.1796875},0.54]
[null,"UAN",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Additive"},null,null,6,0.6,4,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.19375000000000001},0.47]
["*","Aerial Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.6,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":10},6]
["*","Asana XL",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Insecticide"},null,null,7,0.6,4.5,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.546875},1.48]
[null,"Aerial Spray",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,8,1,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":10},10]
[null,"Copper",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Fungicide"},null,null,8,1,2,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":3.5},7]
[null,"Priaxor",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Fungicide"},null,null,8,1,4,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":5.46875},21.88]
[null,"Haul Grain (Dry Beans)",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Custom"},null,null,11,1,{"$f":"$G$4","v":27},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"cwt"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":0.28000000000000003},7.56]
[null,"Wheat Cover Crop",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Seed"},null,null,12,1,30,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":0.1},3]
[null,"Scouting Dry Beans",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":10},10]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":18},{"$f":"IF(B61=0,0,J61)","v":18}]
[]
[null,null,"Total Materials & Services",null,null,"Electricity connect fee 6 months @ $72/mo 133 acres",null,null,null,null,{"$f":"SUM(K37:K61)","v":261.07999999999993}]
[null,"*Insecticide for Mexican bean beetle and Western Bean Cutworm (10%)."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":409.76999999999987}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":360.78},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":9.9214500000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":419.69144999999986}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Pivot (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2700},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":81}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2700},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":36.450000000000003}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":557.14144999999985}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":20.634868518518513}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":15.079683333333332}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"40-Dry Beans","index":46,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[69,2,69,4],[69,6,69,7],[70,6,70,7],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[59,2,59,4],[9,6,9,7],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[46,2,46,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[39,2,39,4],[40,2,40,4],[58,2,58,4],[54,2,54,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source ","Gravity Irrigated, fed by canal"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","27 cwt",null,"acre/inches",10]
[null,"Cropping System ",null,null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":27},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"cwt"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"40-Dry Beans"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":18},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"40-Dry Beans, Conventional Tillage, 27 cwt Yield, Gravity Irrigated, fed by canal"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 40-Dry Beans, Conventional Tillage, 27 cwt Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Gravity Irrigated, fed by canal, 10 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Chop Stalks",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":1.78},{"$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$101,9,FALSE)*C12,2)))","v":1.33},{"$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$101,9,FALSE)*C12,2)))","v":0.7},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0.35},{"$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$101,9,FALSE)*C12,2)))","v":2.19},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":1.59},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":7.94}]
[2,"Disk",2,null,{"$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$101,9,FALSE)*C13,2)))","v":4.03},{"$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$101,9,FALSE)*C13,2)))","v":4.3499999999999996},{"$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$101,9,FALSE)*C13,2)))","v":0.6},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":2.54},{"$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$101,9,FALSE)*C13,2)))","v":8.07},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":2.27},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":21.86}]
[3,"Spray Herbicide",1,null,{"$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$101,9,FALSE)*C14,2)))","v":1},{"$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$101,9,FALSE)*C14,2)))","v":0.3},{"$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$101,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":0.64},{"$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$101,9,FALSE)*C14,2)))","v":1.08},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":0.81},4.18]
[4,"Plow",1,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$101,9,FALSE)*C15,2)))","v":2.93},{"$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$101,9,FALSE)*C15,2)))","v":2.29},{"$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$101,9,FALSE)*C15,2)))","v":0.44},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":0.86},{"$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$101,9,FALSE)*C15,2)))","v":5.87},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":0.52},12.91]
[5,"Roller Harrow",1,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$101,9,FALSE)*C16,2)))","v":2},{"$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$101,9,FALSE)*C16,2)))","v":1.43},{"$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$101,9,FALSE)*C16,2)))","v":0.86},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":0.52},{"$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$101,9,FALSE)*C16,2)))","v":2.7},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":1.52},9.0299999999999994]
[6,"Field Cultivation",1,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$101,9,FALSE)*C17,2)))","v":1.47},{"$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$101,9,FALSE)*C17,2)))","v":1.56},{"$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$101,9,FALSE)*C17,2)))","v":0.57999999999999996},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":1.33},{"$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$101,9,FALSE)*C17,2)))","v":1.8},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":1.51},8.25]
[7,"Plant",1,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$101,9,FALSE)*C18,2)))","v":2.4},{"$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$101,9,FALSE)*C18,2)))","v":0.78},{"$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$101,9,FALSE)*C18,2)))","v":0.86},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":2.54},{"$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$101,9,FALSE)*C18,2)))","v":2.7},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":3.53},12.81]
[8,"Spray Herbicide",0.6,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$101,9,FALSE)*C19,2)))","v":0.6},{"$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$101,9,FALSE)*C19,2)))","v":0.18},{"$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$101,9,FALSE)*C19,2)))","v":0.21},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,15,FALSE)*C19,2)))","v":0.38},{"$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$101,9,FALSE)*C19,2)))","v":0.65},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":0.49},2.5099999999999998]
[9,"Row Crop Cultivation",1,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$101,9,FALSE)*C20,2)))","v":2},{"$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$101,9,FALSE)*C20,2)))","v":0.91},{"$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$101,9,FALSE)*C20,2)))","v":0.78},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,15,FALSE)*C20,2)))","v":0.44},{"$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$101,9,FALSE)*C20,2)))","v":2.4500000000000002},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":1.52},{"$f":"IF(C20>9999,\"\",ROUND(SUM(E20:J20),2))","v":8.1}]
[10,"Ridge Cultivate/Ditch",1,null,{"$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$101,9,FALSE)*C21,2)))","v":1.83},{"$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$101,9,FALSE)*C21,2)))","v":1.27},{"$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$101,9,FALSE)*C21,2)))","v":0.72},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,15,FALSE)*C21,2)))","v":0.37},{"$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$101,9,FALSE)*C21,2)))","v":2.25},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,21,FALSE)*$C21,2)))","v":1.52},7.96]
[11,"Ditch Irrigation",{"$f":"$K$3","v":10},"ai",{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$101,9,FALSE)*C22,2)))","v":11.11},{"$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$101,15,FALSE)*C22,2)))","v":0},{"$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},11.11]
[12,"Aerial Spray","Custom",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$101,9,FALSE)*C23,2)))","v":""},{"$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$101,9,FALSE)*C23,2)))","v":""},{"$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$101,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$101,21,FALSE)*$C23,2)))","v":""},""]
[13,"Aerial Spray","Custom",null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B24,Operations!$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$101,9,FALSE)*C24,2)))","v":""},{"$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$101,9,FALSE)*C24,2)))","v":""},{"$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$101,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$101,21,FALSE)*$C24,2)))","v":""},""]
[14,"Pickett Windrowers",1,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$101,9,FALSE)*C25,2)))","v":2.2000000000000002},{"$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$101,9,FALSE)*C25,2)))","v":1.74},{"$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$101,9,FALSE)*C25,2)))","v":0.86},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$101,15,FALSE)*C25,2)))","v":0.72},{"$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$101,9,FALSE)*C25,2)))","v":2.7},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$101,21,FALSE)*$C25,2)))","v":1.27},9.49]
[15,"Combine Irr Dry Beans",1,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$101,9,FALSE)*C26,2)))","v":4.4000000000000004},{"$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$101,9,FALSE)*C26,2)))","v":6.01},{"$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$101,9,FALSE)*C26,2)))","v":10.23},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$101,15,FALSE)*C26,2)))","v":2.0299999999999998},{"$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$101,9,FALSE)*C26,2)))","v":8.17},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$101,21,FALSE)*$C26,2)))","v":2.65},33.49]
[16,"Truck","Custom",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$101,9,FALSE)*C27,2)))","v":""},{"$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$101,9,FALSE)*C27,2)))","v":""},{"$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$101,9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$101,21,FALSE)*$C27,2)))","v":""},""]
[17,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B28,Operations!$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,{"$f":"SUM(E12:E31)","v":37.75},{"$f":"SUM(F12:F31)","v":22.15},17.190000000000001,12.72,40.630000000000003,19.199999999999996,149.63999999999999]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Outlook",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,14,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":1.171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":16.41}]
[null,"Prowl H2O",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,2,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":6.5},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":13}]
[null,"Edible Beans",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Seed"},null,null,7,1,0.65,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"cwt"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":92},59.8]
[null,"10-34-0-1Zn",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,7,1,7,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":2.5},17.5]
[null,"46-0-0",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Fertilizer"},null,null,7,1,50,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.42},21]
[null,"Basagran 5L",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,8,0.6,1.2,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":10},7.2]
[null,"Raptor",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,8,0.6,4,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":4.765625},11.44]
[null,"NIS",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Additive"},null,null,8,0.6,5,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.1796875},0.54]
[null,"UAN",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,8,0.6,4,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.19375000000000001},0.47]
["*","Aerial Spray",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Custom"},null,null,12,0.6,1,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":10},6]
["*","Asana XL",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Insecticide"},null,null,12,0.6,4.5,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.546875},1.48]
[null,"Aerial Spray",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Custom"},null,null,13,1,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":10},10]
[null,"Copper",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Fungicide"},null,null,13,1,2,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":3.5},7]
[null,"Priaxor",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Fungicide"},null,null,13,1,4,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":5.46875},21.88]
[null,"Haul Grain (Dry Beans)",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,16,1,{"$f":"$G$4","v":27},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"cwt"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":0.28000000000000003},7.56]
[null,"Irrigation District O&M Charge",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Other"},null,null,11,1,1,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":30},30]
[null,"Scouting Dry Beans",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":10},10]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},{"$f":"IF(B55=0,0,ROUND(G55*H55*J55,2))","v":0}]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},0]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":18},{"$f":"IF(B61=0,0,J61)","v":18}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":259.27999999999997}]
[null,"* Mexican Bean Beetle and Western Bean Cutworm"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":408.91999999999996}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":349.09},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":9.5999749999999988}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":418.51997499999993}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Gravity (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2340},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":70.2}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2340},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":31.59}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":540.30997499999989}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":20.011480555555551}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":14.454813888888886}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"41-Dry Beans","index":47,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[69,2,69,4],[69,6,69,7],[70,6,70,7],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[43,2,43,4],[40,2,40,4],[49,2,49,4],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[47,2,47,4],[48,2,48,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[9,5,10,5],[42,2,42,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[9,1,10,1],[9,2,10,2],[9,4,10,4],[6,1,6,11],[5,0,5,12]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source ","Pivot Irrigated Electric"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","27 cwt",null,"acre/inches",9]
[null,"Cropping System ",null,null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":27},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"cwt"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"41-Dry Beans"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":18},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"41-Dry Beans, Conventional Tillage, 27 cwt Yield, Pivot Irrigated Electric"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 41-Dry Beans, Conventional Tillage, 27 cwt Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Electric, 800 GPM 35 PSI, 9 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",2,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":4.03},{"$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$101,9,FALSE)*C12,2)))","v":4.3499999999999996},{"$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$101,9,FALSE)*C12,2)))","v":0.6},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":2.54},{"$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$101,9,FALSE)*C12,2)))","v":8.07},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":2.27},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":21.86}]
[2,"Chisel",1,null,{"$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$101,9,FALSE)*C13,2)))","v":1.98},{"$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$101,9,FALSE)*C13,2)))","v":2.13},{"$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$101,9,FALSE)*C13,2)))","v":0.78},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":2.11},{"$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$101,9,FALSE)*C13,2)))","v":2.4300000000000002},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":1.51},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":10.94}]
[3,"Spray Herbicide",1,null,{"$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$101,9,FALSE)*C14,2)))","v":1},{"$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$101,9,FALSE)*C14,2)))","v":0.3},{"$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$101,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":0.64},{"$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$101,9,FALSE)*C14,2)))","v":1.08},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":0.81},4.18]
[4,"Field Cultivation",1,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$101,9,FALSE)*C15,2)))","v":1.47},{"$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$101,9,FALSE)*C15,2)))","v":1.56},{"$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$101,9,FALSE)*C15,2)))","v":0.57999999999999996},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":1.33},{"$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$101,9,FALSE)*C15,2)))","v":1.8},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":1.51},8.25]
[5,"Plant",1,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$101,9,FALSE)*C16,2)))","v":2.4},{"$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$101,9,FALSE)*C16,2)))","v":0.78},{"$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$101,9,FALSE)*C16,2)))","v":0.86},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":2.54},{"$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$101,9,FALSE)*C16,2)))","v":2.7},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":3.53},12.81]
[6,"Spray Herbicide",0.6,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$101,9,FALSE)*C17,2)))","v":0.6},{"$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$101,9,FALSE)*C17,2)))","v":0.18},{"$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$101,9,FALSE)*C17,2)))","v":0.21},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":0.38},{"$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$101,9,FALSE)*C17,2)))","v":0.65},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":0.49},2.5099999999999998]
[7,"Row Crop Cultivation",1,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$101,9,FALSE)*C18,2)))","v":2},{"$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$101,9,FALSE)*C18,2)))","v":0.91},{"$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$101,9,FALSE)*C18,2)))","v":0.78},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":0.44},{"$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$101,9,FALSE)*C18,2)))","v":2.4500000000000002},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":1.52},8.1]
[8,"Pivot E 125' Lift",{"$f":"$K$3","v":9},"ai",{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$101,9,FALSE)*C19,2)))","v":6.25},{"$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$101,9,FALSE)*C19,2)))","v":25.08},{"$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$101,9,FALSE)*C19,2)))","v":2.63},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,15,FALSE)*C19,2)))","v":14.53},{"$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$101,9,FALSE)*C19,2)))","v":4.6100000000000003},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":7.97},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":61.07}]
[9,"Aerial Spray","Custom",null,{"$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$101,9,FALSE)*C20,2)))","v":""},{"$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$101,9,FALSE)*C20,2)))","v":""},{"$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$101,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":""},""]
[10,"Aerial Spray","Custom",null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B21,Operations!$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$101,9,FALSE)*C21,2)))","v":""},{"$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$101,9,FALSE)*C21,2)))","v":""},{"$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$101,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,21,FALSE)*$C21,2)))","v":""},""]
[11,"Pickett Windrowers",1,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$101,9,FALSE)*C22,2)))","v":2.2000000000000002},{"$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$101,9,FALSE)*C22,2)))","v":1.74},{"$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$101,9,FALSE)*C22,2)))","v":0.86},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,15,FALSE)*C22,2)))","v":0.72},{"$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$101,9,FALSE)*C22,2)))","v":2.7},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,21,FALSE)*$C22,2)))","v":1.27},9.49]
[12,"Combine Irr Dry Beans",1,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$101,9,FALSE)*C23,2)))","v":4.4000000000000004},{"$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$101,9,FALSE)*C23,2)))","v":6.01},{"$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$101,9,FALSE)*C23,2)))","v":10.23},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$101,15,FALSE)*C23,2)))","v":2.0299999999999998},{"$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$101,9,FALSE)*C23,2)))","v":8.17},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$101,21,FALSE)*$C23,2)))","v":2.65},33.49]
[13,"Truck","Custom",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$101,9,FALSE)*C24,2)))","v":""},{"$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$101,9,FALSE)*C24,2)))","v":""},{"$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$101,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$101,21,FALSE)*$C24,2)))","v":""},""]
[14,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B25,Operations!$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,{"$f":"SUM(E12:E31)","v":26.33},{"$f":"SUM(F12:F31)","v":43.04},17.880000000000003,27.259999999999998,34.659999999999997,23.529999999999998,172.70000000000002]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Outlook",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,14,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":1.171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":16.41}]
[null,"Prowl H2O",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,2,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":6.5},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":13}]
[null,"Edible Beans",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Seed"},null,null,5,1,0.65,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"cwt"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":92},59.8]
[null,"10-34-0-1Zn",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,5,1,7,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":2.5},17.5]
[null,"46-0-0",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Fertilizer"},null,null,5,1,50,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.42},21]
[null,"Raptor",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,0.6,4,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":4.765625},11.44]
[null,"Basagran 5L",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,0.6,1.2,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":10},7.2]
[null,"NIS",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Additive"},null,null,6,0.6,5,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.1796875},{"$f":"IF(B44=0,0,ROUND(G44*H44*J44,2))","v":0.54}]
[null,"UAN",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,6,0.6,4,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.19375000000000001},0.47]
[null,"Electricity Fixed",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Other"},null,null,8,1,1,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":30},{"$f":"IF(B46=0,0,ROUND(G46*H46*J46,2))","v":30}]
["*","Aerial Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,9,0.6,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":10},6]
["*","Asana XL",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Insecticide"},null,null,9,0.6,4.5,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.546875},1.48]
[null,"Aerial Spray",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,10,1,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":10},10]
[null,"Copper",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Fungicide"},null,null,10,1,2,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":3.5},{"$f":"IF(B50=0,0,ROUND(G50*H50*J50,2))","v":7}]
[null,"Priaxor",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Fungicide"},null,null,10,1,4,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":5.46875},21.88]
[null,"Haul Grain (Dry Beans)",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Custom"},null,null,13,1,{"$f":"$G$4","v":27},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"cwt"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":0.28000000000000003},7.56]
[null,"Scouting Dry Beans",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":10},10]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":18},{"$f":"IF(B61=0,0,J61)","v":18}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":259.27999999999997}]
[null,"* Mexican Bean Beetle and Western Bean Cutworm"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":431.98}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":373.79},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":10.279225}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":442.25922500000001}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Pivot (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2700},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":81}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2700},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":36.450000000000003}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":579.70922500000006}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":21.470712037037039}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":15.574786111111111}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"42-Dry Beans","index":48,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[36,2,36,4],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[48,2,48,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[60,2,60,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[76,1,76,11],[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[6,1,6,11],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[5,0,5,12]]}
[]
[null,"Region",null,null,null,"Detail","Direct Harvest",null,null,"Water Source ","Pivot Irrigated Electric"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","27 cwt",null,"acre/inches",9]
[null,"Cropping System ",null,null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":27},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"cwt"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"42-Dry Beans"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":18},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"42-Dry Beans, Direct Harvest, Conventional Tillage, 27 cwt Yield, Pivot Irrigated Electric"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 42-Dry Beans, Direct Harvest, Conventional Tillage, 27 cwt Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Electric, 800 GPM 35 PSI, 9 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",2,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":4.03},{"$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$101,9,FALSE)*C12,2)))","v":4.3499999999999996},{"$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$101,9,FALSE)*C12,2)))","v":0.6},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":2.54},{"$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$101,9,FALSE)*C12,2)))","v":8.07},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":2.27},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":21.86}]
[2,"Chisel",1,null,{"$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$101,9,FALSE)*C13,2)))","v":1.98},{"$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$101,9,FALSE)*C13,2)))","v":2.13},{"$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$101,9,FALSE)*C13,2)))","v":0.78},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":2.11},{"$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$101,9,FALSE)*C13,2)))","v":2.4300000000000002},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":1.51},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":10.94}]
[3,"Spray Herbicide",1,null,{"$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$101,9,FALSE)*C14,2)))","v":1},{"$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$101,9,FALSE)*C14,2)))","v":0.3},{"$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$101,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":0.64},{"$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$101,9,FALSE)*C14,2)))","v":1.08},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":0.81},4.18]
[4,"Field Cultivation",1,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$101,9,FALSE)*C15,2)))","v":1.47},{"$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$101,9,FALSE)*C15,2)))","v":1.56},{"$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$101,9,FALSE)*C15,2)))","v":0.57999999999999996},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":1.33},{"$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$101,9,FALSE)*C15,2)))","v":1.8},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":1.51},8.25]
[5,"Plant",1,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$101,9,FALSE)*C16,2)))","v":2.4},{"$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$101,9,FALSE)*C16,2)))","v":0.78},{"$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$101,9,FALSE)*C16,2)))","v":0.86},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":2.54},{"$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$101,9,FALSE)*C16,2)))","v":2.7},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":3.53},12.81]
[6,"Spray Herbicide",0.6,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$101,9,FALSE)*C17,2)))","v":0.6},{"$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$101,9,FALSE)*C17,2)))","v":0.18},{"$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$101,9,FALSE)*C17,2)))","v":0.21},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":0.38},{"$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$101,9,FALSE)*C17,2)))","v":0.65},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":0.49},2.5099999999999998]
[7,"Pivot E 125' Lift",{"$f":"$K$3","v":9},null,{"$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$101,9,FALSE)*C18,2)))","v":6.25},{"$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$101,9,FALSE)*C18,2)))","v":25.08},{"$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$101,9,FALSE)*C18,2)))","v":2.63},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":14.53},{"$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$101,9,FALSE)*C18,2)))","v":4.6100000000000003},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":7.97},61.07]
[8,"Aerial Spray","Custom","ai",{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":""},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":""}]
[9,"Aerial Spray","Custom",null,{"$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$101,9,FALSE)*C20,2)))","v":""},{"$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$101,9,FALSE)*C20,2)))","v":""},{"$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$101,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":""},""]
[10,"Spray Herbicide",1,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$101,9,FALSE)*C21,2)))","v":1},{"$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$101,9,FALSE)*C21,2)))","v":0.3},{"$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$101,9,FALSE)*C21,2)))","v":0.35},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,15,FALSE)*C21,2)))","v":0.64},{"$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$101,9,FALSE)*C21,2)))","v":1.08},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,21,FALSE)*$C21,2)))","v":0.81},4.18]
[11,"Combine Irrigated Dry Beans with Draper Flex Platform",1,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$101,9,FALSE)*C22,2)))","v":4.4000000000000004},{"$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$101,9,FALSE)*C22,2)))","v":6.01},{"$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$101,9,FALSE)*C22,2)))","v":10.23},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,15,FALSE)*C22,2)))","v":2.0299999999999998},{"$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$101,9,FALSE)*C22,2)))","v":8.17},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,21,FALSE)*$C22,2)))","v":2.65},33.49]
[12,"Truck","Custom",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$101,9,FALSE)*C23,2)))","v":""},{"$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$101,9,FALSE)*C23,2)))","v":""},{"$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$101,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$101,21,FALSE)*$C23,2)))","v":""},{"$f":"IF(C23>9999,\"\",ROUND(SUM(E23:J23),2))","v":""}]
[null,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B24,Operations!$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]
[null,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]
[null,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]
[null,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]
[null,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]
[null,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]
[null,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]
[null,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,{"$f":"SUM(E12:E31)","v":23.130000000000003},{"$f":"SUM(F12:F31)","v":40.689999999999991},16.59,26.740000000000002,30.590000000000003,21.549999999999997,159.29000000000002]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Outlook",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,14,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":1.171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":16.41}]
[null,"Prowl H2O",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,2,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":6.5},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":13}]
[null,"Edible Beans",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Seed"},null,null,5,1,1,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"cwt"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":92},92]
[null,"10-34-0-1Zn",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,5,1,7,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":2.5},17.5]
[null,"46-0-0",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Fertilizer"},null,null,5,1,50,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.42},21]
[null,"Raptor",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,0.6,4,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":4.765625},11.44]
[null,"Basagran 5L",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,0.6,1.2,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":10},7.2]
[null,"NIS",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Additive"},null,null,6,0.6,5,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.1796875},{"$f":"IF(B44=0,0,ROUND(G44*H44*J44,2))","v":0.54}]
[null,"UAN",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,6,0.6,4,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.19375000000000001},0.47]
[null,"Electricity Fixed",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Other"},null,null,7,1,1,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":30},{"$f":"IF(B46=0,0,ROUND(G46*H46*J46,2))","v":30}]
["*","Aerial Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,8,0.6,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":10},6]
["*","Asana XL",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Insecticide"},null,null,8,0.6,4.5,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.546875},1.48]
[null,"Aerial Spray",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,9,1,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":10},10]
[null,"Copper",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Fungicide"},null,null,9,1,2,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":3.5},7]
[null,"Priaxor",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Fungicide"},null,null,9,1,4,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":5.46875},21.88]
[null,"Gramoxone SL 2.0",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Herbicide"},null,null,10,1,2,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":3.375},6.75]
[null,"Haul Grain (Dry Beans)",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Custom"},null,null,12,1,{"$f":"$G$4","v":27},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"cwt"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":0.28000000000000003},7.56]
[null,"Scouting Dry Beans",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":10},10]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":18},{"$f":"IF(B61=0,0,J61)","v":18}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":298.22999999999996}]
[null,"* Mexican Bean Beetle and Western Bean Cutworm"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":457.52}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":405.38},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":11.14795}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":468.66794999999996}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Pivot (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2700},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":81}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2700},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":36.450000000000003}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":606.11795000000006}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":22.448812962962965}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":16.77696111111111}]
[]
[null,"A potential yield loss of 92-120 pounds per acre (but can be as high as 240-480 pounds per acre) with direct harvest is possible because of beans lost on the lower stem. A draper flex platform is usually the best choice for direct harvest. Direct harvest reduces field operations and weather related losses while beans are drying in the windrow. Undercutting and windrowing has even resulted in total crop loss. In these budgets we have not adjusted dry bean yields because of different harvesting methods."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"43-Grain Sorghum","index":49,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[69,2,69,4],[69,6,69,7],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[59,2,59,4],[46,2,46,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[58,2,58,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[47,2,47,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source ","Dryland"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","105 bu",null,"acre/inches"]
[null,"Cropping System ",null,null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":105},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bu"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"43-Grain Sorghum"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":20},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"43-Grain Sorghum, Conventional Tillage, 105 bu Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 43-Grain Sorghum, Conventional Tillage, 105 bu Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$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$101,9,FALSE)*C12,2)))","v":2.1800000000000002},{"$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},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":10.95}]
[2,"Anhydrous Application",1,null,{"$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$101,9,FALSE)*C13,2)))","v":1.83},{"$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$101,9,FALSE)*C13,2)))","v":1.52},{"$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$101,9,FALSE)*C13,2)))","v":0.72},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":0.57999999999999996},{"$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$101,9,FALSE)*C13,2)))","v":2.25},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":3.63},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":10.53}]
[3,"Field Cultivation",1,null,{"$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$101,9,FALSE)*C14,2)))","v":1.56},{"$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},8.25]
[4,"Spray Herbicide",1,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$101,9,FALSE)*C15,2)))","v":1},{"$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$101,9,FALSE)*C15,2)))","v":0.3},{"$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$101,9,FALSE)*C15,2)))","v":0.35},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":0.64},{"$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$101,9,FALSE)*C15,2)))","v":1.08},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":0.81},4.18]
[5,"Plant",1,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$101,9,FALSE)*C16,2)))","v":2.4},{"$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$101,9,FALSE)*C16,2)))","v":0.78},{"$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$101,9,FALSE)*C16,2)))","v":0.86},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":2.54},{"$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$101,9,FALSE)*C16,2)))","v":2.7},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":3.53},12.81]
[6,"Row Crop Cultivation",1,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$101,9,FALSE)*C17,2)))","v":2},{"$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$101,9,FALSE)*C17,2)))","v":0.91},{"$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$101,9,FALSE)*C17,2)))","v":0.78},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":0.44},{"$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$101,9,FALSE)*C17,2)))","v":2.4500000000000002},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":1.52},8.1]
[7,"Row Crop Cultivation",0.25,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$101,9,FALSE)*C18,2)))","v":0.5},{"$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$101,9,FALSE)*C18,2)))","v":0.23},{"$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$101,9,FALSE)*C18,2)))","v":0.2},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":0.11},{"$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$101,9,FALSE)*C18,2)))","v":0.61},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":0.38},2.0299999999999998]
[8,"Spray Herbicide",0.5,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$101,9,FALSE)*C19,2)))","v":0.5},{"$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$101,9,FALSE)*C19,2)))","v":0.15},{"$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$101,9,FALSE)*C19,2)))","v":0.17},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,15,FALSE)*C19,2)))","v":0.32},{"$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$101,9,FALSE)*C19,2)))","v":0.54},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":0.41},2.09]
[9,"Aerial Spray","Custom",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$101,9,FALSE)*C20,2)))","v":""},{"$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$101,9,FALSE)*C20,2)))","v":""},{"$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$101,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":""},""]
[10,"Combine Dryland SG",1,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$101,9,FALSE)*C21,2)))","v":3.38},{"$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$101,9,FALSE)*C21,2)))","v":4.63},{"$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$101,9,FALSE)*C21,2)))","v":7.87},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,15,FALSE)*C21,2)))","v":1.1100000000000001},{"$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$101,9,FALSE)*C21,2)))","v":6.29},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,21,FALSE)*$C21,2)))","v":2.65},{"$f":"IF(C21>9999,\"\",ROUND(SUM(E21:J21),2))","v":25.93}]
[11,"Cart",{"$f":"$G$4","v":105},"bu",{"$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$101,9,FALSE)*C22,2)))","v":1.5},{"$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$101,9,FALSE)*C22,2)))","v":0.59},{"$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$101,9,FALSE)*C22,2)))","v":0.59},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,15,FALSE)*C22,2)))","v":0.96},{"$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$101,9,FALSE)*C22,2)))","v":1.84},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,21,FALSE)*$C22,2)))","v":0.56999999999999995},6.05]
[12,"Truck","Custom",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$101,9,FALSE)*C23,2)))","v":""},{"$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$101,9,FALSE)*C23,2)))","v":""},{"$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$101,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$101,21,FALSE)*$C23,2)))","v":""},""]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B24,Operations!$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,{"$f":"SUM(E12:E31)","v":16.600000000000001},{"$f":"SUM(F12:F31)","v":12.850000000000001},12.42,9.3000000000000007,23.599999999999998,16.149999999999999,90.92]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"82-0-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,100,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.31},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":31}]
[null,"10-34-0",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Fertilizer"},null,null,4,1,6,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2.4500000000000002},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":14.7}]
[null,"Lumax EZ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,1,2.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":20},54]
[null,"AAtrex 4L",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,1,0.5,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":4.5},2.25]
[null,"Sorghum Safened/Insect",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Seed"},null,null,5,1,4,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":3.2},12.8]
[null,"Huskie",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,8,0.5,11,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.9375},5.16]
[null,"21-0-0-24S   ",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Additive"},null,null,8,0.5,1,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.35},0.18]
["*","Aerial Spray",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Custom"},null,null,9,0.15,1,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":10},1.5]
["*","Mustang Maxx",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Insecticide"},null,null,9,0.15,3,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":1.40625},0.63]
[null,"Haul Grain Bushels",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Custom"},null,null,12,1,{"$f":"$G$4","v":105},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.11},11.55]
[null,"Scouting Grain Sorghum",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":7},7]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":20},{"$f":"IF(B61=0,0,J61)","v":20}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":160.77000000000001}]
[null,"*Treating greenbugs one year in 10, chinchbugs one in 20."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":251.69}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":211.94},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":5.8283500000000004}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":257.51835}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
["**","Real Estate Opportunity","Dryland (Southwest)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))*0.7","v":1109.5},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":33.29}]
["**","Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))*0.7","v":1109.5},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":14.98}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":325.78835000000004}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.102746190476191}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":2.2166509523809523}]
[]
[null,"** Since sorghum is generally planted on less productive land, real estate cost is reduced to 70% of average value."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"44-Grain Sorghum","index":50,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[69,2,69,4],[69,6,69,7],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[59,2,59,4],[46,2,46,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[58,2,58,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[47,2,47,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source ","Dryland"]
[null,"Tillage System","No Till",null,null,null,"Yield","125 bu",null,"acre/inches"]
[null,"Cropping System ",null,null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":125},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bu"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"44-Grain Sorghum"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":20},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"44-Grain Sorghum, No Till, 125 bu Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 44-Grain Sorghum, No Till, 125 bu Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":1},{"$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$101,9,FALSE)*C12,2)))","v":0.3},{"$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$101,9,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0.64},{"$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$101,9,FALSE)*C12,2)))","v":1.08},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":0.81},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.18}]
[2,"Spray Fertilizer and Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B13,Operations!$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$101,15,FALSE)*C13,2)))","v":0.19},{"$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":2.0299999999999998},4.95]
[3,"Plant No-Till",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$101,9,FALSE)*C14,2)))","v":2.4},{"$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$101,9,FALSE)*C14,2)))","v":0.97},{"$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$101,9,FALSE)*C14,2)))","v":0.86},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":4.41},{"$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$101,9,FALSE)*C14,2)))","v":2.7},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":6.13},17.47]
[4,"Spray Herbicide",0.5,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$101,9,FALSE)*C15,2)))","v":0.5},{"$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$101,9,FALSE)*C15,2)))","v":0.15},{"$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$101,9,FALSE)*C15,2)))","v":0.17},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":0.32},{"$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$101,9,FALSE)*C15,2)))","v":0.54},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":0.41},2.09]
[5,"Aerial Spray","Custom",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$101,9,FALSE)*C16,2)))","v":""},{"$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$101,9,FALSE)*C16,2)))","v":""},{"$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$101,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":""},""]
[6,"Combine Dryland SG",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$101,9,FALSE)*C17,2)))","v":3.38},{"$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$101,9,FALSE)*C17,2)))","v":4.63},{"$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$101,9,FALSE)*C17,2)))","v":7.87},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":1.1100000000000001},{"$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$101,9,FALSE)*C17,2)))","v":6.29},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":2.65},25.93]
[7,"Cart",{"$f":"$G$4","v":125},"bu"]
[8,"Truck","Custom"]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E12:E31)","v":8.2800000000000011},6.35,9.6,6.6700000000000008,11.690000000000001,12.03,54.62]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":3.75}]
[null,"2,4-D Ester LV4",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2.125},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":2.13}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,1,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},0.6]
[null,"32-0-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,120,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.42},50.4]
[null,"Lumax EZ",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,2.7,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":20},54]
[null,"AAtrex 4L",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,0.5,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":4.5},2.25]
[null,"10-34-0",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,6,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":2.4500000000000002},14.7]
[null,"Sorghum Safened/Insect",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,4,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":3.2},12.8]
[null,"Huskie",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,0.5,11,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.9375},5.16]
[null,"21-0-0-24S   ",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Additive"},null,null,4,0.5,1,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.35},0.18]
["*","Aerial Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,5,0.15,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":10},1.5]
["*","Mustang Maxx",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Insecticide"},null,null,5,0.15,3,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":1.40625},0.63]
[null,"Haul Grain Bushels",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,8,1,{"$f":"$G$4","v":125},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":0.11},13.75]
[null,"Scouting Grain Sorghum",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":7},7]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":20},{"$f":"IF(B61=0,0,J61)","v":20}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":188.85}]
[null,"*Treating greenbugs one year in 10, chinchbugs one in 20."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":243.47}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":219.75},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":6.0431249999999999}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":249.513125}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
["**","Real Estate Opportunity","Dryland (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))*0.7","v":2170},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":65.099999999999994}]
["**","Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))*0.7","v":2170},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":29.3}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":363.91312499999998}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":2.911305}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":2.0407450000000003}]
[]
[null,"** Since sorghum is generally planted on less productive land, real estate cost is reduced to 70% of average value."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"45-Grain Sorghum","index":51,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[69,2,69,4],[69,6,69,7],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[59,2,59,4],[46,2,46,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[58,2,58,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[47,2,47,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source ","Dryland"]
[null,"Tillage System","Ecofallow",null,null,null,"Yield","115 bu",null,"acre/inches"]
[null,"Cropping System ","after Wheat, Two Crops in Three Years",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":115},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bu"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"45-Grain Sorghum"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":20},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"45-Grain Sorghum, Ecofallow, after Wheat, Two Crops in Three Years, 115 bu Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 45-Grain Sorghum, Ecofallow, after Wheat, Two Crops in Three Years, 115 bu Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":1},{"$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$101,9,FALSE)*C12,2)))","v":0.3},{"$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$101,9,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0.64},{"$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$101,9,FALSE)*C12,2)))","v":1.08},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":0.81},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.18}]
[2,"Spray Herbicide",1,null,{"$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$101,15,FALSE)*C13,2)))","v":0.64},{"$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":0.81},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":4.18}]
[3,"Spray Fertilizer and Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$101,9,FALSE)*C14,2)))","v":1},{"$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$101,9,FALSE)*C14,2)))","v":0.3},{"$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$101,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":0.19},{"$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$101,9,FALSE)*C14,2)))","v":1.08},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":2.0299999999999998},4.95]
[4,"No-Till Drill",1,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$101,9,FALSE)*C15,2)))","v":1.83},{"$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$101,9,FALSE)*C15,2)))","v":1.45},{"$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$101,9,FALSE)*C15,2)))","v":0.72},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":1.57},{"$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$101,9,FALSE)*C15,2)))","v":2.25},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":3.21},11.03]
[5,"Spray Herbicide",0.5,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$101,9,FALSE)*C16,2)))","v":0.5},{"$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$101,9,FALSE)*C16,2)))","v":0.15},{"$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$101,9,FALSE)*C16,2)))","v":0.17},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":0.32},{"$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$101,9,FALSE)*C16,2)))","v":0.54},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":0.41},2.09]
[6,"Aerial Spray","Custom",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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":""},""]
[7,"Combine Dryland SG",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$101,9,FALSE)*C18,2)))","v":3.38},{"$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$101,9,FALSE)*C18,2)))","v":4.63},{"$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$101,9,FALSE)*C18,2)))","v":7.87},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":1.1100000000000001},{"$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$101,9,FALSE)*C18,2)))","v":6.29},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":2.65},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":25.93}]
[8,"Cart",{"$f":"$G$4","v":115},"bu",{"$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$101,9,FALSE)*C19,2)))","v":1.64},{"$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$101,9,FALSE)*C19,2)))","v":0.64},{"$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$101,9,FALSE)*C19,2)))","v":0.64},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,15,FALSE)*C19,2)))","v":1.05},{"$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$101,9,FALSE)*C19,2)))","v":2.0099999999999998},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":0.62},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":6.6}]
[9,"Truck","Custom"]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B21,Operations!$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,{"$f":"SUM(E12:E31)","v":10.350000000000001},7.7699999999999987,10.450000000000001,5.52,14.33,10.54,58.96]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":3.75}]
[null,"2,4-D Ester LV4",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2.125},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":2.13}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,1,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},0.6]
[null,"AAtrex 4L",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,1,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":4.5},4.5]
[null,"Gramoxone SL 2.0",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,1.5,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":3.375},5.0599999999999996]
[null,"32-0-0",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,110,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.42},46.2]
[null,"Lumax EZ",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,2.7,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":20},54]
[null,"10-34-0",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Fertilizer"},null,null,4,1,6,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":2.4500000000000002},14.7]
[null,"Sorghum Safened/Insect",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,4,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":3.2},12.8]
[null,"Huskie",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,0.5,11,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.9375},{"$f":"IF(B46=0,0,ROUND(G46*H46*J46,2))","v":5.16}]
[null,"21-0-0-24S   ",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Additive"},null,null,5,0.5,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.35},0.18]
["*","Aerial Spray",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.15,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":10},1.5]
["*","Mustang Maxx",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.15,3,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":1.40625},0.63]
[null,"Haul Grain Bushels",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,9,1,{"$f":"$G$4","v":115},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.11},12.65]
[null,"Scouting Grain Sorghum",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":7},7]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":20},{"$f":"IF(B61=0,0,J61)","v":20}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":190.86}]
[null,"*Treating greenbugs one year in 10, chinchbugs one in 20."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":249.82000000000002}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":224.95},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":6.1861249999999997}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":256.006125}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
["**","Real Estate Opportunity","Dryland (Southwest)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))*0.7","v":1109.5},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":33.29}]
["**","Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))*0.7","v":1109.5},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":14.98}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":324.27612500000004}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":2.8197923913043481}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":2.1401402173913042}]
[]
[null,"** Since sorghum is generally planted on less productive land, real estate cost is reduced to 70% of average value."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"46-Grain Sorghum","index":52,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[69,2,69,4],[69,6,69,7],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[59,2,59,4],[46,2,46,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[58,2,58,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[47,2,47,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source ","Pivot Irrigated Diesel"]
[null,"Tillage System","No Till",null,null,null,"Yield","165 bu",null,"acre/inches",6]
[null,"Cropping System ","Limited Irrigation",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":165},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bu"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"46-Grain Sorghum"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":17},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"46-Grain Sorghum, No Till, Limited Irrigation, 165 bu Yield, Pivot Irrigated Diesel"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 46-Grain Sorghum, No Till, Limited Irrigation, 165 bu Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Diesel, 800 GPM 35 PSI, 6 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":1},{"$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$101,9,FALSE)*C12,2)))","v":0.3},{"$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$101,9,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0.64},{"$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$101,9,FALSE)*C12,2)))","v":1.08},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":0.81},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.18}]
[2,"Anhydrous Application",1,null,{"$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$101,9,FALSE)*C13,2)))","v":1.83},{"$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$101,9,FALSE)*C13,2)))","v":1.52},{"$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$101,9,FALSE)*C13,2)))","v":0.72},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":0.57999999999999996},{"$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$101,9,FALSE)*C13,2)))","v":2.25},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":3.63},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":10.53}]
[3,"Spray Herbicide",1,null,{"$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$101,9,FALSE)*C14,2)))","v":1},{"$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$101,9,FALSE)*C14,2)))","v":0.3},{"$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$101,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":0.64},{"$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$101,9,FALSE)*C14,2)))","v":1.08},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":0.81},4.18]
[4,"Plant No-Till",1,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$101,9,FALSE)*C15,2)))","v":2.4},{"$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$101,9,FALSE)*C15,2)))","v":0.97},{"$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$101,9,FALSE)*C15,2)))","v":0.86},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":4.41},{"$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$101,9,FALSE)*C15,2)))","v":2.7},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":6.13},17.47]
[5,"Spray Herbicide",0.5,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$101,9,FALSE)*C16,2)))","v":0.5},{"$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$101,9,FALSE)*C16,2)))","v":0.15},{"$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$101,9,FALSE)*C16,2)))","v":0.17},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":0.32},{"$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$101,9,FALSE)*C16,2)))","v":0.54},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":0.41},2.09]
[6,"Aerial Spray","Custom",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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":""},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":""}]
[7,"Pivot D 125' Lift",{"$f":"$K$3","v":6},"ai",{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$101,9,FALSE)*C18,2)))","v":4.17},{"$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$101,9,FALSE)*C18,2)))","v":31.88},{"$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$101,9,FALSE)*C18,2)))","v":2.06},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":9.68},{"$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$101,9,FALSE)*C18,2)))","v":2.75},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":5.32},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":55.86}]
[8,"Combine Irr SG",1,null,{"$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$101,9,FALSE)*C19,2)))","v":3.38},{"$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$101,9,FALSE)*C19,2)))","v":4.63},{"$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$101,9,FALSE)*C19,2)))","v":7.87},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,15,FALSE)*C19,2)))","v":1.1100000000000001},{"$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$101,9,FALSE)*C19,2)))","v":6.29},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":2.65},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":25.93}]
[9,"Cart",{"$f":"$G$4","v":165},"bu",{"$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$101,9,FALSE)*C20,2)))","v":2.36},{"$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$101,9,FALSE)*C20,2)))","v":0.92},{"$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$101,9,FALSE)*C20,2)))","v":0.93},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,15,FALSE)*C20,2)))","v":1.51},{"$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$101,9,FALSE)*C20,2)))","v":2.89},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":0.89},9.5]
[10,"Truck","Custom",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$101,9,FALSE)*C21,2)))","v":""},{"$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$101,9,FALSE)*C21,2)))","v":""},{"$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$101,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,21,FALSE)*$C21,2)))","v":""},""]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B22,Operations!$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,{"$f":"SUM(E12:E31)","v":16.64},{"$f":"SUM(F12:F31)","v":40.67},13.309999999999999,18.89,19.580000000000002,20.65,129.74]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":3.75}]
[null,"2,4-D Ester LV4",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2.125},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":2.13}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,1,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},0.6]
[null,"82-0-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,150,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.31},46.5]
[null,"Lumax EZ",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,2.7,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":20},54]
[null,"AAtrex 4L",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,0.5,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":4.5},2.25]
[null,"10-34-0",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Fertilizer"},null,null,4,1,6,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":2.4500000000000002},14.7]
[null,"Sorghum Safened/Insect",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,6,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":3.2},19.2]
[null,"Huskie",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,0.5,11,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.9375},5.16]
[null,"21-0-0-24S   ",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Additive"},null,null,5,0.5,1,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.35},0.18]
["*","Aerial Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.15,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":10},1.5]
["*","Mustang Maxx",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.15,3,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":1.40625},0.63]
[null,"Haul Grain Bushels",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,10,1,{"$f":"$G$4","v":165},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":0.11},18.149999999999999]
[null,"Scouting Grain Sorghum",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":7},7]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":17},{"$f":"IF(B61=0,0,J61)","v":17}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":192.75}]
[null,"*Treating greenbugs one year in 10, chinchbugs one in 20."]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":322.49}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":282.26},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":7.762150000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":330.25215000000003}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
["**","Real Estate Opportunity","Pivot (Marginal Land)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))*0.7","v":3003.7},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":90.11}]
["**","Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))*0.7","v":3003.7},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":40.549999999999997}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":480.91215000000005}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":2.9146190909090914}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":2.0034675757575759}]
[]
[null,"** Since sorghum is generally planted on less productive land, real estate cost is reduced to 70% of average value."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"47-Grass","index":53,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[69,2,69,4],[69,6,69,7],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[59,2,59,4],[46,2,46,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[58,2,58,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[47,2,47,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source ","Pivot Irrigated Diesel"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield",null,null,"acre/inches",2]
[null,"Cropping System ","Fall Establishment",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":""},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":""},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"47-Grass"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":"N/A"},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"47-Grass, Conventional Tillage, Fall Establishment, Pivot Irrigated Diesel"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 47-Grass, Conventional Tillage, Fall Establishment"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Diesel, 800 GPM 35 PSI, 2 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$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$101,9,FALSE)*C12,2)))","v":2.1800000000000002},{"$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},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":10.95}]
[2,"Field Cultivation",1,null,{"$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$101,9,FALSE)*C13,2)))","v":1.47},{"$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$101,9,FALSE)*C13,2)))","v":1.56},{"$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$101,9,FALSE)*C13,2)))","v":0.57999999999999996},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":1.33},{"$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$101,9,FALSE)*C13,2)))","v":1.8},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":1.51},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.25}]
[3,"Grass Drill",1,null,{"$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$101,9,FALSE)*C14,2)))","v":2.44},{"$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$101,9,FALSE)*C14,2)))","v":1.37},{"$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$101,9,FALSE)*C14,2)))","v":0.96},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":6.46},{"$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$101,9,FALSE)*C14,2)))","v":3},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":2.59},16.82]
[4,"Roll",1,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$101,9,FALSE)*C15,2)))","v":2.2200000000000002},{"$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$101,9,FALSE)*C15,2)))","v":1.74},{"$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$101,9,FALSE)*C15,2)))","v":0.96},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":0},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$101,9,FALSE)*C15,2)))","v":3},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":0},7.92]
[5,"Pivot D 125' Lift",{"$f":"$K$3","v":2},"ai",{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$101,9,FALSE)*C16,2)))","v":1.39},{"$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$101,9,FALSE)*C16,2)))","v":10.63},{"$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$101,9,FALSE)*C16,2)))","v":0.69},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":3.23},{"$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$101,9,FALSE)*C16,2)))","v":0.92},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":1.77},{"$f":"IF(C16>9999,\"\",ROUND(SUM(E16:J16),2))","v":18.63}]
[6,"Spread Fertilizer",1,null,{"$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$101,9,FALSE)*C17,2)))","v":1.57},{"$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$101,9,FALSE)*C17,2)))","v":0.87},{"$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$101,9,FALSE)*C17,2)))","v":0.68},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$101,9,FALSE)*C17,2)))","v":2.12},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":0},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":5.24}]
[7,null,null,null,{"$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":""},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,{"$f":"SUM(E12:E31)","v":11.110000000000001},{"$f":"SUM(F12:F31)","v":18.350000000000001},4.17,12.290000000000001,14.879999999999999,7.01,67.809999999999988]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Grass Seed",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,1,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":75},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":75}]
[null,"11-52-0",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Fertilizer"},null,null,6,1,60,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.27},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":16.2}]
[null,null,{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":""},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":""},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":""},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":""},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":""},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":""},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":"N/A"},{"$f":"IF(B61=0,0,J61)","v":"N/A"}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":91.2}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":159.01}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":137.12},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":3.7707999999999999}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":162.7808}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Fall Establishment",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":0}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":0}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":182.7808}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":""}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"48-Grass Hay","index":54,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[69,2,69,4],[69,6,69,7],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[59,2,59,4],[46,2,46,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[58,2,58,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[47,2,47,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source "]
[null,"Tillage System",null,null,null,null,"Yield","2.2 ton",null,"acre/inches"]
[null,"Cropping System ","Large Round Bale",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":2.2000000000000002},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"ton"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"48-Grass Hay"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":"N/A"},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"48-Grass Hay, Large Round Bale, 2.2 ton Yield"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 48-Grass Hay, Large Round Bale, 2.2 ton Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":""}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spread Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":1.57},{"$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$101,9,FALSE)*C12,2)))","v":0.87},{"$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$101,9,FALSE)*C12,2)))","v":0.68},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0},{"$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$101,9,FALSE)*C12,2)))","v":2.12},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":0},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":5.24}]
[2,"Swath/Condition Hay",1,null,{"$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$101,9,FALSE)*C13,2)))","v":2},{"$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$101,9,FALSE)*C13,2)))","v":1.43},{"$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$101,9,FALSE)*C13,2)))","v":2.31},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":0},{"$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$101,9,FALSE)*C13,2)))","v":3.33},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":0},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":9.07}]
[3,"Bale Large Round",{"$f":"$G$4","v":2.2000000000000002},"ton",{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$101,9,FALSE)*C14,2)))","v":4.84},{"$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$101,9,FALSE)*C14,2)))","v":1.81},{"$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$101,9,FALSE)*C14,2)))","v":1.9},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":2.37},{"$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$101,9,FALSE)*C14,2)))","v":5.93},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":2.2799999999999998},{"$f":"IF(C14>9999,\"\",ROUND(SUM(E14:J14),2))","v":19.13}]
[4,"Move Large Round",{"$f":"$G$4","v":2.2000000000000002},"ton",{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$101,9,FALSE)*C15,2)))","v":2.42},{"$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$101,9,FALSE)*C15,2)))","v":1.26},{"$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$101,9,FALSE)*C15,2)))","v":0.95},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":0},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$101,9,FALSE)*C15,2)))","v":2.97},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":0.12},{"$f":"IF(C15>9999,\"\",ROUND(SUM(E15:J15),2))","v":7.72}]
[5,null,null,null,{"$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":""},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,{"$f":"SUM(E12:E31)","v":10.83},{"$f":"SUM(F12:F31)","v":5.3699999999999992},5.8400000000000007,2.37,14.35,2.4,41.16]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"46-0-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,40,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.42},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":16.8}]
[null,"11-52-0",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,15,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.27},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":4.05}]
[null,"Twine Large Round",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Other"},null,null,3,1,{"$f":"$G$4","v":2.2000000000000002},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.90968161143599735},2]
[null,null,{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":""},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":""},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":""},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":""},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":""},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":"N/A"},{"$f":"IF(B61=0,0,J61)","v":"N/A"}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":22.85}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":64.009999999999991}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":47.26},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":1.29965}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":65.309649999999991}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Dryland (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3100},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":93}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3100},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":41.85}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":220.15964999999997}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":100.07256818181816}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":41.09529545454545}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"49-Millet","index":55,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[69,2,69,4],[69,6,69,7],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[59,2,59,4],[46,2,46,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[58,2,58,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[47,2,47,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4]]}
[]
[null,"Region","Panhandle",null,null,"Detail",null,null,null,"Water Source ","Dryland"]
[null,"Tillage System","Stubble Mulch Fallow",null,null,null,"Yield","22 cwt",null,"acre/inches"]
[null,"Cropping System ","Followed by Wheat, Two Crops in Three Years",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":22},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"cwt"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"49-Millet"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":8},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"49-Millet, Panhandle, Stubble Mulch Fallow, Followed by Wheat, Two Crops in Three Years, 22 cwt Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 49-Millet, Panhandle, Stubble Mulch Fallow, Followed by Wheat, Two Crops in Three Years, 22 cwt Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":1},{"$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$101,9,FALSE)*C12,2)))","v":0.3},{"$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$101,9,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0.64},{"$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$101,9,FALSE)*C12,2)))","v":1.08},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":0.81},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.18}]
[2,"Sweep Plow",1,null,{"$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$101,9,FALSE)*C13,2)))","v":1.76},{"$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$101,9,FALSE)*C13,2)))","v":1.98},{"$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$101,9,FALSE)*C13,2)))","v":0.26},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":0.96},{"$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$101,9,FALSE)*C13,2)))","v":3.52},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":1.51},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":9.99}]
[3,"Rod Weeder",1,null,{"$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$101,9,FALSE)*C14,2)))","v":1.52},{"$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$101,9,FALSE)*C14,2)))","v":1.1599999999999999},{"$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$101,9,FALSE)*C14,2)))","v":0.65},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":0.23},{"$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$101,9,FALSE)*C14,2)))","v":2.04},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":0.91},6.51]
[4,"Spray Fertilizer",1,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$101,9,FALSE)*C15,2)))","v":1},{"$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$101,9,FALSE)*C15,2)))","v":0.3},{"$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$101,9,FALSE)*C15,2)))","v":0.35},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":0.19},{"$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$101,9,FALSE)*C15,2)))","v":1.08},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":2.0299999999999998},4.95]
[5,"Drill",1,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$101,9,FALSE)*C16,2)))","v":1.76},{"$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$101,9,FALSE)*C16,2)))","v":1.1399999999999999},{"$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$101,9,FALSE)*C16,2)))","v":0.69},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":2.94},{"$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$101,9,FALSE)*C16,2)))","v":2.16},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":2.35},11.04]
[6,"Spray Herbicide",1,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$101,9,FALSE)*C17,2)))","v":1},{"$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$101,9,FALSE)*C17,2)))","v":0.3},{"$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$101,9,FALSE)*C17,2)))","v":0.35},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":0.64},{"$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$101,9,FALSE)*C17,2)))","v":1.08},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":0.81},4.18]
[7,"Windrow Grain",1,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$101,9,FALSE)*C18,2)))","v":2},{"$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$101,9,FALSE)*C18,2)))","v":1.43},{"$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$101,9,FALSE)*C18,2)))","v":2.31},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$101,9,FALSE)*C18,2)))","v":3.33},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":0},9.07]
[8,"Combine Small Grain",1,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$101,9,FALSE)*C19,2)))","v":3.14},{"$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$101,9,FALSE)*C19,2)))","v":4.28},{"$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$101,9,FALSE)*C19,2)))","v":7.31},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,15,FALSE)*C19,2)))","v":0.94},{"$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$101,9,FALSE)*C19,2)))","v":5.84},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":2.65},24.16]
[9,"Truck","Custom",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$101,9,FALSE)*C20,2)))","v":""},{"$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$101,9,FALSE)*C20,2)))","v":""},{"$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$101,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":""},""]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B21,Operations!$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,{"$f":"SUM(E12:E31)","v":13.18},{"$f":"SUM(F12:F31)","v":10.889999999999999},12.27,6.5399999999999991,20.13,11.07,74.08]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":3.75}]
[null,"2,4-D Ester LV4",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,1.5,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2.125},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":3.19}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,1,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},0.6]
[null,"28-0-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,4,1,45,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.44333333333333336},19.95]
[null,"Millet",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Seed"},null,null,5,1,12,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.45},5.4]
[null,"2,4-D Amine",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,0.75,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":1.5},1.1299999999999999]
[null,"Dicamba",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,0.5,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.3203125},0.16]
[null,"Haul Grain (Millet)",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Custom"},null,null,9,1,{"$f":"$G$4","v":22},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"cwt"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.24},5.28]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":8},{"$f":"IF(B61=0,0,J61)","v":8}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":47.46}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":121.53999999999999}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":90.34},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":2.4843500000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":124.02435}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Dryland (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":670},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":20.100000000000001}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":670},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":9.0500000000000007}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":173.17435}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":7.8715613636363635}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":4.6306522727272732}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"50-Millet","index":56,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[54,2,54,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source ","Dryland"]
[null,"Tillage System","No Till",null,null,null,"Yield","22 cwt",null,"acre/inches"]
[null,"Cropping System ",null,null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":22},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"cwt"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"50-Millet"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":8},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"50-Millet, No Till, 22 cwt Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 50-Millet, No Till, 22 cwt Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":1},{"$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$101,9,FALSE)*C12,2)))","v":0.3},{"$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$101,9,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0.64},{"$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$101,9,FALSE)*C12,2)))","v":1.08},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":0.81},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.18}]
[2,"Spray Fertilizer",1,null,{"$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$101,15,FALSE)*C13,2)))","v":0.19},{"$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":2.0299999999999998},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":4.95}]
[3,"No-Till Drill",1,null,{"$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$101,9,FALSE)*C14,2)))","v":1.83},{"$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$101,9,FALSE)*C14,2)))","v":1.45},{"$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$101,9,FALSE)*C14,2)))","v":0.72},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":1.57},{"$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$101,9,FALSE)*C14,2)))","v":2.25},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":3.21},11.03]
[4,"Spray Herbicide",1,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$101,9,FALSE)*C15,2)))","v":1},{"$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$101,9,FALSE)*C15,2)))","v":0.3},{"$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$101,9,FALSE)*C15,2)))","v":0.35},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":0.64},{"$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$101,9,FALSE)*C15,2)))","v":1.08},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":0.81},4.18]
[5,"Windrow Grain",1,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$101,9,FALSE)*C16,2)))","v":2},{"$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$101,9,FALSE)*C16,2)))","v":1.43},{"$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$101,9,FALSE)*C16,2)))","v":2.31},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$101,9,FALSE)*C16,2)))","v":3.33},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":0},9.07]
[6,"Combine Small Grain",1,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$101,9,FALSE)*C17,2)))","v":3.14},{"$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$101,9,FALSE)*C17,2)))","v":4.28},{"$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$101,9,FALSE)*C17,2)))","v":7.31},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":0.94},{"$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$101,9,FALSE)*C17,2)))","v":5.84},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":2.65},24.16]
[7,"Truck","Custom",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$101,9,FALSE)*C18,2)))","v":""},{"$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$101,9,FALSE)*C18,2)))","v":""},{"$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$101,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":""},""]
[8,null,null,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B19,Operations!$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,{"$f":"SUM(E12:E31)","v":9.9700000000000006},{"$f":"SUM(F12:F31)","v":8.0599999999999987},11.39,3.9800000000000004,14.66,9.51,57.569999999999993]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":3.75}]
[null,"21-0-0-24S   ",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Additive"},null,null,1,1,1.7,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.35},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":0.6}]
[null,"28-0-0",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,45,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.44333333333333336},19.95]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,20,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.1171875},2.34]
[null,"Vida",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,2,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":4.296875},8.59]
[null,"Millet",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,12,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.45},5.4]
[null,"2,4-D Amine",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,1,0.75,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":1.5},1.1299999999999999]
[null,"Dicamba",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,1,0.5,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.3203125},0.16]
[null,"Haul Grain (Millet)",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Custom"},null,null,7,1,{"$f":"$G$4","v":22},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"cwt"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.24},5.28]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":8},{"$f":"IF(B61=0,0,J61)","v":8}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":55.199999999999996}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":112.76999999999998}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":88.6},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":2.4364999999999997}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":115.20649999999998}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Dryland (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":670},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":20.100000000000001}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":670},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":9.0500000000000007}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":164.35649999999998}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":7.4707499999999989}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":4.549386363636363}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"51-Oats","index":57,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[69,2,69,4],[69,6,69,7],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[59,2,59,4],[46,2,46,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[58,2,58,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[47,2,47,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source ","Dryland"]
[null,"Tillage System","No Till",null,null,null,"Yield","85 bu",null,"acre/inches"]
[null,"Cropping System ",null,null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":85},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bu"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"51-Oats"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":7},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"51-Oats, No Till, 85 bu Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 51-Oats, No Till, 85 bu Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Fertilizer",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":1},{"$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$101,9,FALSE)*C12,2)))","v":0.3},{"$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$101,9,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0.19},{"$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$101,9,FALSE)*C12,2)))","v":1.08},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":2.0299999999999998},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.95}]
[2,"No-Till Drill",1,null,{"$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$101,9,FALSE)*C13,2)))","v":1.83},{"$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$101,9,FALSE)*C13,2)))","v":1.45},{"$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$101,9,FALSE)*C13,2)))","v":0.72},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":1.57},{"$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$101,9,FALSE)*C13,2)))","v":2.25},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":3.21},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":11.03}]
[3,"Spray Herbicide",1,null,{"$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$101,9,FALSE)*C14,2)))","v":1},{"$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$101,9,FALSE)*C14,2)))","v":0.3},{"$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$101,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":0.64},{"$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$101,9,FALSE)*C14,2)))","v":1.08},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":0.81},4.18]
[4,"Combine Small Grain",1,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$101,9,FALSE)*C15,2)))","v":3.14},{"$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$101,9,FALSE)*C15,2)))","v":4.28},{"$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$101,9,FALSE)*C15,2)))","v":7.31},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":0.94},{"$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$101,9,FALSE)*C15,2)))","v":5.84},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":2.65},24.16]
[5,"Truck","Custom",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$101,9,FALSE)*C16,2)))","v":""},{"$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$101,9,FALSE)*C16,2)))","v":""},{"$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$101,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":""},""]
[6,null,null,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B17,Operations!$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":""},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":0}]
[7,null,null,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B18,Operations!$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":""},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":0}]
[8,null,null,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B19,Operations!$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":""},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,{"$f":"SUM(E12:E31)","v":6.9700000000000006},{"$f":"SUM(F12:F31)","v":6.33},8.73,3.34,10.25,8.7000000000000011,44.32]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"28-0-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,100,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.44333333333333336},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":44.33}]
[null,"Oats",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Seed"},null,null,2,1,2,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":10},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":20}]
[null,"10-34-0",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,6,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":2.4500000000000002},14.7]
[null,"Aim 2EC",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,0.5,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":5.9375},2.97]
[null,"2,4-D Ester LV4",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,0.5,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":2.125},1.06]
[null,"NIS",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Additive"},null,null,3,1,6,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.1796875},1.08]
[null,"Haul Grain Bushels",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Custom"},null,null,5,1,{"$f":"$G$4","v":85},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.11},9.35]
[null,null,{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":""},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":7},{"$f":"IF(B61=0,0,J61)","v":7}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":100.49}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":144.81}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":125.86},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":3.4611499999999999}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":148.27115000000001}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Dryland (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3100},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":93}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3100},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":41.85}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":303.12115000000006}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":3.5661311764705887}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":2.0137782352941174}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"52-Pasture","index":58,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[69,2,69,4],[69,6,69,7],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[59,2,59,4],[46,2,46,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[58,2,58,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[47,2,47,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source ","Pivot Irrigated Diesel"]
[null,"Tillage System",null,null,null,null,"Yield","11 AUM",null,"acre/inches",18]
[null,"Cropping System ","Grazing",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":11},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"AUM"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"52-Pasture"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":"N/A"},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"52-Pasture, Grazing, 11 AUM Yield, Pivot Irrigated Diesel"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 52-Pasture, Grazing, 11 AUM Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Diesel, 800 GPM 35 PSI, 18 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Pivot D 125' Lift w/fertigation",{"$f":"$K$3","v":18},"ai",{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":16.670000000000002},{"$f":"IF(B12=0,0,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$101,9,FALSE)*LEFT(C12,3),2))","v":95.64},{"$f":"IF(B12=0,0,ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*LEFT(C12,3),2))","v":6.17},{"$f":"IF(B12=0,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*LEFT(C12,3),2))","v":31.13},{"$f":"IF(B12=0,0,ROUND(VLOOKUP(VLOOKUP(B12,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*LEFT(C12,3),2))","v":8.26},{"$f":"IF(B12=0,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*LEFT(C12,3),2))","v":17.09},{"$f":"SUM(E12:J12)","v":174.96}]
[2,null,null,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$101,9,FALSE)*C13,2)))","v":0},{"$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$101,9,FALSE)*C13,2)))","v":0},{"$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$101,9,FALSE)*C13,2)))","v":0},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":""},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":0}]
[3,null,null,null,{"$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":""},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,{"$f":"SUM(E12:E31)","v":16.670000000000002},{"$f":"SUM(F12:F31)","v":95.64},6.17,31.13,8.26,17.09,174.96]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"28-0-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,220,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.44333333333333336},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":97.53}]
[null,"Fence/Water Repairs",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Other"},null,null,null,1,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":2}]
[null,"Fence/Water Repairs",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Other"},null,null,null,1,1,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":2},2]
[null,"Move Cattle",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Other"},null,null,null,1,1,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"hour"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":20},20]
[null,null,{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":""},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":""},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":""},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":""},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":"N/A"},{"$f":"IF(B61=0,0,J61)","v":"N/A"}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":121.53}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":296.49}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":271.14},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":7.4563499999999996}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":303.94635}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Pivot (Marginal Land)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":4291},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":128.72999999999999}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":4291},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":57.93}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":510.60634999999996}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per AUM"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":46.418759090909084}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per AUM"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":30.593304545454544}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"53-Peas","index":59,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[54,2,54,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source ","Dryland"]
[null,"Tillage System","No Till",null,null,null,"Yield","35 bu",null,"acre/inches"]
[null,"Cropping System ",null,null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":35},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bu"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"53-Peas"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":9},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"53-Peas, No Till, 35 bu Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 53-Peas, No Till, 35 bu Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"No-Till Drill",1,null,{"$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$101,9,FALSE)*C12,2)))","v":1.45},{"$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},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":11.03}]
[2,"Spray Herbicide",1,null,{"$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$101,15,FALSE)*C13,2)))","v":0.64},{"$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":0.81},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":4.18}]
[3,"Combine Small Grain",1,null,{"$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$101,9,FALSE)*C14,2)))","v":3.14},{"$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$101,9,FALSE)*C14,2)))","v":4.28},{"$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$101,9,FALSE)*C14,2)))","v":7.31},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":0.94},{"$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$101,9,FALSE)*C14,2)))","v":5.84},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":2.65},24.16]
[4,"Truck","Custom",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$101,9,FALSE)*C15,2)))","v":""},{"$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$101,9,FALSE)*C15,2)))","v":""},{"$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$101,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":""},""]
[5,null,null,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B16,Operations!$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,{"$f":"SUM(E12:E31)","v":5.9700000000000006},{"$f":"SUM(F12:F31)","v":6.03},8.379999999999999,3.15,9.17,6.67,39.369999999999997]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Peas",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Seed"},null,null,1,1,3,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":18},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":54}]
[null,"Pea Seed Innoculent",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Fungicide"},null,null,1,1,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.06},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":0.06}]
[null,"Sharpen",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,2,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":6.796875},13.59]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,32,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"21-0-0-24S   ",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Additive"},null,null,2,1,1.7,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Haul Grain Bushels",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Custom"},null,null,4,1,{"$f":"$G$4","v":35},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.11},3.85]
[null,null,{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":""},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":""},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":9},{"$f":"IF(B61=0,0,J61)","v":9}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":84.85}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":124.22}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":108.38},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":2.9804499999999998}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":127.20045}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Dryland (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":670},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":20.100000000000001}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":670},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":9.0500000000000007}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":176.35045}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":5.0385842857142853}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":3.4402985714285714}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"54-Sorghum-Sudan","index":60,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[69,2,69,4],[69,6,69,7],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[59,2,59,4],[46,2,46,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[58,2,58,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[47,2,47,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4]]}
[]
[null,"Region",null,null,null,"Detail","Annually Planted",null,null,"Water Source ","Dryland"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","3.3 ton",null,"acre/inches"]
[null,"Cropping System ","Large Round Bale",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":3.3},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"ton"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"54-Sorghum-Sudan"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":"N/A"},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"54-Sorghum-Sudan, Annually Planted, Conventional Tillage, Large Round Bale, 3.3 ton Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 54-Sorghum-Sudan, Annually Planted, Conventional Tillage, Large Round Bale, 3.3 ton Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$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$101,9,FALSE)*C12,2)))","v":2.1800000000000002},{"$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},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":10.95}]
[2,"Spray Fertilizer",1,null,{"$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$101,15,FALSE)*C13,2)))","v":0.19},{"$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":2.0299999999999998},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":4.95}]
[3,"Field Cultivation",1,null,{"$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$101,9,FALSE)*C14,2)))","v":1.56},{"$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},8.25]
[4,"Drill",1,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$101,9,FALSE)*C15,2)))","v":1.76},{"$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$101,9,FALSE)*C15,2)))","v":1.1399999999999999},{"$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$101,9,FALSE)*C15,2)))","v":0.69},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":2.94},{"$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$101,9,FALSE)*C15,2)))","v":2.16},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":2.35},11.04]
[5,"Swath/Condition Hay",1,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$101,9,FALSE)*C16,2)))","v":2},{"$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$101,9,FALSE)*C16,2)))","v":1.43},{"$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$101,9,FALSE)*C16,2)))","v":2.31},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$101,9,FALSE)*C16,2)))","v":3.33},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":0},9.07]
[6,"Bale Large Round",{"$f":"$G$4","v":3.3},"ton",{"$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$101,9,FALSE)*C17,2)))","v":7.26},{"$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$101,9,FALSE)*C17,2)))","v":2.72},{"$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$101,9,FALSE)*C17,2)))","v":2.85},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":3.55},{"$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$101,9,FALSE)*C17,2)))","v":8.9},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":3.41},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":28.69}]
[7,"Move Large Round",{"$f":"$G$4","v":3.3},"ton",{"$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$101,9,FALSE)*C18,2)))","v":3.63},{"$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$101,9,FALSE)*C18,2)))","v":1.89},{"$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$101,9,FALSE)*C18,2)))","v":1.42},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$101,9,FALSE)*C18,2)))","v":4.45},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":0.18},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":11.57}]
[8,null,null,null,{"$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":""},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,{"$f":"SUM(E12:E31)","v":19.14},{"$f":"SUM(F12:F31)","v":11.22},8.5,9.2800000000000011,25.76,10.62,84.52000000000001]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"28-0-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,40,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.44333333333333336},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":17.73}]
[null,"Sorghum Sudan",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,10,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.9},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":9}]
[null,"Twine Large Round",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Other"},null,null,6,1,{"$f":"$G$4","v":3.3},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.90968161143599735},3]
[null,null,{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":""},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":""},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":""},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":""},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":""},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":"N/A"},{"$f":"IF(B61=0,0,J61)","v":"N/A"}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":29.73}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":114.25000000000001}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":77.87},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":2.1414250000000004}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":116.39142500000001}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Dryland (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3100},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":93}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3100},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":41.85}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":271.24142500000005}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":82.194371212121226}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":36.927704545454546}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"55-Soybeans","index":61,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[69,2,69,4],[69,6,69,7],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[59,2,59,4],[46,2,46,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[58,2,58,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[47,2,47,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4]]}
[]
[null,"Region",null,null,null,"Detail","Roundup Ready® ",null,null,"Water Source ","Dryland"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","40 bu",null,"acre/inches"]
[null,"Cropping System ","after Corn˜",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":40},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bu"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"55-Soybeans"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":15},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"55-Soybeans, Roundup Ready® , Conventional Tillage, after Corn˜, 40 bu Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 55-Soybeans, Roundup Ready® , Conventional Tillage, after Corn˜, 40 bu Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$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$101,9,FALSE)*C12,2)))","v":2.1800000000000002},{"$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},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":10.95}]
[2,"Field Cultivation",1,null,{"$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$101,9,FALSE)*C13,2)))","v":1.47},{"$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$101,9,FALSE)*C13,2)))","v":1.56},{"$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$101,9,FALSE)*C13,2)))","v":0.57999999999999996},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":1.33},{"$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$101,9,FALSE)*C13,2)))","v":1.8},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":1.51},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.25}]
[3,"Spray Herbicide",1,null,{"$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$101,9,FALSE)*C14,2)))","v":1},{"$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$101,9,FALSE)*C14,2)))","v":0.3},{"$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$101,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":0.64},{"$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$101,9,FALSE)*C14,2)))","v":1.08},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":0.81},4.18]
[4,"Plant",1,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$101,9,FALSE)*C15,2)))","v":2.4},{"$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$101,9,FALSE)*C15,2)))","v":0.78},{"$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$101,9,FALSE)*C15,2)))","v":0.86},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":2.54},{"$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$101,9,FALSE)*C15,2)))","v":2.7},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":3.53},12.81]
[5,"Spray Herbicide",1,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$101,9,FALSE)*C16,2)))","v":1},{"$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$101,9,FALSE)*C16,2)))","v":0.3},{"$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$101,9,FALSE)*C16,2)))","v":0.35},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":0.64},{"$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$101,9,FALSE)*C16,2)))","v":1.08},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":0.81},4.18]
[6,"Aerial Spray","Custom",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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":""},""]
[7,"Combine Dryland SB",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$101,9,FALSE)*C18,2)))","v":3.38},{"$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$101,9,FALSE)*C18,2)))","v":4.63},{"$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$101,9,FALSE)*C18,2)))","v":7.87},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":1.1100000000000001},{"$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$101,9,FALSE)*C18,2)))","v":6.29},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":2.65},25.93]
[8,"Truck","Custom",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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":""},""]
[9,null,null,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B20,Operations!$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,{"$f":"SUM(E12:E31)","v":11.27},{"$f":"SUM(F12:F31)","v":9.75},10.31,7.53,16.990000000000002,10.450000000000001,66.3]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Valor XLT",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,3,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":6},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":18}]
[null,"RR2 Soybeans",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"bag"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":56},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":56}]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,1,32,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"Select Max",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,1,6,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.859375},5.16]
[null,"21-0-0-24S   ",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Additive"},null,null,5,1,1.7,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.35},0.6]
["*","Aerial Spray",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.2,1,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":10},2]
["*","Warrior II/Zeon",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.2,1.6,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":2.890625},0.93]
[null,"Haul Grain Bushels",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Custom"},null,null,8,1,{"$f":"$G$4","v":40},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.11},4.4000000000000004]
[null,"Scouting Dryland Soybeans",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":7},7]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":15},{"$f":"IF(B61=0,0,J61)","v":15}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":112.84}]
[null,"* Insecticide for Aphids and Caterpillars"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":179.14}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":151.69999999999999},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":4.1717499999999994}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":183.31174999999999}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Dryland (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3100},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":93}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3100},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":41.85}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":338.16174999999998}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":8.4540437500000003}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":4.9430437499999993}]
[]
[null,"˜See benefits of soybeans in a corn/soybean rotation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"56-Soybeans","index":62,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[69,2,69,4],[69,6,69,7],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[59,2,59,4],[46,2,46,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[58,2,58,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[47,2,47,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4]]}
[]
[null,"Region",null,null,null,"Detail","Roundup Ready®",null,null,"Water Source ","Dryland"]
[null,"Tillage System","No Till",null,null,null,"Yield","45 bu",null,"acre/inches"]
[null,"Cropping System "," after Corn˜",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":45},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bu"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"56-Soybeans"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":15},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"56-Soybeans, Roundup Ready®, No Till,  after Corn˜, 45 bu Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 56-Soybeans, Roundup Ready®, No Till,  after Corn˜, 45 bu Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":1},{"$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$101,9,FALSE)*C12,2)))","v":0.3},{"$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$101,9,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0.64},{"$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$101,9,FALSE)*C12,2)))","v":1.08},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":0.81},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.18}]
[2,"Spray Herbicide",1,null,{"$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$101,15,FALSE)*C13,2)))","v":0.64},{"$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":0.81},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":4.18}]
[3,"Plant No-Till",1,null,{"$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$101,9,FALSE)*C14,2)))","v":2.4},{"$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$101,9,FALSE)*C14,2)))","v":0.97},{"$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$101,9,FALSE)*C14,2)))","v":0.86},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":4.41},{"$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$101,9,FALSE)*C14,2)))","v":2.7},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":6.13},17.47]
[4,"Spray Herbicide",1,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$101,9,FALSE)*C15,2)))","v":1},{"$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$101,9,FALSE)*C15,2)))","v":0.3},{"$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$101,9,FALSE)*C15,2)))","v":0.35},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":0.64},{"$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$101,9,FALSE)*C15,2)))","v":1.08},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":0.81},4.18]
[5,"Aerial Spray","Custom",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$101,9,FALSE)*C16,2)))","v":""},{"$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$101,9,FALSE)*C16,2)))","v":""},{"$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$101,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":""},""]
[6,"Combine Dryland SB",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$101,9,FALSE)*C17,2)))","v":3.38},{"$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$101,9,FALSE)*C17,2)))","v":4.63},{"$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$101,9,FALSE)*C17,2)))","v":7.87},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":1.1100000000000001},{"$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$101,9,FALSE)*C17,2)))","v":6.29},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":2.65},25.93]
[7,"Truck","Custom"]
[8,null,null,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B19,Operations!$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":""},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,{"$f":"SUM(E12:E31)","v":8.7800000000000011},6.5,9.7800000000000011,7.44,12.23,11.21,55.94]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":3.75}]
[null,"2,4-D Ester LV4",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2.125},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":2.13}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,1,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Valor XLT",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,3,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":6},18]
[null,"2,4-D Ester LV4",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,1,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":2.125},2.13]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,32,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"21-0-0-24S   ",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Additive"},null,null,2,1,1.7,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.35},0.6]
[null,"RR2 Soybeans",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,1,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"bag"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":56},56]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,1,32,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"Select Max",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,1,6,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.859375},5.16]
[null,"21-0-0-24S   ",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Additive"},null,null,4,1,1.7,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.35},{"$f":"IF(B47=0,0,ROUND(G47*H47*J47,2))","v":0.6}]
["*","Aerial Spray",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Custom"},null,null,5,0.2,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":10},2]
["*","Warrior II/Zeon",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Insecticide"},null,null,5,0.2,1.6,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":2.890625},0.93]
[null,"Haul Grain Bushels",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,6,1,{"$f":"$G$4","v":45},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.11},{"$f":"ROUND(E50*H50*'General Variables'!$B$12/12,2)","v":0}]
[null,"Scouting Dryland Soybeans",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":7},7]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":15},{"$f":"IF(B61=0,0,J61)","v":15}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":121.4}]
[null,"* Insecticide for Aphids and Caterpillars"]
[null,"Total listed costs for Field Operations and Materials & Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":177.34}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":153.9},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":4.2322500000000005}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":181.57225}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Dryland (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3100},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":93}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3100},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":41.85}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":336.42225000000002}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":7.4760500000000008}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":4.4440499999999998}]
[]
[null,"˜See benefits of soybeans in a corn/soybean rotation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"57-Soybeans","index":63,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[69,2,69,4],[69,6,69,7],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[59,2,59,4],[46,2,46,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[58,2,58,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[47,2,47,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4]]}
[]
[null,"Region",null,null,null,"Detail","Roundup Ready®",null,null,"Water Source ","Dryland"]
[null,"Tillage System","No Till",null,null,null,"Yield","40 bu",null,"acre/inches"]
[null,"Cropping System ","Continuous",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":40},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bu"},null,"Follows Legume?","Yes"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"57-Soybeans"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":15},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"57-Soybeans, Roundup Ready®, No Till, Continuous, 40 bu Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 57-Soybeans, Roundup Ready®, No Till, Continuous, 40 bu Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":1},{"$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$101,9,FALSE)*C12,2)))","v":0.3},{"$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$101,9,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0.64},{"$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$101,9,FALSE)*C12,2)))","v":1.08},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":0.81},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.18}]
[2,"Plant No-Till",1,null,{"$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$101,9,FALSE)*C13,2)))","v":2.4},{"$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$101,9,FALSE)*C13,2)))","v":0.97},{"$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$101,9,FALSE)*C13,2)))","v":0.86},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":4.41},{"$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$101,9,FALSE)*C13,2)))","v":2.7},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":6.13},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":17.47}]
[3,"Spray Herbicide",1,null,{"$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$101,9,FALSE)*C14,2)))","v":1},{"$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$101,9,FALSE)*C14,2)))","v":0.3},{"$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$101,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":0.64},{"$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$101,9,FALSE)*C14,2)))","v":1.08},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":0.81},4.18]
[4,"Aerial Spray","Custom",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$101,9,FALSE)*C15,2)))","v":""},{"$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$101,9,FALSE)*C15,2)))","v":""},{"$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$101,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":""},""]
[5,"Combine Dryland SB",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$101,9,FALSE)*C16,2)))","v":3.38},{"$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$101,9,FALSE)*C16,2)))","v":4.63},{"$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$101,9,FALSE)*C16,2)))","v":7.87},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":1.1100000000000001},{"$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$101,9,FALSE)*C16,2)))","v":6.29},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":2.65},25.93]
[6,"Truck","Custom",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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":""},""]
[7,null,null,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B18,Operations!$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":""},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,{"$f":"SUM(E12:E31)","v":7.78},{"$f":"SUM(F12:F31)","v":6.2},9.43,6.8,11.15,10.4,51.76]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Valor XLT",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,3,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":6},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":18}]
[null,"2,4-D Ester LV4",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2.125},{"$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,1,1,32,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"21-0-0-24S   ",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Additive"},null,null,1,1,1.7,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.35},0.6]
[null,"RR2 Soybeans",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Seed"},null,null,2,1,1,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"bag"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":56},56]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,32,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"21-0-0-24S   ",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Additive"},null,null,3,1,1.7,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.35},0.6]
["*","Aerial Spray",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Custom"},null,null,4,0.2,1,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":10},2]
["*","Warrior II/Zeon",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Insecticide"},null,null,4,0.2,1.6,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":2.890625},0.93]
[null,"Haul Grain Bushels",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Custom"},null,null,6,1,{"$f":"$G$4","v":40},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.11},4.4000000000000004]
[null,"Scouting Dryland Soybeans",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":7},7]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":15},{"$f":"IF(B61=0,0,J61)","v":15}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":114.16000000000001}]
[null,"* Insecticide for Aphids and Caterpillars"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":165.92000000000002}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":144.37},"cash expense @",null,{"$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$12/12","v":3.9701749999999998}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":169.89017500000003}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Dryland (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3100},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":93}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":3100},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":41.85}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":324.74017500000002}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":8.1185043750000006}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":4.7547543750000001}]
[]
[null,"˜Cost to replace P2O5 - 0.8 lbs/bushel of yield produced"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"58-Soybeans","index":64,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[69,2,69,4],[69,6,69,7],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[59,2,59,4],[46,2,46,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[58,2,58,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[47,2,47,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4]]}
[]
[null,"Region",null,null,null,"Detail","Roundup Ready® ",null,null,"Water Source ","Pivot Irrigated"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","62 bu",null,"acre/inches",9]
[null,"Cropping System ","after Corn˜",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":62},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bu"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"58-Soybeans"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":8},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"58-Soybeans, Roundup Ready® , Conventional Tillage, after Corn˜, 62 bu Yield, Pivot Irrigated"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 58-Soybeans, Roundup Ready® , Conventional Tillage, after Corn˜, 62 bu Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated, 800 GPM 35 PSI, 9 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$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$101,9,FALSE)*C12,2)))","v":2.1800000000000002},{"$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},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":10.95}]
[2,"Field Cultivation",1,null,{"$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$101,9,FALSE)*C13,2)))","v":1.47},{"$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$101,9,FALSE)*C13,2)))","v":1.56},{"$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$101,9,FALSE)*C13,2)))","v":0.57999999999999996},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":1.33},{"$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$101,9,FALSE)*C13,2)))","v":1.8},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":1.51},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.25}]
[3,"Spray Herbicide",1,null,{"$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$101,9,FALSE)*C14,2)))","v":1},{"$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$101,9,FALSE)*C14,2)))","v":0.3},{"$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$101,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":0.64},{"$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$101,9,FALSE)*C14,2)))","v":1.08},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":0.81},4.18]
[4,"Plant",1,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$101,9,FALSE)*C15,2)))","v":2.4},{"$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$101,9,FALSE)*C15,2)))","v":0.78},{"$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$101,9,FALSE)*C15,2)))","v":0.86},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":2.54},{"$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$101,9,FALSE)*C15,2)))","v":2.7},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":3.53},12.81]
[5,"Pivot D 125' Lift",{"$f":"$K$3","v":9},"ai",{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$101,9,FALSE)*C16,2)))","v":6.25},{"$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$101,9,FALSE)*C16,2)))","v":47.82},{"$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$101,9,FALSE)*C16,2)))","v":3.09},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":14.53},{"$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$101,9,FALSE)*C16,2)))","v":4.13},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":7.97},{"$f":"IF(C16>9999,\"\",ROUND(SUM(E16:J16),2))","v":83.79}]
[6,"Spray Herbicide",1,null,{"$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$101,9,FALSE)*C17,2)))","v":1},{"$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$101,9,FALSE)*C17,2)))","v":0.3},{"$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$101,9,FALSE)*C17,2)))","v":0.35},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":0.64},{"$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$101,9,FALSE)*C17,2)))","v":1.08},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":0.81},4.18]
[7,"Aerial Spray","Custom",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$101,9,FALSE)*C18,2)))","v":""},{"$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$101,9,FALSE)*C18,2)))","v":""},{"$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$101,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":""},""]
[8,"Aerial Spray","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B19,Operations!$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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":""},""]
[9,"Combine Irr SB",1,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$101,9,FALSE)*C20,2)))","v":3.67},{"$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$101,9,FALSE)*C20,2)))","v":5.01},{"$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$101,9,FALSE)*C20,2)))","v":8.5299999999999994},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,15,FALSE)*C20,2)))","v":1.33},{"$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$101,9,FALSE)*C20,2)))","v":6.81},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":2.65},28]
[10,"Truck","Custom",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$101,9,FALSE)*C21,2)))","v":""},{"$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$101,9,FALSE)*C21,2)))","v":""},{"$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$101,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,21,FALSE)*$C21,2)))","v":""},""]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B22,Operations!$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,{"$f":"SUM(E12:E31)","v":17.810000000000002},{"$f":"SUM(F12:F31)","v":57.949999999999996},14.059999999999999,22.28,21.64,18.420000000000002,152.16]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Valor XLT",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,3,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":6},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":18}]
[null,"RR2 Soybeans",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"bag"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":56},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":56}]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,32,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"Select Max",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,6,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.859375},5.16]
[null,"21-0-0-24S   ",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Additive"},null,null,6,1,1.7,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.35},0.6]
["*","Aerial Spray",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.2,1,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":10},2]
["*","Warrior II/Zeon",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Insecticide"},null,null,7,0.2,1.6,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":2.890625},0.93]
[null,"Aerial Spray",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Custom"},null,null,8,0.2,1,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":10},2]
[null,"Priaxor",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Fungicide"},null,null,8,0.2,4,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":5.46875},4.38]
[null,"Haul Grain Bushels",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Custom"},null,null,10,1,{"$f":"$G$4","v":62},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.11},6.82]
[null,"Scouting Irrigated Soybeans",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":9},9]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":8},{"$f":"IF(B61=0,0,J61)","v":8}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":116.63999999999999}]
[null,"* Insecticide for Aphids and Caterpillars"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":268.79999999999995}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":228.74},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":6.2903500000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":275.09034999999994}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6130},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":183.9}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6130},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":82.76}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":561.75034999999991}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":9.0604895161290315}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":5.1256508064516124}]
[]
[null,"˜See benefits of soybeans in a corn/soybean rotation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"59-Soybeans","index":65,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[69,2,69,4],[69,6,69,7],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[59,2,59,4],[46,2,46,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[58,2,58,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[47,2,47,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4]]}
[]
[null,"Region",null,null,null,"Detail","Roundup Ready® ",null,null,"Water Source ","Gravity Irrigated, fed by a well"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","65 bu",null,"acre/inches",12]
[null,"Cropping System ","after Corn˜",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":65},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bu"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"59-Soybeans"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":8},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"59-Soybeans, Roundup Ready® , Conventional Tillage, after Corn˜, 65 bu Yield, Gravity Irrigated, fed by a well"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 59-Soybeans, Roundup Ready® , Conventional Tillage, after Corn˜, 65 bu Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Gravity Irrigated, fed by a well, 1,000 GPM 10 PSI, 12 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":1},{"$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$101,9,FALSE)*C12,2)))","v":0.3},{"$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$101,9,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0.64},{"$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$101,9,FALSE)*C12,2)))","v":1.08},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":0.81},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.18}]
[2,"Ridge Plant and Band Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$101,9,FALSE)*C13,2)))","v":2.4},{"$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$101,9,FALSE)*C13,2)))","v":0.98},{"$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$101,9,FALSE)*C13,2)))","v":0.86},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":6.89},{"$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$101,9,FALSE)*C13,2)))","v":2.7},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":4.2699999999999996},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":18.100000000000001}]
[3,"Ridge Cultivation",1,null,{"$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$101,9,FALSE)*C14,2)))","v":2},{"$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$101,9,FALSE)*C14,2)))","v":1.53},{"$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$101,9,FALSE)*C14,2)))","v":0.86},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":0.89},{"$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$101,9,FALSE)*C14,2)))","v":2.7},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":1.01},8.99]
[4,"Ridge Cultivate/Ditch",1,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$101,9,FALSE)*C15,2)))","v":1.83},{"$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$101,9,FALSE)*C15,2)))","v":1.27},{"$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$101,9,FALSE)*C15,2)))","v":0.72},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":0.37},{"$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$101,9,FALSE)*C15,2)))","v":2.25},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":1.52},7.96]
[5,"Pipe D 125' Lift",{"$f":"$K$3","v":12},"ai",{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$101,9,FALSE)*C16,2)))","v":22.22},{"$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$101,9,FALSE)*C16,2)))","v":46.27},{"$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$101,9,FALSE)*C16,2)))","v":3.29},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":2.2799999999999998},{"$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$101,9,FALSE)*C16,2)))","v":5.43},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":3.71},{"$f":"IF(C16>9999,\"\",ROUND(SUM(E16:J16),2))","v":83.2}]
[6,"Spray Herbicide",0.5,null,{"$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$101,9,FALSE)*C17,2)))","v":0.5},{"$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$101,9,FALSE)*C17,2)))","v":0.15},{"$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$101,9,FALSE)*C17,2)))","v":0.17},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":0.32},{"$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$101,9,FALSE)*C17,2)))","v":0.54},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":0.41},2.09]
[7,"Aerial Spray","Custom",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$101,9,FALSE)*C18,2)))","v":""},{"$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$101,9,FALSE)*C18,2)))","v":""},{"$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$101,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":""},""]
[8,"Aerial Spray","Custom",null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B19,Operations!$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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":""},""]
[9,"Combine Irr SB",1,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$101,9,FALSE)*C20,2)))","v":3.67},{"$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$101,9,FALSE)*C20,2)))","v":5.01},{"$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$101,9,FALSE)*C20,2)))","v":8.5299999999999994},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,15,FALSE)*C20,2)))","v":1.33},{"$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$101,9,FALSE)*C20,2)))","v":6.81},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":2.65},28]
[10,"Truck","Custom",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$101,9,FALSE)*C21,2)))","v":""},{"$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$101,9,FALSE)*C21,2)))","v":""},{"$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$101,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,21,FALSE)*$C21,2)))","v":""},""]
[11,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B22,Operations!$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,{"$f":"SUM(E12:E31)","v":33.619999999999997},{"$f":"SUM(F12:F31)","v":55.51},14.78,12.719999999999999,21.509999999999998,14.38,152.52000000000001]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":3.75}]
[null,"2,4-D Ester LV4",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2.125},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":2.13}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,2,1,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Valor XLT",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,0.33,3,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":6},5.94]
[null,"RR2 Soybeans",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Seed"},null,null,2,1,1,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"bag"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":56},56]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,0.5,32,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.1171875},1.88]
[null,"21-0-0-24S   ",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Additive"},null,null,6,0.5,1.7,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.35},0.3]
[null,"Select Max",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,0.4,6,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.859375},2.06]
[null,"Crop Oil Concentrate",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,6,0.4,2,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":1.34375},1.08]
["*","Aerial Spray",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.2,1,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":10},2]
["*","Warrior II/Zeon",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Insecticide"},null,null,7,0.2,1.6,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":2.890625},0.93]
[null,"Aerial Spray",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Custom"},null,null,8,0.2,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":10},2]
[null,"Stratego YLD",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Fungicide"},null,null,8,0.2,4,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":4.453125},3.56]
[null,"Haul Grain Bushels",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,10,1,{"$f":"$G$4","v":65},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.11},7.15]
[null,"Scouting Irrigated Soybeans",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":9},9]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":8},{"$f":"IF(B61=0,0,J61)","v":8}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":106.38000000000001}]
[null,"* Insecticide for Aphids and Caterpillars"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":258.90000000000003}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":223.01},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":6.1327749999999996}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":265.03277500000002}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Gravity (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5795},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":173.85}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":5795},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":78.23}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":537.11277500000006}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":8.2632734615384624}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":4.7288119230769228}]
[]
[null,"˜See benefits of soybeans in a corn/soybean rotation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"60-Soybeans","index":66,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[69,2,69,4],[69,6,69,7],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[59,2,59,4],[46,2,46,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[58,2,58,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[47,2,47,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4]]}
[]
[null,"Region",null,null,null,"Detail","Roundup Ready2® Xtend Treated",null,null,"Water Source ","Pivot Irrigated Diesel"]
[null,"Tillage System","No Till",null,null,null,"Yield","70 bu",null,"acre/inches",6]
[null,"Cropping System ","Narrow Row after Corn˜",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":70},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bu"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"60-Soybeans"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":8},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"60-Soybeans, Roundup Ready2® Xtend Treated, No Till, Narrow Row after Corn˜, 70 bu Yield, Pivot Irrigated Diesel"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 60-Soybeans, Roundup Ready2® Xtend Treated, No Till, Narrow Row after Corn˜, 70 bu Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Diesel, 800 GPM 35 PSI, 6 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":1},{"$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$101,9,FALSE)*C12,2)))","v":0.3},{"$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$101,9,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0.64},{"$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$101,9,FALSE)*C12,2)))","v":1.08},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":0.81},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.18}]
[2,"Plant Narrow Row",1,null,{"$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$101,9,FALSE)*C13,2)))","v":2.4},{"$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$101,9,FALSE)*C13,2)))","v":0.74},{"$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$101,9,FALSE)*C13,2)))","v":0.86},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":2.54},{"$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$101,9,FALSE)*C13,2)))","v":2.7},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":3.53},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":12.77}]
[3,"Spray Herbicide",1,null,{"$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$101,9,FALSE)*C14,2)))","v":1},{"$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$101,9,FALSE)*C14,2)))","v":0.3},{"$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$101,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":0.64},{"$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$101,9,FALSE)*C14,2)))","v":1.08},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":0.81},4.18]
[4,"Aerial Spray","Custom",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$101,9,FALSE)*C15,2)))","v":""},{"$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$101,9,FALSE)*C15,2)))","v":""},{"$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$101,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":""},""]
[5,"Aerial Spray","Custom",null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B16,Operations!$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$101,9,FALSE)*C16,2)))","v":""},{"$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$101,9,FALSE)*C16,2)))","v":""},{"$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$101,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":""},""]
[6,"Pivot D 125' Lift",{"$f":"$K$3","v":6},"ai",{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$101,9,FALSE)*C17,2)))","v":4.17},{"$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$101,9,FALSE)*C17,2)))","v":31.88},{"$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$101,9,FALSE)*C17,2)))","v":2.06},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":9.68},{"$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$101,9,FALSE)*C17,2)))","v":2.75},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":5.32},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":55.86}]
[7,"Combine Irr SB",1,null,{"$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$101,9,FALSE)*C18,2)))","v":3.67},{"$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$101,9,FALSE)*C18,2)))","v":5.01},{"$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$101,9,FALSE)*C18,2)))","v":8.5299999999999994},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":1.33},{"$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$101,9,FALSE)*C18,2)))","v":6.81},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":2.65},28]
[8,"Truck","Custom",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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":""},""]
[9,null,null,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B20,Operations!$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,{"$f":"SUM(E12:E31)","v":12.24},{"$f":"SUM(F12:F31)","v":38.229999999999997},12.149999999999999,14.83,14.42,13.120000000000001,104.99]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":3.75}]
[null,"2,4-D Ester LV4",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2.125},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":2.13}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,1,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Valor XLT",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,3,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":6},18]
[null,"RR2 Soybeans Xtend Treated",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Seed"},null,null,2,1,1,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"bag"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":66},66]
[null,"Engenia",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,12.8,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":1.015625},13]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,32,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B43=0,0,ROUND(G43*H43*J43,2))","v":3.75}]
[null,"Select Max",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,6,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.859375},5.16]
[null,"Approved adjuvant",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,3,1,1,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":3},3]
["*","Aerial Spray",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Custom"},null,null,4,0.2,1,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":10},2]
["*","Warrior II/Zeon",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Insecticide"},null,null,4,0.2,1.6,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":2.890625},0.93]
[null,"Aerial Spray",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Custom"},null,null,5,0.2,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":10},2]
[null,"Quilt Xcel",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Fungicide"},null,null,5,0.2,10.5,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":1.640625},3.45]
[null,"Haul Grain Bushels",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,8,1,{"$f":"$G$4","v":70},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.11},7.7]
[null,"Scouting Irrigated Soybeans",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":9},9]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":8},{"$f":"IF(B61=0,0,J61)","v":8}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":148.47}]
[null,"* Insecticide for Aphids and Caterpillars"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":253.45999999999998}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":225.92},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":6.2127999999999988}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":259.6728}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6130},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":183.9}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6130},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":82.76}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":546.33280000000002}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":7.804754285714286}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":4.498468571428571}]
[]
[null,"˜See benefits of soybeans in a corn/soybean rotation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"61-Soybeans","index":67,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[69,2,69,4],[69,6,69,7],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[59,2,59,4],[46,2,46,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[58,2,58,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[47,2,47,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4]]}
[]
[null,"Region",null,null,null,"Detail","Roundup Ready®",null,null,"Water Source ","Pivot Irrigated Diesel"]
[null,"Tillage System","No Till",null,null,null,"Yield","59 bu",null,"acre/inches",6]
[null,"Cropping System ","Narrow Row, Continuous",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":59},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bu"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"61-Soybeans"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":8},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"61-Soybeans, Roundup Ready®, No Till, Narrow Row, Continuous, 59 bu Yield, Pivot Irrigated Diesel"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 61-Soybeans, Roundup Ready®, No Till, Narrow Row, Continuous, 59 bu Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Diesel, 800 GPM 35 PSI, 6 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":1},{"$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$101,9,FALSE)*C12,2)))","v":0.3},{"$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$101,9,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0.64},{"$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$101,9,FALSE)*C12,2)))","v":1.08},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":0.81},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.18}]
[2,"Plant Narrow Row",1,null,{"$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$101,9,FALSE)*C13,2)))","v":2.4},{"$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$101,9,FALSE)*C13,2)))","v":0.74},{"$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$101,9,FALSE)*C13,2)))","v":0.86},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":2.54},{"$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$101,9,FALSE)*C13,2)))","v":2.7},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":3.53},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":12.77}]
[3,"Spray Herbicide",1,null,{"$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$101,9,FALSE)*C14,2)))","v":1},{"$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$101,9,FALSE)*C14,2)))","v":0.3},{"$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$101,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":0.64},{"$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$101,9,FALSE)*C14,2)))","v":1.08},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":0.81},4.18]
[4,"Aerial Spray","Custom",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$101,9,FALSE)*C15,2)))","v":""},{"$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$101,9,FALSE)*C15,2)))","v":""},{"$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$101,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":""},""]
[5,"Aerial Spray","Custom",null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B16,Operations!$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$101,9,FALSE)*C16,2)))","v":""},{"$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$101,9,FALSE)*C16,2)))","v":""},{"$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$101,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":""},""]
[6,"Pivot D 125' Lift",{"$f":"$K$3","v":6},"ai",{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$101,9,FALSE)*C17,2)))","v":4.17},{"$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$101,9,FALSE)*C17,2)))","v":31.88},{"$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$101,9,FALSE)*C17,2)))","v":2.06},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":9.68},{"$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$101,9,FALSE)*C17,2)))","v":2.75},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":5.32},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":55.86}]
[7,"Combine Irr SB",1,null,{"$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$101,9,FALSE)*C18,2)))","v":3.67},{"$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$101,9,FALSE)*C18,2)))","v":5.01},{"$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$101,9,FALSE)*C18,2)))","v":8.5299999999999994},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":1.33},{"$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$101,9,FALSE)*C18,2)))","v":6.81},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":2.65},28]
[8,"Truck","Custom",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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":""},""]
[9,null,null,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B20,Operations!$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,{"$f":"SUM(E12:E31)","v":12.24},{"$f":"SUM(F12:F31)","v":38.229999999999997},12.149999999999999,14.83,14.42,13.120000000000001,104.99]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":3.75}]
[null,"2,4-D Ester LV4",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2.125},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":2.13}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,1,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Valor XLT",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,3,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":6},18]
[null,"RR2 Soybeans Treated",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Seed"},null,null,2,1,1,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"bag"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":60},60]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,0.5,32,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.1171875},1.88]
[null,"21-0-0-24S   ",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Additive"},null,null,3,0.5,1.7,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.35},0.3]
["*","Aerial Spray",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Custom"},null,null,4,0.2,1,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":10},2]
["*","Warrior II/Zeon",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Insecticide"},null,null,4,0.2,1.6,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":2.890625},0.93]
[null,"Aerial Spray",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Custom"},null,null,5,0.2,1,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":10},2]
[null,"Priaxor",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Fungicide"},null,null,5,0.2,4,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":5.46875},4.38]
[null,"Haul Grain Bushels",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Custom"},null,null,8,1,{"$f":"$G$4","v":59},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.11},6.49]
[null,"Scouting Irrigated Soybeans",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":9},9]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":8},{"$f":"IF(B61=0,0,J61)","v":8}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":119.46}]
[null,"* Insecticide for Aphids and Caterpillars"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":224.45}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":196.91},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":5.415025}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":229.865025}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6130},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":183.9}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6130},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":82.76}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":516.52502500000003}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":8.7546614406779657}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":4.8319495762711862}]
[]
[null,"˜Cost to replace P2O5 - 0.8 lbs/bushel of yield produced"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"62-Soybeans","index":68,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[69,2,69,4],[69,6,69,7],[70,6,70,7],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[59,2,59,4],[58,2,58,4],[6,1,6,11],[43,2,43,4],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[42,2,42,4],[41,2,41,4],[39,2,39,4],[40,2,40,4],[34,5,35,5],[36,2,36,4],[37,2,37,4],[38,2,38,4],[9,6,9,7],[9,10,10,10],[9,11,10,11],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[44,2,44,4],[50,2,50,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[5,0,5,12],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4]]}
[]
[null,"Region",null,null,null,"Detail","Roundup Ready2® Xtend",null,null,"Water Source ","Pivot Irrigated Diesel"]
[null,"Tillage System","No Till Drilled 7.5-inch Rows",null,null,null,"Yield","73 bu",null,"acre/inches",6]
[null,"Cropping System ","after Corn˜",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":73},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bu"},null,"Follows Legume?","No"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"62-Soybeans"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":8},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"62-Soybeans, Roundup Ready2® Xtend, No Till Drilled 7.5-inch Rows, after Corn˜, 73 bu Yield, Pivot Irrigated Diesel"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 62-Soybeans, Roundup Ready2® Xtend, No Till Drilled 7.5-inch Rows, after Corn˜, 73 bu Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Diesel, 800 GPM 35 PSI, 6 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Spring Burndown Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":1},{"$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$101,9,FALSE)*C12,2)))","v":0.3},{"$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$101,9,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0.64},{"$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$101,9,FALSE)*C12,2)))","v":1.08},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":0.81},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.18}]
[2,"No-Till Drill",1,null,{"$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$101,9,FALSE)*C13,2)))","v":1.83},{"$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$101,9,FALSE)*C13,2)))","v":1.45},{"$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$101,9,FALSE)*C13,2)))","v":0.72},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":1.57},{"$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$101,9,FALSE)*C13,2)))","v":2.25},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":3.21},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":11.03}]
[3,"Spray Herbicide",1,null,{"$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$101,9,FALSE)*C14,2)))","v":1},{"$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$101,9,FALSE)*C14,2)))","v":0.3},{"$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$101,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":0.64},{"$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$101,9,FALSE)*C14,2)))","v":1.08},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":0.81},4.18]
[4,"Aerial Spray","Custom",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$101,9,FALSE)*C15,2)))","v":""},{"$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$101,9,FALSE)*C15,2)))","v":""},{"$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$101,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":""},""]
[5,"Aerial Spray","Custom",null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B16,Operations!$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$101,9,FALSE)*C16,2)))","v":""},{"$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$101,9,FALSE)*C16,2)))","v":""},{"$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$101,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":""},""]
[6,"Pivot D 125' Lift",{"$f":"$K$3","v":6},"ai",{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$101,9,FALSE)*C17,2)))","v":4.17},{"$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$101,9,FALSE)*C17,2)))","v":31.88},{"$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$101,9,FALSE)*C17,2)))","v":2.06},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":9.68},{"$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$101,9,FALSE)*C17,2)))","v":2.75},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":5.32},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":55.86}]
[7,"Combine Irr SB",1,null,{"$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$101,9,FALSE)*C18,2)))","v":3.67},{"$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$101,9,FALSE)*C18,2)))","v":5.01},{"$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$101,9,FALSE)*C18,2)))","v":8.5299999999999994},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":1.33},{"$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$101,9,FALSE)*C18,2)))","v":6.81},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":2.65},28]
[8,"Truck","Custom",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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":""},""]
[9,null,null,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B20,Operations!$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,{"$f":"SUM(E12:E31)","v":11.67},{"$f":"SUM(F12:F31)","v":38.94},12.01,13.86,13.969999999999999,12.8,103.25]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":3.75}]
[null,"2,4-D Ester LV4",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,1,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2.125},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":2.13}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,1,1,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":0.6}]
[null,"Valor XLT",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,3,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":6},{"$f":"IF(B40=0,0,ROUND(G40*H40*J40,2))","v":18}]
[null,"RR2 Soybeans Xtend Treated",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Seed"},null,null,2,1,1,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"bag"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":66},66]
[null,"FeXapan",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,22,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.546875},12.03]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,32,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B43=0,0,ROUND(G43*H43*J43,2))","v":3.75}]
[null,"Select Max",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,6,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.859375},5.16]
[null,"Approved adjuvant",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,3,1,1,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":3},3]
["*","Aerial Spray",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Custom"},null,null,4,0.2,1,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":10},2]
["*","Warrior II/Zeon",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Insecticide"},null,null,4,0.2,1.6,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":2.890625},0.93]
[null,"Aerial Spray",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Custom"},null,null,5,0.2,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":10},2]
[null,"Stratego YLD",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Fungicide"},null,null,5,0.2,4,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":4.453125},3.56]
[null,"Haul Grain Bushels",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,8,1,{"$f":"$G$4","v":73},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.11},8.0299999999999994]
[null,"Scouting Irrigated Soybeans",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":9},9]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},0]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":8},{"$f":"IF(B61=0,0,J61)","v":8}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":147.94}]
[null,"* Insecticide for Aphids and Caterpillars"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":251.19}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":224.42},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":6.1715499999999999}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":257.36155000000002}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Pivot (State)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6130},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":183.9}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":6130},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":82.76}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":544.02155000000005}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":7.4523500000000009}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":4.2924869863013697}]
[]
[null,"˜See benefits of soybeans in a corn/soybean rotation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"63-Sugarbeet","index":69,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[54,2,54,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4]]}
[]
[null,"Region","Panhandle",null,null,"Detail","Roundup Ready®",null,null,"Water Source ","Gravity Irrigated, fed by canal"]
[null,"Tillage System","One Pass Zone-Tillage",null,null,null,"Yield","26 ton",null,"acre/inches",20]
[null,"Cropping System ",null,null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":26},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"ton"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"63-Sugarbeet"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":27},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"63-Sugarbeet, Roundup Ready®, Panhandle, One Pass Zone-Tillage, 26 ton Yield, Gravity Irrigated, fed by canal"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 63-Sugarbeet, Roundup Ready®, Panhandle, One Pass Zone-Tillage, 26 ton Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Gravity Irrigated, fed by canal, 20 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$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$101,9,FALSE)*C12,2)))","v":2.1800000000000002},{"$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},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":10.95}]
[2,"Spray Fertilizer",1,null,{"$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$101,15,FALSE)*C13,2)))","v":0.19},{"$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":2.0299999999999998},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":4.95}]
[3,"Spray Herbicide","Custom",null,{"$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$101,9,FALSE)*C14,2)))","v":""},{"$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$101,9,FALSE)*C14,2)))","v":""},{"$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$101,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":""},""]
[4,"Till Plant Beets",1,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$101,9,FALSE)*C15,2)))","v":3.67},{"$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$101,9,FALSE)*C15,2)))","v":3.94},{"$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$101,9,FALSE)*C15,2)))","v":0.55000000000000004},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":4.8899999999999997},{"$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$101,9,FALSE)*C15,2)))","v":7.34},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":2.3199999999999998},22.71]
[5,"Rotary Hoe",1,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$101,9,FALSE)*C16,2)))","v":1.5},{"$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$101,9,FALSE)*C16,2)))","v":0.72},{"$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$101,9,FALSE)*C16,2)))","v":0.59},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":0.37},{"$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$101,9,FALSE)*C16,2)))","v":1.84},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":1.26},6.28]
[6,"Row Crop Cultivation",1,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$101,9,FALSE)*C17,2)))","v":2},{"$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$101,9,FALSE)*C17,2)))","v":0.91},{"$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$101,9,FALSE)*C17,2)))","v":0.78},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":0.44},{"$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$101,9,FALSE)*C17,2)))","v":2.4500000000000002},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":1.52},8.1]
[7,"Ridge Cultivate/Ditch",1,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$101,9,FALSE)*C18,2)))","v":1.83},{"$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$101,9,FALSE)*C18,2)))","v":1.27},{"$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$101,9,FALSE)*C18,2)))","v":0.72},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":0.37},{"$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$101,9,FALSE)*C18,2)))","v":2.25},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":1.52},7.96]
[8,"Spray Herbicide","Custom",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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":""},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":""}]
[9,"Ditch Irrigation",{"$f":"K3","v":20},"ai",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B20,Operations!$A$2:$U$101,9,FALSE)*C20,2)))","v":22.22},{"$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$101,15,FALSE)*C20,2)))","v":0},{"$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},22.22]
[10,"Spray Herbicide","Custom",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$101,9,FALSE)*C21,2)))","v":""},{"$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$101,9,FALSE)*C21,2)))","v":""},{"$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$101,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,21,FALSE)*$C21,2)))","v":""},""]
[11,"Aerial Spray","Custom",null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B22,Operations!$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$101,9,FALSE)*C22,2)))","v":""},{"$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$101,9,FALSE)*C22,2)))","v":""},{"$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$101,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,21,FALSE)*$C22,2)))","v":""},""]
[12,"Top Beets",1,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B23,Operations!$A$2:$U$101,9,FALSE)*C23,2)))","v":3.45},{"$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$101,9,FALSE)*C23,2)))","v":1.73},{"$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$101,9,FALSE)*C23,2)))","v":1.49},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$101,15,FALSE)*C23,2)))","v":3.32},{"$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$101,9,FALSE)*C23,2)))","v":4.66},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$101,21,FALSE)*$C23,2)))","v":1.99},16.64]
[13,"Lift Beets",1,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$101,9,FALSE)*C24,2)))","v":3.67},{"$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$101,9,FALSE)*C24,2)))","v":2.95},{"$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$101,9,FALSE)*C24,2)))","v":0.55000000000000004},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$101,15,FALSE)*C24,2)))","v":13.7},{"$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$101,9,FALSE)*C24,2)))","v":7.34},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$101,21,FALSE)*$C24,2)))","v":5.07},33.28]
[14,"Truck","Custom",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$101,9,FALSE)*C25,2)))","v":""},{"$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$101,9,FALSE)*C25,2)))","v":""},{"$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$101,9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$101,21,FALSE)*$C25,2)))","v":""},""]
[15,"Subsoil",1,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B26,Operations!$A$2:$U$101,9,FALSE)*C26,2)))","v":2.2200000000000002},{"$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$101,9,FALSE)*C26,2)))","v":2.62},{"$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$101,9,FALSE)*C26,2)))","v":0.36},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$101,15,FALSE)*C26,2)))","v":1.62},{"$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$101,9,FALSE)*C26,2)))","v":4.8899999999999997},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$101,21,FALSE)*$C26,2)))","v":6.04},17.75]
[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,{"$f":"SUM(E12:E31)","v":43.58},{"$f":"SUM(F12:F31)","v":16.62},5.69,26.169999999999998,35.89,22.89,150.84]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"10-34-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,13.4,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":2.4500000000000002},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":32.83}]
[null,"28-0-0",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,115,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.44333333333333336},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":50.98}]
[null,"Spray",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Custom"},null,null,"3,8, 10",3,1,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":7},21]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,36,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.1171875},4.22]
[null,"21-0-0-24S   ",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Additive"},null,null,3,1,1.7,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Sugar Beets RR Poncho",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,1,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":180},180]
[null,"Spray",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Custom"},null,null,8,1,1,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":7},7]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,8,1,36,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.1171875},4.22]
[null,"21-0-0-24S   ",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,8,1,1.7,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Irrigation District O&M Charge",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Other"},null,null,9,1,1,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":30},30]
[null,"Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,10,1,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":7},7]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Herbicide"},null,null,10,1,36,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.1171875},4.22]
[null,"21-0-0-24S   ",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Additive"},null,null,10,1,1.7,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Aerial Spray",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,11,1,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":10},10]
[null,"Quadris",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Fungicide"},null,null,11,1,7,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":1.796875},12.58]
[null,"Haul Beets",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Custom"},null,null,14,1,{"$f":"$G$4","v":26},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":5},130]
[null,"Scouting Sugar Beets",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":16},16]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":27},{"$f":"IF(B61=0,0,J61)","v":27}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":538.85000000000014}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":689.69000000000017}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":630.91},"cash expense @",null,{"$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$12/12","v":17.350024999999999}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":707.04002500000013}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Gravity (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2340},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":70.2}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2340},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":31.59}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":828.83002500000021}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":31.878077884615394}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":26.148077884615383}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"64-Sugarbeet","index":70,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[54,2,54,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4]]}
[]
[null,"Region","Panhandle",null,null,"Detail","Roundup Ready®",null,null,"Water Source ","Gravity Irrigated, fed by canal"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","26 ton",null,"acre/inches",20]
[null,"Cropping System ",null,null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":26},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"ton"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"64-Sugarbeet"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":27},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"64-Sugarbeet, Roundup Ready®, Panhandle, Conventional Tillage, 26 ton Yield, Gravity Irrigated, fed by canal"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 64-Sugarbeet, Roundup Ready®, Panhandle, Conventional Tillage, 26 ton Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Gravity Irrigated, fed by canal, 20 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$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$101,9,FALSE)*C12,2)))","v":2.1800000000000002},{"$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},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":10.95}]
[2,"Spray Fertilizer",1,null,{"$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$101,15,FALSE)*C13,2)))","v":0.19},{"$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":2.0299999999999998},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":4.95}]
[3,"Spray Herbicide","Custom",null,{"$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$101,9,FALSE)*C14,2)))","v":""},{"$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$101,9,FALSE)*C14,2)))","v":""},{"$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$101,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":""},""]
[4,"Plow",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$101,9,FALSE)*C15,2)))","v":2.93},{"$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$101,9,FALSE)*C15,2)))","v":2.29},{"$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$101,9,FALSE)*C15,2)))","v":0.44},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":0.86},{"$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$101,9,FALSE)*C15,2)))","v":5.87},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":0.52},12.91]
[5,"Roller Harrow",1,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$101,9,FALSE)*C16,2)))","v":2},{"$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$101,9,FALSE)*C16,2)))","v":1.43},{"$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$101,9,FALSE)*C16,2)))","v":0.86},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":0.52},{"$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$101,9,FALSE)*C16,2)))","v":2.7},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":1.52},9.0299999999999994]
[6,"Plant",1,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$101,9,FALSE)*C17,2)))","v":2.4},{"$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$101,9,FALSE)*C17,2)))","v":0.78},{"$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$101,9,FALSE)*C17,2)))","v":0.86},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":2.54},{"$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$101,9,FALSE)*C17,2)))","v":2.7},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":3.53},12.81]
[7,"Field Cultivation",2,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$101,9,FALSE)*C18,2)))","v":2.93},{"$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$101,9,FALSE)*C18,2)))","v":3.13},{"$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$101,9,FALSE)*C18,2)))","v":1.1499999999999999},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":2.66},{"$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$101,9,FALSE)*C18,2)))","v":3.59},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":3.02},16.48]
[8,"Ridge Cultivate/Ditch",1,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$101,9,FALSE)*C19,2)))","v":1.83},{"$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$101,9,FALSE)*C19,2)))","v":1.27},{"$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$101,9,FALSE)*C19,2)))","v":0.72},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,15,FALSE)*C19,2)))","v":0.37},{"$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$101,9,FALSE)*C19,2)))","v":2.25},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":1.52},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":7.96}]
[9,"Spray Herbicide","Custom",null,{"$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$101,9,FALSE)*C20,2)))","v":""},{"$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$101,9,FALSE)*C20,2)))","v":""},{"$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$101,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":""},""]
[10,"Ditch Irrigation",{"$f":"$K$3","v":20},"ai",{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$101,9,FALSE)*C21,2)))","v":22.22},{"$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$101,15,FALSE)*C21,2)))","v":0},{"$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},22.22]
[11,"Spray Herbicide","Custom",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$101,9,FALSE)*C22,2)))","v":""},{"$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$101,9,FALSE)*C22,2)))","v":""},{"$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$101,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,21,FALSE)*$C22,2)))","v":""},""]
[12,"Aerial Spray","Custom",null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B23,Operations!$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$101,9,FALSE)*C23,2)))","v":""},{"$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$101,9,FALSE)*C23,2)))","v":""},{"$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$101,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$101,21,FALSE)*$C23,2)))","v":""},""]
[13,"Top Beets",1,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B24,Operations!$A$2:$U$101,9,FALSE)*C24,2)))","v":3.45},{"$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$101,9,FALSE)*C24,2)))","v":1.73},{"$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$101,9,FALSE)*C24,2)))","v":1.49},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$101,15,FALSE)*C24,2)))","v":3.32},{"$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$101,9,FALSE)*C24,2)))","v":4.66},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$101,21,FALSE)*$C24,2)))","v":1.99},16.64]
[14,"Lift Beets",1,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$101,9,FALSE)*C25,2)))","v":3.67},{"$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$101,9,FALSE)*C25,2)))","v":2.95},{"$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$101,9,FALSE)*C25,2)))","v":0.55000000000000004},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$101,15,FALSE)*C25,2)))","v":13.7},{"$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$101,9,FALSE)*C25,2)))","v":7.34},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$101,21,FALSE)*$C25,2)))","v":5.07},33.28]
[15,"Truck","Custom",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$101,9,FALSE)*C26,2)))","v":""},{"$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$101,9,FALSE)*C26,2)))","v":""},{"$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$101,9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations!$A$2:$U$101,21,FALSE)*$C26,2)))","v":""},""]
[16,"Subsoil",1,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B27,Operations!$A$2:$U$101,9,FALSE)*C27,2)))","v":2.2200000000000002},{"$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$101,9,FALSE)*C27,2)))","v":2.62},{"$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$101,9,FALSE)*C27,2)))","v":0.36},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$101,15,FALSE)*C27,2)))","v":1.62},{"$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$101,9,FALSE)*C27,2)))","v":4.8899999999999997},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations!$A$2:$U$101,21,FALSE)*$C27,2)))","v":6.04},17.75]
[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,{"$f":"SUM(E12:E31)","v":46.67},18.68,7.08,27.05,39.120000000000005,26.38,164.98]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"10-34-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,13.4,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":2.4500000000000002},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":32.83}]
[null,"28-0-0",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,115,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.44333333333333336},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":50.98}]
[null,"Spray",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Custom"},null,null,"3, 9, & 11",3,1,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":7},21]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,36,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.1171875},4.22]
[null,"21-0-0-24S   ",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Additive"},null,null,3,1,1.7,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Sugar Beets RR Poncho",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Seed"},null,null,6,1,1,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":180},180]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,9,1,36,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.1171875},4.22]
[null,"21-0-0-24S   ",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Additive"},null,null,9,1,1.7,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Irrigation District O&M Charge",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Other"},null,null,10,1,1,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":30},30]
[null,"Spray",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Custom"},null,null,11,1,1,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":7},7]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Herbicide"},null,null,11,1,36,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.1171875},4.22]
[null,"21-0-0-24S   ",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Additive"},null,null,11,1,1.7,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Aerial Spray",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,12,1,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":10},10]
[null,"Quadris",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Fungicide"},null,null,12,1,7,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":1.796875},12.58]
[null,"Haul Beets",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,15,1,{"$f":"$G$4","v":26},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":5},130]
[null,"Scouting Sugar Beets",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":16},16]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":27},{"$f":"IF(B61=0,0,J61)","v":27}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":531.85000000000014}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":696.83000000000015}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":631.33000000000004},"cash expense @",null,{"$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$12/12","v":17.361575000000002}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":714.19157500000017}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Gravity (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2340},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":70.2}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2340},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":31.59}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":835.98157500000025}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":32.153137500000007}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":26.164675961538464}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"65-Sugarbeet","index":71,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[54,2,54,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4]]}
[]
[null,"Region","Panhandle",null,null,"Detail","Roundup Ready®",null,null,"Water Source ","Pivot Irrigated Diesel"]
[null,"Tillage System","One Pass Zone-Tillage",null,null,null,"Yield","26 ton",null,"acre/inches",16]
[null,"Cropping System ",null,null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":26},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"ton"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"65-Sugarbeet"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":27},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"65-Sugarbeet, Roundup Ready®, Panhandle, One Pass Zone-Tillage, 26 ton Yield, Pivot Irrigated Diesel"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 65-Sugarbeet, Roundup Ready®, Panhandle, One Pass Zone-Tillage, 26 ton Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Diesel, 800 GPM 35 PSI, 16 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$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$101,9,FALSE)*C12,2)))","v":2.1800000000000002},{"$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},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":10.95}]
[2,"Spray Fertilizer",1,null,{"$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$101,15,FALSE)*C13,2)))","v":0.19},{"$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":2.0299999999999998},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":4.95}]
[3,"Spray Herbicide","Custom",null,{"$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$101,9,FALSE)*C14,2)))","v":""},{"$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$101,9,FALSE)*C14,2)))","v":""},{"$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$101,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":""},""]
[4,"Till Plant Beets",1,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$101,9,FALSE)*C15,2)))","v":3.67},{"$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$101,9,FALSE)*C15,2)))","v":3.94},{"$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$101,9,FALSE)*C15,2)))","v":0.55000000000000004},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":4.8899999999999997},{"$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$101,9,FALSE)*C15,2)))","v":7.34},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":2.3199999999999998},22.71]
[5,"Row Crop Cultivation",1,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$101,9,FALSE)*C16,2)))","v":2},{"$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$101,9,FALSE)*C16,2)))","v":0.91},{"$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$101,9,FALSE)*C16,2)))","v":0.78},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":0.44},{"$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$101,9,FALSE)*C16,2)))","v":2.4500000000000002},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":1.52},8.1]
[6,"Spray Herbicide","Custom",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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":""},""]
[7,"Pivot D 125' Lift",{"$f":"$K$3","v":16},"ai",{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$101,9,FALSE)*C18,2)))","v":11.11},{"$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$101,9,FALSE)*C18,2)))","v":85.01},{"$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$101,9,FALSE)*C18,2)))","v":5.49},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":25.82},{"$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$101,9,FALSE)*C18,2)))","v":7.34},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":14.17},148.94]
[8,"Spray Herbicide","Custom",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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":""},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":""}]
[9,"Aerial Spray","Custom",null,{"$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$101,9,FALSE)*C20,2)))","v":""},{"$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$101,9,FALSE)*C20,2)))","v":""},{"$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$101,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":""},""]
[10,"Top Beets",1,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$101,9,FALSE)*C21,2)))","v":3.45},{"$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$101,9,FALSE)*C21,2)))","v":1.73},{"$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$101,9,FALSE)*C21,2)))","v":1.49},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,15,FALSE)*C21,2)))","v":3.32},{"$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$101,9,FALSE)*C21,2)))","v":4.66},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,21,FALSE)*$C21,2)))","v":1.99},16.64]
[11,"Lift Beets",1,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$101,9,FALSE)*C22,2)))","v":3.67},{"$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$101,9,FALSE)*C22,2)))","v":2.95},{"$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$101,9,FALSE)*C22,2)))","v":0.55000000000000004},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,15,FALSE)*C22,2)))","v":13.7},{"$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$101,9,FALSE)*C22,2)))","v":7.34},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,21,FALSE)*$C22,2)))","v":5.07},33.28]
[12,"Truck","Custom",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$101,9,FALSE)*C23,2)))","v":""},{"$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$101,9,FALSE)*C23,2)))","v":""},{"$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$101,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$101,21,FALSE)*$C23,2)))","v":""},""]
[13,"Subsoil",1,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$101,9,FALSE)*C24,2)))","v":2.2200000000000002},{"$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$101,9,FALSE)*C24,2)))","v":2.62},{"$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$101,9,FALSE)*C24,2)))","v":0.36},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$101,15,FALSE)*C24,2)))","v":1.62},{"$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$101,9,FALSE)*C24,2)))","v":4.8899999999999997},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$101,21,FALSE)*$C24,2)))","v":6.04},17.75]
[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,{"$f":"SUM(E12:E31)","v":29.139999999999993},{"$f":"SUM(F12:F31)","v":99.640000000000015},9.870000000000001,51.249999999999993,39.14,34.28,263.32000000000005]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"10-34-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,13.4,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":2.4500000000000002},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":32.83}]
[null,"28-0-0",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,115,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.44333333333333336},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":50.98}]
[null,"Spray",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Custom"},null,null,"3, 6, and 8",3,1,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":7},21]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,36,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.1171875},4.22]
[null,"21-0-0-24S   ",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Additive"},null,null,3,1,1.7,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Sugar Beets RR Poncho",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Seed"},null,null,4,1,1,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":180},180]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,36,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.1171875},4.22]
[null,"21-0-0-24S   ",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Additive"},null,null,6,1,1.7,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Herbicide"},null,null,8,1,36,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.1171875},4.22]
[null,"21-0-0-24S   ",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Additive"},null,null,8,1,1.7,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Aerial Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,9,1,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":10},10]
[null,"Quadris",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Fungicide"},null,null,9,1,7,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":1.796875},12.58]
[null,"Haul Beets",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,12,1,{"$f":"$G$4","v":26},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":5},130]
[null,"Scouting Sugar Beets",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"$G$4","v":26},26]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":27},{"$f":"IF(B61=0,0,J61)","v":27}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":504.85000000000008}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":768.17000000000007}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":694.75},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":19.105625}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":787.2756250000001}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Pivot (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2700},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":81}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2700},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":36.450000000000003}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":924.72562500000015}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":35.566370192307701}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":28.857908653846156}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"66-Sugarbeet","index":72,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[54,2,54,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4]]}
[]
[null,"Region","Panhandle",null,null,"Detail","Roundup Ready®",null,null,"Water Source ","Pivot Irrigated Diesel"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","26 ton",null,"acre/inches",16]
[null,"Cropping System ",null,null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":26},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"ton"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"66-Sugarbeet"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":27},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"66-Sugarbeet, Roundup Ready®, Panhandle, Conventional Tillage, 26 ton Yield, Pivot Irrigated Diesel"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 66-Sugarbeet, Roundup Ready®, Panhandle, Conventional Tillage, 26 ton Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Diesel, 800 GPM 35 PSI, 16 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$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$101,9,FALSE)*C12,2)))","v":2.1800000000000002},{"$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},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":10.95}]
[2,"Spray Fertilizer",1,null,{"$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$101,15,FALSE)*C13,2)))","v":0.19},{"$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":2.0299999999999998},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":4.95}]
[3,"Plow",1,null,{"$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$101,9,FALSE)*C14,2)))","v":2.93},{"$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$101,9,FALSE)*C14,2)))","v":2.29},{"$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$101,9,FALSE)*C14,2)))","v":0.44},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":0.86},{"$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$101,9,FALSE)*C14,2)))","v":5.87},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":0.52},12.91]
[4,"Roller Harrow",1,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$101,9,FALSE)*C15,2)))","v":2},{"$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$101,9,FALSE)*C15,2)))","v":1.43},{"$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$101,9,FALSE)*C15,2)))","v":0.86},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":0.52},{"$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$101,9,FALSE)*C15,2)))","v":2.7},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":1.52},9.0299999999999994]
[5,"Plant",1,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$101,9,FALSE)*C16,2)))","v":2.4},{"$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$101,9,FALSE)*C16,2)))","v":0.78},{"$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$101,9,FALSE)*C16,2)))","v":0.86},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":2.54},{"$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$101,9,FALSE)*C16,2)))","v":2.7},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":3.53},12.81]
[6,"Spray Herbicide","Custom",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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":""},""]
[7,"Field Cultivation",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$101,9,FALSE)*C18,2)))","v":1.47},{"$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$101,9,FALSE)*C18,2)))","v":1.56},{"$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$101,9,FALSE)*C18,2)))","v":0.57999999999999996},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":1.33},{"$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$101,9,FALSE)*C18,2)))","v":1.8},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":1.51},8.25]
[8,"Pivot D 125' Lift",{"$f":"$K$3","v":16},"ai",{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$101,9,FALSE)*C19,2)))","v":11.11},{"$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$101,9,FALSE)*C19,2)))","v":85.01},{"$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$101,9,FALSE)*C19,2)))","v":5.49},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,15,FALSE)*C19,2)))","v":25.82},{"$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$101,9,FALSE)*C19,2)))","v":7.34},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":14.17},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":148.94}]
[9,"Spray Herbicide","Custom",null,{"$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$101,9,FALSE)*C20,2)))","v":""},{"$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$101,9,FALSE)*C20,2)))","v":""},{"$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$101,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":""},""]
[10,"Aerial Spray","Custom",null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B21,Operations!$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$101,9,FALSE)*C21,2)))","v":""},{"$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$101,9,FALSE)*C21,2)))","v":""},{"$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$101,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,21,FALSE)*$C21,2)))","v":""},""]
[11,"Top Beets",1,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$101,9,FALSE)*C22,2)))","v":3.45},{"$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$101,9,FALSE)*C22,2)))","v":1.73},{"$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$101,9,FALSE)*C22,2)))","v":1.49},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,15,FALSE)*C22,2)))","v":3.32},{"$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$101,9,FALSE)*C22,2)))","v":4.66},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,21,FALSE)*$C22,2)))","v":1.99},16.64]
[12,"Lift Beets",1,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$101,9,FALSE)*C23,2)))","v":3.67},{"$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$101,9,FALSE)*C23,2)))","v":2.95},{"$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$101,9,FALSE)*C23,2)))","v":0.55000000000000004},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$101,15,FALSE)*C23,2)))","v":13.7},{"$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$101,9,FALSE)*C23,2)))","v":7.34},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$101,21,FALSE)*$C23,2)))","v":5.07},33.28]
[13,"Truck","Custom",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$101,9,FALSE)*C24,2)))","v":""},{"$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$101,9,FALSE)*C24,2)))","v":""},{"$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$101,9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations!$A$2:$U$101,21,FALSE)*$C24,2)))","v":""},""]
[14,"Subsoil",1,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B25,Operations!$A$2:$U$101,9,FALSE)*C25,2)))","v":2.2200000000000002},{"$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$101,9,FALSE)*C25,2)))","v":2.62},{"$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$101,9,FALSE)*C25,2)))","v":0.36},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$101,15,FALSE)*C25,2)))","v":1.62},{"$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$101,9,FALSE)*C25,2)))","v":4.8899999999999997},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations!$A$2:$U$101,21,FALSE)*$C25,2)))","v":6.04},17.75]
[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,{"$f":"SUM(E12:E31)","v":32.269999999999996},{"$f":"SUM(F12:F31)","v":100.85000000000002},11.28,51.169999999999995,42.42,37.520000000000003,275.51]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"10-34-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,13.4,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":2.4500000000000002},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":32.83}]
[null,"28-0-0",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,115,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.44333333333333336},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":50.98}]
[null,"Spray",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Custom"},null,null,"6 & 9",2,1,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":7},14]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,1,36,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.1171875},4.22]
[null,"21-0-0-24S   ",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Additive"},null,null,6,1,1.7,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Sugar Beets RR Poncho",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Seed"},null,null,5,1,1,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":180},180]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,9,1,36,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.1171875},4.22]
[null,"21-0-0-24S   ",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Additive"},null,null,9,1,1.7,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Aerial Spray",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Custom"},null,null,10,1,1,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":10},10]
[null,"Quadris",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Fungicide"},null,null,10,1,7,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":1.796875},12.58]
[null,"Haul Beets",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,13,1,{"$f":"$G$4","v":26},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"ton"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":5},130]
[null,"Scouting Sugar Beets",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":16},16]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":27},{"$f":"IF(B61=0,0,J61)","v":27}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":483.03000000000003}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":758.54}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":678.6},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":18.6615}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":777.20150000000001}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Pivot (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2700},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":81}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2700},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":36.450000000000003}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":914.65150000000006}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":35.178903846153851}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per ton"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":28.21967307692308}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"67-Sunflower","index":73,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[69,2,69,4],[69,6,69,7],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[59,2,59,4],[46,2,46,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[58,2,58,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[47,2,47,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4]]}
[]
[null,"Region","Panhandle",null,null,"Detail","Clearfield",null,null,"Water Source ","Dryland"]
[null,"Tillage System","No Till",null,null,null,"Yield","13 cwt",null,"acre/inches"]
[null,"Cropping System ","Following Corn or Grain Sorghum",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":13},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"cwt"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"67-Sunflower"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":17},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"67-Sunflower, Clearfield, Panhandle, No Till, Following Corn or Grain Sorghum, 13 cwt Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 67-Sunflower, Clearfield, Panhandle, No Till, Following Corn or Grain Sorghum, 13 cwt Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Fertilizer and Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":1},{"$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$101,9,FALSE)*C12,2)))","v":0.3},{"$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$101,9,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0.19},{"$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$101,9,FALSE)*C12,2)))","v":1.08},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":2.0299999999999998},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.95}]
[2,"Spray Herbicide",0.5,null,{"$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$101,9,FALSE)*C13,2)))","v":0.5},{"$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$101,9,FALSE)*C13,2)))","v":0.15},{"$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$101,9,FALSE)*C13,2)))","v":0.17},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":0.32},{"$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$101,9,FALSE)*C13,2)))","v":0.54},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":0.41},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":2.09}]
[3,"Plant No-Till",1,null,{"$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$101,9,FALSE)*C14,2)))","v":2.4},{"$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$101,9,FALSE)*C14,2)))","v":0.97},{"$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$101,9,FALSE)*C14,2)))","v":0.86},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":4.41},{"$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$101,9,FALSE)*C14,2)))","v":2.7},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":6.13},17.47]
[4,"Spray Herbicide",1,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$101,9,FALSE)*C15,2)))","v":1},{"$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$101,9,FALSE)*C15,2)))","v":0.3},{"$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$101,9,FALSE)*C15,2)))","v":0.35},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":0.64},{"$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$101,9,FALSE)*C15,2)))","v":1.08},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":0.81},4.18]
[5,"Aerial Spray","Custom",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$101,9,FALSE)*C16,2)))","v":""},{"$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$101,9,FALSE)*C16,2)))","v":""},{"$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$101,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":""},""]
[6,"Combine Sunflowers",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$101,9,FALSE)*C17,2)))","v":3.14},{"$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$101,9,FALSE)*C17,2)))","v":4.3},{"$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$101,9,FALSE)*C17,2)))","v":7.31},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":1.53},{"$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$101,9,FALSE)*C17,2)))","v":5.84},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":4.33},26.45]
[7,"Truck","Custom",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$101,9,FALSE)*C18,2)))","v":""},{"$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$101,9,FALSE)*C18,2)))","v":""},{"$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$101,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":""},""]
[8,null,null,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B19,Operations!$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":""},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,{"$f":"SUM(E12:E31)","v":8.0400000000000009},{"$f":"SUM(F12:F31)","v":6.02},9.0399999999999991,7.09,11.24,13.71,55.14]
[]
[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,"Glyphosate w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":3.75}]
[null,"21-0-0-24S   ",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Additive"},null,null,1,1,1.7,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.35},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":0.6}]
[null,"Prowl H2O",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,2,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":6.5},13]
[null,"28-0-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,50,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.44333333333333336},22.17]
[null,"Spartan 4F",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,5,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":2.109375},10.55]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,0.5,32,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.1171875},1.88]
[null,"21-0-0-24S   ",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Additive"},null,null,2,0.5,1.7,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.35},0.3]
[null,"Prowl H2O",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,0.5,1,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":6.5},3.25]
[null,"Sunflower Clearfield",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,20,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":1.44},28.8]
[null,"Beyond",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,0.5,4,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":4.765625},9.5299999999999994]
[null,"NIS",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Additive"},null,null,4,0.5,5,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.1796875},0.45]
[null,"UAN",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Additive"},null,null,4,0.5,3,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.19375000000000001},0.28999999999999998]
["*","Aerial Spray",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Custom"},null,null,5,0.5,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":10},5]
["*","Warrior II/Zeon",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Insecticide"},null,null,5,0.5,1.92,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":2.890625},2.78]
[null,"Haul Grain (Sunflower)",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Custom"},null,null,7,1,{"$f":"$G$4","v":13},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"cwt"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":0.3},3.9]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":17},{"$f":"IF(B61=0,0,J61)","v":17}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":123.25000000000003}]
[null,"*Insecticide for seed weevil and sunflower moth"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":178.39000000000004}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":153.44},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":4.2195999999999998}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":182.60960000000006}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Dryland (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":670},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":20.100000000000001}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":670},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":9.0500000000000007}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":231.75960000000006}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":17.827661538461545}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":12.823815384615386}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"68-Sunflower","index":74,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[69,2,69,4],[69,6,69,7],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[59,2,59,4],[46,2,46,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[58,2,58,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[47,2,47,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4]]}
[]
[null,"Region","Panhandle",null,null,"Detail","Clearfield",null,null,"Water Source ","Dryland"]
[null,"Tillage System","Ecofallow",null,null,null,"Yield","16 cwt",null,"acre/inches"]
[null,"Cropping System ","after Wheat, Two Crops in Three Years",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":16},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"cwt"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"68-Sunflower"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":17},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"68-Sunflower, Clearfield, Panhandle, Ecofallow, after Wheat, Two Crops in Three Years, 16 cwt Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 68-Sunflower, Clearfield, Panhandle, Ecofallow, after Wheat, Two Crops in Three Years, 16 cwt Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":1},{"$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$101,9,FALSE)*C12,2)))","v":0.3},{"$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$101,9,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0.64},{"$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$101,9,FALSE)*C12,2)))","v":1.08},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":0.81},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.18}]
[2,"Spray (Prior Year Stubble)",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B13,Operations!$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$101,15,FALSE)*C13,2)))","v":0.64},{"$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":0.81},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":4.18}]
[3,"Spray Fertilizer and Herbicide",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$101,9,FALSE)*C14,2)))","v":1},{"$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$101,9,FALSE)*C14,2)))","v":0.3},{"$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$101,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":0.19},{"$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$101,9,FALSE)*C14,2)))","v":1.08},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":2.0299999999999998},4.95]
[4,"Spray Herbicide",0.5,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$101,9,FALSE)*C15,2)))","v":0.5},{"$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$101,9,FALSE)*C15,2)))","v":0.15},{"$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$101,9,FALSE)*C15,2)))","v":0.17},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":0.32},{"$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$101,9,FALSE)*C15,2)))","v":0.54},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":0.41},2.09]
[5,"Plant No-Till",1,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$101,9,FALSE)*C16,2)))","v":2.4},{"$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$101,9,FALSE)*C16,2)))","v":0.97},{"$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$101,9,FALSE)*C16,2)))","v":0.86},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":4.41},{"$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$101,9,FALSE)*C16,2)))","v":2.7},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":6.13},17.47]
[6,"Spray Herbicide",1,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$101,9,FALSE)*C17,2)))","v":1},{"$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$101,9,FALSE)*C17,2)))","v":0.3},{"$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$101,9,FALSE)*C17,2)))","v":0.35},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":0.64},{"$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$101,9,FALSE)*C17,2)))","v":1.08},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":0.81},4.18]
[7,"Aerial Spray","Custom",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$101,9,FALSE)*C18,2)))","v":""},{"$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$101,9,FALSE)*C18,2)))","v":""},{"$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$101,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":""},""]
[8,"Combine Sunflowers",1,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B19,Operations!$A$2:$U$101,9,FALSE)*C19,2)))","v":3.14},{"$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$101,9,FALSE)*C19,2)))","v":4.3},{"$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$101,9,FALSE)*C19,2)))","v":7.31},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,15,FALSE)*C19,2)))","v":1.53},{"$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$101,9,FALSE)*C19,2)))","v":5.84},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":4.33},26.45]
[9,"Truck","Custom",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$101,9,FALSE)*C20,2)))","v":""},{"$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$101,9,FALSE)*C20,2)))","v":""},{"$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$101,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":""},""]
[10,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B21,Operations!$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,{"$f":"SUM(E12:E31)","v":10.040000000000001},{"$f":"SUM(F12:F31)","v":6.6199999999999992},9.7399999999999984,8.3699999999999992,13.4,15.33,63.5]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Landmaster BW",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,54,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1328125},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":7.17}]
[null,"21-0-0-24S   ",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Additive"},null,null,1,1,2,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.35},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":0.7}]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,32,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"21-0-0-24S   ",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Additive"},null,null,2,1,1.7,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,32,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"21-0-0-24S   ",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Additive"},null,null,3,1,1.7,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Prowl H2O",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,2,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":6.5},13]
[null,"28-0-0",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,60,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.44333333333333336},26.6]
[null,"Spartan 4F",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,5,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":2.109375},10.55]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,0.5,32,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.1171875},1.88]
[null,"21-0-0-24S   ",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Additive"},null,null,4,0.5,1.7,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.35},0.3]
[null,"Prowl H2O",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,0.5,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":6.5},3.25]
[null,"Sunflower Clearfield",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Seed"},null,null,5,1,5,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":1.44},7.2]
[null,"Beyond",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Herbicide"},null,null,6,0.5,4,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":4.765625},9.5299999999999994]
[null,"NIS",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Additive"},null,null,6,0.5,5,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":0.1796875},0.45]
[null,"UAN",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Additive"},null,null,6,0.5,3,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":0.19375000000000001},0.28999999999999998]
["*","Aerial Spray",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Custom"},null,null,7,0.5,1,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":10},5]
["*","Warrior II/Zeon",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Insecticide"},null,null,7,0.5,1.92,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":2.890625},2.78]
[null,"Haul Grain (Sunflower)",{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":"Custom"},null,null,9,1,{"$f":"$G$4","v":16},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":"cwt"},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":0.3},4.8]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":17},{"$f":"IF(B61=0,0,J61)","v":17}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":119.2}]
[null,"*Insecticide for seed weevil and sunflower moth"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":182.7}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":153.97},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":4.2341749999999996}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":186.93417499999998}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Dryland (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":670},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":20.100000000000001}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":670},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":9.0500000000000007}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":236.08417499999999}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":14.755260937499999}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":10.4533859375}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"69-Sunflower","index":75,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[54,2,54,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4]]}
[]
[null,"Region","Panhandle",null,null,"Detail","Clearfield",null,null,"Water Source ","Pivot Irrigated"]
[null,"Tillage System","No Till",null,null,null,"Yield","30 cwt",null,"acre/inches",8]
[null,"Cropping System ",null,null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":30},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"cwt"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"69-Sunflower"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":10},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"69-Sunflower, Clearfield, Panhandle, No Till, 30 cwt Yield, Pivot Irrigated"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 69-Sunflower, Clearfield, Panhandle, No Till, 30 cwt Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated, 800 GPM 35 PSI, 8 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":1},{"$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$101,9,FALSE)*C12,2)))","v":0.3},{"$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$101,9,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0.64},{"$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$101,9,FALSE)*C12,2)))","v":1.08},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":0.81},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.18}]
[2,"Spray Fertilizer and Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B13,Operations!$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$101,15,FALSE)*C13,2)))","v":0.19},{"$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":2.0299999999999998},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":4.95}]
[3,"Plant No-Till",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B14,Operations!$A$2:$U$101,9,FALSE)*C14,2)))","v":2.4},{"$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$101,9,FALSE)*C14,2)))","v":0.97},{"$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$101,9,FALSE)*C14,2)))","v":0.86},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":4.41},{"$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$101,9,FALSE)*C14,2)))","v":2.7},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":6.13},17.47]
[4,"Spray Herbicide","Custom",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$101,9,FALSE)*C15,2)))","v":""},{"$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$101,9,FALSE)*C15,2)))","v":""},{"$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$101,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":""},""]
[5,"Aerial Spray","Custom",null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B16,Operations!$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$101,9,FALSE)*C16,2)))","v":""},{"$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$101,9,FALSE)*C16,2)))","v":""},{"$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$101,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":""},""]
[6,"Pivot E 125' Lift w/fertigation",{"$f":"$K$3","v":8},"ai",{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$101,9,FALSE)*C17,2)))","v":7.41},{"$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$101,9,FALSE)*C17,2)))","v":22.3},{"$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$101,9,FALSE)*C17,2)))","v":2.34},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":13.83},{"$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$101,9,FALSE)*C17,2)))","v":4.0999999999999996},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":7.59},57.57]
[7,"Combine Sunflowers",1,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$101,9,FALSE)*C18,2)))","v":3.14},{"$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$101,9,FALSE)*C18,2)))","v":4.3},{"$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$101,9,FALSE)*C18,2)))","v":7.31},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":1.53},{"$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$101,9,FALSE)*C18,2)))","v":5.84},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":4.33},26.45]
[8,"Truck","Custom",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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":""},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":""}]
[9,null,null,null,{"$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,{"$f":"SUM(E12:E31)","v":14.950000000000001},{"$f":"SUM(F12:F31)","v":28.17},11.209999999999999,20.6,14.8,20.89,110.62]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":3.75}]
[null,"21-0-0-24S   ",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Additive"},null,null,1,1,1.7,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.35},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":0.6}]
[null,"Prowl H2O",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,2.2999999999999998,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":6.5},14.95]
[null,"Spartan 4F",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,4,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":2.109375},8.44]
[null,"28-0-0",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,100,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.44333333333333336},44.33]
[null,"Sunflower Clearfield",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Seed"},null,null,3,1,3.5,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"k seed"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":1.44},5.04]
[null,"10-34-0",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Fertilizer"},null,null,3,1,4,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":2.4500000000000002},9.8000000000000007]
[null,"Beyond",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,0.5,4,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":4.765625},9.5299999999999994]
[null,"NIS",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,4,0.5,5,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.1796875},0.45]
[null,"UAN",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Additive"},null,null,4,0.5,3,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.19375000000000001},0.28999999999999998]
["*","Aerial Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,5,0.5,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":10},5]
["*","Warrior II/Zeon",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Insecticide"},null,null,5,0.5,3.84,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":2.890625},5.55]
[null,"Electricity Fixed",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Other"},null,null,6,1,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":30},30]
[null,"Haul Grain (Sunflower)",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,8,1,{"$f":"$G$4","v":30},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"cwt"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.3},9]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":10},{"$f":"IF(B61=0,0,J61)","v":10}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":156.73000000000002}]
[null,"*Insecticide for seed weevil and sunflower moth"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":267.35000000000002}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":231.66},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":6.3706500000000004}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":273.72065000000003}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Pivot (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2700},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":81}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2700},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":36.450000000000003}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":411.17065000000002}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":13.705688333333335}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per cwt"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":9.1493550000000017}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"70-Wheat","index":76,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[69,2,69,4],[69,6,69,7],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[63,1,63,2],[9,6,9,7],[41,2,41,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[9,5,10,5],[59,2,59,4],[9,1,10,1],[9,2,10,2],[9,4,10,4],[58,2,58,4],[47,2,47,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source ","Dryland"]
[null,"Tillage System","No Till",null,null,null,"Yield","55 bu",null,"acre/inches"]
[null,"Cropping System ","Wheat after Row Crop",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":55},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bu"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"70-Wheat"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":10},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"70-Wheat, No Till, Wheat after Row Crop, 55 bu Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 70-Wheat, No Till, Wheat after Row Crop, 55 bu Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"No-Till Drill",1,null,{"$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$101,9,FALSE)*C12,2)))","v":1.45},{"$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},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":11.03}]
[2,"Spray Fertilizer and Herbicide",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B13,Operations!$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$101,15,FALSE)*C13,2)))","v":0.19},{"$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":2.0299999999999998},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":4.95}]
[3,"Aerial Spray","Custom",null,{"$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$101,9,FALSE)*C14,2)))","v":""},{"$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$101,9,FALSE)*C14,2)))","v":""},{"$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$101,9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":""},""]
[4,"Aerial Spray","Custom",null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B15,Operations!$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$101,9,FALSE)*C15,2)))","v":""},{"$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$101,9,FALSE)*C15,2)))","v":""},{"$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$101,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":""},""]
[5,"Combine Small Grain",1,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B16,Operations!$A$2:$U$101,9,FALSE)*C16,2)))","v":3.14},{"$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$101,9,FALSE)*C16,2)))","v":4.28},{"$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$101,9,FALSE)*C16,2)))","v":7.31},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":0.94},{"$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$101,9,FALSE)*C16,2)))","v":5.84},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":2.65},24.16]
[6,"Truck","Custom",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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":""},""]
[7,null,null,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B18,Operations!$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":""},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,{"$f":"SUM(E12:E31)","v":5.9700000000000006},{"$f":"SUM(F12:F31)","v":6.03},8.379999999999999,2.7,9.17,7.8900000000000006,40.14]
[]
[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,"10-34-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,8,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":2.4500000000000002},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":19.600000000000001}]
[null,"Wheat (Certified and Treated)",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Seed"},null,null,1,1,90,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.27},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":24.3}]
[null,"28-0-0",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,75,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.44333333333333336},33.25]
[null,"Ally Extra SGW/TOTSOL",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,0.3,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":9},2.7]
[null,"2,4-D Ester LV4",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,0.5,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":2.125},1.06]
[null,"NIS",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Additive"},null,null,2,1,6,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.1796875},1.08]
["*","Aerial Spray",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Custom"},null,null,3,0.25,1,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":10},2.5]
["*","Quilt Xcel",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Fungicide"},null,null,3,0.25,10.5,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":1.640625},4.3099999999999996]
["**","Aerial Spray",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Custom"},null,null,4,0.15,1,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":10},1.5]
["**","Warrior II/Zeon",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Insecticide"},null,null,4,0.15,1.92,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":2.890625},{"$f":"IF(B46=0,0,ROUND(G46*H46*J46,2))","v":0.83}]
[null,"Haul Grain Bushels",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,5,1,{"$f":"$G$4","v":55},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.11},6.05]
[null,"Scouting Dryland Wheat",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":7},7]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":10},{"$f":"IF(B61=0,0,J61)","v":10}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":114.18}]
[null,"*Fungicide for rust                                            **Insecticide for aphids and army cutworm"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":154.32}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":137.26},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":3.7746499999999998}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":158.09465}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Dryland (Southwest)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":1585},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":47.55}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":1585},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":21.4}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":247.04465000000002}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":4.4917209090909092}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":2.9533572727272728}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"71-Wheat","index":77,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[70,6,70,7],[59,2,59,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[63,1,63,2],[65,5,65,6],[69,2,69,4],[69,6,69,7],[47,2,47,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[2,2,2,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[60,2,60,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,10,10,10],[9,11,10,11],[9,8,9,9],[6,1,6,11],[5,0,5,12],[9,1,10,1]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source ","Dryland"]
[null,"Tillage System","No Till",null,null,null,"Yield","65 bu",null,"acre/inches"]
[null,"Cropping System ","Fallow, One Crop in Two Years",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":65},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bu"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"71-Wheat"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":8},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"71-Wheat, No Till, Fallow, One Crop in Two Years, 65 bu Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 71-Wheat, No Till, Fallow, One Crop in Two Years, 65 bu Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray (Prior Year Stubble)",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":1},{"$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$101,9,FALSE)*C12,2)))","v":0.3},{"$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$101,9,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0.64},{"$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$101,9,FALSE)*C12,2)))","v":1.08},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":0.81},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.18}]
[2,"Spray (Prior Year Stubble)",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B13,Operations!$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$101,15,FALSE)*C13,2)))","v":0.64},{"$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":0.81},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":4.18}]
[3,"Spray Herbicide",1,null,{"$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$101,9,FALSE)*C14,2)))","v":1},{"$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$101,9,FALSE)*C14,2)))","v":0.3},{"$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$101,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":0.64},{"$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$101,9,FALSE)*C14,2)))","v":1.08},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":0.81},4.18]
[4,"Spray Herbicide",1,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$101,9,FALSE)*C15,2)))","v":1},{"$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$101,9,FALSE)*C15,2)))","v":0.3},{"$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$101,9,FALSE)*C15,2)))","v":0.35},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":0.64},{"$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$101,9,FALSE)*C15,2)))","v":1.08},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":0.81},4.18]
[5,"Spray Herbicide",1,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$101,9,FALSE)*C16,2)))","v":1},{"$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$101,9,FALSE)*C16,2)))","v":0.3},{"$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$101,9,FALSE)*C16,2)))","v":0.35},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":0.64},{"$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$101,9,FALSE)*C16,2)))","v":1.08},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":0.81},4.18]
[6,"No-Till Drill",1,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$101,9,FALSE)*C17,2)))","v":1.83},{"$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$101,9,FALSE)*C17,2)))","v":1.45},{"$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$101,9,FALSE)*C17,2)))","v":0.72},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":1.57},{"$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$101,9,FALSE)*C17,2)))","v":2.25},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":3.21},11.03]
[7,"Spread Fertilizer",1,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$101,9,FALSE)*C18,2)))","v":1.57},{"$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$101,9,FALSE)*C18,2)))","v":0.87},{"$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$101,9,FALSE)*C18,2)))","v":0.68},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$101,9,FALSE)*C18,2)))","v":2.12},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":0},5.24]
[8,"Spray Herbicide",1,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$101,9,FALSE)*C19,2)))","v":1},{"$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$101,9,FALSE)*C19,2)))","v":0.3},{"$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$101,9,FALSE)*C19,2)))","v":0.35},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,15,FALSE)*C19,2)))","v":0.64},{"$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$101,9,FALSE)*C19,2)))","v":1.08},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":0.81},4.18]
[9,"Aerial Spray","Custom",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$101,9,FALSE)*C20,2)))","v":""},{"$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$101,9,FALSE)*C20,2)))","v":""},{"$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$101,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":""},""]
[10,"Aerial Spray","Custom",null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B21,Operations!$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$101,9,FALSE)*C21,2)))","v":""},{"$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$101,9,FALSE)*C21,2)))","v":""},{"$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$101,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,21,FALSE)*$C21,2)))","v":""},""]
[11,"Combine Small Grain",1,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$101,9,FALSE)*C22,2)))","v":3.14},{"$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$101,9,FALSE)*C22,2)))","v":4.28},{"$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$101,9,FALSE)*C22,2)))","v":7.31},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,15,FALSE)*C22,2)))","v":0.94},{"$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$101,9,FALSE)*C22,2)))","v":5.84},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,21,FALSE)*$C22,2)))","v":2.65},24.16]
[12,"Truck","Custom",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$101,9,FALSE)*C23,2)))","v":""},{"$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$101,9,FALSE)*C23,2)))","v":""},{"$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$101,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$101,21,FALSE)*$C23,2)))","v":""},""]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B24,Operations!$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,{"$f":"SUM(E12:E31)","v":12.540000000000001},{"$f":"SUM(F12:F31)","v":8.4},10.809999999999999,6.35,16.689999999999998,10.72,65.510000000000005]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":3.75}]
[null,"21-0-0-24S   ",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Additive"},null,null,1,1,1.7,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.35},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":0.6}]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,32,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"21-0-0-24S   ",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Additive"},null,null,2,1,1.7,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.35},0.6]
[null,"AAtrex 4L",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,1,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"quart"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":4.5},4.5]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,32,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"21-0-0-24S   ",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Additive"},null,null,3,1,1.7,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,1,32,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"21-0-0-24S   ",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,4,1,1.7,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.35},0.6]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,5,1,32,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"21-0-0-24S   ",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Additive"},null,null,5,1,1.7,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.35},0.6]
[null,"10-34-0",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Fertilizer"},null,null,6,1,8,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":2.4500000000000002},19.600000000000001]
[null,"Wheat (Certified and Treated)",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Seed"},null,null,6,1,60,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":0.27},16.2]
[null,"46-0-0",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Fertilizer"},null,null,7,1,70,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.42},29.4]
[null,"Ally Extra SGW/TOTSOL",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Herbicide"},null,null,8,1,0.3,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":9},2.7]
[null,"2,4-D Ester LV4",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Herbicide"},null,null,8,1,0.5,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":2.125},1.06]
[null,"NIS",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Additive"},null,null,8,1,6,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":0.1796875},1.08]
["*","Aerial Spray",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Custom"},null,null,9,0.25,1,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":10},2.5]
["*","Quilt Xcel",{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":"Fungicide"},null,null,9,0.25,10.5,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":1.640625},4.3099999999999996]
["**","Aerial Spray",{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":"Custom"},null,null,10,0.15,1,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":10},1.5]
["**","Warrior II/Zeon",{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":"Insecticide"},null,null,10,0.15,1.92,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":2.890625},0.83]
[null,"Haul Grain Bushels",{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":"Custom"},null,null,12,1,{"$f":"$G$4","v":65},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":0.11},7.15]
[null,"Scouting Dryland Wheat",{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":7},7]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},0]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":8},{"$f":"IF(B61=0,0,J61)","v":8}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":127.58000000000003}]
[null,"*Fungicide for rust                                            **Insecticide for aphids and army cutworm"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":193.09000000000003}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":165.68},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":4.5562000000000005}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":197.64620000000002}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Dryland (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE)*2)","v":1340},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)*2","v":80.400000000000006}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE)*2)","v":1340},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)*2","v":36.18}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":334.22620000000001}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":5.1419415384615386}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":3.175633846153846}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"72-Wheat","index":78,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[69,2,69,4],[69,6,69,7],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[57,2,57,4],[63,1,63,2],[9,6,9,7],[41,2,41,4],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[38,2,38,4],[36,2,36,4],[37,2,37,4],[39,2,39,4],[40,2,40,4],[9,5,10,5],[59,2,59,4],[9,1,10,1],[9,2,10,2],[9,4,10,4],[58,2,58,4],[47,2,47,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source ","Dryland"]
[null,"Tillage System","Stubble Mulch Fallow",null,null,null,"Yield","60 bu",null,"acre/inches"]
[null,"Cropping System ","One Crop in Two Years",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":60},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bu"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"72-Wheat"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":8},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"72-Wheat, Stubble Mulch Fallow, One Crop in Two Years, 60 bu Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 72-Wheat, Stubble Mulch Fallow, One Crop in Two Years, 60 bu Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Sweep Plow",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":1.76},{"$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$101,9,FALSE)*C12,2)))","v":1.98},{"$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$101,9,FALSE)*C12,2)))","v":0.26},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0.96},{"$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$101,9,FALSE)*C12,2)))","v":3.52},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":1.51},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":9.99}]
[2,"Sweep Plow",1,null,{"$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$101,9,FALSE)*C13,2)))","v":1.76},{"$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$101,9,FALSE)*C13,2)))","v":1.98},{"$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$101,9,FALSE)*C13,2)))","v":0.26},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":0.96},{"$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$101,9,FALSE)*C13,2)))","v":3.52},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":1.51},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":9.99}]
[3,"Sweep Plow",1,null,{"$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$101,9,FALSE)*C14,2)))","v":1.76},{"$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$101,9,FALSE)*C14,2)))","v":1.98},{"$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$101,9,FALSE)*C14,2)))","v":0.26},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":0.96},{"$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$101,9,FALSE)*C14,2)))","v":3.52},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":1.51},9.99]
[4,"Rod Weeder",1,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$101,9,FALSE)*C15,2)))","v":1.52},{"$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$101,9,FALSE)*C15,2)))","v":1.1599999999999999},{"$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$101,9,FALSE)*C15,2)))","v":0.65},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":0.23},{"$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$101,9,FALSE)*C15,2)))","v":2.04},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":0.91},6.51]
[5,"Rod Weeder",1,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$101,9,FALSE)*C16,2)))","v":1.52},{"$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$101,9,FALSE)*C16,2)))","v":1.1599999999999999},{"$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$101,9,FALSE)*C16,2)))","v":0.65},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":0.23},{"$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$101,9,FALSE)*C16,2)))","v":2.04},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":0.91},6.51]
[6,"Drill",1,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$101,9,FALSE)*C17,2)))","v":1.76},{"$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$101,9,FALSE)*C17,2)))","v":1.1399999999999999},{"$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$101,9,FALSE)*C17,2)))","v":0.69},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":2.94},{"$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$101,9,FALSE)*C17,2)))","v":2.16},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":2.35},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":11.04}]
[7,"Spray Fertilizer",1,null,{"$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$101,9,FALSE)*C18,2)))","v":1},{"$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$101,9,FALSE)*C18,2)))","v":0.3},{"$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$101,9,FALSE)*C18,2)))","v":0.35},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":0.19},{"$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$101,9,FALSE)*C18,2)))","v":1.08},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":2.0299999999999998},4.95]
[8,"Spray Herbicide",1,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$101,9,FALSE)*C19,2)))","v":1},{"$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$101,9,FALSE)*C19,2)))","v":0.3},{"$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$101,9,FALSE)*C19,2)))","v":0.35},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,15,FALSE)*C19,2)))","v":0.64},{"$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$101,9,FALSE)*C19,2)))","v":1.08},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":0.81},4.18]
[9,"Aerial Spray","Custom",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$101,9,FALSE)*C20,2)))","v":""},{"$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$101,9,FALSE)*C20,2)))","v":""},{"$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$101,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":""},""]
[10,"Aerial Spray","Custom",null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B21,Operations!$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$101,9,FALSE)*C21,2)))","v":""},{"$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$101,9,FALSE)*C21,2)))","v":""},{"$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$101,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,21,FALSE)*$C21,2)))","v":""},""]
[11,"Combine Small Grain",1,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$101,9,FALSE)*C22,2)))","v":3.14},{"$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$101,9,FALSE)*C22,2)))","v":4.28},{"$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$101,9,FALSE)*C22,2)))","v":7.31},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,15,FALSE)*C22,2)))","v":0.94},{"$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$101,9,FALSE)*C22,2)))","v":5.84},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,21,FALSE)*$C22,2)))","v":2.65},24.16]
[12,"Truck","Custom",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$101,9,FALSE)*C23,2)))","v":""},{"$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$101,9,FALSE)*C23,2)))","v":""},{"$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$101,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$101,21,FALSE)*$C23,2)))","v":""},""]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B24,Operations!$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,{"$f":"SUM(E12:E31)","v":15.22},14.280000000000001,10.78,8.0499999999999989,24.8,14.190000000000001,87.32]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"10-34-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,6,1,8,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":2.4500000000000002},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":19.600000000000001}]
[null,"Wheat (Certified and Treated)",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Seed"},null,null,6,1,55,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.27},14.85]
[null,"28-0-0",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Fertilizer"},null,null,7,1,65,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.44333333333333336},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":28.82}]
[null,"2,4-D Ester LV4",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,8,1,0.5,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":2.125},1.06]
[null,"Ally Extra SGW/TOTSOL",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,8,1,0.3,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":9},2.7]
[null,"NIS",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Additive"},null,null,8,1,6,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.1796875},1.08]
["*","Aerial Spray",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Custom"},null,null,9,0.25,1,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":10},2.5]
["*","Quilt Xcel",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Fungicide"},null,null,9,0.25,10.5,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":1.640625},4.3099999999999996]
["**","Aerial Spray",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Custom"},null,null,10,0.15,1,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":10},1.5]
["**","Warrior II/Zeon",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Insecticide"},null,null,10,0.15,1.92,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":2.890625},0.83]
[null,"Haul Grain Bushels",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,12,1,{"$f":"$G$4","v":60},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.11},6.6]
[null,"Scouting Dryland Wheat",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":7},7]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":8},{"$f":"IF(B61=0,0,J61)","v":8}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":98.85}]
[null,"*Fungicide for rust                                            **Insecticide for aphids and army cutworm"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":186.17}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":147.18},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":4.0474500000000004}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":190.21744999999999}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Dryland (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE)*2)","v":1340},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)*2","v":80.400000000000006}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE)*2)","v":1340},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)*2","v":36.18}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":326.79744999999997}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":5.4466241666666662}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":3.1234575000000002}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"73-Wheat","index":79,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[63,1,63,2],[69,2,69,4],[69,6,69,7],[70,6,70,7],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[60,2,60,4],[65,5,65,6],[53,2,53,4],[56,2,56,4],[59,2,59,4],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[43,2,43,4],[44,2,44,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[58,2,58,4],[54,2,54,4],[55,2,55,4],[57,2,57,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[45,2,45,4],[42,2,42,4]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source ","Dryland"]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield","55 bu",null,"acre/inches"]
[null,"Cropping System ","One Crop in Two Years",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":55},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bu"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"73-Wheat"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":8},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"73-Wheat, Conventional Tillage, One Crop in Two Years, 55 bu Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 73-Wheat, Conventional Tillage, One Crop in Two Years, 55 bu Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$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$101,9,FALSE)*C12,2)))","v":2.1800000000000002},{"$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},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":10.95}]
[2,"Field Cultivation",1,null,{"$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$101,9,FALSE)*C13,2)))","v":1.47},{"$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$101,9,FALSE)*C13,2)))","v":1.56},{"$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$101,9,FALSE)*C13,2)))","v":0.57999999999999996},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":1.33},{"$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$101,9,FALSE)*C13,2)))","v":1.8},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":1.51},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":8.25}]
[3,"Field Cultivation",1,null,{"$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$101,9,FALSE)*C14,2)))","v":1.56},{"$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},8.25]
[4,"Field Cultivation",1,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$101,9,FALSE)*C15,2)))","v":1.47},{"$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$101,9,FALSE)*C15,2)))","v":1.56},{"$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$101,9,FALSE)*C15,2)))","v":0.57999999999999996},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":1.33},{"$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$101,9,FALSE)*C15,2)))","v":1.8},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":1.51},8.25]
[5,"Rod Weeder",1,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$101,9,FALSE)*C16,2)))","v":1.52},{"$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$101,9,FALSE)*C16,2)))","v":1.1599999999999999},{"$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$101,9,FALSE)*C16,2)))","v":0.65},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":0.23},{"$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$101,9,FALSE)*C16,2)))","v":2.04},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":0.91},6.51]
[6,"Rod Weeder & Fertilizer",1,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$101,9,FALSE)*C17,2)))","v":1.82},{"$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$101,9,FALSE)*C17,2)))","v":1.1599999999999999},{"$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$101,9,FALSE)*C17,2)))","v":0.65},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":0.23},{"$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$101,9,FALSE)*C17,2)))","v":2.04},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":0.91},6.81]
[7,"Drill",1,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$101,9,FALSE)*C18,2)))","v":1.76},{"$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$101,9,FALSE)*C18,2)))","v":1.1399999999999999},{"$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$101,9,FALSE)*C18,2)))","v":0.69},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":2.94},{"$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$101,9,FALSE)*C18,2)))","v":2.16},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":2.35},11.04]
[8,"Spray Herbicide",1,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$101,9,FALSE)*C19,2)))","v":1},{"$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$101,9,FALSE)*C19,2)))","v":0.3},{"$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$101,9,FALSE)*C19,2)))","v":0.35},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,15,FALSE)*C19,2)))","v":0.64},{"$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$101,9,FALSE)*C19,2)))","v":1.08},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":0.81},4.18]
[9,"Aerial Spray","Custom",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$101,9,FALSE)*C20,2)))","v":""},{"$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$101,9,FALSE)*C20,2)))","v":""},{"$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$101,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":""},""]
[10,"Aerial Spray","Custom",null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B21,Operations!$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$101,9,FALSE)*C21,2)))","v":""},{"$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$101,9,FALSE)*C21,2)))","v":""},{"$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$101,9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,21,FALSE)*$C21,2)))","v":""},""]
[11,"Combine Small Grain",1,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B22,Operations!$A$2:$U$101,9,FALSE)*C22,2)))","v":3.14},{"$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$101,9,FALSE)*C22,2)))","v":4.28},{"$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$101,9,FALSE)*C22,2)))","v":7.31},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,15,FALSE)*C22,2)))","v":0.94},{"$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$101,9,FALSE)*C22,2)))","v":5.84},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,21,FALSE)*$C22,2)))","v":2.65},24.16]
[12,"Truck","Custom",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$101,9,FALSE)*C23,2)))","v":""},{"$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$101,9,FALSE)*C23,2)))","v":""},{"$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$101,9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations!$A$2:$U$101,21,FALSE)*$C23,2)))","v":""},""]
[13,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B24,Operations!$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":""},{"$f":"IF(C26>9999,\"\",ROUND(SUM(E26:J26),2))","v":0}]
[16,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B27,Operations!$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,{"$f":"SUM(E12:E31)","v":15.67},14.900000000000002,11.689999999999998,10.24,22.599999999999998,13.3,88.4]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"32-0-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,6,1,50,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.42},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":21}]
[null,"10-34-0",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Fertilizer"},null,null,7,1,8,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":2.4500000000000002},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":19.600000000000001}]
[null,"Wheat (Certified and Treated)",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Seed"},null,null,7,1,50,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.27},13.5]
[null,"2,4-D Ester LV4",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,8,1,0.5,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":2.125},1.06]
[null,"Ally Extra SGW/TOTSOL",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,8,1,0.3,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":9},2.7]
[null,"NIS",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Additive"},null,null,8,1,6,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.1796875},1.08]
["*","Aerial Spray",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Custom"},null,null,9,0.25,1,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":10},2.5]
["*","Quilt Xcel",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Fungicide"},null,null,9,0.25,10.5,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":1.640625},4.3099999999999996]
["**","Aerial Spray",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Custom"},null,null,10,0.15,1,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":10},1.5]
["**","Warrior II/Zeon",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Insecticide"},null,null,10,0.15,1.92,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":2.890625},0.83]
[null,"Haul Grain Bushels",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Custom"},null,null,12,1,{"$f":"$G$4","v":55},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.11},6.05]
[null,"Scouting Dryland Wheat",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":7},7]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$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($B54,Table2[],7,FALSE))","v":""},{"$f":"IF(B54=0,0,ROUND(G54*H54*J54,2))","v":0}]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""}]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":8},{"$f":"IF(B61=0,0,J61)","v":8}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":89.13}]
[null,"*Fungicide for rust                                            **Insecticide for aphids and army cutworm"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":177.53}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":141.63},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":3.8948249999999995}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":181.424825}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Dryland (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE)*2)","v":1340},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)*2","v":80.400000000000006}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE)*2)","v":1340},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)*2","v":36.18}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":318.00482500000004}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":5.7819059090909102}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":3.3037240909090908}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"74-Wheat","index":80,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[70,6,70,7],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[55,2,55,4],[56,2,56,4],[57,2,57,4],[60,2,60,4],[65,5,65,6],[58,2,58,4],[59,2,59,4],[69,2,69,4],[69,6,69,7],[63,1,63,2],[9,10,10,10],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[50,2,50,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[41,2,41,4],[44,2,44,4],[43,2,43,4],[36,2,36,4],[37,2,37,4],[39,2,39,4],[40,2,40,4],[42,2,42,4],[38,2,38,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source ","Dryland"]
[null,"Tillage System","No Till",null,null,null,"Yield","75 bu",null,"acre/inches"]
[null,"Cropping System ","Wheat before Corn, Two Crops in Three Years",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":75},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bu"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"74-Wheat"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":8},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"74-Wheat, No Till, Wheat before Corn, Two Crops in Three Years, 75 bu Yield, Dryland"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 74-Wheat, No Till, Wheat before Corn, Two Crops in Three Years, 75 bu Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Dryland"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":1},{"$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$101,9,FALSE)*C12,2)))","v":0.3},{"$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$101,9,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0.64},{"$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$101,9,FALSE)*C12,2)))","v":1.08},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":0.81},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.18}]
[2,"Spray Herbicide",1,null,{"$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$101,15,FALSE)*C13,2)))","v":0.64},{"$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":0.81},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":4.18}]
[3,"Spray Herbicide",1,null,{"$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$101,9,FALSE)*C14,2)))","v":1},{"$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$101,9,FALSE)*C14,2)))","v":0.3},{"$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$101,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":0.64},{"$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$101,9,FALSE)*C14,2)))","v":1.08},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":0.81},4.18]
[4,"Spray Herbicide",1,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$101,9,FALSE)*C15,2)))","v":1},{"$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$101,9,FALSE)*C15,2)))","v":0.3},{"$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$101,9,FALSE)*C15,2)))","v":0.35},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":0.64},{"$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$101,9,FALSE)*C15,2)))","v":1.08},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":0.81},4.18]
[5,"No-Till Drill",1,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$101,9,FALSE)*C16,2)))","v":1.83},{"$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$101,9,FALSE)*C16,2)))","v":1.45},{"$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$101,9,FALSE)*C16,2)))","v":0.72},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,15,FALSE)*C16,2)))","v":1.57},{"$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$101,9,FALSE)*C16,2)))","v":2.25},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":3.21},11.03]
[6,"Spread Fertilizer",1,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$101,9,FALSE)*C17,2)))","v":1.57},{"$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$101,9,FALSE)*C17,2)))","v":0.87},{"$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$101,9,FALSE)*C17,2)))","v":0.68},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations!$A$2:$U$101,11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$101,9,FALSE)*C17,2)))","v":2.12},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":0},5.24]
[7,"Spray Herbicide",1,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$101,9,FALSE)*C18,2)))","v":1},{"$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$101,9,FALSE)*C18,2)))","v":0.3},{"$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$101,9,FALSE)*C18,2)))","v":0.35},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":0.64},{"$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$101,9,FALSE)*C18,2)))","v":1.08},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":0.81},4.18]
[8,"Aerial Spray","Custom",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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":""},""]
[9,"Aerial Spray","Custom",null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B20,Operations!$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$101,9,FALSE)*C20,2)))","v":""},{"$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$101,9,FALSE)*C20,2)))","v":""},{"$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$101,9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations!$A$2:$U$101,21,FALSE)*$C20,2)))","v":""},""]
[10,"Combine Small Grain",1,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B21,Operations!$A$2:$U$101,9,FALSE)*C21,2)))","v":3.14},{"$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$101,9,FALSE)*C21,2)))","v":4.28},{"$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$101,9,FALSE)*C21,2)))","v":7.31},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,15,FALSE)*C21,2)))","v":0.94},{"$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$101,9,FALSE)*C21,2)))","v":5.84},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations!$A$2:$U$101,21,FALSE)*$C21,2)))","v":2.65},24.16]
[11,"Truck","Custom",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$101,9,FALSE)*C22,2)))","v":""},{"$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$101,9,FALSE)*C22,2)))","v":""},{"$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$101,9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations!$A$2:$U$101,21,FALSE)*$C22,2)))","v":""},""]
[12,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B23,Operations!$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,{"$f":"SUM(E12:E31)","v":11.540000000000001},{"$f":"SUM(F12:F31)","v":8.1},10.46,5.7099999999999991,15.610000000000001,9.91,61.33]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":3.75}]
[null,"21-0-0-24S   ",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Additive"},null,null,1,1,1.7,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.35},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":0.6}]
[null,"2,4-D Ester LV4",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,1,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":2.125},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":2.13}]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,32,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"21-0-0-24S   ",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Additive"},null,null,2,1,1.7,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.35},0.6]
[null,"2,4-D Ester LV4",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Herbicide"},null,null,2,1,1,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":2.125},{"$f":"IF(B42=0,0,ROUND(G42*H42*J42,2))","v":2.13}]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,32,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"21-0-0-24S   ",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Additive"},null,null,3,1,1.7,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":0.35},0.6]
[null,"2,4-D Ester LV4",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,1,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":2.125},{"$f":"IF(B45=0,0,ROUND(G45*H45*J45,2))","v":2.13}]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Herbicide"},null,null,4,1,32,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.1171875},3.75]
[null,"21-0-0-24S   ",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Additive"},null,null,4,1,1.7,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":0.35},0.6]
[null,"10-34-0",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Fertilizer"},null,null,5,1,8,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":2.4500000000000002},19.600000000000001]
[null,"Wheat (Certified and Treated)",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Seed"},null,null,5,1,60,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":0.27},16.2]
[null,"46-0-0",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Fertilizer"},null,null,6,1,120,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":0.42},50.4]
[null,"Ally Extra SGW/TOTSOL",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Herbicide"},null,null,7,1,0.3,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":9},2.7]
[null,"NIS",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Additive"},null,null,7,1,6,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":0.1796875},1.08]
[null,"2,4-D Ester LV4",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Herbicide"},null,null,7,1,0.5,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":2.125},1.06]
["*","Aerial Spray",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Custom"},null,null,8,0.25,1,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":10},2.5]
["*","Quilt Xcel",{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":"Fungicide"},null,null,8,0.25,10.5,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":1.640625},4.3099999999999996]
["**","Aerial Spray",{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":"Custom"},null,null,9,0.15,1,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":10},1.5]
["**","Warrior II/Zeon",{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":"Insecticide"},null,null,9,0.15,1.92,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":2.890625},0.83]
[null,"Haul Grain Bushels",{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":"Custom"},null,null,11,1,{"$f":"$G$4","v":75},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":0.11},8.25]
[null,"Scouting Dryland Wheat",{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":7},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":7}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":8},{"$f":"IF(B61=0,0,J61)","v":8}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":147.22000000000003}]
[null,"*Fungicide for rust                                            **Insecticide for aphids and army cutworm"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":208.55}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":183.03},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":5.0333250000000005}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":213.583325}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Dryland (Southwest)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":1585},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)*1.5","v":71.324999999999989}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":1585},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)*1.5","v":32.099999999999994}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":337.00832500000001}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":4.4934443333333336}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":2.935511}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"75-Wheat","index":81,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[63,1,63,2],[69,2,69,4],[69,6,69,7],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[55,2,55,4],[56,2,56,4],[59,2,59,4],[9,11,10,11],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[34,11,35,11],[9,8,9,9],[45,2,45,4],[46,2,46,4],[9,6,9,7],[41,2,41,4],[9,10,10,10],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[58,2,58,4],[57,2,57,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[6,1,6,11],[2,2,2,4],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[47,2,47,4],[42,2,42,4],[43,2,43,4],[44,2,44,4]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source ","Pivot Irrigated Diesel"]
[null,"Tillage System","No Till",null,null,null,"Yield","100 bu",null,"acre/inches",6]
[null,"Cropping System ","after Dry Beans",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":100},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bu"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"75-Wheat"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":6},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"75-Wheat, No Till, after Dry Beans, 100 bu Yield, Pivot Irrigated Diesel"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 75-Wheat, No Till, after Dry Beans, 100 bu Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Diesel, 800 GPM 35 PSI, 6 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"No-Till Drill",1,null,{"$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$101,9,FALSE)*C12,2)))","v":1.45},{"$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},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":11.03}]
[2,"Pivot D 125' Lift",{"$f":"$K$3","v":6},"ai",{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B13,Operations!$A$2:$U$101,9,FALSE)*C13,2)))","v":4.17},{"$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$101,9,FALSE)*C13,2)))","v":31.88},{"$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$101,9,FALSE)*C13,2)))","v":2.06},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":9.68},{"$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$101,9,FALSE)*C13,2)))","v":2.75},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":5.32},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":55.86}]
[3,"Spray Herbicide",1,null,{"$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$101,9,FALSE)*C14,2)))","v":1},{"$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$101,9,FALSE)*C14,2)))","v":0.3},{"$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$101,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":0.64},{"$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$101,9,FALSE)*C14,2)))","v":1.08},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":0.81},{"$f":"IF(C14>9999,\"\",ROUND(SUM(E14:J14),2))","v":4.18}]
[4,"Aerial Spray","Custom",null,{"$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$101,9,FALSE)*C15,2)))","v":""},{"$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$101,9,FALSE)*C15,2)))","v":""},{"$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$101,9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":""},""]
[5,"Aerial Spray","Custom",null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B16,Operations!$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$101,9,FALSE)*C16,2)))","v":""},{"$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$101,9,FALSE)*C16,2)))","v":""},{"$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$101,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":""},""]
[6,"Combine Small Grain",1,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B17,Operations!$A$2:$U$101,9,FALSE)*C17,2)))","v":3.14},{"$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$101,9,FALSE)*C17,2)))","v":4.28},{"$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$101,9,FALSE)*C17,2)))","v":7.31},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,15,FALSE)*C17,2)))","v":0.94},{"$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$101,9,FALSE)*C17,2)))","v":5.84},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":2.65},24.16]
[7,"Truck","Custom",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$101,9,FALSE)*C18,2)))","v":""},{"$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$101,9,FALSE)*C18,2)))","v":""},{"$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$101,9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":""},""]
[8,null,null,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B19,Operations!$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":""},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,{"$f":"SUM(E12:E31)","v":10.14},{"$f":"SUM(F12:F31)","v":37.909999999999997},10.44,12.83,11.92,11.990000000000002,95.22999999999999]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"10-34-0",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Fertilizer"},null,null,1,1,8,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"gallon"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":2.4500000000000002},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":19.600000000000001}]
[null,"Wheat (Certified and Treated)",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Seed"},null,null,1,1,120,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":0.27},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":32.4}]
[null,"28-0-0",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,120,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.44333333333333336},53.2]
[null,"2,4-D Ester LV4",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,0.5,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":2.125},1.06]
[null,"Ally Extra SGW/TOTSOL",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,0.3,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":9},2.7]
[null,"NIS",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Additive"},null,null,3,1,6,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.1796875},1.08]
["*","Aerial Spray",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Custom"},null,null,4,1,1,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":10},10]
["*","Prosaro 421 SC",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Fungicide"},null,null,4,1,7,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":2.65625},18.59]
["**","Aerial Spray",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Custom"},null,null,5,0.15,1,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":10},1.5]
["**","Mustang Maxx",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Insecticide"},null,null,5,0.1,3,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":1.40625},0.42]
["**","Warrior II/Zeon",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Insecticide"},null,null,5,0.05,1.92,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":2.890625},0.28000000000000003]
[null,"Haul Grain Bushels",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Custom"},null,null,7,1,{"$f":"$G$4","v":100},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":0.11},11]
[null,"Scouting Irrigated Wheat",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"acre"},9,9]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":6},{"$f":"IF(B61=0,0,J61)","v":6}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":166.82999999999998}]
[null,"*Fungicide for rust                                            **Insecticide for aphids and army cutworm"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":262.05999999999995}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":238.15},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":6.5491250000000001}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":268.60912499999995}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Pivot (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2700},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":81}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2700},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":36.450000000000003}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":406.05912499999994}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":4.060591249999999}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":2.8114912500000004}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"76-Wheat","index":82,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[63,1,63,2],[54,2,54,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source ","Pivot Irrigated Electric"]
[null,"Tillage System","No Till",null,null,null,"Yield","85 bu",null,"acre/inches",6]
[null,"Cropping System ","in Rotation",null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":85},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":"bu"},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"76-Wheat"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":6},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"76-Wheat, No Till, in Rotation, 85 bu Yield, Pivot Irrigated Electric"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget 76-Wheat, No Till, in Rotation, 85 bu Yield"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":"Pivot Irrigated Electric, 800 GPM 35 PSI, 6 acre/inches"}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray Herbicide",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":1},{"$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$101,9,FALSE)*C12,2)))","v":0.3},{"$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$101,9,FALSE)*C12,2)))","v":0.35},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":0.64},{"$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$101,9,FALSE)*C12,2)))","v":1.08},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":0.81},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":4.18}]
[2,"No-Till Drill",1,null,{"$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$101,9,FALSE)*C13,2)))","v":1.83},{"$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$101,9,FALSE)*C13,2)))","v":1.45},{"$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$101,9,FALSE)*C13,2)))","v":0.72},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,15,FALSE)*C13,2)))","v":1.57},{"$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$101,9,FALSE)*C13,2)))","v":2.25},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":3.21},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":11.03}]
[3,"Spray Herbicide",1,null,{"$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$101,9,FALSE)*C14,2)))","v":1},{"$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$101,9,FALSE)*C14,2)))","v":0.3},{"$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$101,9,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,15,FALSE)*C14,2)))","v":0.64},{"$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$101,9,FALSE)*C14,2)))","v":1.08},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations!$A$2:$U$101,21,FALSE)*$C14,2)))","v":0.81},4.18]
[4,"Pivot E 125' Lift w/fertigation",{"$f":"$K$3","v":6},"ai",{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B15,Operations!$A$2:$U$101,9,FALSE)*C15,2)))","v":5.56},{"$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$101,9,FALSE)*C15,2)))","v":16.72},{"$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$101,9,FALSE)*C15,2)))","v":1.76},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,15,FALSE)*C15,2)))","v":10.38},{"$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$101,9,FALSE)*C15,2)))","v":3.07},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations!$A$2:$U$101,21,FALSE)*$C15,2)))","v":5.7},43.19]
[5,"Aerial Spray","Custom",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$101,9,FALSE)*C16,2)))","v":""},{"$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$101,9,FALSE)*C16,2)))","v":""},{"$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$101,9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations!$A$2:$U$101,21,FALSE)*$C16,2)))","v":""},""]
[6,"Aerial Spray","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B17,Operations!$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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$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$101,9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations!$A$2:$U$101,21,FALSE)*$C17,2)))","v":""},""]
[7,"Combine Small Grain",1,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B18,Operations!$A$2:$U$101,9,FALSE)*C18,2)))","v":3.14},{"$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$101,9,FALSE)*C18,2)))","v":4.28},{"$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$101,9,FALSE)*C18,2)))","v":7.31},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,15,FALSE)*C18,2)))","v":0.94},{"$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$101,9,FALSE)*C18,2)))","v":5.84},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations!$A$2:$U$101,21,FALSE)*$C18,2)))","v":2.65},24.16]
[8,"Truck","Custom",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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$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$101,9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations!$A$2:$U$101,21,FALSE)*$C19,2)))","v":""},{"$f":"IF(C19>9999,\"\",ROUND(SUM(E19:J19),2))","v":""}]
[9,null,null,null,{"$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,{"$f":"SUM(E12:E31)","v":12.530000000000001},{"$f":"SUM(F12:F31)","v":23.05},10.489999999999998,14.17,13.32,13.180000000000001,86.74]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"Glyphosate w/Surfactant",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,32,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":0.1171875},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":3.75}]
[null,"Sharpen",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":"Herbicide"},null,null,1,1,2,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":6.796875},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":13.59}]
[null,"21-0-0-24S   ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":"Additive"},null,null,2,1,1.7,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":0.35},0.6]
[null,"MSO",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":"Additive"},null,null,2,1,16,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":0.16796875},2.69]
[null,"Wheat (Certified and Treated)",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":"Seed"},null,null,2,1,120,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":0.27},32.4]
[null,"11-52-0",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":"Fertilizer"},null,null,2,1,40,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":"pound"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":0.27},10.8]
[null,"2,4-D Ester LV4",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,0.5,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":"pint"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":2.125},1.06]
[null,"Ally Extra SGW/TOTSOL",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":"Herbicide"},null,null,3,1,0.3,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":9},2.7]
[null,"NIS",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":"Additive"},null,null,3,1,6,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":0.1796875},1.08]
[null,"32-0-0 (Applied by Pivot)",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":"Fertilizer"},null,null,4,1,115,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":"lbs N"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":0.42},48.3]
[null,"Electricity Fixed",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":"Other"},null,null,4,1,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":30},30]
["*","Aerial Spray",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":"Custom"},null,null,5,1,1,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":10},10]
["*","Prosaro 421 SC",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":"Fungicide"},null,null,5,1,7,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":2.65625},18.59]
["**","Aerial Spray",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":"Custom"},null,null,6,0.15,1,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":"acre"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":10},1.5]
["**","Mustang Maxx",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.1,3,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":1.40625},0.42]
["**","Warrior II/Zeon",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":"Insecticide"},null,null,6,0.05,1.92,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":"ounce"},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":2.890625},0.28000000000000003]
[null,"Scouting Irrigated Wheat",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":"acre"},9,9]
[null,"Haul Grain Bushels",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":"Custom"},null,null,8,1,{"$f":"$G$4","v":85},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":"bushel"},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":0.11},9.35]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":6},{"$f":"IF(B61=0,0,J61)","v":6}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":202.10999999999999}]
[null,"*Fungicide for rust                                            **Insecticide for aphids and army cutworm"]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":288.84999999999997}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":262.35000000000002},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":7.2146250000000007}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":296.06462499999998}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Pivot (Panhandle)",null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2700},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":81}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":2700},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":36.450000000000003}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":433.51462499999997}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":5.1001720588235289}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":3.6001720588235298}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"77-Cover Crop","index":83,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[54,2,54,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source "]
[null,"Tillage System","Conventional Tillage",null,null,null,"Yield",null,null,"acre/inches"]
[null,"Cropping System ",null,null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":""},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":""},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"77-Cover Crop"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":"N/A"},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"77-Cover Crop, Conventional Tillage"}]
[null,{"$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$3 & \" Yield\")","v":"2019 Budget 77-Cover Crop, Conventional Tillage"}]
[null,{"$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 @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Disk",1,null,{"$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$101,9,FALSE)*C12,2)))","v":2.1800000000000002},{"$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},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":10.95}]
[2,"Broadcast Seed","Custom",null,{"$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$101,9,FALSE)*C14,2)))","v":1.56},{"$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},8.25]
[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":3.74},0.87999999999999989,2.6,5.84,2.65,19.2]
[]
[null,null,null,null,null,"Operation 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":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":"N/A"},{"$f":"IF(B61=0,0,J61)","v":"N/A"}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":20}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":39.200000000000003}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":30.71},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":0.84452500000000008}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":40.044525}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,0]
[null,"Real Estate Opportunity",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":0}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":0}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":40.044525}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":""}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"78-Cover Crop","index":84,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[65,5,65,6],[69,2,69,4],[69,6,69,7],[70,6,70,7],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[54,2,54,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[42,2,42,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[36,2,36,4],[1,10,1,11],[1,6,1,7],[3,2,3,4],[34,11,35,11],[9,6,9,7],[9,8,9,9],[9,10,10,10],[9,11,10,11],[6,1,6,11],[5,0,5,12],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[2,2,2,4]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source "]
[null,"Tillage System","No Till",null,null,null,"Yield",null,null,"acre/inches"]
[null,"Cropping System ",null,null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),\"\")","v":""},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":""},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"78-Cover Crop"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":"N/A"},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"78-Cover Crop, No Till"}]
[null,{"$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$3 & \" Yield\")","v":"2019 Budget 78-Cover Crop, No Till"}]
[null,{"$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 @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"No-Till Drill",1,null,{"$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$101,9,FALSE)*C12,2)))","v":1.45},{"$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},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":11.03}]
[2,"Spray Herbicide",1,null,{"$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$101,15,FALSE)*C13,2)))","v":0.64},{"$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":0.81},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":4.18}]
[3,null,null,null,{"$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":1.75},1.0699999999999998,2.21,3.33,4.0199999999999996,15.209999999999999]
[]
[null,null,null,null,null,"Operation 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":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":"N/A"},{"$f":"IF(B61=0,0,J61)","v":"N/A"}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":20.88}]
[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,{"$f":"K33+K63","v":36.089999999999996}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":28.74},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"E66*H66*'General Variables'!$B$12/12","v":0.79035}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":36.880349999999993}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,0]
[null,"Real Estate Opportunity",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":0}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":0}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":36.880349999999993}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(G4=\"\",\"\",K72/G4)","v":""}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"Master","index":85,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":true,"merged":[[34,11,35,11],[9,10,10,10],[9,11,10,11],[9,8,9,9],[6,1,6,11],[9,1,10,1],[9,2,10,2],[9,4,10,4],[9,5,10,5],[9,6,9,7],[46,2,46,4],[34,5,35,5],[34,6,35,6],[34,7,34,8],[34,9,35,9],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[47,2,47,4],[5,0,5,12],[1,6,1,7],[3,2,3,4],[59,2,59,4],[70,6,70,7],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[60,2,60,4],[65,5,65,6],[69,2,69,4],[69,6,69,7]]}
[]
[null,"Region",null,null,null,"Detail",null,null,null,"Water Source "]
[null,"Tillage System",null,null,null,null,"Yield",null,null,"acre/inches"]
[null,"Cropping System ",null,null,null,null,{"$f":"IFERROR(VALUE(LEFT($H$3,FIND(\" \",$H$3))),0)","v":0},{"$f":"IFERROR(RIGHT(H3,LEN(H3)-LEN(G4)-1),\"\")","v":""},null,"Follows Legume?"]
[null,"Crop Insurance",{"$f":"MID(CELL(\"filename\",C5),FIND(\"]\",CELL(\"filename\",C5))+1,255)","v":"Master"},null,{"$f":"VLOOKUP($C$5,CropInsurance,5,FALSE)","v":"N/A"},{"$f":"VLOOKUP($C$5,CropInsurance,6,FALSE)","v":0}]
[{"$f":"REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2&\"\") & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\") & IF(K2=\"\",\"\",\", \" &K2)","v":"Master"}]
[null,{"$f":"'General Variables'!$B$3 & \" Budget \" & REPLACE(CELL(\"filename\",$A$1),1,FIND(\"]\",CELL(\"filename\",$A$1)),\"\") &  IF($G$2=\"\",\"\", \", \" & $G$2 ) & IF($C$2=\"\",\"\",\", \"&$C$2) & IF($C$3=\"\",\"\",\", \"&$C$3) & IF($C$4=\"\",\"\",\", \"&$C$4) & IF($H$3=\"\",\"\",\", \"&$H$3 & \" Yield\")","v":"2019 Budget Master"}]
[null,{"$f":"IF(K2=\"\",\"\",K2)&IF(LEFT(K2,5)=\"Pivot\",\", 800 GPM 35 PSI\",\"\") & IF(K2=\"Gravity Irrigated, fed by a well\",\", 1,000 GPM 10 PSI\",\"\") & IF(K3=\"\",\"\",\", \"& K3&\" \"&J3)","v":""}]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $2.49 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,null,null,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B12,Operations!$A$2:$U$101,9,FALSE)*C12,2)))","v":""},{"$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$101,9,FALSE)*C12,2)))","v":0},{"$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$101,9,FALSE)*C12,2)))","v":0},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,15,FALSE)*C12,2)))","v":""},{"$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$101,9,FALSE)*C12,2)))","v":0},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations!$A$2:$U$101,21,FALSE)*$C12,2)))","v":""},{"$f":"IF(C12>9999,\"\",ROUND(SUM(E12:J12),2))","v":0}]
[2,null,null,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B13,Operations!$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$101,9,FALSE)*C13,2)))","v":0},{"$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$101,9,FALSE)*C13,2)))","v":0},{"$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$101,9,FALSE)*C13,2)))","v":0},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations!$A$2:$U$101,21,FALSE)*$C13,2)))","v":""},{"$f":"IF(C13>9999,\"\",ROUND(SUM(E13:J13),2))","v":0}]
[3,null,null,null,{"$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,{"$f":"SUM(E12:E31)","v":0},{"$f":"SUM(F12:F31)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,null,{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],5,FALSE))","v":""},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Table2[],7,FALSE))","v":""},{"$f":"IF(B37=0,0,ROUND(G37*H37*J37,2))","v":0}]
[null,null,{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],5,FALSE))","v":""},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Table2[],7,FALSE))","v":""},{"$f":"IF(B38=0,0,ROUND(G38*H38*J38,2))","v":0}]
[null,null,{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],5,FALSE))","v":""},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],5,FALSE))","v":""},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],5,FALSE))","v":""},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],5,FALSE))","v":""},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],5,FALSE))","v":""},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],5,FALSE))","v":""},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Table2[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Table2[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Table2[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Table2[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],5,FALSE))","v":""},{"$f":"IF($B59=0,\"\",VLOOKUP($B59,Table2[],7,FALSE))","v":""},{"$f":"IF(B59=0,0,ROUND(G59*H59*J59,2))","v":0}]
[null,null,{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Table2[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],5,FALSE))","v":""},{"$f":"IF($B60=0,\"\",VLOOKUP($B60,Table2[],7,FALSE))","v":""},{"$f":"IF(B60=0,0,ROUND(G60*H60*J60,2))","v":0}]
[null,"","Crop Insurance",null,null,null,null,null,null,{"$f":"IF(F5=0,E5,F5)","v":"N/A"},{"$f":"IF(B61=0,0,J61)","v":"N/A"}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K37:K61)","v":0}]
[]
[null,"Total listed costs for Field Operations and Materials and Services",null,null,null,null,null,null,null,null,{"$f":"K33+K63","v":0}]
[null,null,null,"Interest on Operations Capital",{"$f":"ROUND(SUM($E$33:$H$33)+$K$63,2)","v":0},"cash expense @",null,{"$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$12/12","v":0}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K66)","v":0}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.03},null,{"$f":"ROUND(F70*I70,2)","v":0}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C70=0,0,VLOOKUP(C70,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$13","v":1.35E-2},null,{"$f":"ROUND(F71*I71,2)","v":0}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":20}]
[]
[null,{"$f":"IF(G4=\"\",\"\",\"Cost per \"&H4)","v":"Cost per "},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,\"\",K72/G4)","v":""}]
[null,{"$f":"IF(G4=\"\",\"\",\"Cash Cost per \"&H4)","v":"Cash Cost per "},null,null,null,null,null,null,null,null,{"$f":"IF(G4=0,0,(E66+K66+K71)/G4)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"Yes"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}},null,null,"No"]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A132=\"\",\"\",Operations!A132)","v":""},{"$f":"IF(Materials!B134=\"\",\"\",Materials!B134)","v":"Sorghum Sudan Brown Midrib"}]
[null,{"$f":"IF(Operations!A133=\"\",\"\",Operations!A133)","v":""},{"$f":"IF(Materials!B135=\"\",\"\",Materials!B135)","v":"Sugar Beets RR Poncho"}]
[null,{"$f":"IF(Operations!A134=\"\",\"\",Operations!A134)","v":""},{"$f":"IF(Materials!B136=\"\",\"\",Materials!B136)","v":"Sunflower Clearfield"}]
[null,{"$f":"IF(Operations!A135=\"\",\"\",Operations!A135)","v":""},{"$f":"IF(Materials!B137=\"\",\"\",Materials!B137)","v":"Wheat"}]
[null,{"$f":"IF(Operations!A136=\"\",\"\",Operations!A136)","v":""},{"$f":"IF(Materials!B138=\"\",\"\",Materials!B138)","v":"Wheat (Certified and Treated)"}]

{"sheet":"Stop","index":86,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Budget Listing","index":87,"n_rows":88,"n_cols":12,"rows_kept":88,"cut":false,"hidden":true,"merged":[]}
[null,null,null,"Budgets","Cash BE",null,null,null,null,null,"Crop","Page"]
[1,"Alfalfa",{"$f":"\"'\"&A2&\"-\"&B2&\"'!\"","v":"'1-Alfalfa'!"},{"$f":"INDIRECT(C2&\"A6\")","v":"1-Alfalfa, Conventional Tillage, Fall Establishment, Dryland"},{"$f":"INDIRECT($C2&\"K75\")","v":0},null,null,null,null,null,{"$f":"D2","v":"1-Alfalfa, Conventional Tillage, Fall Establishment, Dryland"},12]
[2,"Alfalfa",{"$f":"\"'\"&A3&\"-\"&B3&\"'!\"","v":"'2-Alfalfa'!"},{"$f":"INDIRECT(C3&\"A6\")","v":"2-Alfalfa, Roundup Ready®, No Till, Fall Establishment, Dryland"},{"$f":"INDIRECT($C3&\"K75\")","v":0},null,null,null,null,null,{"$f":"D3","v":"2-Alfalfa, Roundup Ready®, No Till, Fall Establishment, Dryland"},{"$f":"L2+1","v":13}]
[3,"Alfalfa","'3-Alfalfa'!","3-Alfalfa, Roundup Ready®, Conventional Tillage, Fall Establishment, Dryland",0,null,null,null,null,null,"3-Alfalfa, Roundup Ready®, Conventional Tillage, Fall Establishment, Dryland",{"$f":"L3+1","v":14}]
[4,"Alfalfa","'4-Alfalfa'!","4-Alfalfa, Small Square Bales, Conventional Tillage, Establish Spring Seed with Herbicides, 2.8 ton Yield, Dryland",96.159294642857162,null,null,null,null,null,"4-Alfalfa, Small Square Bales, Conventional Tillage, Establish Spring Seed with Herbicides, 2.8 ton Yield, Dryland",15]
[5,"Alfalfa","'5-Alfalfa'!","5-Alfalfa, Roundup Ready®, Small Square Bales, Conventional Tillage, Establish Spring Seed, 2.8 ton Yield, Dryland",108.81956250000002,null,null,null,null,null,"5-Alfalfa, Roundup Ready®, Small Square Bales, Conventional Tillage, Establish Spring Seed, 2.8 ton Yield, Dryland",16]
[6,"Alfalfa","'6-Alfalfa'!","6-Alfalfa, Large Square Bales, Conventional Tillage, Establish Spring Seed with Herbicides, 3.8 ton Yield, Pivot Irrigated",100.51248684210528,null,null,null,null,null,"6-Alfalfa, Large Square Bales, Conventional Tillage, Establish Spring Seed with Herbicides, 3.8 ton Yield, Pivot Irrigated",17]
[7,"Alfalfa","'7-Alfalfa'!","7-Alfalfa, Roundup Ready®, Large Square Bales, Conventional Tillage, Establish Spring Seed, 4 ton Yield, Pivot Irrigated",104.73693125,null,null,null,null,null,"7-Alfalfa, Roundup Ready®, Large Square Bales, Conventional Tillage, Establish Spring Seed, 4 ton Yield, Pivot Irrigated",18]
[8,"Alfalfa","'8-Alfalfa'!","8-Alfalfa, Large Round Bales, Conventional Tillage, Fall Seeded with Subsequent Year Production, 2.5 ton Yield, Gravity Irrigated, fed by canal",113.02685999999999,null,null,null,null,null,"8-Alfalfa, Large Round Bales, Conventional Tillage, Fall Seeded with Subsequent Year Production, 2.5 ton Yield, Gravity Irrigated, fed by canal",19]
[9,"Alfalfa","'9-Alfalfa'!","9-Alfalfa, Large Round Bale, 4.4 ton Yield, Dryland",29.353789772727271,null,null,null,null,null,"9-Alfalfa, Large Round Bale, 4.4 ton Yield, Dryland",20]
[10,"Alfalfa","'10-Alfalfa'!","10-Alfalfa, Large and Small Square Bale, 6.7 ton Yield, Pivot Irrigated Electric",52.594966417910449,null,null,null,null,null,"10-Alfalfa, Large and Small Square Bale, 6.7 ton Yield, Pivot Irrigated Electric",21]
[11,"Alfalfa","'11-Alfalfa'!","11-Alfalfa, Roundup Ready®, Large and Small Square Bale, 6.8 ton Yield, Pivot Irrigated Electric",53.53804044117647,null,null,null,null,null,"11-Alfalfa, Roundup Ready®, Large and Small Square Bale, 6.8 ton Yield, Pivot Irrigated Electric",22]
[12,"Alfalfa","'12-Alfalfa'!","12-Alfalfa, Large and Small Square Bale, 6.6 ton Yield, Pivot Irrigated Electric",44.704727272727276,null,null,null,null,null,"12-Alfalfa, Large and Small Square Bale, 6.6 ton Yield, Pivot Irrigated Electric",23]
[13,"Alfalfa","'13-Alfalfa'!","13-Alfalfa, Large Square Bale, 6.6 ton Yield, Gravity Irrigated, fed by canal",39.955155303030303,null,null,null,null,null,"13-Alfalfa, Large Square Bale, 6.6 ton Yield, Gravity Irrigated, fed by canal",24]
[14,"Alfalfa","'14-Alfalfa'!","14-Alfalfa, Roundup Ready®, Large Square Bale, 6.8 ton Yield, Gravity Irrigated, fed by canal",39.222735294117648,null,null,null,null,null,"14-Alfalfa, Roundup Ready®, Large Square Bale, 6.8 ton Yield, Gravity Irrigated, fed by canal",25]
[15,"Corn","'15-Corn'!","15-Corn, Conventional Tillage, Continuous, 90 bu Yield, Dryland",3.365404166666667]
[16,"Corn","'16-Corn'!","16-Corn, Conventional Tillage, in Corn/Soybean Rotation, Conventional Seed (Non Bt), 100 bu Yield, Dryland",2.7366427500000001,null,null,null,null,null,"Crop","Page"]
[17,"Corn","'17-Corn'!","17-Corn, Eastern Nebraska, Conventional Tillage, Continuous, 150 bu Yield, Dryland",2.4129783333333332,null,null,null,null,null,{"$f":"D16","v":"15-Corn, Conventional Tillage, Continuous, 90 bu Yield, Dryland"},{"$f":"L15+1","v":26}]
[18,"Corn","'18-Corn'!","18-Corn, Eastern Nebraska, Conventional Tillage, in Corn/Soybean Rotation, 160 bu Yield, Dryland",2.1449037500000001,null,null,null,null,null,"16-Corn, Conventional Tillage, in Corn/Soybean Rotation, Conventional Seed (Non Bt), 100 bu Yield, Dryland",27]
[19,"Corn","'19-Corn'!","19-Corn, Bt, ECB, RW, RR2, & RIB, No Till, Continuous, 125 bu Yield, Dryland",2.5070172000000004,null,null,null,null,null,"17-Corn, Eastern Nebraska, Conventional Tillage, Continuous, 150 bu Yield, Dryland",28]
[20,"Corn","'20-Corn'!","20-Corn, Bt, ECB, RW, RR2, & RIB, Eastern Nebraska, No Till, Continuous, 170 bu Yield, Dryland",2.2847949999999999,null,null,null,null,null,"18-Corn, Eastern Nebraska, Conventional Tillage, in Corn/Soybean Rotation, 160 bu Yield, Dryland",29]
[21,"Corn","'21-Corn'!","21-Corn, SmartStax RIB Complete, No Till, Continuous, 130 bu Yield, Dryland",2.5159517307692312,null,null,null,null,null,"19-Corn, Bt, ECB, RW, RR2, & RIB, No Till, Continuous, 125 bu Yield, Dryland",30]
[22,"Corn","'22-Corn'!","22-Corn, SmartStax RIB Complete, Eastern Nebraska, No Till, Continuous, 175 bu Yield, Dryland",2.3300741428571432,null,null,null,null,null,"20-Corn, Bt, ECB, RW, RR2, & RIB, Eastern Nebraska, No Till, Continuous, 170 bu Yield, Dryland",31]
[23,"Corn","'23-Corn'!","23-Corn, Bt, ECB, & RIB, No Till, after Beans, 135 bu Yield, Dryland",2.1932933333333335,null,null,null,null,null,"21-Corn, SmartStax RIB Complete, No Till, Continuous, 130 bu Yield, Dryland",32]
[24,"Corn","'24-Corn'!","24-Corn, Bt, ECB, & RIB, Eastern Nebraska, No Till, after Beans, 185 bu Yield, Dryland",2.0456670270270272,null,null,null,null,null,"22-Corn, SmartStax RIB Complete, Eastern Nebraska, No Till, Continuous, 175 bu Yield, Dryland",33]
[25,"Corn","'25-Corn'!","25-Corn, ECB, RR2, & RIB, Ecofallow, Follows Wheat, Two Crops in Three Years, 125 bu Yield, Dryland",2.3445679999999998,null,null,null,null,null,"23-Corn, Bt, ECB, & RIB, No Till, after Beans, 135 bu Yield, Dryland",34]
[26,"Corn","'26-Corn'!","26-Corn, Bt, ECB, RW, & RIB, Ridge Till, Continuous, 240 bu Yield, Gravity Irrigated, fed by a well",2.2406189583333336,null,null,null,null,null,"24-Corn, Bt, ECB, & RIB, Eastern Nebraska, No Till, after Beans, 185 bu Yield, Dryland",35]
[27,"Corn","'27-Corn'!","27-Corn, Bt, ECB, & RIB, Ridge Till, after Beans, 250 bu Yield, Gravity Irrigated, fed by a well",2.0563409000000004,null,null,null,null,null,"25-Corn, ECB, RR2, & RIB, Ecofallow, Follows Wheat, Two Crops in Three Years, 125 bu Yield, Dryland",36]
[28,"Corn","'28-Corn'!","28-Corn, SmartStax RIB Complete, Ridge Till, Continuous, 245 bu Yield, Gravity Irrigated, fed by a well",2.329641326530612,null,null,null,null,null,"26-Corn, Bt, ECB, RW, & RIB, Ridge Till, Continuous, 240 bu Yield, Gravity Irrigated, fed by a well",37]
[29,"Corn","'29-Corn'!","29-Corn, SmartStax RIB Complete, Panhandle, Conventional Tillage, Continuous, 190 bu Yield, Gravity Irrigated, fed by canal",2.3146574999999996,null,null,null,null,null,"27-Corn, Bt, ECB, & RIB, Ridge Till, after Beans, 250 bu Yield, Gravity Irrigated, fed by a well",38]
[30,"Corn",{"$f":"\"'\"&A31&\"-\"&B31&\"'!\"","v":"'30-Corn'!"},"30-Corn, Bt, ECB, RW, & RIB, No Till, Continuous, 240 bu Yield, Pivot Irrigated Diesel",2.3491861458333338,null,null,null,null,null,"28-Corn, SmartStax RIB Complete, Ridge Till, Continuous, 245 bu Yield, Gravity Irrigated, fed by a well",39]
[31,"Corn",{"$f":"\"'\"&A32&\"-\"&B32&\"'!\"","v":"'31-Corn'!"},"31-Corn, SmartStax RIB Complete, No Till, Continuous, 245 bu Yield, Pivot Irrigated Diesel",2.4090262244897964,null,null,null,null,null,"29-Corn, SmartStax RIB Complete, Panhandle, Conventional Tillage, Continuous, 190 bu Yield, Gravity Irrigated, fed by canal",40]
[32,"Corn",{"$f":"\"'\"&A33&\"-\"&B33&\"'!\"","v":"'32-Corn'!"},"32-Corn, Bt, ECB, & RIB, No Till, after Beans, 270 bu Yield, Pivot Irrigated Diesel",2.0025785185185185,null,null,null,null,null,"30-Corn, Bt, ECB, RW, & RIB, No Till, Continuous, 240 bu Yield, Pivot Irrigated Diesel",41]
[33,"Corn",{"$f":"\"'\"&A34&\"-\"&B34&\"'!\"","v":"'33-Corn'!"},"33-Corn, Bt, ECB, RW, & RIB, Conventional Tillage, Continuous, 230 bu Yield, Pivot Irrigated Diesel",2.4737956521739131,null,null,null,null,null,"31-Corn, SmartStax RIB Complete, No Till, Continuous, 245 bu Yield, Pivot Irrigated Diesel",42]
[34,"Corn",{"$f":"\"'\"&A35&\"-\"&B35&\"'!\"","v":"'34-Corn'!"},"34-Corn, Bt, ECB, & RIB, Conventional Tillage, after Beans, 240 bu Yield, Pivot Irrigated Diesel",2.2512739583333334,null,null,null,null,null,"32-Corn, Bt, ECB, & RIB, No Till, after Beans, 270 bu Yield, Pivot Irrigated Diesel",43]
[35,"Corn","'35-Corn'!","35-Corn, SmartStax RIB Complete, Panhandle, Conventional Tillage, Continuous, 190 bu Yield, Pivot Irrigated Electric",2.7588075000000005,null,null,null,null,null,"33-Corn, Bt, ECB, RW, & RIB, Conventional Tillage, Continuous, 230 bu Yield, Pivot Irrigated Diesel",44]
[36,"Corn","'36-Corn'!","36-Corn, Bt, ECB, RR2, & RIB, Panhandle, Conventional Tillage, after Beans, 200 bu Yield, Pivot Irrigated Electric",2.5150346249999997,null,null,null,null,null,"34-Corn, Bt, ECB, & RIB, Conventional Tillage, after Beans, 240 bu Yield, Pivot Irrigated Diesel",45]
[37,"Corn","'37-Corn'!","37-Corn, SmartStax RIB Complete, Conventional Tillage, Continuous, 235 bu Yield, Pivot Irrigated Diesel",2.5333559574468087,null,null,null,null,null,"35-Corn, SmartStax RIB Complete, Panhandle, Conventional Tillage, Continuous, 190 bu Yield, Pivot Irrigated Electric",{"$f":"L37+1","v":46}]
[38,"Corn","'38-Corn'!","38-Corn, Silage, No Till, Continuous, 26 ton Yield, Pivot Irrigated Diesel",29.465736538461535,null,null,null,null,null,"36-Corn, Bt, ECB, RR2, & RIB, Panhandle, Conventional Tillage, after Beans, 200 bu Yield, Pivot Irrigated Electric",47]
[39,"Dry Beans","'39-Dry Beans'!","39-Dry Beans, Reduced Till, after Harvest Cover Crop, 27 cwt Yield, Pivot Irrigated Electric",15.079683333333332,null,null,null,null,null,"37-Corn, SmartStax RIB Complete, Conventional Tillage, Continuous, 235 bu Yield, Pivot Irrigated Diesel",48]
[40,"Dry Beans","'40-Dry Beans'!","40-Dry Beans, Conventional Tillage, 27 cwt Yield, Gravity Irrigated, fed by canal",14.454813888888886,null,null,null,null,null,"38-Corn, Silage, No Till, Continuous, 26 ton Yield, Pivot Irrigated Diesel",49]
[41,"Dry Beans","'41-Dry Beans'!","41-Dry Beans, Conventional Tillage, 27 cwt Yield, Pivot Irrigated Electric",15.574786111111111,null,null,null,null,null,"39-Dry Beans, Reduced Till, after Harvest Cover Crop, 27 cwt Yield, Pivot Irrigated Electric",50]
[42,"Dry Beans","'42-Dry Beans'!","42-Dry Beans, Direct Harvest, Conventional Tillage, 27 cwt Yield, Pivot Irrigated Electric",16.77696111111111,null,null,null,null,null,"40-Dry Beans, Conventional Tillage, 27 cwt Yield, Gravity Irrigated, fed by canal",51]
[43,"Grain Sorghum","'43-Grain Sorghum'!","43-Grain Sorghum, Conventional Tillage, 105 bu Yield, Dryland",2.2166509523809523,null,null,null,null,null,"41-Dry Beans, Conventional Tillage, 27 cwt Yield, Pivot Irrigated Electric",52]
[44,"Grain Sorghum","'44-Grain Sorghum'!","44-Grain Sorghum, No Till, 125 bu Yield, Dryland",2.0407450000000003,null,null,null,null,null,"42-Dry Beans, Direct Harvest, Conventional Tillage, 27 cwt Yield, Pivot Irrigated Electric",53]
[45,"Grain Sorghum","'45-Grain Sorghum'!","45-Grain Sorghum, Ecofallow, after Wheat, Two Crops in Three Years, 115 bu Yield, Dryland",2.1401402173913042]
[46,"Grain Sorghum","'46-Grain Sorghum'!","46-Grain Sorghum, No Till, Limited Irrigation, 165 bu Yield, Pivot Irrigated Diesel",2.0034675757575759,null,null,null,null,null,"Crop","Page"]
[47,"Grass","'47-Grass'!","47-Grass, Conventional Tillage, Fall Establishment, Pivot Irrigated Diesel",0,null,null,null,null,null,{"$f":"D44","v":"43-Grain Sorghum, Conventional Tillage, 105 bu Yield, Dryland"},{"$f":"L45+1","v":54}]
[48,"Grass Hay","'48-Grass Hay'!","48-Grass Hay, Large Round Bale, 2.2 ton Yield",41.09529545454545,null,null,null,null,null,"44-Grain Sorghum, No Till, 125 bu Yield, Dryland",55]
[49,"Millet","'49-Millet'!","49-Millet, Panhandle, Stubble Mulch Fallow, Followed by Wheat, Two Crops in Three Years, 22 cwt Yield, Dryland",4.6306522727272732,null,null,null,null,null,"45-Grain Sorghum, Ecofallow, after Wheat, Two Crops in Three Years, 115 bu Yield, Dryland",56]
[50,"Millet","'50-Millet'!","50-Millet, No Till, 22 cwt Yield, Dryland",4.549386363636363,null,null,null,null,null,"46-Grain Sorghum, No Till, Limited Irrigation, 165 bu Yield, Pivot Irrigated Diesel",57]
[51,"Oats","'51-Oats'!","51-Oats, No Till, 85 bu Yield, Dryland",2.0137782352941174,null,null,null,null,null,"47-Grass, Conventional Tillage, Fall Establishment, Pivot Irrigated Diesel",58]
[52,"Pasture","'52-Pasture'!","52-Pasture, Grazing, 11 AUM Yield, Pivot Irrigated Diesel",30.593304545454544,null,null,null,null,null,"48-Grass Hay, Large Round Bale, 2.2 ton Yield",59]
[53,"Peas","'53-Peas'!","53-Peas, No Till, 35 bu Yield, Dryland",3.4402985714285714,null,null,null,null,null,"49-Millet, Panhandle, Stubble Mulch Fallow, Followed by Wheat, Two Crops in Three Years, 22 cwt Yield, Dryland",60]
[54,"Sorghum-Sudan","'54-Sorghum-Sudan'!","54-Sorghum-Sudan, Annually Planted, Conventional Tillage, Large Round Bale, 3.3 ton Yield, Dryland",36.927704545454546,null,null,null,null,null,"50-Millet, No Till, 22 cwt Yield, Dryland",61]
[55,"Soybeans","'55-Soybeans'!","55-Soybeans, Roundup Ready® , Conventional Tillage, after Corn˜, 40 bu Yield, Dryland",4.9430437499999993,null,null,null,null,null,"51-Oats, No Till, 85 bu Yield, Dryland",62]
[56,"Soybeans","'56-Soybeans'!","56-Soybeans, Roundup Ready®, No Till,  after Corn˜, 45 bu Yield, Dryland",4.4440499999999998,null,null,null,null,null,"52-Pasture, Grazing, 11 AUM Yield, Pivot Irrigated Diesel",63]
[57,"Soybeans","'57-Soybeans'!","57-Soybeans, Roundup Ready®, No Till, Continuous, 40 bu Yield, Dryland",4.7547543750000001,null,null,null,null,null,"53-Peas, No Till, 35 bu Yield, Dryland",64]
[58,"Soybeans","'58-Soybeans'!","58-Soybeans, Roundup Ready® , Conventional Tillage, after Corn˜, 62 bu Yield, Pivot Irrigated",5.1256508064516124,null,null,null,null,null,"54-Sorghum-Sudan, Annually Planted, Conventional Tillage, Large Round Bale, 3.3 ton Yield, Dryland",65]
[59,"Soybeans","'59-Soybeans'!","59-Soybeans, Roundup Ready® , Conventional Tillage, after Corn˜, 65 bu Yield, Gravity Irrigated, fed by a well",4.7288119230769228,null,null,null,null,null,"55-Soybeans, Roundup Ready® , Conventional Tillage, after Corn˜, 40 bu Yield, Dryland",66]
[60,"Soybeans","'60-Soybeans'!","60-Soybeans, Roundup Ready2® Xtend Treated, No Till, Narrow Row after Corn˜, 70 bu Yield, Pivot Irrigated Diesel",4.498468571428571,null,null,null,null,null,"56-Soybeans, Roundup Ready®, No Till,  after Corn˜, 45 bu Yield, Dryland",67]
[61,"Soybeans","'61-Soybeans'!","61-Soybeans, Roundup Ready®, No Till, Narrow Row, Continuous, 59 bu Yield, Pivot Irrigated Diesel",4.8319495762711862,null,null,null,null,null,"57-Soybeans, Roundup Ready®, No Till, Continuous, 40 bu Yield, Dryland",68]
[62,"Soybeans","'62-Soybeans'!","62-Soybeans, Roundup Ready2® Xtend, No Till Drilled 7.5-inch Rows, after Corn˜, 73 bu Yield, Pivot Irrigated Diesel",4.2924869863013697,null,null,null,null,null,"58-Soybeans, Roundup Ready® , Conventional Tillage, after Corn˜, 62 bu Yield, Pivot Irrigated",69]
[63,"Sugarbeet","'63-Sugarbeet'!","63-Sugarbeet, Roundup Ready®, Panhandle, One Pass Zone-Tillage, 26 ton Yield, Gravity Irrigated, fed by canal",26.148077884615383,null,null,null,null,null,"59-Soybeans, Roundup Ready® , Conventional Tillage, after Corn˜, 65 bu Yield, Gravity Irrigated, fed by a well",70]
[64,"Sugarbeet","'64-Sugarbeet'!","64-Sugarbeet, Roundup Ready®, Panhandle, Conventional Tillage, 26 ton Yield, Gravity Irrigated, fed by canal",26.164675961538464,null,null,null,null,null,"60-Soybeans, Roundup Ready2® Xtend Treated, No Till, Narrow Row after Corn˜, 70 bu Yield, Pivot Irrigated Diesel",71]
[65,"Sugarbeet","'65-Sugarbeet'!","65-Sugarbeet, Roundup Ready®, Panhandle, One Pass Zone-Tillage, 26 ton Yield, Pivot Irrigated Diesel",28.857908653846156,null,null,null,null,null,"61-Soybeans, Roundup Ready®, No Till, Narrow Row, Continuous, 59 bu Yield, Pivot Irrigated Diesel",72]
[66,"Sugarbeet","'66-Sugarbeet'!",{"$f":"INDIRECT(C67&\"A6\")","v":"66-Sugarbeet, Roundup Ready®, Panhandle, Conventional Tillage, 26 ton Yield, Pivot Irrigated Diesel"},{"$f":"INDIRECT($C67&\"K75\")","v":28.21967307692308},null,null,null,null,null,"62-Soybeans, Roundup Ready2® Xtend, No Till Drilled 7.5-inch Rows, after Corn˜, 73 bu Yield, Pivot Irrigated Diesel",73]
[67,"Sunflower","'67-Sunflower'!","67-Sunflower, Clearfield, Panhandle, No Till, Following Corn or Grain Sorghum, 13 cwt Yield, Dryland",12.823815384615386,null,null,null,null,null,"63-Sugarbeet, Roundup Ready®, Panhandle, One Pass Zone-Tillage, 26 ton Yield, Gravity Irrigated, fed by canal",74]
[68,"Sunflower","'68-Sunflower'!","68-Sunflower, Clearfield, Panhandle, Ecofallow, after Wheat, Two Crops in Three Years, 16 cwt Yield, Dryland",10.4533859375,null,null,null,null,null,"64-Sugarbeet, Roundup Ready®, Panhandle, Conventional Tillage, 26 ton Yield, Gravity Irrigated, fed by canal",75]
[69,"Sunflower","'69-Sunflower'!","69-Sunflower, Clearfield, Panhandle, No Till, 30 cwt Yield, Pivot Irrigated",9.1493550000000017,null,null,null,null,null,"65-Sugarbeet, Roundup Ready®, Panhandle, One Pass Zone-Tillage, 26 ton Yield, Pivot Irrigated Diesel",76]
[70,"Wheat","'70-Wheat'!","70-Wheat, No Till, Wheat after Row Crop, 55 bu Yield, Dryland",2.9533572727272728,null,null,null,null,null,"66-Sugarbeet, Roundup Ready®, Panhandle, Conventional Tillage, 26 ton Yield, Pivot Irrigated Diesel",77]
[71,"Wheat","'71-Wheat'!","71-Wheat, No Till, Fallow, One Crop in Two Years, 65 bu Yield, Dryland",3.175633846153846,null,null,null,null,null,"67-Sunflower, Clearfield, Panhandle, No Till, Following Corn or Grain Sorghum, 13 cwt Yield, Dryland",{"$f":"L71+1","v":78}]
[72,"Wheat","'72-Wheat'!","72-Wheat, Stubble Mulch Fallow, One Crop in Two Years, 60 bu Yield, Dryland",3.1234575000000002,null,null,null,null,null,"68-Sunflower, Clearfield, Panhandle, Ecofallow, after Wheat, Two Crops in Three Years, 16 cwt Yield, Dryland",79]
[73,"Wheat","'73-Wheat'!","73-Wheat, Conventional Tillage, One Crop in Two Years, 55 bu Yield, Dryland",3.3037240909090908,null,null,null,null,null,"69-Sunflower, Clearfield, Panhandle, No Till, 30 cwt Yield, Pivot Irrigated",80]
[74,"Wheat","'74-Wheat'!","74-Wheat, No Till, Wheat before Corn, Two Crops in Three Years, 75 bu Yield, Dryland",2.935511,null,null,null,null,null,"70-Wheat, No Till, Wheat after Row Crop, 55 bu Yield, Dryland",81]
[75,"Wheat",{"$f":"\"'\"&A76&\"-\"&B76&\"'!\"","v":"'75-Wheat'!"},"75-Wheat, No Till, after Dry Beans, 100 bu Yield, Pivot Irrigated Diesel",2.8114912500000004,null,null,null,null,null,"71-Wheat, No Till, Fallow, One Crop in Two Years, 65 bu Yield, Dryland",82]
[76,"Wheat",{"$f":"\"'\"&A77&\"-\"&B77&\"'!\"","v":"'76-Wheat'!"},"76-Wheat, No Till, in Rotation, 85 bu Yield, Pivot Irrigated Electric",3.6001720588235298,null,null,null,null,null,"72-Wheat, Stubble Mulch Fallow, One Crop in Two Years, 60 bu Yield, Dryland",83]
[77,"Cover Crop",{"$f":"\"'\"&A78&\"-\"&B78&\"'!\"","v":"'77-Cover Crop'!"},"77-Cover Crop, Conventional Tillage",0,null,null,null,null,null,"73-Wheat, Conventional Tillage, One Crop in Two Years, 55 bu Yield, Dryland",84]
[78,"Cover Crop",{"$f":"\"'\"&A79&\"-\"&B79&\"'!\"","v":"'78-Cover Crop'!"},"78-Cover Crop, No Till",0,null,null,null,null,null,"74-Wheat, No Till, Wheat before Corn, Two Crops in Three Years, 75 bu Yield, Dryland",85]
[null,null,null,null,null,null,null,null,null,null,"75-Wheat, No Till, after Dry Beans, 100 bu Yield, Pivot Irrigated Diesel",86]
[null,null,null,null,null,null,null,null,null,null,"76-Wheat, No Till, in Rotation, 85 bu Yield, Pivot Irrigated Electric",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,{"$f":"AVERAGE(Start:Stop!K74)","v":29.066470726628761}]
[null,{"$f":"AVERAGE(Start:Stop!K75)","v":17.288808521376112}]
[]
[{"$f":"SUM(Start:Stop!K74)","v":2092.7858923172707}]
[{"$f":"SUM(Start:Stop!K75)","v":1262.0830220604562}]

{"sheet":"Crop after Crop Data","index":88,"n_rows":49,"n_cols":18,"rows_kept":49,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,"Commodity Prices (Nov. 2009)",null,null,"Source:","Cornhusker economics 12 2 15"]
[null,"Corn after corn",3.44]
[null,"Corn after soybeans",3.44]
[null,"Corn after wheat",3.44]
[null,"Soybeans after corn",8.14]
[null,"Soybeans after soybeans",8.14]
[null,"Soybeans after wheat",9.6199999999999992]
[null,"Sorghum after corn",{"$f":"$E$10*0.56","v":3.1416000000000004},null,5.61,"per cwt"]
[null,"Sorghum after soybeans",{"$f":"$E$10*0.56","v":3.1416000000000004}]
[null,"Sorghum after wheat",{"$f":"$E$10*0.56","v":3.1416000000000004}]
[]
[]
[null,"Input Prices"]
[null,"32-0-0",0.47]
[null,"10-34-0",2.8]
[null,"28-0-0",0.32]
[null,"Hauling",0.11]
[null,"Drying",0.09]
[null,"Fuel",2.25]
[null,"Pivot",{"$f":"'30-Corn'!K15/'30-Corn'!C15","v":9.7188888888888894}]
[]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,"Irrigated Inputs",null,null,null,null,"Fertilizer"]
["Budget No",null,null,"Yield","Repairs($)","Fuel (gal)","Type","Amount(lbs)","Type","Amount(gal)","Seed ($)","Pesticide ($)","Custom Hire ($)","Labor ($)","Haul Grain ($/bushels)","Dry (($/bushels)","Test Sum","Water Applied (inches/acre)"]
[27,"Corn after corn","NoTill-Continuous",{"$f":"'30-Corn'!#REF!","v":{"$error":"#REF!"}},{"$f":"'30-Corn'!G33-'30-Corn'!G15+'30-Corn'!H33-'30-Corn'!H15","v":19.629999999999995},{"$f":"('30-Corn'!F33-'30-Corn'!F15)/2.25","v":3.2044444444444449},"32-0-0",{"$f":"'30-Corn'!H46","v":0.5},"10-34-0",{"$f":"'30-Corn'!H45","v":2.5},{"$f":"'30-Corn'!K42+'30-Corn'!K43","v":130.07999999999998},{"$f":"SUM('30-Corn'!K37:K41,'30-Corn'!K44,'30-Corn'!K47:K50,'30-Corn'!K52:K53,'30-Corn'!K55)","v":175.10999999999999},{"$f":"SUM('30-Corn'!J51,'30-Corn'!J54,'30-Corn'!J58)","v":1.5162500000000001},{"$f":"('30-Corn'!E33-'30-Corn'!E15)","v":10.97},{"$f":"'30-Corn'!J56","v":9},{"$f":"'30-Corn'!J57","v":""},0,9]
[32,"Corn after soybeans","NoTill-After Soybeans",{"$f":"'32-Corn'!#REF!","v":{"$error":"#REF!"}},{"$f":"'32-Corn'!G33-'32-Corn'!G15+'32-Corn'!H33-'32-Corn'!H15","v":20.059999999999995},{"$f":"('32-Corn'!F33-'32-Corn'!F15)/2.25","v":3.279999999999998},"32-0-0",180,"10-34-0",6,{"$f":"'32-Corn'!K43+'32-Corn'!K44","v":128.93},{"$f":"SUM('32-Corn'!K37:K42,'32-Corn'!K47:K50,'32-Corn'!K52:K53,'32-Corn'!K55)","v":78.77000000000001},{"$f":"'32-Corn'!J51+'32-Corn'!J54+'32-Corn'!J58","v":{"$error":"#VALUE!"}},{"$f":"('32-Corn'!E33-'32-Corn'!E15)","v":11.4},{"$f":"C19","v":0.11},{"$f":"C20","v":0.09},0,9]
[null,"Corn after wheat"]
[55,"Soybeans after corn","NoTill",{"$f":"'60-Soybeans'!#REF!","v":{"$error":"#REF!"}},{"$f":"'60-Soybeans'!G33-'60-Soybeans'!G17+'60-Soybeans'!H33-'60-Soybeans'!H17","v":15.239999999999998},{"$f":"('60-Soybeans'!F33-'60-Soybeans'!F17)/2.25","v":2.8222222222222211},0,0,0,0,{"$f":"'60-Soybeans'!K41","v":66},{"$f":"SUM('60-Soybeans'!K37:K40,'60-Soybeans'!K42:K44,'60-Soybeans'!K46,'60-Soybeans'!K48)","v":50.39},{"$f":"'60-Soybeans'!K47+'60-Soybeans'!K50","v":8.6300000000000008},{"$f":"'60-Soybeans'!E33-'60-Soybeans'!E17","v":8.07},{"$f":"C19","v":0.11},0,0,6]
[56,"Soybeans after soybeans","NoTill-Continuous",{"$f":"'61-Soybeans'!#REF!","v":{"$error":"#REF!"}},{"$f":"'61-Soybeans'!G33-'61-Soybeans'!G17+'61-Soybeans'!H33-'61-Soybeans'!H17","v":15.239999999999998},{"$f":"('61-Soybeans'!F33-'61-Soybeans'!F17)/2.25","v":2.8222222222222211},0,0,0,0,{"$f":"'61-Soybeans'!K41","v":60},{"$f":"SUM('61-Soybeans'!K37:K40,'61-Soybeans'!K42:K43,'61-Soybeans'!K45,'61-Soybeans'!K47)","v":31.97},{"$f":"'61-Soybeans'!K46+'61-Soybeans'!K49","v":11},{"$f":"'61-Soybeans'!E33-'61-Soybeans'!E17","v":8.07},{"$f":"C19","v":0.11},0,0,6]
[null,"Soybeans after wheat"]
[41,"Sorghum after corn","NoTill",{"$f":"'46-Grain Sorghum'!#REF!","v":{"$error":"#REF!"}},{"$f":"'46-Grain Sorghum'!G33-'46-Grain Sorghum'!G18+'46-Grain Sorghum'!H33-'46-Grain Sorghum'!H18","v":20.46},{"$f":"('46-Grain Sorghum'!F33-'46-Grain Sorghum'!F18)/C21","v":3.9066666666666681},"32-0-0",150,"10-34-0",6,{"$f":"'46-Grain Sorghum'!K44","v":19.2},{"$f":"SUM('46-Grain Sorghum'!K37:K39,'46-Grain Sorghum'!K41:K42,'46-Grain Sorghum'!K45:K46,'46-Grain Sorghum'!K48)","v":68.7},{"$f":"'46-Grain Sorghum'!K47+'46-Grain Sorghum'!K50","v":8.5},{"$f":"'46-Grain Sorghum'!E33-'46-Grain Sorghum'!E18","v":12.47},{"$f":"C19","v":0.11},null,null,{"$f":"'46-Grain Sorghum'!K3","v":6}]
[null,"Sorghum after soybeans","NoTill",{"$f":"D34+5","v":{"$error":"#REF!"}},{"$f":"E34","v":20.46},{"$f":"F34","v":3.9066666666666681},{"$f":"G34","v":"32-0-0"},{"$f":"H34-30","v":120},{"$f":"I34","v":"10-34-0"},{"$f":"J34","v":6},19.2,68.7,8.5,12.47,0.11,null,null,{"$f":"R34","v":6}]
[null,"Sorghum after wheat"]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,"Dryland Inputs",null,null,null,null,"Fertilizer"]
["Budget",null,null,"Yield","Repairs($)","Fuel (gal)","Type","Amount(lbs)","Type","Amount(lbs)","Seed ($)","Pesticide ($)","Custom Hire ($)","Labor ($)","Haul Grain ($/bushels)","Dry (($/bushels)","Test Sum"]
[17,"Corn after corn","NoTill-Continuous",{"$f":"'19-Corn'!#REF!","v":{"$error":"#REF!"}},{"$f":"'19-Corn'!G33+'19-Corn'!H33","v":17.97},{"$f":"'19-Corn'!F33/C21","v":2.9866666666666664},"32-0-0",{"$f":"'19-Corn'!H40","v":115},"10-34-0",6,{"$f":"'19-Corn'!K42+'19-Corn'!K43","v":79.900000000000006},{"$f":"SUM('19-Corn'!K37:K39,'19-Corn'!K41,'19-Corn'!K44,'19-Corn'!K46:K48,'19-Corn'!K50:K51)","v":68.38},{"$f":"'19-Corn'!K49+'19-Corn'!K54","v":0.56000000000000005},{"$f":"'19-Corn'!E33","v":9.8300000000000018},{"$f":"C19","v":0.11},{"$f":"C20","v":0.09}]
[21,"Corn after soybeans","NoTill-After Soybeans",{"$f":"'23-Corn'!#REF!","v":{"$error":"#REF!"}},{"$f":"'23-Corn'!G33+'23-Corn'!H33","v":18.619999999999997},{"$f":"'23-Corn'!F33/C21","v":3.0755555555555554},{"$f":"G41","v":"32-0-0"},{"$f":"'23-Corn'!H40","v":90},{"$f":"I41","v":"10-34-0"},{"$f":"J41","v":6},{"$f":"'23-Corn'!K41+'23-Corn'!K42","v":71.819999999999993},{"$f":"SUM('23-Corn'!K37:K39,'23-Corn'!K44:K50,'23-Corn'!K52:K53)","v":30.869999999999997},{"$f":"'23-Corn'!K51+'23-Corn'!K56","v":0.36},{"$f":"'23-Corn'!E33","v":10.47},{"$f":"C19","v":0.11},{"$f":"C20","v":0.09}]
[null,"Corn after wheat",0]
[51,"Soybeans after corn","NoTill",{"$f":"'56-Soybeans'!#REF!","v":{"$error":"#REF!"}},{"$f":"'56-Soybeans'!G33+'56-Soybeans'!H33","v":17.220000000000002},{"$f":"'56-Soybeans'!F33/C21","v":2.8888888888888888},null,null,null,null,{"$f":"'56-Soybeans'!K44","v":56},{"$f":"SUM('56-Soybeans'!K37:K43,'56-Soybeans'!K45:K47,'56-Soybeans'!K49)","v":41.400000000000006},{"$f":"'56-Soybeans'!K48+'56-Soybeans'!K51","v":9},{"$f":"'56-Soybeans'!E33","v":8.7800000000000011},{"$f":"C19","v":0.11}]
[52,"Soybeans after soybeans","NoTill",{"$f":"'57-Soybeans'!#REF!","v":{"$error":"#REF!"}},{"$f":"'57-Soybeans'!G33+'57-Soybeans'!H33","v":16.23},{"$f":"'57-Soybeans'!F33/C21","v":2.7555555555555555},null,null,null,null,{"$f":"'57-Soybeans'!K41","v":56},{"$f":"SUM('57-Soybeans'!K37:K40,'57-Soybeans'!K42:K43,'57-Soybeans'!K45)","v":29.76},{"$f":"'57-Soybeans'!K44+'57-Soybeans'!K47","v":9},{"$f":"'57-Soybeans'!E33","v":7.78},{"$f":"C19","v":0.11}]
[null,"Soybeans after wheat",0]
[39,"Sorghum after corn",0,{"$f":"'44-Grain Sorghum'!#REF!","v":{"$error":"#REF!"}},{"$f":"'44-Grain Sorghum'!G33+'44-Grain Sorghum'!H33","v":16.27},{"$f":"'44-Grain Sorghum'!F33/C21","v":2.822222222222222},"32-0-0",{"$f":"'44-Grain Sorghum'!H40","v":120},"10-34-0",6,{"$f":"'44-Grain Sorghum'!K44","v":12.8},{"$f":"SUM('44-Grain Sorghum'!K37:K39,'44-Grain Sorghum'!K41:K42,'44-Grain Sorghum'!K45:K46,'44-Grain Sorghum'!K48)","v":68.7},{"$f":"'46-Grain Sorghum'!K47+'46-Grain Sorghum'!K50","v":8.5},{"$f":"'44-Grain Sorghum'!E33","v":8.2800000000000011},{"$f":"C19","v":0.11}]
["39 modified","Sorghum after soybeans","NoTill",{"$f":"D47+5","v":{"$error":"#REF!"}},{"$f":"E47","v":16.27},{"$f":"F47","v":2.822222222222222},"32-0-0",{"$f":"H47-30","v":90},"10-34-0",6,12.8,68.7,8.5,8.2800000000000011,0.11]
[null,"Sorghum after wheat","NoTill"]

{"sheet":"Formulas","index":89,"n_rows":31,"n_cols":10,"rows_kept":31,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,"Cart","85 bu",{"$f":"IF(B3=0,\"\",'General Variables'!$B$4*VLOOKUP(B3,Operations!$A$2:$U$101,10,FALSE)/VLOOKUP(B3,Operations!$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$101,9,FALSE)*LEFT(C3,2))","v":0.47415097402597406},{"$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":4.8893625776038583}]
[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$101,9,FALSE)*LEFT(C4,3))","v":0.55782467532467539},{"$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":5.7521912677692448}]
[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"}}]
[]
[null,{"$f":"SUM(Start:Stop!K74)","v":2092.7858923172707}]
[null,{"$f":"SUM(Start:Stop!K75)","v":1262.0830220604562},null,null,{"$f":"'77-Cover Crop'!K12+'78-Cover Crop'!K12","v":21.979999999999997}]
[null,{"$f":"SUM(Start:Stop!K76)","v":0}]
[null,{"$f":"SUM(Start:Stop!K77)","v":0}]
[null,{"$f":"SUM(Start:Stop!K78)","v":0}]
[null,{"$f":"SUM(Start:Stop!K79)","v":0}]
[null,{"$f":"SUM(Start:Stop!K80)","v":0}]
[null,{"$f":"SUM(Start:Stop!K81)","v":0}]
[null,{"$f":"SUM(Start:Stop!K82)","v":0}]
[null,{"$f":"SUM(Start:Stop!K83)","v":0}]
[null,{"$f":"SUM(Start:Stop!K84)","v":0}]
[null,{"$f":"SUM(Start:Stop!K85)","v":0}]
[null,{"$f":"SUM(Start:Stop!K86)","v":0}]
[null,{"$f":"SUM(Start:Stop!K87)","v":0}]
[null,{"$f":"SUM(Start:Stop!K88)","v":0}]
[null,{"$f":"SUM(Start:Stop!K89)","v":0}]
[null,{"$f":"SUM(Start:Stop!K90)","v":0}]
[null,{"$f":"SUM(Start:Stop!K91)","v":0}]
[null,{"$f":"SUM(Start:Stop!K92)","v":0}]
[null,{"$f":"SUM(Start:Stop!K93)","v":0}]
[null,{"$f":"SUM(Start:Stop!K94)","v":0}]
[null,{"$f":"SUM(Start:Stop!K95)","v":0}]
[null,{"$f":"SUM(Start:Stop!K96)","v":0}]

{"sheet":"Depreciation Graph","index":90,"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 "]