{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Intro","Inputs","Shares","Cash Summary","Cash Sensitivity","Share Summary","Share Sensitivity","Data Sources"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":7,"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":"Intro","index":0,"n_rows":37,"n_cols":16,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,7,6,11],[29,1,30,15],[33,1,33,15],[8,3,9,11],[13,1,15,15],[18,1,20,15],[23,1,26,15]]}
[null,null,null,null,null,null,null,"Farm Lease Calculator",null,null,null,null,null,null,null,"Version 1.0"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Farm Lease Calculator is a spreadsheet used to evaluate, analyze, and determine crop production budgets and lease arrangements for the benefit of landowners and tenants."]
[]
[]
[]
["Inputs and Shares"]
[null,"In the 'Inputs' and 'Shares' tab, all green cells are input cells.  Enter the data specific to your operation or cropland here.  All black numbers are calculations made automatically from the data entered in the green cells.  Cells with a red triangle in the upper right-hand corner display a brief description of the input when the mouse is placed over the triangle.   "]
[]
[]
[]
["Cash Lease Analysis and Cash Lease Sensitivity"]
[null,"In the 'Cash Lease Analysis' and 'Cash Lease Sensitivity' tabs, all cells are calculations made automatically from the data in the 'Inputs' tab.  The 'Cash Lease Analysis' tab displays the summary and analysis of a cash lease arrangement.  Landowner data is under blue headings, and tenant data is below landowner data under tan headings.  The 'Cash Lease Sensitivity' displays the tenant's returns under various crop yields and prices."]
[]
[]
[]
["Share Lease Analysis and Share Lease Sensitivity"]
[null,"In the 'Share Lease Analysis' and 'Share Lease Sensitivity' tabs, all cells are calculations made automatically from the data in the 'Inputs' and 'Shares' tabs.  The 'Share Lease Analysis tab displays the summary and analysis of a share lease arrangement.  Landowner data is under blue headings and tenant data is below landowner data under tan headings.  The 'Share Lease Sensitivity' displays the landowner's and tenant's returns under various crop yields and prices, as well as the equivalent cash rent."]
[]
[]
[]
[]
["Data Sources"]
[null,"Sources of information relevant to this program are found under the 'Data Sources' tab.  Links to the University of Nebraska-Lincoln Department of Agricultural Economics for a complete list of information on crop budgets, agricultural real estate, farm management, etc. can also be found here. "]
[]
[]
["Users Manual"]
[null,"The Farm Lease Calculator User's Manual which accompanies this program, has a full description of this program and instructions for its use."]
[]
[]
[null,"Updated 3/12/2015"]

{"sheet":"Inputs","index":1,"n_rows":270,"n_cols":10,"rows_kept":270,"cut":false,"hidden":false,"merged":[[170,2,171,2],[149,4,150,4],[149,2,150,2],[149,7,150,7],[156,0,156,9],[149,8,150,8],[149,5,150,5],[149,0,150,0],[149,3,150,3],[0,0,0,9],[14,0,14,9],[23,0,23,9],[121,0,121,9],[8,1,8,9],[6,1,6,4],[2,1,2,4],[2,7,2,9],[4,1,4,4],[5,1,5,4],[3,7,3,9],[4,7,4,9],[5,7,5,9],[6,7,6,9],[3,1,3,4]]}
["CROP REVENUES, EXPENSES, AND ANALYSIS INPUTS"]
[]
[null,"Landowner",null,null,null,null,null,"Tenant"]
["                                         Name:","Average Joe Landowner",null,null,null,null,null,"Average Joe Tenant"]
["                                      Address:","862 Oak Street",null,null,null,null,null,"3580 County Road T"]
["                           City, State, ZIP:","East-Central, NE 12345",null,null,null,null,null,"East-Central, NE 12345"]
["                                        Phone:","402-123-4321",null,null,null,null,null,"402-123-4567"]
[]
["                                       Field(s):","Pivot Irrigated Quarter Section with Dryland Corners"]
[]
["Crops:",null,"Irr Corn","Irr Soybeans","Dry Corn","Dry Soybeans",null,null,null,"Total"]
["Total Acres",null,65,65,15,15,null,null,null,{"$f":"SUM(C12:G12)","v":160}]
["Production Method",null,1,1,1,1,null,null,null,{"$f":"SUMPRODUCT(C12:F12,C13:F13)","v":160}]
[]
["Table 1.  Revenues:"]
[null,null,{"$f":"C11","v":"Irr Corn"},{"$f":"D11","v":"Irr Soybeans"},{"$f":"E11","v":"Dry Corn"},{"$f":"F11","v":"Dry Soybeans"},null,null,null,"Total"]
["   Yield per Acre",null,225,65,125,43,null,null,null,"-----"]
["   Price per Unit",null,3.65,9,3.65,9,null,null,null,"-----"]
["Crop Revenue",null,{"$f":"C17*C18","v":821.25},{"$f":"D17*D18","v":585},{"$f":"E17*E18","v":456.25},{"$f":"F17*F18","v":387},null,null,null,{"$f":"SUMPRODUCT($C$12:$F$12,C19:F19)","v":104055}]
["   Net Gov't Payments per Acre",null,0,0,0,0,null,null,null,{"$f":"SUMPRODUCT($C$12:$F$12,C20:F20)","v":0}]
["   Other Income per Acre",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($C$12:$F$12,C21:F21)","v":0}]
["Total Revenue:",null,{"$f":"C19+SUM(C20:C21)","v":821.25},{"$f":"D19+SUM(D20:D21)","v":585},{"$f":"E19+SUM(E20:E21)","v":456.25},{"$f":"F19+SUM(F20:F21)","v":387},null,null,null,{"$f":"SUMPRODUCT($C$12:$F$12,C22:F22)","v":104055}]
[]
["Table 2.  Variable Expenses"]
[]
["Seed (per Acre):",null,{"$f":"C11","v":"Irr Corn"},{"$f":"D11","v":"Irr Soybeans"},{"$f":"E11","v":"Dry Corn"},{"$f":"F11","v":"Dry Soybeans"},null,null,null,"Total"]
["   Seeding Rate",null,35,1.1000000000000001,20,1,null,null,null,"-----"]
["   Price per Unit",null,{"$f":"E28","v":2.4380000000000002},44,{"$f":"2.5*0.8+2.19*0.2","v":2.4380000000000002},44,null,null,null,"-----"]
["Total Seed Expense:",null,{"$f":"C27*C28","v":85.330000000000013},{"$f":"D27*D28","v":48.400000000000006},{"$f":"E27*E28","v":48.760000000000005},{"$f":"F27*F28","v":44},null,null,null,{"$f":"SUMPRODUCT(C12:F12,C29:F29)","v":10083.85}]
[]
["Fertilizer (per Acre):",null,{"$f":"$C$11","v":"Irr Corn"},{"$f":"$D$11","v":"Irr Soybeans"},{"$f":"$E$11","v":"Dry Corn"},{"$f":"$F$11","v":"Dry Soybeans"},"@","$/Unit","Unit","Total"]
["32-0-0",null,225,null,80,null,null,0.55000000000000004,"lbs N",{"$f":"SUMPRODUCT($C$12:$F$12,C32:F32)*H32","v":8703.75}]
["10-34-0",null,6,null,6,null,null,6,"gallons",2880]
["21-0-0-24S (Additive)",null,null,3.4,null,3.4,null,0.33,null,89.76]
["32-0-0 (Additive)",null,1.5,null,1.5,null,null,0.39,"quart",46.800000000000004]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
["Total Fertilizer Expense:",null,{"$f":"SUMPRODUCT(C32:C37,$H$32:$H$37)","v":160.33500000000001},{"$f":"SUMPRODUCT(D32:D37,$H$32:$H$37)","v":1.1220000000000001},{"$f":"SUMPRODUCT(E32:E37,$H$32:$H$37)","v":80.584999999999994},{"$f":"SUMPRODUCT(F32:F37,$H$32:$H$37)","v":1.1220000000000001},null,null,null,{"$f":"SUMPRODUCT($C$12:$F$12,C38:F38)","v":11720.31}]
[]
["Herbicide (per Acre):",null,{"$f":"C11","v":"Irr Corn"},{"$f":"D11","v":"Irr Soybeans"},{"$f":"E11","v":"Dry Corn"},{"$f":"F11","v":"Dry Soybeans"},"@","$/Unit","Unit","Total"]
["Bicep II Magnum",null,null,null,2.1,null,null,12.5,"quart",{"$f":"SUMPRODUCT($C$12:$F$12,C41:F41)*H41","v":393.75}]
["Laudis",null,1.5,null,1.5,null,null,6.09,"ounce",{"$f":"SUMPRODUCT($C$12:$F$12,C42:F42)*H42","v":730.8}]
["Atrazine 90 DF",null,1.5,null,0.25,null,null,3.25,"pound",329.0625]
["Crop Oil Concentrate",null,0.25,null,0.5,null,null,1.31,"pint",31.112500000000001]
["Lumax",null,2.7,null,null,null,null,18.75,"quart",3290.625]
["Glyphosate w/surf",null,null,64,null,64,null,0.13,"ounce",665.6]
["2,4-D Esther 4#",null,null,1,null,1,null,2.69,"pint",215.2]
["Valor XLT",null,null,3,null,3,null,5.19,"ounce",1245.6000000000001]
["Select Max",null,null,6,null,6,null,0.86,"ounce",412.8]
["Total Herbicide Expense:",null,{"$f":"SUMPRODUCT(C41:C49,$H$41:$H$49)","v":64.962500000000006},{"$f":"SUMPRODUCT(D41:D49,$H$41:$H$49)","v":31.74},{"$f":"SUMPRODUCT(E41:E49,$H$41:$H$49)","v":36.852499999999999},{"$f":"SUMPRODUCT(F41:F49,$H$41:$H$49)","v":31.74},null,null,null,{"$f":"SUMPRODUCT($C$12:$F$12,C50:F50)","v":7314.5500000000011}]
[]
["Insecticide & Fungicide (per Acre):",null,{"$f":"$C$11","v":"Irr Corn"},{"$f":"$D$11","v":"Irr Soybeans"},{"$f":"$E$11","v":"Dry Corn"},{"$f":"$F$11","v":"Dry Soybeans"},"@","$/Unit","Unit","Total"]
["Brigade 2EC",null,{"$f":"5.12*0.1","v":0.51200000000000001},null,{"$f":"5.12*0.1","v":0.51200000000000001},null,null,1.1299999999999999,"ounce",{"$f":"SUMPRODUCT($C$12:$F$12,C53:F53)*H53","v":46.284799999999997}]
["Mustang Max EC",null,{"$f":"2*0.2","v":0.4},null,{"$f":"2*0.2","v":0.4},null,null,1.48,"ounce",{"$f":"SUMPRODUCT($C$12:$F$12,C54:F54)*H54","v":47.36}]
["Warrior II/Zeon",null,null,{"$f":"1.6*0.2","v":0.32000000000000006},null,{"$f":"1.6*0.2","v":0.32000000000000006},null,2.97,"ounce",{"$f":"SUMPRODUCT($C$12:$F$12,C55:F55)*H55","v":76.032000000000025}]
["Quilt Xcel",null,null,{"$f":"10.5*0.5","v":5.25},null,null,null,2.19,"ounce",{"$f":"SUMPRODUCT($C$12:$F$12,C56:F56)*H56","v":747.33749999999998}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($C$12:$F$12,C57:F57)*H57","v":0}]
["Total Insecticide & Fungicide Expense:",null,{"$f":"SUMPRODUCT(C53:C57,$H$53:$H$57)","v":1.17056},{"$f":"SUMPRODUCT(D53:D57,$H$53:$H$57)","v":12.447900000000001},{"$f":"SUMPRODUCT(E53:E57,$H$53:$H$57)","v":1.17056},{"$f":"SUMPRODUCT(F53:F57,$H$53:$H$57)","v":0.95040000000000024},null,null,null,{"$f":"SUMPRODUCT($C$12:$F$12,C58:F58)","v":917.01430000000005}]
[]
["Crop Insurance (per Acre):",null,{"$f":"$C$11","v":"Irr Corn"},{"$f":"$D$11","v":"Irr Soybeans"},{"$f":"$E$11","v":"Dry Corn"},{"$f":"$F$11","v":"Dry Soybeans"},null,null,null,"Total"]
["   Multiple Peril Premiums",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($C$12:$F$12,C61:F61)","v":0}]
["   Revenue Assurance Premiums",null,10,8.5,23,16,null,null,null,{"$f":"SUMPRODUCT($C$12:$F$12,C62:F62)","v":1787.5}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($C$12:$F$12,C63:F63)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($C$12:$F$12,C64:F64)","v":0}]
["Total Crop Insurance Expense:",null,{"$f":"SUM(C60:C64)","v":10},{"$f":"SUM(D60:D64)","v":8.5},{"$f":"SUM(E60:E64)","v":23},{"$f":"SUM(F60:F64)","v":16},null,null,null,{"$f":"SUMPRODUCT($C$12:$F$12,C65:F65)","v":1787.5}]
[]
["Crop Consulting (per Acre):",null,{"$f":"$C$11","v":"Irr Corn"},{"$f":"$D$11","v":"Irr Soybeans"},{"$f":"$E$11","v":"Dry Corn"},{"$f":"$F$11","v":"Dry Soybeans"},null,null,null,"Total"]
["   Consulting Fees",null,10,10,7,7,null,null,null,{"$f":"SUMPRODUCT($C$12:$F$12,C68:F68)","v":1510}]
["Total Crop Consulting Expense:",null,{"$f":"C68","v":10},{"$f":"D68","v":10},{"$f":"E68","v":7},{"$f":"F68","v":7},null,null,null,{"$f":"SUMPRODUCT($C$12:$F$12,C69:F69)","v":1510}]
[]
["Machinery/Field Operations (per Acre):",null,{"$f":"$C$11","v":"Irr Corn"},{"$f":"$D$11","v":"Irr Soybeans"},{"$f":"$E$11","v":"Dry Corn"},{"$f":"$F$11","v":"Dry Soybeans"},"@","$/Unit","Unit","Total"]
["Include only fuel, lube, repairs, and labor!"]
["Spray Fertilizer",null,null,null,1,null,null,1.9,"acre",{"$f":"SUMPRODUCT($C$12:$F$12,C73:F73)*H73","v":28.5}]
["Plant No-Till",null,1,null,1,null,null,{"$f":"2.4+1.26+0.82+4.37","v":8.8500000000000014},"acre",{"$f":"SUMPRODUCT($C$12:$F$12,C74:F74)*H74","v":708.00000000000011}]
["Spray",null,1.5,1,1.5,2,null,{"$f":"1+0.39+0.33+0.62","v":2.3400000000000003},"acre",503.10000000000008]
["Combine",null,1,null,1,1,null,{"$f":"3.14+5.61+6.62+1.45","v":16.82},"acre",1597.9]
["Grain Cart",null,225,null,{"$f":"E17","v":125},null,null,0.06,"bushel",990]
["Irrigate",null,1,1,null,null,null,{"$f":"8.33+62.42+2.94+14.53","v":88.22},"acre",11468.6]
["Plant Narrow row",null,null,1,null,1,null,13.22,"acre",1057.6000000000001]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
["Total Machinery/Field Operation Expense:",null,{"$f":"SUMPRODUCT(C73:C85,$H$73:$H$85)","v":130.9},{"$f":"SUMPRODUCT(D73:D85,$H$73:$H$85)","v":103.78},{"$f":"SUMPRODUCT(E73:E85,$H$73:$H$85)","v":38.58},{"$f":"SUMPRODUCT(F73:F85,$H$73:$H$85)","v":34.72},null,null,null,{"$f":"SUMPRODUCT($C$12:$F$12,C86:F86)","v":16353.7}]
[]
["Custom Operations (per Acre):",null,{"$f":"$C$11","v":"Irr Corn"},{"$f":"$D$11","v":"Irr Soybeans"},{"$f":"$E$11","v":"Dry Corn"},{"$f":"$F$11","v":"Dry Soybeans"},"@","$/Unit","Unit","Total"]
["Spray",null,0.55000000000000004,0.7,0.3,0.2,null,7,"acre",{"$f":"SUMPRODUCT($C$12:$F$12,C89:F89)*H89","v":621.25}]
["Truck",null,225,{"$f":"D17","v":65},{"$f":"E17","v":125},{"$f":"F17","v":43},null,0.11,"bushel",{"$f":"SUMPRODUCT($C$12:$F$12,C90:F90)*H90","v":2350.6999999999998}]
["Dry",null,225,null,125,null,null,0.09,"bushel",{"$f":"SUMPRODUCT($C$12:$F$12,C91:F91)*H91","v":1485}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($C$12:$F$12,C92:F92)*H92","v":0}]
["Total Custom Operations Expense:",null,{"$f":"SUMPRODUCT(C89:C92,$H$89:$H$92)","v":48.85},{"$f":"SUMPRODUCT(D89:D92,$H$89:$H$92)","v":12.05},{"$f":"SUMPRODUCT(E89:E92,$H$89:$H$92)","v":27.1},{"$f":"SUMPRODUCT(F89:F92,$H$89:$H$92)","v":6.1300000000000008},null,null,null,{"$f":"SUMPRODUCT($C$12:$F$12,C93:F93)","v":4456.95}]
[]
["Irrigation (per Acre):",null,{"$f":"C11","v":"Irr Corn"},{"$f":"D11","v":"Irr Soybeans"},{"$f":"E11","v":"Dry Corn"},{"$f":"F11","v":"Dry Soybeans"},"@","$/Unit","Unit","Total"]
["Include only fuel and lube!"]
["   Irrigation",null,9,6,null,null,null,7.5,"acre inch",{"$f":"SUMPRODUCT($C$12:$F$12,C97:F97)*H97","v":7312.5}]
["Total Irrigation Expense:",null,{"$f":"C97*$H$97","v":67.5},{"$f":"D97*$H$97","v":45},{"$f":"E97*$H$97","v":0},{"$f":"F97*$H$97","v":0},null,null,null,{"$f":"SUMPRODUCT($C$12:$F$12,C98:F98)","v":7312.5}]
[]
["Labor/Management (per Acre):",null,{"$f":"$C$11","v":"Irr Corn"},{"$f":"$D$11","v":"Irr Soybeans"},{"$f":"$E$11","v":"Dry Corn"},{"$f":"$F$11","v":"Dry Soybeans"},"@","$/Unit","Unit","Total"]
["   Management",null,1,1,1,1,null,20,"acre",{"$f":"SUMPRODUCT($C$12:$F$12,C101:F101)*H101","v":3200}]
["   Irrigation Labor",null,9,6,null,null,null,{"$f":"8.33/9","v":0.92555555555555558},"acre inch",{"$f":"SUMPRODUCT($C$12:$F$12,C102:F102)*H102","v":902.41666666666674}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($C$12:$F$12,C103:F103)*H103","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($C$12:$F$12,C104:F104)*H104","v":0}]
["Total Variable Labor Expense:",null,{"$f":"SUMPRODUCT(C101:C104,$H$101:$H$104)","v":28.33},{"$f":"SUMPRODUCT(D101:D104,$H$101:$H$104)","v":25.553333333333335},{"$f":"SUMPRODUCT(E101:E104,$H$101:$H$104)","v":20},{"$f":"SUMPRODUCT(F101:F104,$H$101:$H$104)","v":20},null,null,null,{"$f":"SUMPRODUCT($C$12:$F$12,C105:F105)","v":4102.4166666666661}]
[]
["Drying, Storage, Transportation (as per Yield):",null,{"$f":"$C$11","v":"Irr Corn"},{"$f":"$D$11","v":"Irr Soybeans"},{"$f":"$E$11","v":"Dry Corn"},{"$f":"$F$11","v":"Dry Soybeans"},"@","$/Unit","Unit","Total"]
["   Drying",null,1,null,1,null,null,4.4999999999999998E-2,"point",{"$f":"($C$12*$C$17*C108*H108)+($D$12*$D$17*D108*H108)+($E$12*$E$17*E108*H108)+($F$12*$F$17*F108*H108)","v":742.5}]
["   Hauling/Trucking",null,1,1,1,1,null,0.11,"bushel",{"$f":"($C$12*$C$17*C109*H109)+($D$12*$D$17*D109*H109)+($E$12*$E$17*E109*H109)+($F$12*$F$17*F109*H109)","v":2350.6999999999998}]
[null,null,null,null,null,null,null,null,null,{"$f":"($C$12*$C$17*C110*H110)+($D$12*$D$17*D110*H110)+($E$12*$E$17*E110*H110)+($F$12*$F$17*F110*H110)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"($C$12*$C$17*C111*H111)+($D$12*$D$17*D111*H111)+($E$12*$E$17*E111*H111)+($F$12*$F$17*F111*H111)","v":0}]
["Total Drying, Storage, Trans. Expense:",null,{"$f":"SUMPRODUCT(C108:C111,$H$108:$H$111)*C17","v":34.875},{"$f":"SUMPRODUCT(D108:D111,$H$108:$H$111)*D17","v":7.15},{"$f":"SUMPRODUCT(E108:E111,$H$108:$H$111)*E17","v":19.375},{"$f":"SUMPRODUCT(F108:F111,$H$108:$H$111)*F17","v":4.7300000000000004},null,null,null,{"$f":"SUMPRODUCT($C$12:$F$12,C112:F112)","v":3093.2}]
[]
["Cash Lease Rent (per Acre):",null,{"$f":"$C$11","v":"Irr Corn"},{"$f":"$D$11","v":"Irr Soybeans"},{"$f":"$E$11","v":"Dry Corn"},{"$f":"$F$11","v":"Dry Soybeans"},null,null,null,"Total"]
["   Rent",null,300,300,200,200,null,null,null,{"$f":"SUMPRODUCT($C$12:$F$12,C115:F115)","v":45000}]
["Total Rent Expense under Cash Lease:",null,{"$f":"C115*C13","v":300},{"$f":"D115*D13","v":300},{"$f":"E115*E13","v":200},{"$f":"F115*F13","v":200},null,null,null,{"$f":"SUMPRODUCT($C$12:$F$12,C116:F116)","v":45000}]
[]
["Share Lease Rent (per Acre):",null,{"$f":"$C$11","v":"Irr Corn"},{"$f":"$D$11","v":"Irr Soybeans"},{"$f":"$E$11","v":"Dry Corn"},{"$f":"$F$11","v":"Dry Soybeans"},null,null,null,"Total"]
["   Rent",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($C$12:$F$12,C119:F119)","v":0}]
["Total Rent Expense under Share Lease:",null,{"$f":"C119*C13","v":0},{"$f":"D119*D13","v":0},{"$f":"E119*E13","v":0},{"$f":"F119*F13","v":0},null,null,null,{"$f":"SUMPRODUCT($C$12:$F$12,C120:F120)","v":0}]
[]
["Table 3.  Fixed Expenses"]
[]
["Property Taxes (per Acre):",null,{"$f":"$C$11","v":"Irr Corn"},{"$f":"$D$11","v":"Irr Soybeans"},{"$f":"$E$11","v":"Dry Corn"},{"$f":"$F$11","v":"Dry Soybeans"},null,null,null,"Total"]
["   Property Taxes",null,60,60,40,40,null,null,null,{"$f":"SUMPRODUCT($C$12:$F$12,C125:F125)","v":9000}]
["Total Property Tax Expense:",null,{"$f":"C125*C13","v":60},{"$f":"D125*D13","v":60},{"$f":"E125*E13","v":40},{"$f":"F125*F13","v":40},null,null,null,{"$f":"SUMPRODUCT($C$12:$F$12,C126:F126)","v":9000}]
[]
["Lime (per Acre):",null,{"$f":"$C$11","v":"Irr Corn"},{"$f":"$D$11","v":"Irr Soybeans"},{"$f":"$E$11","v":"Dry Corn"},{"$f":"$F$11","v":"Dry Soybeans"},"@","$/Unit","Unit","Total"]
["   Lime",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($C$12:$F$12,C129:F129)*H129","v":0}]
["Total Lime Expense:",null,{"$f":"C129*$H$129","v":0},{"$f":"D129*$H$129","v":0},{"$f":"E129*$H$129","v":0},{"$f":"F129*$H$129","v":0},null,null,null,{"$f":"SUMPRODUCT($C$12:$F$12,C130:F130)","v":0}]
[]
["Machinery/Field Operations (per Acre):",null,{"$f":"$C$11","v":"Irr Corn"},{"$f":"$D$11","v":"Irr Soybeans"},{"$f":"$E$11","v":"Dry Corn"},{"$f":"$F$11","v":"Dry Soybeans"},"@","$/Unit","Unit","Total"]
["Include only depreciation, taxes, housing, insurance, and interest!"]
[{"$f":"A73","v":"Spray Fertilizer"},null,{"$f":"IF(C73,C73,\"\")","v":""},"",1,"",null,{"$f":"1.09+2.15","v":3.24},{"$f":"I73","v":"acre"},{"$f":"SUMPRODUCT($C$12:$F$12,C134:F134)*H134","v":48.6}]
[{"$f":"A74","v":"Plant No-Till"},null,1,"",1,"",null,{"$f":"2.73+6.7","v":9.43},{"$f":"I74","v":"acre"},{"$f":"SUMPRODUCT($C$12:$F$12,C135:F135)*H135","v":754.4}]
[{"$f":"A75","v":"Spray"},null,1.5,1,1.5,2,null,{"$f":"1.09+0.86","v":1.9500000000000002},{"$f":"I75","v":"acre"},419.25000000000006]
[{"$f":"A76","v":"Combine"},null,1,"",1,1,null,{"$f":"5.42+4.41","v":9.83},{"$f":"I76","v":"acre"},933.85]
[{"$f":"A77","v":"Grain Cart"},null,225,"",125,"",null,{"$f":"(2.22+0.73)/125","v":2.3600000000000003E-2},"bushel",389.40000000000003]
[{"$f":"A78","v":"Irrigate"},null,{"$f":"IF(C78,C78,\"\")","v":1},1,"","",null,{"$f":"4.26+8.69","v":12.95},{"$f":"I78","v":"acre"},1683.5]
["Plant Narrow row",null,"",1,"",1,null,{"$f":"2.73+3.82","v":6.55},"acre",524]
[0,null,"","","","",null,null,0,0]
[0,null,"","","","",null,null,0,0]
[0,null,"","","","",null,null,0,0]
[0,null,"","","","",null,null,0,0]
[0,null,"","","","",null,null,0,0]
[0,null,"","","","",null,null,0,0]
["Total Machinery Fixed Expense:",null,{"$f":"SUMPRODUCT(C134:C146,$H$134:$H$146)","v":40.445000000000007},{"$f":"SUMPRODUCT(D134:D146,$H$134:$H$146)","v":21.45},{"$f":"SUMPRODUCT(E134:E146,$H$134:$H$146)","v":28.375},{"$f":"SUMPRODUCT(F134:F146,$H$134:$H$146)","v":20.28},null,null,null,{"$f":"SUMPRODUCT($C$12:$F$12,C147:F147)","v":4753.0000000000009}]
[]
["Irrigation Equipment:"]
["Include only taxes, insurance, repairs, and maintenance under overhead! ",null,"Investment:","Expected Life (yrs.)","Salvage Value %","Overhead per Year",null,"Interest per Year","Depreciation per Year"]
[null,null,null,null,null,null,null,null,null,"Total"]
["   Well, Column, & Gearhead",null,50000,40,0.15,250,null,{"$f":"IF(C152,((C152-(C152*E152))/2)*C179,0)","v":956.25},{"$f":"IF(D152,(C152-(C152*E152))/D152,0)","v":1062.5},{"$f":"F152+H152+I152","v":2268.75}]
["   Power Unit",null,13000,12,0.05,100,null,{"$f":"IF(C153,((C153-(C153*E153))/2)*C179,0)","v":277.875},{"$f":"IF(D153,(C153-(C153*E153))/D153,0)","v":1029.1666666666667},{"$f":"F153+H153+I153","v":1407.0416666666667}]
["   Irrigation System",null,80000,30,0.05,400,null,{"$f":"IF(C154,((C154-(C154*E154))/2)*C179,0)","v":1710},{"$f":"IF(D154,(C154-(C154*E154))/D154,0)","v":2533.3333333333335},{"$f":"F154+H154+I154","v":4643.3333333333339}]
["Total Irrigation Expense:",null,{"$f":"SUM(C152:C154)","v":143000},null,null,{"$f":"SUM(F152:F154)","v":750},null,{"$f":"SUM(H152:H154)","v":2944.125},{"$f":"SUM(I152:I154)","v":4625},{"$f":"F155+H155+I155","v":8319.125}]
[]
["Table 4.  Analysis & Other Inputs"]
[]
["Irrigation Equipment Ownership:",null,"Enter:"]
["Enter the TENANT Ownership % of the equipment"]
["   Well, Pump, & Gearhead",null,0]
["   Power Unit & Meter",null,0]
["   Irrigation System",null,0]
[]
["Land Data:",null,"Enter:"]
["Land Data should be based on dryland, unimproved, property!"]
["   Land Value (per Acre)",null,4740]
["   Net Rate of Return",null,0.03]
[]
["Cash Rent Data:",null,"Enter:"]
["   Portion of cash rent paid prior ",null,0.5]
["   to growing season"]
[]
["Operating Loan Interest:",null,"Enter:"]
["   % APR",null,0.05]
["   Loan Term (months)",null,6]
[]
["Irrigation Equipment Interest:",null,"Enter:"]
["   % APR",null,4.4999999999999998E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["This information used in calculations:"]
[]
["Total Irrigation Fixed Expenses:",null,{"$f":"C11","v":"Irr Corn"},{"$f":"D11","v":"Irr Soybeans"},{"$f":"E11","v":"Dry Corn"},{"$f":"F11","v":"Dry Soybeans"},null,"Total"]
["Irrigation Acres:",null,{"$f":"IF(C97,C12,0)","v":65},{"$f":"IF(D97,D12,0)","v":65},{"$f":"IF(E97,E12,0)","v":0},{"$f":"IF(F97,F12,0)","v":0},null,{"$f":"SUM(C254:F254)","v":130}]
["   Well, Pump, & Gearhead",null,{"$f":"IF(C254,(($C$254/$H$254)*J152)/$C$254,0)","v":17.451923076923077},{"$f":"IF(D254,(($D$254/$H$254)*J152)/$D$254,0)","v":17.451923076923077},{"$f":"IF(E254,(($E$254/$H$254)*J152)/$E$254,0)","v":0},{"$f":"IF(F254,(($F$254/$H$254)*J152)/$F$254,0)","v":0},null,{"$f":"SUMPRODUCT($C$254:$F$254,C255:F255)","v":2268.75}]
["   Power Unit & Meter",null,{"$f":"IF(C255,(($C$254/$H$254)*J153)/$C$254,0)","v":10.823397435897437},{"$f":"IF(D255,(($D$254/$H$254)*J153)/$D$254,0)","v":10.823397435897437},{"$f":"IF(E255,(($E$254/$H$254)*J153)/$E$254,0)","v":0},{"$f":"IF(F255,(($F$254/$H$254)*J153)/$F$254,0)","v":0},null,{"$f":"SUMPRODUCT($C$254:$F$254,C256:F256)","v":1407.0416666666667}]
["   Irrigation System",null,{"$f":"IF(C256,(($C$254/$H$254)*J154)/$C$254,0)","v":35.717948717948723},{"$f":"IF(D256,(($D$254/$H$254)*J154)/$D$254,0)","v":35.717948717948723},{"$f":"IF(E256,(($E$254/$H$254)*J154)/$E$254,0)","v":0},{"$f":"IF(F256,(($F$254/$H$254)*J154)/$F$254,0)","v":0},null,{"$f":"SUMPRODUCT($C$254:$F$254,C257:F257)","v":4643.3333333333339}]
["Total:",null,{"$f":"SUM(C255:C257)","v":63.993269230769236},{"$f":"SUM(D255:D257)","v":63.993269230769236},{"$f":"SUM(E255:E257)","v":0},{"$f":"SUM(F255:F257)","v":0},null,{"$f":"SUMPRODUCT($C$254:$F$254,C258:F258)","v":8319.125}]
[]
["Tenant Irrigation Fixed Expense:"]
["   Well, Pump, & Gearhead",null,{"$f":"C255*$C$161","v":0},{"$f":"D255*$C$161","v":0},{"$f":"E255*$C$161","v":0},{"$f":"F255*$C$161","v":0},null,{"$f":"SUMPRODUCT($C$254:$F$254,C261:F261)","v":0}]
["   Power Unit & Meter",null,{"$f":"C256*$C$162","v":0},{"$f":"D256*$C$162","v":0},{"$f":"E256*$C$162","v":0},{"$f":"F256*$C$162","v":0},null,{"$f":"SUMPRODUCT($C$254:$F$254,C262:F262)","v":0}]
["   Irrigation System",null,{"$f":"C257*$C$163","v":0},{"$f":"D257*$C$163","v":0},{"$f":"E257*$C$163","v":0},{"$f":"F257*$C$163","v":0},null,{"$f":"SUMPRODUCT($C$254:$F$254,C263:F263)","v":0}]
["Tenant Total:",null,{"$f":"SUM(C261:C263)","v":0},{"$f":"SUM(D261:D263)","v":0},{"$f":"SUM(E261:E263)","v":0},{"$f":"SUM(F261:F263)","v":0},null,{"$f":"SUMPRODUCT($C$254:$F$254,C264:F264)","v":0}]
[]
["Landowner Irrigation Fixed Expense:"]
["   Well, Pump, & Gearhead",null,{"$f":"C255*(1-$C$161)","v":17.451923076923077},{"$f":"D255*(1-$C$161)","v":17.451923076923077},{"$f":"E255*(1-$C$161)","v":0},{"$f":"F255*(1-$C$161)","v":0},null,{"$f":"SUMPRODUCT($C$254:$F$254,C267:F267)","v":2268.75}]
["   Power Unit & Meter",null,{"$f":"C256*(1-$C$162)","v":10.823397435897437},{"$f":"D256*(1-$C$162)","v":10.823397435897437},{"$f":"E256*(1-$C$162)","v":0},{"$f":"F256*(1-$C$162)","v":0},null,{"$f":"SUMPRODUCT($C$254:$F$254,C268:F268)","v":1407.0416666666667}]
["   Irrigation System",null,{"$f":"C257*(1-$C$163)","v":35.717948717948723},{"$f":"D257*(1-$C$163)","v":35.717948717948723},{"$f":"E257*(1-$C$163)","v":0},{"$f":"F257*(1-$C$163)","v":0},null,{"$f":"SUMPRODUCT($C$254:$F$254,C269:F269)","v":4643.3333333333339}]
["Landowner Total:",null,{"$f":"SUM(C267:C269)","v":63.993269230769236},{"$f":"SUM(D267:D269)","v":63.993269230769236},{"$f":"SUM(E267:E269)","v":0},{"$f":"SUM(F267:F269)","v":0},null,{"$f":"SUMPRODUCT($C$254:$F$254,C270:F270)","v":8319.125}]

{"sheet":"Shares","index":2,"n_rows":135,"n_cols":6,"rows_kept":135,"cut":false,"hidden":false,"merged":[[0,0,0,5],[6,0,6,5]]}
["CROP REVENUE AND EXPENSE SHARES"]
[]
["Landowner:",{"$f":"Inputs!B4","v":"Average Joe Landowner"}]
["Tenant:",{"$f":"Inputs!H4","v":"Average Joe Tenant"}]
["Field(s):",{"$f":"Inputs!B9","v":"Pivot Irrigated Quarter Section with Dryland Corners"}]
[]
["Enter the TENANT'S SHARE of the Revenues and Expenses under a Share Lease"]
["Table 5.  Revenue Shares:",null,{"$f":"Inputs!$C$11","v":"Irr Corn"},{"$f":"Inputs!$D$11","v":"Irr Soybeans"},{"$f":"Inputs!$E$11","v":"Dry Corn"},{"$f":"Inputs!$F$11","v":"Dry Soybeans"}]
["   Crop Yield:",null,0.5,0.5,0.5,0.5]
["   Net Gov't Payments:",null,0.5,0.5,0.5,0.5]
[{"$f":"Inputs!$A$21","v":"   Other Income per Acre"},null,0.5,0.5,0.5,0.5]
[]
["Table 6.  Variable Expenses Shares:",null,{"$f":"Inputs!$C$11","v":"Irr Corn"},{"$f":"Inputs!$D$11","v":"Irr Soybeans"},{"$f":"Inputs!$E$11","v":"Dry Corn"},{"$f":"Inputs!$F$11","v":"Dry Soybeans"}]
["   Seed:",null,1,1,1,1]
["   Fertilizer:",null,0.5,0.5,0.5,0.5]
["   Herbicide:",null,1,1,1,1]
["   Insecticide & Fungicide:",null,0.5,0.5,0.5,0.5]
["   Crop Insurance:",null,0.5,0.5,0.5,0.5]
["   Crop Consulting:",null,0.5,0.5,0.5,0.5]
["   Machinery/Field Operations:",null,1,1,1,1]
["   Custom Operations:",null,1,1,1,1]
["   Irrigation:",null,0.5,0.5,0.5,0.5]
["   Labor/Management:",null,1,1,1,1]
["   Drying, Storage, Transportation:",null,0.5,0.5,0.5,0.5]
[]
["Table 7.  Fixed Expenses Shares:",null,{"$f":"Inputs!$C$11","v":"Irr Corn"},{"$f":"Inputs!$D$11","v":"Irr Soybeans"},{"$f":"Inputs!$E$11","v":"Dry Corn"},{"$f":"Inputs!$F$11","v":"Dry Soybeans"}]
["   Lime",null,0,0,0,0]
["   Machinery/Field Operations",null,1,1,1,1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["This information is used in calculations:"]
[]
["LANDOWNERS SHARES:"]
[]
["Table 5L.  Revenue Shares:",null,{"$f":"Inputs!$C$11","v":"Irr Corn"},{"$f":"Inputs!$D$11","v":"Irr Soybeans"},{"$f":"Inputs!$E$11","v":"Dry Corn"},{"$f":"Inputs!$F$11","v":"Dry Soybeans"}]
["   Crop Yield",null,{"$f":"1-C9","v":0.5},{"$f":"1-D9","v":0.5},{"$f":"1-E9","v":0.5},{"$f":"1-F9","v":0.5}]
[{"$f":"Inputs!$A$20","v":"   Net Gov't Payments per Acre"},null,{"$f":"1-C10","v":0.5},0.5,0.5,0.5]
[{"$f":"Inputs!$A$21","v":"   Other Income per Acre"},null,0.5,0.5,0.5,0.5]
[]
["Table 6L.  Variable Expenses Shares:",null,{"$f":"Inputs!$C$11","v":"Irr Corn"},{"$f":"Inputs!$D$11","v":"Irr Soybeans"},{"$f":"Inputs!$E$11","v":"Dry Corn"},{"$f":"Inputs!$F$11","v":"Dry Soybeans"}]
["   Seed",null,{"$f":"1-C14","v":0},0,0,0]
["   Fertilizer",null,0.5,0.5,0.5,0.5]
["   Herbicide",null,{"$f":"1-C16","v":0},0,0,0]
["   Insecticide & Fungicide",null,0.5,0.5,0.5,0.5]
["   Crop Insurance",null,{"$f":"1-C18","v":0.5},{"$f":"1-D18","v":0.5},{"$f":"1-E18","v":0.5},{"$f":"1-F18","v":0.5}]
["   Crop Consulting",null,0.5,0.5,0.5,0.5]
["   Machinery/Field Operations",null,{"$f":"1-C20","v":0},0,0,0]
["   Custom Operations",null,0,0,0,0]
["   Irrigation",null,0.5,0.5,0.5,0.5]
["   Labor",null,0,0,0,0]
["   Drying, Storage, & Transportation",null,0.5,0.5,0.5,0.5]
[]
["Table 7L.  Fixed Expenses Shares:",null,{"$f":"Inputs!$C$11","v":"Irr Corn"},{"$f":"Inputs!$D$11","v":"Irr Soybeans"},{"$f":"Inputs!$E$11","v":"Dry Corn"},{"$f":"Inputs!$F$11","v":"Dry Soybeans"}]
["   Lime",null,{"$f":"1-C27","v":1},{"$f":"1-D27","v":1},1,1]
["   Machinery/Field Operations",null,{"$f":"1-C28","v":0},0,0,0]

{"sheet":"Cash Summary","index":3,"n_rows":140,"n_cols":8,"rows_kept":140,"cut":false,"hidden":false,"merged":[[0,0,0,7],[29,0,29,7]]}
["LANDOWNER CASH LEASE BUDGET SUMMARY"]
[]
[{"$f":"Inputs!B4","v":"Average Joe Landowner"}]
[{"$f":"Inputs!B9","v":"Pivot Irrigated Quarter Section with Dryland Corners"}]
[]
["Crops:",{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},null,"Total","Per Acre"]
["Total Acres:",{"$f":"IF(Inputs!C12,Inputs!$C$12,\"\")","v":65},{"$f":"IF(Inputs!D12,Inputs!$D$12,\"\")","v":65},{"$f":"IF(Inputs!E12,Inputs!$E$12,\"\")","v":15},{"$f":"IF(Inputs!F12,Inputs!$F$12,\"\")","v":15},null,{"$f":"IF(Inputs!J12,SUM(B7:E7),\"\")","v":160},"-----"]
[]
["Landowner Cash Lease Revenue:",{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},null,"Total","Per Acre"]
["   Cash Rent:",{"$f":"IF(Inputs!C12,Inputs!C116,\"\")","v":300},{"$f":"IF(Inputs!D12,Inputs!D116,\"\")","v":300},{"$f":"IF(Inputs!E12,Inputs!E116,\"\")","v":200},{"$f":"IF(Inputs!F12,Inputs!F116,\"\")","v":200},null,{"$f":"IF(Inputs!J12,SUMPRODUCT($B$7:$E$7,B10:E10),\"\")","v":45000},{"$f":"IF(Inputs!$J$12,G10/Inputs!$J$13,\"\")","v":281.25}]
["Total Revenue:",{"$f":"B10","v":300},{"$f":"C10","v":300},{"$f":"D10","v":200},{"$f":"E10","v":200},null,{"$f":"IF(Inputs!J12,G10,\"\")","v":45000},{"$f":"IF(Inputs!$J$12,G11/Inputs!$J$13,\"\")","v":281.25}]
[]
["Landowner Cash Lease Fixed Expenses:",{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},null,"Total","Per Acre"]
["   Property Taxes:",{"$f":"IF(Inputs!$C$12,Inputs!C126,\"\")","v":60},{"$f":"IF(Inputs!$D$12,Inputs!D126,\"\")","v":60},{"$f":"IF(Inputs!$E$12,Inputs!E126,\"\")","v":40},{"$f":"IF(Inputs!$F$12,Inputs!F126,\"\")","v":40},null,{"$f":"IF(Inputs!J12,SUMPRODUCT($B$7:$E$7,B14:E14),\"\")","v":9000},{"$f":"IF(Inputs!$J$12,G14/Inputs!$J$13,\"\")","v":56.25}]
["   Lime:",{"$f":"IF(Inputs!$C$12,Inputs!C130,\"\")","v":0},{"$f":"IF(Inputs!$D$12,Inputs!D130,\"\")","v":0},{"$f":"IF(Inputs!$E$12,Inputs!E130,\"\")","v":0},{"$f":"IF(Inputs!$F$12,Inputs!F130,\"\")","v":0},null,{"$f":"IF(Inputs!J12,SUMPRODUCT($B$7:$E$7,B15:E15),\"\")","v":0},{"$f":"IF(Inputs!$J$12,G15/Inputs!$J$13,\"\")","v":0}]
["   Irrigation:",{"$f":"IF(Inputs!$C$12,Inputs!C270,\"\")","v":63.993269230769236},{"$f":"IF(Inputs!$D$12,Inputs!D270,\"\")","v":63.993269230769236},{"$f":"IF(Inputs!$E$12,Inputs!E270,\"\")","v":0},{"$f":"IF(Inputs!$F$12,Inputs!F270,\"\")","v":0},null,{"$f":"IF(Inputs!J12,SUMPRODUCT($B$7:$E$7,B16:E16),\"\")","v":8319.125},{"$f":"IF(Inputs!$J$12,G16/Inputs!$J$13,\"\")","v":51.994531250000001}]
["Total Fixed Expenses:",{"$f":"IF(Inputs!C12,SUM(B14:B16),\"\")","v":123.99326923076924},{"$f":"IF(Inputs!D12,SUM(C14:C16),\"\")","v":123.99326923076924},{"$f":"IF(Inputs!E12,SUM(D14:D16),\"\")","v":40},{"$f":"IF(Inputs!F12,SUM(E14:E16),\"\")","v":40},null,{"$f":"IF(Inputs!J12,SUMPRODUCT($B$7:$E$7,B17:E17),\"\")","v":17319.125},{"$f":"IF(Inputs!$J$12,G17/Inputs!$J$13,\"\")","v":108.24453124999999}]
[]
["Landowner Cash Lease Totals:",{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},null,"Total","Per Acre"]
["   Total Expenses:",{"$f":"IF(Inputs!C12,B17,\"\")","v":123.99326923076924},{"$f":"IF(Inputs!D12,C17,\"\")","v":123.99326923076924},{"$f":"IF(Inputs!E12,D17,\"\")","v":40},{"$f":"IF(Inputs!F12,E17,\"\")","v":40},null,{"$f":"IF(Inputs!J12,SUMPRODUCT($B$7:$E$7,B20:E20),\"\")","v":17319.125},{"$f":"IF(Inputs!$J$12,G20/Inputs!$J$13,\"\")","v":108.24453124999999}]
["Revenue Less Total Expenses:",{"$f":"IF(Inputs!C12,B11-B20,\"\")","v":176.00673076923076},{"$f":"IF(Inputs!D12,C11-C20,\"\")","v":176.00673076923076},{"$f":"IF(Inputs!E12,D11-D20,\"\")","v":160},{"$f":"IF(Inputs!F12,E11-E20,\"\")","v":160},null,{"$f":"IF(Inputs!J12,G11-G20,\"\")","v":27680.875},{"$f":"IF(Inputs!$J$12,G21/Inputs!$J$13,\"\")","v":173.00546875000001}]
[]
["Landowner Cash Lease Breakeven:",{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"}]
["   Breakeven Cash Rent to Cover Total Costs:",{"$f":"IF(Inputs!C12,B17,\"\")","v":123.99326923076924},{"$f":"IF(Inputs!D12,C17,\"\")","v":123.99326923076924},{"$f":"IF(Inputs!E12,D17,\"\")","v":40},{"$f":"IF(Inputs!F12,E17,\"\")","v":40},null,"-----","-----"]
[]
[]
[]
[]
[]
["TENANT CASH LEASE BUDGET SUMMARY"]
[]
[{"$f":"Inputs!H4","v":"Average Joe Tenant"}]
[{"$f":"Inputs!B9","v":"Pivot Irrigated Quarter Section with Dryland Corners"}]
[]
["Crops:",{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},null,"Total"]
["Total Acres:",{"$f":"IF(Inputs!C12,Inputs!$C$12,\"\")","v":65},{"$f":"IF(Inputs!D12,Inputs!$D$12,\"\")","v":65},{"$f":"IF(Inputs!E12,Inputs!$E$12,\"\")","v":15},{"$f":"IF(Inputs!F12,Inputs!$F$12,\"\")","v":15},null,{"$f":"IF(Inputs!J12,SUM(B36:E36),\"\")","v":160},"-----"]
[]
["Tenant Cash Lease Revenue:",{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},null,"Total","Per Acre"]
["   Yield per Acre:",{"$f":"IF(Inputs!C12,Inputs!C17,\"\")","v":225},{"$f":"IF(Inputs!D12,Inputs!D17,\"\")","v":65},{"$f":"IF(Inputs!E12,Inputs!E17,\"\")","v":125},{"$f":"IF(Inputs!F12,Inputs!F17,\"\")","v":43},null,"-----","-----"]
["   Price per Unit:",{"$f":"IF(Inputs!C12,Inputs!C18,\"\")","v":3.65},{"$f":"IF(Inputs!D12,Inputs!D18,\"\")","v":9},{"$f":"IF(Inputs!E12,Inputs!E18,\"\")","v":3.65},{"$f":"IF(Inputs!F12,Inputs!F18,\"\")","v":9},null,"-----","-----"]
["Crop Revenue",{"$f":"IF(Inputs!C12,B39*B40,\"\")","v":821.25},{"$f":"IF(Inputs!D12,C39*C40,\"\")","v":585},{"$f":"IF(Inputs!E12,D39*D40,\"\")","v":456.25},{"$f":"IF(Inputs!F12,E39*E40,\"\")","v":387},null,{"$f":"IF(Inputs!J12,SUMPRODUCT($B$36:$E$36,B41:E41),\"\")","v":104055},{"$f":"IF(Inputs!$J$12,G41/Inputs!$J$13,\"\")","v":650.34375}]
["   Net Gov't Payments:",{"$f":"IF(Inputs!C12,Inputs!C20,\"\")","v":0},{"$f":"IF(Inputs!D12,Inputs!D20,\"\")","v":0},{"$f":"IF(Inputs!E12,Inputs!E20,\"\")","v":0},{"$f":"IF(Inputs!F12,Inputs!F20,\"\")","v":0},null,{"$f":"IF(Inputs!J12,SUMPRODUCT($B$36:$E$36,B42:E42),\"\")","v":0},{"$f":"IF(Inputs!$J$12,G42/Inputs!$J$13,\"\")","v":0}]
[{"$f":"Inputs!A21","v":"   Other Income per Acre"},{"$f":"IF(Inputs!C12,Inputs!C21,\"\")","v":0},{"$f":"IF(Inputs!D12,Inputs!D21,\"\")","v":0},{"$f":"IF(Inputs!E12,Inputs!E21,\"\")","v":0},{"$f":"IF(Inputs!F12,Inputs!F21,\"\")","v":0},null,{"$f":"IF(Inputs!J12,SUMPRODUCT($B$36:$E$36,B43:E43),\"\")","v":0},{"$f":"IF(Inputs!$J$12,G43/Inputs!$J$13,\"\")","v":0}]
["Total Revenue:",{"$f":"IF(Inputs!C12,SUM(B41:B43),\"\")","v":821.25},{"$f":"IF(Inputs!D12,SUM(C41:C43),\"\")","v":585},{"$f":"IF(Inputs!E12,SUM(D41:D43),\"\")","v":456.25},{"$f":"IF(Inputs!F12,SUM(E41:E43),\"\")","v":387},null,{"$f":"IF(Inputs!J12,SUMPRODUCT($B$36:$E$36,B44:E44),\"\")","v":104055},{"$f":"IF(Inputs!$J$12,G44/Inputs!$J$13,\"\")","v":650.34375}]
[]
["Tenant Cash Lease Variable Expenses:",{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},null,"Total","Per Acre"]
["   Seed:",{"$f":"IF(Inputs!C12,Inputs!C29,\"\")","v":85.330000000000013},{"$f":"IF(Inputs!D12,Inputs!D29,\"\")","v":48.400000000000006},{"$f":"IF(Inputs!E12,Inputs!E29,\"\")","v":48.760000000000005},{"$f":"IF(Inputs!F12,Inputs!F29,\"\")","v":44},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$36:$E$36,B47:E47),\"\")","v":10083.85},{"$f":"IF(Inputs!$J$12,G47/Inputs!$J$13,\"\")","v":63.024062499999999}]
["   Fertilizer:",{"$f":"IF(Inputs!C12,Inputs!C38,\"\")","v":160.33500000000001},{"$f":"IF(Inputs!D12,Inputs!D38,\"\")","v":1.1220000000000001},{"$f":"IF(Inputs!E12,Inputs!E38,\"\")","v":80.584999999999994},{"$f":"IF(Inputs!F12,Inputs!F38,\"\")","v":1.1220000000000001},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$36:$E$36,B48:E48),\"\")","v":11720.31},{"$f":"IF(Inputs!$J$12,G48/Inputs!$J$13,\"\")","v":73.251937499999997}]
["   Herbicide:",{"$f":"IF(Inputs!C12,Inputs!C50,\"\")","v":64.962500000000006},{"$f":"IF(Inputs!D12,Inputs!D50,\"\")","v":31.74},{"$f":"IF(Inputs!E12,Inputs!E50,\"\")","v":36.852499999999999},{"$f":"IF(Inputs!F12,Inputs!F50,\"\")","v":31.74},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$36:$E$36,B49:E49),\"\")","v":7314.5500000000011},{"$f":"IF(Inputs!$J$12,G49/Inputs!$J$13,\"\")","v":45.71593750000001}]
["   Insecticide & Fungicide:",{"$f":"IF(Inputs!C12,Inputs!C58,\"\")","v":1.17056},{"$f":"IF(Inputs!D12,Inputs!D58,\"\")","v":12.447900000000001},{"$f":"IF(Inputs!E12,Inputs!E58,\"\")","v":1.17056},{"$f":"IF(Inputs!F12,Inputs!F58,\"\")","v":0.95040000000000024},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$36:$E$36,B50:E50),\"\")","v":917.01430000000005},{"$f":"IF(Inputs!$J$12,G50/Inputs!$J$13,\"\")","v":5.7313393750000001}]
["   Crop Insurance:",{"$f":"IF(Inputs!C12,Inputs!C65,\"\")","v":10},{"$f":"IF(Inputs!D12,Inputs!D65,\"\")","v":8.5},{"$f":"IF(Inputs!E12,Inputs!E65,\"\")","v":23},{"$f":"IF(Inputs!F12,Inputs!F65,\"\")","v":16},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$36:$E$36,B51:E51),\"\")","v":1787.5},{"$f":"IF(Inputs!$J$12,G51/Inputs!$J$13,\"\")","v":11.171875}]
["   Crop Consulting:",{"$f":"IF(Inputs!C12,Inputs!C69,\"\")","v":10},{"$f":"IF(Inputs!D12,Inputs!D69,\"\")","v":10},{"$f":"IF(Inputs!E12,Inputs!E69,\"\")","v":7},{"$f":"IF(Inputs!F12,Inputs!F69,\"\")","v":7},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$36:$E$36,B52:E52),\"\")","v":1510},{"$f":"IF(Inputs!$J$12,G52/Inputs!$J$13,\"\")","v":9.4375}]
["   Machinery/Field Operations:",{"$f":"IF(Inputs!C12,Inputs!C86,\"\")","v":130.9},{"$f":"IF(Inputs!D12,Inputs!D86,\"\")","v":103.78},{"$f":"IF(Inputs!E12,Inputs!E86,\"\")","v":38.58},{"$f":"IF(Inputs!F12,Inputs!F86,\"\")","v":34.72},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$36:$E$36,B53:E53),\"\")","v":16353.7},{"$f":"IF(Inputs!$J$12,G53/Inputs!$J$13,\"\")","v":102.21062500000001}]
["   Custom Operations:",{"$f":"IF(Inputs!C12,Inputs!C93,\"\")","v":48.85},{"$f":"IF(Inputs!D12,Inputs!D93,\"\")","v":12.05},{"$f":"IF(Inputs!E12,Inputs!E93,\"\")","v":27.1},{"$f":"IF(Inputs!F12,Inputs!F93,\"\")","v":6.1300000000000008},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$36:$E$36,B54:E54),\"\")","v":4456.95},{"$f":"IF(Inputs!$J$12,G54/Inputs!$J$13,\"\")","v":27.8559375}]
["   Irrigation:",{"$f":"IF(Inputs!C12,Inputs!C98,\"\")","v":67.5},{"$f":"IF(Inputs!D12,Inputs!D98,\"\")","v":45},{"$f":"IF(Inputs!E12,Inputs!E98,\"\")","v":0},{"$f":"IF(Inputs!F12,Inputs!F98,\"\")","v":0},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$36:$E$36,B55:E55),\"\")","v":7312.5},{"$f":"IF(Inputs!$J$12,G55/Inputs!$J$13,\"\")","v":45.703125}]
["   Labor/Management:",{"$f":"IF(Inputs!C12,Inputs!C105,\"\")","v":28.33},{"$f":"IF(Inputs!D12,Inputs!D105,\"\")","v":25.553333333333335},{"$f":"IF(Inputs!E12,Inputs!E105,\"\")","v":20},{"$f":"IF(Inputs!F12,Inputs!F105,\"\")","v":20},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$36:$E$36,B56:E56),\"\")","v":4102.4166666666661},{"$f":"IF(Inputs!$J$12,G56/Inputs!$J$13,\"\")","v":25.640104166666664}]
["   Drying, Storage, Transportation:",{"$f":"IF(Inputs!C12,Inputs!C112,\"\")","v":34.875},{"$f":"IF(Inputs!D12,Inputs!D112,\"\")","v":7.15},{"$f":"IF(Inputs!E12,Inputs!E112,\"\")","v":19.375},{"$f":"IF(Inputs!F12,Inputs!F112,\"\")","v":4.7300000000000004},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$36:$E$36,B57:E57),\"\")","v":3093.2},{"$f":"IF(Inputs!$J$12,G57/Inputs!$J$13,\"\")","v":19.3325}]
["   Rent:",{"$f":"IF(Inputs!C12,Inputs!C116,\"\")","v":300},{"$f":"IF(Inputs!D12,Inputs!D116,\"\")","v":300},{"$f":"IF(Inputs!E12,Inputs!E116,\"\")","v":200},{"$f":"IF(Inputs!F12,Inputs!F116,\"\")","v":200},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$36:$E$36,B58:E58),\"\")","v":45000},{"$f":"IF(Inputs!$J$12,G58/Inputs!$J$13,\"\")","v":281.25}]
["   Interest on Variable Expenses:",{"$f":"IF(Inputs!C12,B127,\"\")","v":19.806326500000004},{"$f":"IF(Inputs!D12,C127,\"\")","v":11.393580833333333},{"$f":"IF(Inputs!E12,D127,\"\")","v":10.060576500000002},{"$f":"IF(Inputs!F12,E127,\"\")","v":6.6598099999999993},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$36:$E$36,B59:E59),\"\")","v":2278.7997741666668},{"$f":"IF(Inputs!$J$12,G59/Inputs!$J$13,\"\")","v":14.242498588541668}]
["Total Variable Expenses:",{"$f":"IF(Inputs!C12,SUM(B47:B59),\"\")","v":962.05938650000007},{"$f":"IF(Inputs!D12,SUM(C47:C59),\"\")","v":617.13681416666668},{"$f":"IF(Inputs!E12,SUM(D47:D59),\"\")","v":512.48363649999999},{"$f":"IF(Inputs!F12,SUM(E47:E59),\"\")","v":373.05220999999995},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$36:$E$36,B60:E60),\"\")","v":115930.79074083333},{"$f":"IF(Inputs!$J$12,G60/Inputs!$J$13,\"\")","v":724.56744213020829}]
[]
["Tenant Cash Lease Fixed Expenses:",{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},null,"Total","Per Acre"]
["   Machinery/Field Operations:",{"$f":"IF(Inputs!C12,Inputs!C147,\"\")","v":40.445000000000007},{"$f":"IF(Inputs!D12,Inputs!D147,\"\")","v":21.45},{"$f":"IF(Inputs!E12,Inputs!E147,\"\")","v":28.375},{"$f":"IF(Inputs!F12,Inputs!F147,\"\")","v":20.28},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$36:$E$36,B63:E63),\"\")","v":4753.0000000000009},{"$f":"IF(Inputs!$J$12,G63/Inputs!$J$13,\"\")","v":29.706250000000004}]
["   Irrigation:",{"$f":"IF(Inputs!C12,Inputs!C264,\"\")","v":0},{"$f":"IF(Inputs!D12,Inputs!D264,\"\")","v":0},{"$f":"IF(Inputs!E12,Inputs!E264,\"\")","v":0},{"$f":"IF(Inputs!F12,Inputs!F264,\"\")","v":0},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$36:$E$36,B64:E64),\"\")","v":0},{"$f":"IF(Inputs!$J$12,G64/Inputs!$J$13,\"\")","v":0}]
["Total Fixed Expenses:",{"$f":"IF(Inputs!C12,SUM(B63:B64),\"\")","v":40.445000000000007},{"$f":"IF(Inputs!D12,SUM(C63:C64),\"\")","v":21.45},{"$f":"IF(Inputs!E12,SUM(D63:D64),\"\")","v":28.375},{"$f":"IF(Inputs!F12,SUM(E63:E64),\"\")","v":20.28},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$36:$E$36,B65:E65),\"\")","v":4753.0000000000009},{"$f":"IF(Inputs!$J$12,G65/Inputs!$J$13,\"\")","v":29.706250000000004}]
[]
["Tenant Cash Lease Totals:",{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},null,"Total","Per Acre"]
["   Total Expenses:",{"$f":"IF(Inputs!C12,B60+B65,\"\")","v":1002.5043865000001},{"$f":"IF(Inputs!D12,C60+C65,\"\")","v":638.58681416666673},{"$f":"IF(Inputs!E12,D60+D65,\"\")","v":540.85863649999999},{"$f":"IF(Inputs!F12,E60+E65,\"\")","v":393.33220999999992},null,{"$f":"IF(Inputs!J12,G60+G65,\"\")","v":120683.79074083333},{"$f":"IF(Inputs!$J$12,G68/Inputs!$J$13,\"\")","v":754.27369213020825}]
["   Revenue Less Variable Expenses:",{"$f":"IF(Inputs!C12,B44-B60,\"\")","v":-140.80938650000007},{"$f":"IF(Inputs!D12,C44-C60,\"\")","v":-32.136814166666682},{"$f":"IF(Inputs!E12,D44-D60,\"\")","v":-56.233636499999989},{"$f":"IF(Inputs!F12,E44-E60,\"\")","v":13.947790000000055},null,{"$f":"IF(Inputs!J12,G44-G60,\"\")","v":-11875.790740833327},{"$f":"IF(Inputs!$J$12,G69/Inputs!$J$13,\"\")","v":-74.223692130208292}]
["Revenue Less Total Expenses:",{"$f":"IF(Inputs!C12,B44-B60-B65,\"\")","v":-181.25438650000007},{"$f":"IF(Inputs!D12,C44-C60-C65,\"\")","v":-53.586814166666684},{"$f":"IF(Inputs!E12,D44-D60-D65,\"\")","v":-84.608636499999989},{"$f":"IF(Inputs!F12,E44-E60-E65,\"\")","v":-6.3322099999999466},null,{"$f":"IF(Inputs!J12,G44-G60-G65,\"\")","v":-16628.790740833327},{"$f":"IF(Inputs!$J$12,G70/Inputs!$J$13,\"\")","v":-103.92994213020829}]
[]
["Tenant Cash Lease Breakevens:",{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},null,"Total","Per Acre"]
["   Breakeven Rent to Cover Variable Costs:",{"$f":"IF(Inputs!C12,B136,\"\")","v":160.90385583124987},{"$f":"IF(Inputs!D12,C136,\"\")","v":268.21802101041663},{"$f":"IF(Inputs!E12,D136,\"\")","v":144.43803395625},{"$f":"IF(Inputs!F12,E136,\"\")","v":213.742192625},null,{"$f":"IF(Inputs!J12,G136,\"\")","v":33265.625393427072},{"$f":"IF(Inputs!$J$12,G73/Inputs!$J$13,\"\")","v":207.9101587089192}]
["   Breakeven Rent to Cover Total Costs:",{"$f":"IF(Inputs!C12,B140,\"\")","v":120.96441833124982},{"$f":"IF(Inputs!D12,C140,\"\")","v":247.03614601041659},{"$f":"IF(Inputs!E12,D140,\"\")","v":116.41772145624998},{"$f":"IF(Inputs!F12,E140,\"\")","v":193.71569262500003},null,{"$f":"IF(Inputs!J12,G140,\"\")","v":28572.037893427067},{"$f":"IF(Inputs!$J$12,G74/Inputs!$J$13,\"\")","v":178.57523683391918}]
[]
["   Breakeven Yield to Cover Variable Costs:",{"$f":"IF(Inputs!C12,(B60-SUM(B42:B43))/B40,\"\")","v":263.57791410958907},{"$f":"IF(Inputs!D12,(C60-SUM(C42:C43))/C40,\"\")","v":68.570757129629627},{"$f":"IF(Inputs!E12,(D60-SUM(D42:D43))/D40,\"\")","v":140.40647575342464},{"$f":"IF(Inputs!F12,(E60-SUM(E42:E43))/E40,\"\")","v":41.450245555555547},null,"-----","-----"]
["   Breakeven Yield to Cover Total Costs:",{"$f":"IF(Inputs!C12,(B68-SUM(B42:B43))/B40,\"\")","v":274.65873602739731},{"$f":"IF(Inputs!D12,(C68-SUM(C42:C43))/C40,\"\")","v":70.954090462962967},{"$f":"IF(Inputs!E12,(D68-SUM(D42:D43))/D40,\"\")","v":148.18044835616439},{"$f":"IF(Inputs!F12,(E68-SUM(E42:E43))/E40,\"\")","v":43.703578888888877},null,"-----","-----"]
[]
["   Breakeven Price to Cover Variable Costs:",{"$f":"IF(Inputs!C12,(B60-SUM(B42:B43))/B39,\"\")","v":4.275819495555556},{"$f":"IF(Inputs!D12,(C60-SUM(C42:C43))/C39,\"\")","v":9.4944125256410263},{"$f":"IF(Inputs!E12,(D60-SUM(D42:D43))/D39,\"\")","v":4.0998690919999996},{"$f":"IF(Inputs!F12,(E60-SUM(E42:E43))/E39,\"\")","v":8.6756327906976729},null,"-----","-----"]
["   Breakeven Price to Cover Total Costs:",{"$f":"IF(Inputs!C12,(B68-SUM(B42:B43))/B39,\"\")","v":4.4555750511111114},{"$f":"IF(Inputs!D12,(C68-SUM(C42:C43))/C39,\"\")","v":9.8244125256410264},{"$f":"IF(Inputs!E12,(D68-SUM(D42:D43))/D39,\"\")","v":4.3268690919999999},{"$f":"IF(Inputs!F12,(E68-SUM(E42:E43))/E39,\"\")","v":9.1472606976744171},null,"-----","-----"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["This information is used in calculations:"]
[]
["Tenant:"]
[]
["Interest Expense:",{"$f":"Inputs!$C$11","v":"Irr Corn"},{"$f":"Inputs!$D$11","v":"Irr Soybeans"},{"$f":"Inputs!$E$11","v":"Dry Corn"},{"$f":"Inputs!$F$11","v":"Dry Soybeans"},null,"Total"]
["   Principle",{"$f":"Inputs!C29+Inputs!C38+Inputs!C50+Inputs!C58+Inputs!C65+Inputs!C69+Inputs!C86+Inputs!C93+Inputs!C98+Inputs!C105+Inputs!C112+(Inputs!C116*Inputs!$C$171)","v":792.25306000000012},{"$f":"Inputs!D29+Inputs!D38+Inputs!D50+Inputs!D58+Inputs!D65+Inputs!D69+Inputs!D86+Inputs!D93+Inputs!D98+Inputs!D105+Inputs!D112+(Inputs!D116*Inputs!$C$171)","v":455.74323333333331},{"$f":"Inputs!E29+Inputs!E38+Inputs!E50+Inputs!E58+Inputs!E65+Inputs!E69+Inputs!E86+Inputs!E93+Inputs!E98+Inputs!E105+Inputs!E112+(Inputs!E116*Inputs!$C$171)","v":402.42306000000002},{"$f":"Inputs!F29+Inputs!F38+Inputs!F50+Inputs!F58+Inputs!F65+Inputs!F69+Inputs!F86+Inputs!F93+Inputs!F98+Inputs!F105+Inputs!F112+(Inputs!F116*Inputs!$C$171)","v":266.39239999999995},null,{"$f":"SUMPRODUCT($B$36:$E$36,B126:E126)","v":91151.990966666679}]
["Interest on Variable Expenses:",{"$f":"B126*Inputs!$C$175*(Inputs!$C$176/12)","v":19.806326500000004},{"$f":"C126*Inputs!$C$175*(Inputs!$C$176/12)","v":11.393580833333333},{"$f":"D126*Inputs!$C$175*(Inputs!$C$176/12)","v":10.060576500000002},{"$f":"E126*Inputs!$C$175*(Inputs!$C$176/12)","v":6.6598099999999993},null,{"$f":"SUMPRODUCT($B$36:$E$36,B127:E127)","v":2278.7997741666668}]
[]
[]
["Breakeven Rent:"]
["   Variable Expenses less Rent",{"$f":"Inputs!C29+Inputs!C50+Inputs!C58+Inputs!C38+Inputs!C69+Inputs!C65+Inputs!C112+Inputs!C86+Inputs!C98+Inputs!C93+Inputs!C105","v":642.25306000000012},{"$f":"Inputs!D29+Inputs!D50+Inputs!D58+Inputs!D38+Inputs!D69+Inputs!D65+Inputs!D112+Inputs!D86+Inputs!D98+Inputs!D93+Inputs!D105","v":305.74323333333336},{"$f":"Inputs!E29+Inputs!E50+Inputs!E58+Inputs!E38+Inputs!E69+Inputs!E65+Inputs!E112+Inputs!E86+Inputs!E98+Inputs!E93+Inputs!E105","v":302.42306000000002},{"$f":"Inputs!F29+Inputs!F50+Inputs!F58+Inputs!F38+Inputs!F69+Inputs!F65+Inputs!F112+Inputs!F86+Inputs!F98+Inputs!F93+Inputs!F105","v":166.39240000000001},null,{"$f":"SUMPRODUCT($B$36:$E$36,B131:E131)","v":68651.990966666679}]
["   Interest on Variable Expenses",{"$f":"B131*Inputs!$C$175*(Inputs!$C$176/12)","v":16.056326500000004},{"$f":"C131*Inputs!$C$175*(Inputs!$C$176/12)","v":7.6435808333333348},{"$f":"D131*Inputs!$C$175*(Inputs!$C$176/12)","v":7.5605765000000007},{"$f":"E131*Inputs!$C$175*(Inputs!$C$176/12)","v":4.1598100000000002},null,{"$f":"SUMPRODUCT($B$36:$E$36,B132:E132)","v":1716.299774166667}]
["Variable:"]
["   Breakeven Rent Variable - No Rent Interest",{"$f":"IF(Inputs!C12,B44-B131-B132,\"\")","v":162.94061349999987},{"$f":"IF(Inputs!D12,C44-C131-C132,\"\")","v":271.61318583333332},{"$f":"IF(Inputs!E12,D44-D131-D132,\"\")","v":146.26636349999998},{"$f":"IF(Inputs!F12,E44-E131-E132,\"\")","v":216.44779},null,33686.709259166651]
["   Interest on Break Variable",{"$f":"IF(Inputs!C12,(B134*Inputs!$C$171)*Inputs!$C$175*(Inputs!$C$176/12),\"\")","v":2.0367576687499986},{"$f":"IF(Inputs!D12,(C134*Inputs!$C$171)*Inputs!$C$175*(Inputs!$C$176/12),\"\")","v":3.3951648229166667},{"$f":"IF(Inputs!E12,(D134*Inputs!$C$171)*Inputs!$C$175*(Inputs!$C$176/12),\"\")","v":1.8283295437499998},{"$f":"IF(Inputs!F12,(E134*Inputs!$C$171)*Inputs!$C$175*(Inputs!$C$176/12),\"\")","v":2.705597375},null,421.08386573958319]
["   Breakeven Rent Variable - Interest:",{"$f":"IF(Inputs!C12,B134-B135,\"\")","v":160.90385583124987},{"$f":"IF(Inputs!D12,C134-C135,\"\")","v":268.21802101041663},{"$f":"IF(Inputs!E12,D134-D135,\"\")","v":144.43803395625},{"$f":"IF(Inputs!F12,E134-E135,\"\")","v":213.742192625},null,33265.625393427072]
["Total:"]
["   Breakeven Rent Total - No Rent Interest",{"$f":"IF(Inputs!C12,B44-B65-B131-B132,\"0\")","v":122.49561349999982},{"$f":"IF(Inputs!D12,C44-C65-C131-C132,\"0\")","v":250.16318583333324},{"$f":"IF(Inputs!E12,D44-D65-D131-D132,\"0\")","v":117.89136349999998},{"$f":"IF(Inputs!F12,E44-E65-E131-E132,\"0\")","v":196.16779000000002},null,28933.709259166648]
["   Interest on Break Total",{"$f":"(B138*Inputs!$C$171)*Inputs!$C$175*(Inputs!$C$176/12)","v":1.5311951687499978},{"$f":"(C138*Inputs!$C$171)*Inputs!$C$175*(Inputs!$C$176/12)","v":3.1270398229166658},{"$f":"(D138*Inputs!$C$171)*Inputs!$C$175*(Inputs!$C$176/12)","v":1.47364204375},{"$f":"(E138*Inputs!$C$171)*Inputs!$C$175*(Inputs!$C$176/12)","v":2.4520973750000006},null,361.67136573958311]
["   Breakeven Rent Total - Interest:",{"$f":"B138-B139","v":120.96441833124982},{"$f":"C138-C139","v":247.03614601041659},{"$f":"D138-D139","v":116.41772145624998},{"$f":"E138-E139","v":193.71569262500003},null,28572.037893427067]

{"sheet":"Cash Sensitivity","index":4,"n_rows":149,"n_cols":9,"rows_kept":149,"cut":false,"hidden":false,"merged":[[14,6,17,6],[14,7,17,7],[14,8,17,8],[18,6,21,6],[8,4,8,5],[14,4,17,4],[18,8,21,8],[26,7,29,7],[26,8,29,8],[30,8,33,8],[8,7,8,8],[53,1,54,1],[44,6,47,6],[43,1,43,2],[44,4,47,4],[18,7,21,7],[52,5,55,5],[52,6,55,6],[52,7,55,7],[48,4,51,4],[48,5,51,5],[30,7,33,7],[22,7,25,7],[60,8,63,8],[22,6,25,6],[38,7,38,8],[56,4,59,4],[56,5,59,5],[56,6,59,6],[56,7,59,7],[52,4,55,4],[44,7,47,7],[44,8,47,8],[52,8,55,8],[48,6,51,6],[22,8,25,8],[48,7,51,7],[48,8,51,8],[56,8,59,8],[60,4,63,4],[60,5,63,5],[60,6,63,6],[60,7,63,7],[13,1,13,2],[22,4,25,4],[22,5,25,5],[23,1,24,1],[18,4,21,4],[18,5,21,5],[14,5,17,5],[26,5,29,5],[26,6,29,6],[30,6,33,6],[44,5,47,5],[26,4,29,4],[8,3,9,3],[38,3,39,3],[38,4,38,5],[30,4,33,4],[30,5,33,5]]}
["TENANT CASH LEASE SENSITIVITY MATRIX"]
[]
[{"$f":"Inputs!H4","v":"Average Joe Tenant"}]
[{"$f":"Inputs!B9","v":"Pivot Irrigated Quarter Section with Dryland Corners"}]
[]
["Tenant Revenue Less Variable Costs (per Acre)"]
["on a Cash Lease under Various Yields and Prices"]
[]
[null,null,null,"Yields","Below",null,"Average","Above"]
[null,null,null,null,0.25,0.1,null,0.1,0.25]
[null,null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,Inputs!$C$17*0.75,\"\")","v":168.75},{"$f":"IF(Inputs!$C$12,Inputs!$C$17*0.9,\"\")","v":202.5},{"$f":"IF(Inputs!$C$12,Inputs!$C$17,\"\")","v":225},{"$f":"IF(Inputs!$C$12,Inputs!$C$17*1.1,\"\")","v":247.50000000000003},{"$f":"IF(Inputs!$C$12,Inputs!$C$17*1.25,\"\")","v":281.25}]
[null,null,null,{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,Inputs!$D$17*0.75,\"\")","v":48.75},{"$f":"IF(Inputs!$D$12,Inputs!$D$17*0.9,\"\")","v":58.5},{"$f":"IF(Inputs!$D$12,Inputs!$D$17,\"\")","v":65},{"$f":"IF(Inputs!$D$12,Inputs!$D$17*1.1,\"\")","v":71.5},{"$f":"IF(Inputs!$D$12,Inputs!$D$17*1.25,\"\")","v":81.25}]
[null,null,null,{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,Inputs!$E$17*0.75,\"\")","v":93.75},{"$f":"IF(Inputs!$E$12,Inputs!$E$17*0.9,\"\")","v":112.5},{"$f":"IF(Inputs!$E$12,Inputs!$E$17,\"\")","v":125},{"$f":"IF(Inputs!$E$12,Inputs!$E$17*1.1,\"\")","v":137.5},{"$f":"IF(Inputs!$E$12,Inputs!$E$17*1.25,\"\")","v":156.25}]
[null,"Prices",null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,Inputs!$F$17*0.75,\"\")","v":32.25},{"$f":"IF(Inputs!$F$12,Inputs!$F$17*0.9,\"\")","v":38.700000000000003},{"$f":"IF(Inputs!$F$12,Inputs!$F$17,\"\")","v":43},{"$f":"IF(Inputs!$F$12,Inputs!$F$17*1.1,\"\")","v":47.300000000000004},{"$f":"IF(Inputs!$F$12,Inputs!$F$17*1.25,\"\")","v":53.75}]
[null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,Inputs!$C$18*0.75,\"\")","v":2.7374999999999998},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D15:D18,$E$11:$E$14,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$60+($E$10*'Cash Summary'!$G$57)+($E$10*'Cash Summary'!$G$57*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-353.79512963020829},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D15:D18,$F$11:$F$14,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$60+($F$10*'Cash Summary'!$G$57)+($F$10*'Cash Summary'!$G$57*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-283.60382963020828},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D15:D18,$G$11:$G$14,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$60)/Inputs!J13,\"\")","v":-236.80962963020829},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D15:D18,$H$11:$H$14,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$60-($H$10*'Cash Summary'!$G$57)-($H$10*'Cash Summary'!$G$57*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-190.0154296302083},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D15:D18,$I$11:$I$14,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$60-($I$10*'Cash Summary'!$G$57)-($I$10*'Cash Summary'!$G$57*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-119.82412963020829}]
[null,0.25,{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,Inputs!$D$18*0.75,\"\")","v":6.75}]
[null,"Below",{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,Inputs!$E$18*0.75,\"\")","v":2.7374999999999998}]
[null,null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,Inputs!$F$18*0.75,\"\")","v":6.75}]
[null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,Inputs!$C$18*0.9,\"\")","v":3.2850000000000001},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D19:D22,$E$11:$E$14,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$60+($E$10*'Cash Summary'!$G$57)+($E$10*'Cash Summary'!$G$57*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-280.63145775520832},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D19:D22,$F$11:$F$14,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$60+($F$10*'Cash Summary'!$G$57)+($F$10*'Cash Summary'!$G$57*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-195.80742338020826},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D19:D22,$G$11:$G$14,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$60)/Inputs!J13,\"\")","v":-139.2580671302083},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D19:D22,$H$11:$H$14,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$60-($H$10*'Cash Summary'!$G$57)-($H$10*'Cash Summary'!$G$57*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-82.708710880208315},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D19:D22,$I$11:$I$14,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$60-($I$10*'Cash Summary'!$G$57)-($I$10*'Cash Summary'!$G$57*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":2.1153234947917086}]
[null,0.1,{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,Inputs!$D$18*0.9,\"\")","v":8.1}]
[null,"Below",{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,Inputs!$E$18*0.9,\"\")","v":3.2850000000000001}]
[null,null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,Inputs!$F$18*0.9,\"\")","v":8.1}]
[null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,Inputs!$C$18,\"\")","v":3.65},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D23:D26,$E$11:$E$14,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$60+($E$10*'Cash Summary'!$G$57)+($E$10*'Cash Summary'!$G$57*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-231.85567650520829},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D23:D26,$F$11:$F$14,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$60+($F$10*'Cash Summary'!$G$57)+($F$10*'Cash Summary'!$G$57*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-137.2764858802083},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D23:D26,$G$11:$G$14,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$60)/Inputs!J13,\"\")","v":-74.223692130208292},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D23:D26,$H$11:$H$14,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$60-($H$10*'Cash Summary'!$G$57)-($H$10*'Cash Summary'!$G$57*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-11.170898380208291},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D23:D26,$I$11:$I$14,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$60-($I$10*'Cash Summary'!$G$57)-($I$10*'Cash Summary'!$G$57*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":83.40829224479171}]
[null,"Average",{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,Inputs!$D$18,\"\")","v":9}]
[null,null,{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,Inputs!$E$18,\"\")","v":3.65}]
[null,null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,Inputs!$F$18,\"\")","v":9}]
[null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,Inputs!$C$18*1.1,\"\")","v":4.0150000000000006},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D27:D30,$E$11:$E$14,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$60+($E$10*'Cash Summary'!$G$57)+($E$10*'Cash Summary'!$G$57*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-183.0798952552083},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D27:D30,$F$11:$F$14,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$60+($F$10*'Cash Summary'!$G$57)+($F$10*'Cash Summary'!$G$57*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-78.745548380208305},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D27:D30,$G$11:$G$14,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$60)/Inputs!J13,\"\")","v":-9.1893171302082912},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D27:D30,$H$11:$H$14,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$60-($H$10*'Cash Summary'!$G$57)-($H$10*'Cash Summary'!$G$57*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":60.366914119791815},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D27:D30,$I$11:$I$14,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$60-($I$10*'Cash Summary'!$G$57)-($I$10*'Cash Summary'!$G$57*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":164.70126099479188}]
[null,0.1,{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,Inputs!$D$18*1.1,\"\")","v":9.9}]
[null,"Above",{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,Inputs!$E$18*1.1,\"\")","v":4.0150000000000006}]
[null,null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,Inputs!$F$18*1.1,\"\")","v":9.9}]
[null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,Inputs!$C$18*1.25,\"\")","v":4.5625},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D31:D34,$E$11:$E$14,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$60+($E$10*'Cash Summary'!$G$57)+($E$10*'Cash Summary'!$G$57*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-109.91622338020829},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D31:D34,$F$11:$F$14,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$60+($F$10*'Cash Summary'!$G$57)+($F$10*'Cash Summary'!$G$57*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":9.0508578697917077},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D31:D34,$G$11:$G$14,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$60)/Inputs!J13,\"\")","v":88.362245369791708},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D31:D34,$H$11:$H$14,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$60-($H$10*'Cash Summary'!$G$57)-($H$10*'Cash Summary'!$G$57*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":167.6736328697917},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D31:D34,$I$11:$I$14,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$60-($I$10*'Cash Summary'!$G$57)-($I$10*'Cash Summary'!$G$57*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":286.64071411979171}]
[null,0.25,{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,Inputs!$D$18*1.25,\"\")","v":11.25}]
[null,"Above",{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,Inputs!$E$18*1.25,\"\")","v":4.5625}]
[null,null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,Inputs!$F$18*1.25,\"\")","v":11.25}]
[]
["Tenant Revenue Less Total Costs (per Acre)"]
["on a Cash Lease under Various Yields and Prices"]
[]
[null,null,null,"Yields","Below",null,"Average","Above"]
[null,null,null,null,0.25,0.1,null,0.1,0.25]
[null,null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,Inputs!$C$17*0.75,\"\")","v":168.75},{"$f":"IF(Inputs!$C$12,Inputs!$C$17*0.9,\"\")","v":202.5},{"$f":"IF(Inputs!$C$12,Inputs!$C$17,\"\")","v":225},{"$f":"IF(Inputs!$C$12,Inputs!$C$17*1.1,\"\")","v":247.50000000000003},{"$f":"IF(Inputs!$C$12,Inputs!$C$17*1.25,\"\")","v":281.25}]
[null,null,null,{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,Inputs!$D$17*0.75,\"\")","v":48.75},{"$f":"IF(Inputs!$D$12,Inputs!$D$17*0.9,\"\")","v":58.5},{"$f":"IF(Inputs!$D$12,Inputs!$D$17,\"\")","v":65},{"$f":"IF(Inputs!$D$12,Inputs!$D$17*1.1,\"\")","v":71.5},{"$f":"IF(Inputs!$D$12,Inputs!$D$17*1.25,\"\")","v":81.25}]
[null,null,null,{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,Inputs!$E$17*0.75,\"\")","v":93.75},{"$f":"IF(Inputs!$E$12,Inputs!$E$17*0.9,\"\")","v":112.5},{"$f":"IF(Inputs!$E$12,Inputs!$E$17,\"\")","v":125},{"$f":"IF(Inputs!$E$12,Inputs!$E$17*1.1,\"\")","v":137.5},{"$f":"IF(Inputs!$E$12,Inputs!$E$17*1.25,\"\")","v":156.25}]
[null,"Prices",null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,Inputs!$F$17*0.75,\"\")","v":32.25},{"$f":"IF(Inputs!$F$12,Inputs!$F$17*0.9,\"\")","v":38.700000000000003},{"$f":"IF(Inputs!$F$12,Inputs!$F$17,\"\")","v":43},{"$f":"IF(Inputs!$F$12,Inputs!$F$17*1.1,\"\")","v":47.300000000000004},{"$f":"IF(Inputs!$F$12,Inputs!$F$17*1.25,\"\")","v":53.75}]
[null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,Inputs!$C$18*0.75,\"\")","v":2.7374999999999998},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D45:D48,$E$41:$E$44,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$68+($E$40*'Cash Summary'!$G$57)+($E$40*'Cash Summary'!$G$57*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-383.50137963020831},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D45:D48,$F$41:$F$44,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$68+($F$40*'Cash Summary'!$G$57)+($F$40*'Cash Summary'!$G$57*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-313.31007963020829},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D45:D48,$G$41:$G$44,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$68)/Inputs!J13,\"\")","v":-266.5158796302083},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D45:D48,$H$41:$H$44,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$68-($H$40*'Cash Summary'!$G$57)-($H$40*'Cash Summary'!$G$57*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-219.72167963020829},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D45:D48,$I$41:$I$44,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$68-($I$40*'Cash Summary'!$G$57)-($I$40*'Cash Summary'!$G$57*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-149.5303796302083}]
[null,0.25,{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,Inputs!$D$18*0.75,\"\")","v":6.75}]
[null,"Below",{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,Inputs!$E$18*0.75,\"\")","v":2.7374999999999998}]
[null,null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,Inputs!$F$18*0.75,\"\")","v":6.75}]
[null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,Inputs!$C$18*0.9,\"\")","v":3.2850000000000001},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D49:D52,$E$41:$E$44,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$68+($E$40*'Cash Summary'!$G$57)+($E$40*'Cash Summary'!$G$57*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-310.33770775520827},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D49:D52,$F$41:$F$44,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$68+($F$40*'Cash Summary'!$G$57)+($F$40*'Cash Summary'!$G$57*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-225.51367338020827},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D49:D52,$G$41:$G$44,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$68)/Inputs!J13,\"\")","v":-168.96431713020829},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D49:D52,$H$41:$H$44,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$68-($H$40*'Cash Summary'!$G$57)-($H$40*'Cash Summary'!$G$57*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-112.41496088020831},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D49:D52,$I$41:$I$44,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$68-($I$40*'Cash Summary'!$G$57)-($I$40*'Cash Summary'!$G$57*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-27.590926505208294}]
[null,0.1,{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,Inputs!$D$18*0.9,\"\")","v":8.1}]
[null,"Below",{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,Inputs!$E$18*0.9,\"\")","v":3.2850000000000001}]
[null,null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,Inputs!$F$18*0.9,\"\")","v":8.1}]
[null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,Inputs!$C$18,\"\")","v":3.65},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D53:D56,$E$41:$E$44,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$68+($E$40*'Cash Summary'!$G$57)+($E$40*'Cash Summary'!$G$57*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-261.56192650520831},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D53:D56,$F$41:$F$44,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$68+($F$40*'Cash Summary'!$G$57)+($F$40*'Cash Summary'!$G$57*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-166.98273588020828},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D53:D56,$G$41:$G$44,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$68)/Inputs!J13,\"\")","v":-103.92994213020829},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D53:D56,$H$41:$H$44,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$68-($H$40*'Cash Summary'!$G$57)-($H$40*'Cash Summary'!$G$57*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-40.87714838020829},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D53:D56,$I$41:$I$44,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$68-($I$40*'Cash Summary'!$G$57)-($I$40*'Cash Summary'!$G$57*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":53.702042244791713}]
[null,"Average",{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,Inputs!$D$18,\"\")","v":9}]
[null,null,{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,Inputs!$E$18,\"\")","v":3.65}]
[null,null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,Inputs!$F$18,\"\")","v":9}]
[null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,Inputs!$C$18*1.1,\"\")","v":4.0150000000000006},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D57:D60,$E$41:$E$44,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$68+($E$40*'Cash Summary'!$G$57)+($E$40*'Cash Summary'!$G$57*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-212.78614525520828},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D57:D60,$F$41:$F$44,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$68+($F$40*'Cash Summary'!$G$57)+($F$40*'Cash Summary'!$G$57*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-108.45179838020832},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D57:D60,$G$41:$G$44,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$68)/Inputs!J13,\"\")","v":-38.895567130208292},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D57:D60,$H$41:$H$44,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$68-($H$40*'Cash Summary'!$G$57)-($H$40*'Cash Summary'!$G$57*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":30.660664119791818},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D57:D60,$I$41:$I$44,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$68-($I$40*'Cash Summary'!$G$57)-($I$40*'Cash Summary'!$G$57*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":134.9950109947919}]
[null,0.1,{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,Inputs!$D$18*1.1,\"\")","v":9.9}]
[null,"Above",{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,Inputs!$E$18*1.1,\"\")","v":4.0150000000000006}]
[null,null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,Inputs!$F$18*1.1,\"\")","v":9.9}]
[null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,Inputs!$C$18*1.25,\"\")","v":4.5625},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D61:D64,$E$41:$E$44,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$68+($E$40*'Cash Summary'!$G$57)+($E$40*'Cash Summary'!$G$57*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-139.62247338020831},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D61:D64,$F$41:$F$44,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$68+($F$40*'Cash Summary'!$G$57)+($F$40*'Cash Summary'!$G$57*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-20.655392130208291},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D61:D64,$G$41:$G$44,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$68)/Inputs!J13,\"\")","v":58.655995369791711},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D61:D64,$H$41:$H$44,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$68-($H$40*'Cash Summary'!$G$57)-($H$40*'Cash Summary'!$G$57*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":137.96738286979172},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D61:D64,$I$41:$I$44,$F$146:$F$149)+'Cash Summary'!$G$42+'Cash Summary'!$G$43-'Cash Summary'!$G$68-($I$40*'Cash Summary'!$G$57)-($I$40*'Cash Summary'!$G$57*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":256.9344641197917}]
[null,0.25,{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,Inputs!$D$18*1.25,\"\")","v":11.25}]
[null,"Above",{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,Inputs!$E$18*1.25,\"\")","v":4.5625}]
[null,null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,Inputs!$F$18*1.25,\"\")","v":11.25}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Crop","Acres"]
[null,null,null,null,{"$f":"Inputs!C11","v":"Irr Corn"},{"$f":"Inputs!C12","v":65}]
[null,null,null,null,{"$f":"Inputs!D11","v":"Irr Soybeans"},{"$f":"Inputs!D12","v":65}]
[null,null,null,null,{"$f":"Inputs!E11","v":"Dry Corn"},{"$f":"Inputs!E12","v":15}]
[null,null,null,null,{"$f":"Inputs!F11","v":"Dry Soybeans"},{"$f":"Inputs!F12","v":15}]

{"sheet":"Share Summary","index":5,"n_rows":256,"n_cols":8,"rows_kept":256,"cut":false,"hidden":false,"merged":[[0,0,0,7],[67,0,67,7]]}
["LANDOWNER SHARE LEASE BUDGET SUMMARY"]
[]
[{"$f":"Inputs!B4","v":"Average Joe Landowner"}]
[{"$f":"Inputs!B9","v":"Pivot Irrigated Quarter Section with Dryland Corners"}]
[]
["Crops:",{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},null,"Total"]
["Total Acres:",{"$f":"IF(Inputs!C12,Inputs!$C$12,\"\")","v":65},{"$f":"IF(Inputs!D12,Inputs!$D$12,\"\")","v":65},{"$f":"IF(Inputs!E12,Inputs!$E$12,\"\")","v":15},{"$f":"IF(Inputs!F12,Inputs!$F$12,\"\")","v":15},null,{"$f":"IF(Inputs!J12,SUM(B7:E7),\"\")","v":160},"-----"]
[]
["Landowner Share Lease Revenue:",{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},null,"Total","Per Acre"]
["   Yield per Acre:",{"$f":"IF(Inputs!C12,Inputs!C17*Shares!C116,\"\")","v":112.5},{"$f":"IF(Inputs!D12,Inputs!D17*Shares!D116,\"\")","v":32.5},{"$f":"IF(Inputs!E12,Inputs!E17*Shares!E116,\"\")","v":62.5},{"$f":"IF(Inputs!F12,Inputs!F17*Shares!F116,\"\")","v":21.5},null,"-----","-----"]
["   Price per Unit:",{"$f":"IF(Inputs!C12,Inputs!C18,\"\")","v":3.65},{"$f":"IF(Inputs!D12,Inputs!D18,\"\")","v":9},{"$f":"IF(Inputs!E12,Inputs!E18,\"\")","v":3.65},{"$f":"IF(Inputs!F12,Inputs!F18,\"\")","v":9},null,"-----","-----"]
["Crop Revenue",{"$f":"IF(Inputs!C12,B10*B11,\"\")","v":410.625},{"$f":"IF(Inputs!D12,C10*C11,\"\")","v":292.5},{"$f":"IF(Inputs!E12,D10*D11,\"\")","v":228.125},{"$f":"IF(Inputs!F12,E10*E11,\"\")","v":193.5},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$7:$E$7,B12:E12),\"\")","v":52027.5},{"$f":"IF(Inputs!$J$12,G12/Inputs!$J$13,\"\")","v":325.171875}]
["   Cash Rent",{"$f":"IF(Inputs!C12,Inputs!C120,\"\")","v":0},{"$f":"IF(Inputs!D12,Inputs!D120,\"\")","v":0},{"$f":"IF(Inputs!E12,Inputs!E120,\"\")","v":0},{"$f":"IF(Inputs!F12,Inputs!F120,\"\")","v":0},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$7:$E$7,B13:E13),\"\")","v":0},{"$f":"IF(Inputs!$J$12,G13/Inputs!$J$13,\"\")","v":0}]
["   Net Gov't Payments:",{"$f":"IF(Inputs!C12,Inputs!C20*Shares!C117,\"\")","v":0},{"$f":"IF(Inputs!D12,Inputs!D20*Shares!D117,\"\")","v":0},{"$f":"IF(Inputs!E12,Inputs!E20*Shares!E117,\"\")","v":0},{"$f":"IF(Inputs!F12,Inputs!F20*Shares!F117,\"\")","v":0},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$7:$E$7,B14:E14),\"\")","v":0},{"$f":"IF(Inputs!$J$12,G14/Inputs!$J$13,\"\")","v":0}]
[{"$f":"Inputs!A21","v":"   Other Income per Acre"},{"$f":"IF(Inputs!C12,Inputs!C21*Shares!C118,\"\")","v":0},{"$f":"IF(Inputs!D12,Inputs!D21*Shares!D118,\"\")","v":0},{"$f":"IF(Inputs!E12,Inputs!E21*Shares!E118,\"\")","v":0},{"$f":"IF(Inputs!F12,Inputs!F21*Shares!F118,\"\")","v":0},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$7:$E$7,B15:E15),\"\")","v":0},{"$f":"IF(Inputs!$J$12,G15/Inputs!$J$13,\"\")","v":0}]
["Total Revenue:",{"$f":"IF(Inputs!C12,SUM(B12:B15),\"\")","v":410.625},{"$f":"IF(Inputs!D12,SUM(C12:C15),\"\")","v":292.5},{"$f":"IF(Inputs!E12,SUM(D12:D15),\"\")","v":228.125},{"$f":"IF(Inputs!F12,SUM(E12:E15),\"\")","v":193.5},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$7:$E$7,B16:E16),\"\")","v":52027.5},{"$f":"IF(Inputs!$J$12,G16/Inputs!$J$13,\"\")","v":325.171875}]
[]
["Landowner Share Lease Variable Expenses:",{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},null,"Total","Per Acre"]
["   Seed:",{"$f":"IF(Inputs!C12,Inputs!C29*Shares!C121,\"\")","v":0},{"$f":"IF(Inputs!D12,Inputs!D29*Shares!D121,\"\")","v":0},{"$f":"IF(Inputs!E12,Inputs!E29*Shares!E121,\"\")","v":0},{"$f":"IF(Inputs!F12,Inputs!F29*Shares!F121,\"\")","v":0},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$7:$E$7,B19:E19),\"\")","v":0},{"$f":"IF(Inputs!$J$12,G19/Inputs!$J$13,\"\")","v":0}]
["   Fertilizer:",{"$f":"IF(Inputs!C12,Inputs!C38*Shares!C122,\"\")","v":80.167500000000004},{"$f":"IF(Inputs!D12,Inputs!D38*Shares!D122,\"\")","v":0.56100000000000005},{"$f":"IF(Inputs!E12,Inputs!E38*Shares!E122,\"\")","v":40.292499999999997},{"$f":"IF(Inputs!F12,Inputs!F38*Shares!F122,\"\")","v":0.56100000000000005},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$7:$E$7,B20:E20),\"\")","v":5860.1549999999997},{"$f":"IF(Inputs!$J$12,G20/Inputs!$J$13,\"\")","v":36.625968749999998}]
["   Herbicide:",{"$f":"IF(Inputs!C12,Inputs!C50*Shares!C123,\"\")","v":0},{"$f":"IF(Inputs!D12,Inputs!D50*Shares!D123,\"\")","v":0},{"$f":"IF(Inputs!E12,Inputs!E50*Shares!E123,\"\")","v":0},{"$f":"IF(Inputs!F12,Inputs!F50*Shares!F123,\"\")","v":0},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$7:$E$7,B21:E21),\"\")","v":0},{"$f":"IF(Inputs!$J$12,G21/Inputs!$J$13,\"\")","v":0}]
["   Insecticide & Fungicide:",{"$f":"IF(Inputs!C12,Inputs!C58*Shares!C124,\"\")","v":0.58528000000000002},{"$f":"IF(Inputs!D12,Inputs!D58*Shares!D124,\"\")","v":6.2239500000000003},{"$f":"IF(Inputs!E12,Inputs!E58*Shares!E124,\"\")","v":0.58528000000000002},{"$f":"IF(Inputs!F12,Inputs!F58*Shares!F124,\"\")","v":0.47520000000000012},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$7:$E$7,B22:E22),\"\")","v":458.50715000000002},{"$f":"IF(Inputs!$J$12,G22/Inputs!$J$13,\"\")","v":2.8656696875000001}]
["   Crop Insurance:",{"$f":"IF(Inputs!C12,Inputs!C65*Shares!C125,\"\")","v":5},{"$f":"IF(Inputs!D12,Inputs!D65*Shares!D125,\"\")","v":4.25},{"$f":"IF(Inputs!E12,Inputs!E65*Shares!E125,\"\")","v":11.5},{"$f":"IF(Inputs!F12,Inputs!F65*Shares!F125,\"\")","v":8},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$7:$E$7,B23:E23),\"\")","v":893.75},{"$f":"IF(Inputs!$J$12,G23/Inputs!$J$13,\"\")","v":5.5859375}]
["   Crop Consulting:",{"$f":"IF(Inputs!C12,Inputs!C69*Shares!C126,\"\")","v":5},{"$f":"IF(Inputs!D12,Inputs!D69*Shares!D126,\"\")","v":5},{"$f":"IF(Inputs!E12,Inputs!E69*Shares!E126,\"\")","v":3.5},{"$f":"IF(Inputs!F12,Inputs!F69*Shares!F126,\"\")","v":3.5},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$7:$E$7,B24:E24),\"\")","v":755},{"$f":"IF(Inputs!$J$12,G24/Inputs!$J$13,\"\")","v":4.71875}]
["   Machinery/Field Operations:",{"$f":"IF(Inputs!C12,Inputs!C86*Shares!C127,\"\")","v":0},{"$f":"IF(Inputs!D12,Inputs!D86*Shares!D127,\"\")","v":0},{"$f":"IF(Inputs!E12,Inputs!E86*Shares!E127,\"\")","v":0},{"$f":"IF(Inputs!F12,Inputs!F86*Shares!F127,\"\")","v":0},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$7:$E$7,B25:E25),\"\")","v":0},{"$f":"IF(Inputs!$J$12,G25/Inputs!$J$13,\"\")","v":0}]
["   Custom Operations:",{"$f":"IF(Inputs!C12,Inputs!C93*Shares!C128,\"\")","v":0},{"$f":"IF(Inputs!D12,Inputs!D93*Shares!D128,\"\")","v":0},{"$f":"IF(Inputs!E12,Inputs!E93*Shares!E128,\"\")","v":0},{"$f":"IF(Inputs!F12,Inputs!F93*Shares!F128,\"\")","v":0},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$7:$E$7,B26:E26),\"\")","v":0},{"$f":"IF(Inputs!$J$12,G26/Inputs!$J$13,\"\")","v":0}]
["   Irrigation:",{"$f":"IF(Inputs!C12,Inputs!C98*Shares!C129,\"\")","v":33.75},{"$f":"IF(Inputs!D12,Inputs!D98*Shares!D129,\"\")","v":22.5},{"$f":"IF(Inputs!E12,Inputs!E98*Shares!E129,\"\")","v":0},{"$f":"IF(Inputs!F12,Inputs!F98*Shares!F129,\"\")","v":0},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$7:$E$7,B27:E27),\"\")","v":3656.25},{"$f":"IF(Inputs!$J$12,G27/Inputs!$J$13,\"\")","v":22.8515625}]
["   Labor/Management:",{"$f":"IF(Inputs!C12,Inputs!C105*Shares!C130,\"\")","v":0},{"$f":"IF(Inputs!D12,Inputs!D105*Shares!D130,\"\")","v":0},{"$f":"IF(Inputs!E12,Inputs!E105*Shares!E130,\"\")","v":0},{"$f":"IF(Inputs!F12,Inputs!F105*Shares!F130,\"\")","v":0},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$7:$E$7,B28:E28),\"\")","v":0},{"$f":"IF(Inputs!$J$12,G28/Inputs!$J$13,\"\")","v":0}]
["   Drying, Storage, Transportation:",{"$f":"IF(Inputs!C12,Inputs!C112*Shares!C131,\"\")","v":17.4375},{"$f":"IF(Inputs!D12,Inputs!D112*Shares!D131,\"\")","v":3.5750000000000002},{"$f":"IF(Inputs!E12,Inputs!E112*Shares!E131,\"\")","v":9.6875},{"$f":"IF(Inputs!F12,Inputs!F112*Shares!F131,\"\")","v":2.3650000000000002},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$7:$E$7,B29:E29),\"\")","v":1546.6},{"$f":"IF(Inputs!$J$12,G29/Inputs!$J$13,\"\")","v":9.6662499999999998}]
["   Interest on Variable Expenses:",{"$f":"IF(Inputs!C12,B235,\"\")","v":3.5485070000000003},{"$f":"IF(Inputs!D12,C235,\"\")","v":1.0527487500000001},{"$f":"IF(Inputs!E12,D235,\"\")","v":1.639132},{"$f":"IF(Inputs!F12,E235,\"\")","v":0.37253000000000003},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$7:$E$7,B30:E30),\"\")","v":329.25655375000002},{"$f":"IF(Inputs!$J$12,G30/Inputs!$J$13,\"\")","v":2.0578534609375003}]
["Total Variable Expenses:",{"$f":"IF(Inputs!C12,SUM(B19:B30),\"\")","v":145.488787},{"$f":"IF(Inputs!D12,SUM(C19:C30),\"\")","v":43.162698750000004},{"$f":"IF(Inputs!E12,SUM(D19:D30),\"\")","v":67.204412000000005},{"$f":"IF(Inputs!F12,SUM(E19:E30),\"\")","v":15.27373},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$7:$E$7,B31:E31),\"\")","v":13499.51870375},{"$f":"IF(Inputs!$J$12,G31/Inputs!$J$13,\"\")","v":84.3719918984375}]
[]
["Landowner Share Lease Fixed Expenses:",{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},null,"Total","Per Acre"]
["   Property Taxes:",{"$f":"IF(Inputs!C12,Inputs!C126,\"\")","v":60},{"$f":"IF(Inputs!D12,Inputs!D126,\"\")","v":60},{"$f":"IF(Inputs!E12,Inputs!E126,\"\")","v":40},{"$f":"IF(Inputs!F12,Inputs!F126,\"\")","v":40},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$7:$E$7,B34:E34),\"\")","v":9000},{"$f":"IF(Inputs!$J$12,G34/Inputs!$J$13,\"\")","v":56.25}]
["   Lime:",{"$f":"IF(Inputs!C12,Inputs!C130*Shares!C134,\"\")","v":0},{"$f":"IF(Inputs!D12,Inputs!D130*Shares!D134,\"\")","v":0},{"$f":"IF(Inputs!E12,Inputs!E130*Shares!E134,\"\")","v":0},{"$f":"IF(Inputs!F12,Inputs!F130*Shares!F134,\"\")","v":0},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$7:$E$7,B35:E35),\"\")","v":0},{"$f":"IF(Inputs!$J$12,G35/Inputs!$J$13,\"\")","v":0}]
["   Machinery/Field Operations:",{"$f":"IF(Inputs!C12,Inputs!C147*Shares!C135,\"\")","v":0},{"$f":"IF(Inputs!D12,Inputs!D147*Shares!D135,\"\")","v":0},{"$f":"IF(Inputs!E12,Inputs!E147*Shares!E135,\"\")","v":0},{"$f":"IF(Inputs!F12,Inputs!F147*Shares!F135,\"\")","v":0},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$7:$E$7,B36:E36),\"\")","v":0},{"$f":"IF(Inputs!$J$12,G36/Inputs!$J$13,\"\")","v":0}]
["   Irrigation:",{"$f":"IF(Inputs!C12,Inputs!C270,\"\")","v":63.993269230769236},{"$f":"IF(Inputs!D12,Inputs!D270,\"\")","v":63.993269230769236},{"$f":"IF(Inputs!E12,Inputs!E270,\"\")","v":0},{"$f":"IF(Inputs!F12,Inputs!F270,\"\")","v":0},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$7:$E$7,B37:E37),\"\")","v":8319.125},{"$f":"IF(Inputs!$J$12,G37/Inputs!$J$13,\"\")","v":51.994531250000001}]
["Total Fixed Expenses:",{"$f":"IF(Inputs!C12,SUM(B34:B37),\"\")","v":123.99326923076924},{"$f":"IF(Inputs!D12,SUM(C34:C37),\"\")","v":123.99326923076924},{"$f":"IF(Inputs!E12,SUM(D34:D37),\"\")","v":40},{"$f":"IF(Inputs!F12,SUM(E34:E37),\"\")","v":40},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$7:$E$7,B38:E38),\"\")","v":17319.125},{"$f":"IF(Inputs!$J$12,G38/Inputs!$J$13,\"\")","v":108.24453124999999}]
[]
["Landowner Share Lease Totals:",{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},null,"Total","Per Acre"]
["   Total Expenses:",{"$f":"IF(Inputs!C12,B31+B38,\"\")","v":269.48205623076922},{"$f":"IF(Inputs!D12,C31+C38,\"\")","v":167.15596798076925},{"$f":"IF(Inputs!E12,D31+D38,\"\")","v":107.204412},{"$f":"IF(Inputs!F12,E31+E38,\"\")","v":55.27373},null,{"$f":"IF(Inputs!J12,G31+G38,\"\")","v":30818.64370375},{"$f":"IF(Inputs!$J$12,G41/Inputs!$J$13,\"\")","v":192.61652314843749}]
["   Revenue Less Variable Expenses:",{"$f":"IF(Inputs!C12,B16-B31,\"\")","v":265.136213},{"$f":"IF(Inputs!D12,C16-C31,\"\")","v":249.33730125},{"$f":"IF(Inputs!E12,D16-D31,\"\")","v":160.92058800000001},{"$f":"IF(Inputs!F12,E16-E31,\"\")","v":178.22627},null,{"$f":"IF(Inputs!J12,G16-G31,\"\")","v":38527.98129625},{"$f":"IF(Inputs!$J$12,G42/Inputs!$J$13,\"\")","v":240.7998831015625}]
["Revenue Less Total Expenses:",{"$f":"IF(Inputs!C12,B16-B31-B38,\"\")","v":141.14294376923075},{"$f":"IF(Inputs!D12,C16-C31-C38,\"\")","v":125.34403201923075},{"$f":"IF(Inputs!E12,D16-D31-D38,\"\")","v":120.92058800000001},{"$f":"IF(Inputs!F12,E16-E31-E38,\"\")","v":138.22627},null,{"$f":"IF(Inputs!J12,G16-G31-G38,\"\")","v":21208.85629625},{"$f":"IF(Inputs!$J$12,G43/Inputs!$J$13,\"\")","v":132.55535185156251}]
[]
["Landowner Share Lease Relative Contributions:",{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},null,"Total","Per Acre"]
["   Variable Expenses:",{"$f":"IF(Inputs!C12,B31,\"\")","v":145.488787},{"$f":"IF(Inputs!D12,C31,\"\")","v":43.162698750000004},{"$f":"IF(Inputs!E12,D31,\"\")","v":67.204412000000005},{"$f":"IF(Inputs!F12,E31,\"\")","v":15.27373},null,{"$f":"IF(Inputs!J12,SUMPRODUCT($B$7:$E$7,B46:E46),\"\")","v":13499.51870375},{"$f":"IF(Inputs!$J$12,G46/Inputs!$J$13,\"\")","v":84.3719918984375}]
["   Fixed Expenses:",{"$f":"IF(Inputs!C12,B38,\"\")","v":123.99326923076924},{"$f":"IF(Inputs!D12,C38,\"\")","v":123.99326923076924},{"$f":"IF(Inputs!E12,D38,\"\")","v":40},{"$f":"IF(Inputs!F12,E38,\"\")","v":40},null,{"$f":"IF(Inputs!J12,SUMPRODUCT($B$7:$E$7,B47:E47),\"\")","v":17319.125},{"$f":"IF(Inputs!$J$12,G47/Inputs!$J$13,\"\")","v":108.24453124999999}]
["   Net Land Contribution:",{"$f":"IF(Inputs!C12,(Inputs!$C$167*Inputs!$C$168*Inputs!C13),\"\")","v":142.19999999999999},{"$f":"IF(Inputs!D12,(Inputs!$C$167*Inputs!$C$168*Inputs!D13),\"\")","v":142.19999999999999},{"$f":"IF(Inputs!E12,(Inputs!$C$167*Inputs!$C$168*Inputs!E13),\"\")","v":142.19999999999999},{"$f":"IF(Inputs!F12,(Inputs!$C$167*Inputs!$C$168*Inputs!F13),\"\")","v":142.19999999999999},null,{"$f":"IF(Inputs!J12,SUMPRODUCT($B$7:$E$7,B48:E48),\"\")","v":22752},{"$f":"IF(Inputs!$J$12,G48/Inputs!$J$13,\"\")","v":142.19999999999999}]
["   Total Contribution:",{"$f":"IF(Inputs!C12,SUM(B46:B48),\"\")","v":411.68205623076921},{"$f":"IF(Inputs!D12,SUM(C46:C48),\"\")","v":309.35596798076926},{"$f":"IF(Inputs!E12,SUM(D46:D48),\"\")","v":249.40441199999998},{"$f":"IF(Inputs!F12,SUM(E46:E48),\"\")","v":197.47372999999999},null,{"$f":"IF(Inputs!J12,SUM(G46:G48),\"\")","v":53570.64370375},{"$f":"IF(Inputs!$J$12,G49/Inputs!$J$13,\"\")","v":334.81652314843751}]
["Net Contribution Percentage:",{"$f":"IF(Inputs!C12,B49/(B49+'Share Summary'!B114),\"\")","v":0.42663667172598724},{"$f":"IF(Inputs!D12,C49/(C49+'Share Summary'!C114),\"\")","v":0.51470962357171257},{"$f":"IF(Inputs!E12,D49/(D49+'Share Summary'!D114),\"\")","v":0.47910916179756824},{"$f":"IF(Inputs!F12,E49/(E49+'Share Summary'!E114),\"\")","v":0.52937447412382965},null,{"$f":"IF(Inputs!J12,G49/(G49+'Share Summary'!G114),\"\")","v":0.46505356588993135},{"$f":"IF(Inputs!J12,H49/(H49+'Share Summary'!H114),\"\")","v":0.4650535658899313}]
[]
["Landowner Share Lease Comparison:",{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},null,"Total","Per Acre"]
["Equivalent Cash Rent:",{"$f":"IF(Inputs!C12,'Share Summary'!B244,\"\")","v":265.136213},{"$f":"IF(Inputs!D12,'Share Summary'!C244,\"\")","v":249.33730125},{"$f":"IF(Inputs!E12,'Share Summary'!D244,\"\")","v":160.92058800000001},{"$f":"IF(Inputs!F12,'Share Summary'!E244,\"\")","v":178.22627},null,{"$f":"IF(Inputs!J12,'Share Summary'!G244,\"\")","v":38527.98129625},{"$f":"IF(Inputs!$J$12,G53/Inputs!$J$13,\"\")","v":240.7998831015625}]
[]
["Landowner Share Lease Breakevens:",{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"}]
["   Breakeven Yield to Cover Variable Costs:",{"$f":"IF(Inputs!C12,('Share Summary'!B31-SUM('Share Summary'!B13:B15))/'Share Summary'!B11,\"\")","v":39.859941643835619},{"$f":"IF(Inputs!D12,('Share Summary'!C31-SUM('Share Summary'!C13:C15))/'Share Summary'!C11,\"\")","v":4.7958554166666669},{"$f":"IF(Inputs!E12,('Share Summary'!D31-SUM('Share Summary'!D13:D15))/'Share Summary'!D11,\"\")","v":18.412167671232879},{"$f":"IF(Inputs!F12,('Share Summary'!E31-SUM('Share Summary'!E13:E15))/'Share Summary'!E11,\"\")","v":1.6970811111111113},null,"-----","-----"]
["   Breakeven Yield to Cover Total Costs:",{"$f":"IF(Inputs!C12,('Share Summary'!B41-SUM('Share Summary'!B13:B15))/'Share Summary'!B11,\"\")","v":73.830700337197044},{"$f":"IF(Inputs!D12,('Share Summary'!C41-SUM('Share Summary'!C13:C15))/'Share Summary'!C11,\"\")","v":18.572885331196584},{"$f":"IF(Inputs!E12,('Share Summary'!D41-SUM('Share Summary'!D13:D15))/'Share Summary'!D11,\"\")","v":29.371071780821921},{"$f":"IF(Inputs!F12,('Share Summary'!E41-SUM('Share Summary'!E13:E15))/'Share Summary'!E11,\"\")","v":6.1415255555555559},null,"-----","-----"]
[]
["   Breakeven Price to Cover Variable Costs:",{"$f":"IF(Inputs!C12,('Share Summary'!B31-SUM('Share Summary'!B13:B15))/'Share Summary'!B10,\"\")","v":1.2932336622222222},{"$f":"IF(Inputs!D12,('Share Summary'!C31-SUM('Share Summary'!C13:C15))/'Share Summary'!C10,\"\")","v":1.3280830384615385},{"$f":"IF(Inputs!E12,('Share Summary'!D31-SUM('Share Summary'!D13:D15))/'Share Summary'!D10,\"\")","v":1.0752705920000001},{"$f":"IF(Inputs!F12,('Share Summary'!E31-SUM('Share Summary'!E13:E15))/'Share Summary'!E10,\"\")","v":0.71040604651162798},null,"-----","-----"]
["   Breakeven Price to Cover Total Costs:",{"$f":"IF(Inputs!C12,('Share Summary'!B41-SUM('Share Summary'!B13:B15))/'Share Summary'!B10,\"\")","v":2.3953960553846154},{"$f":"IF(Inputs!D12,('Share Summary'!C41-SUM('Share Summary'!C13:C15))/'Share Summary'!C10,\"\")","v":5.1432605532544384},{"$f":"IF(Inputs!E12,('Share Summary'!D41-SUM('Share Summary'!D13:D15))/'Share Summary'!D10,\"\")","v":1.715270592},{"$f":"IF(Inputs!F12,('Share Summary'!E41-SUM('Share Summary'!E13:E15))/'Share Summary'!E10,\"\")","v":2.5708711627906977},null,"-----","-----"]
[]
[]
[]
[]
[]
[]
[]
["TENANT SHARE LEASE BUDGET SUMMARY"]
[]
[{"$f":"Inputs!H4","v":"Average Joe Tenant"}]
[{"$f":"Inputs!B9","v":"Pivot Irrigated Quarter Section with Dryland Corners"}]
[]
["Crops:",{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},null,"Total"]
["Total Acres:",{"$f":"IF(Inputs!C12,Inputs!$C$12,\"\")","v":65},{"$f":"IF(Inputs!D12,Inputs!$D$12,\"\")","v":65},{"$f":"IF(Inputs!E12,Inputs!$E$12,\"\")","v":15},{"$f":"IF(Inputs!F12,Inputs!$F$12,\"\")","v":15},null,{"$f":"IF(Inputs!J12,SUM(B74:E74),\"\")","v":160},"-----"]
[]
["Tenant Share Lease Revenue:",{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},null,"Total","Per Acre"]
["   Yield per Acre:",{"$f":"IF(Inputs!C12,Inputs!C17*Shares!C9,\"\")","v":112.5},{"$f":"IF(Inputs!D12,Inputs!D17*Shares!D9,\"\")","v":32.5},{"$f":"IF(Inputs!E12,Inputs!E17*Shares!E9,\"\")","v":62.5},{"$f":"IF(Inputs!F12,Inputs!F17*Shares!F9,\"\")","v":21.5},null,"-----","-----"]
["   Price per Unit:",{"$f":"IF(Inputs!C12,Inputs!C18,\"\")","v":3.65},{"$f":"IF(Inputs!D12,Inputs!D18,\"\")","v":9},{"$f":"IF(Inputs!E12,Inputs!E18,\"\")","v":3.65},{"$f":"IF(Inputs!F12,Inputs!F18,\"\")","v":9},null,"-----","-----"]
["Crop Revenue",{"$f":"IF(Inputs!C12,B77*B78,\"\")","v":410.625},{"$f":"IF(Inputs!D12,C77*C78,\"\")","v":292.5},{"$f":"IF(Inputs!E12,D77*D78,\"\")","v":228.125},{"$f":"IF(Inputs!F12,E77*E78,\"\")","v":193.5},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$74:$E$74,B79:E79),\"\")","v":52027.5},{"$f":"IF(Inputs!$J$12,G79/Inputs!$J$13,\"\")","v":325.171875}]
["   Net Gov't Payments:",{"$f":"IF(Inputs!C12,Inputs!C20*Shares!C10,\"\")","v":0},{"$f":"IF(Inputs!D12,Inputs!D20*Shares!D10,\"\")","v":0},{"$f":"IF(Inputs!E12,Inputs!E20*Shares!E10,\"\")","v":0},{"$f":"IF(Inputs!F12,Inputs!F20*Shares!F10,\"\")","v":0},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$74:$E$74,B80:E80),\"\")","v":0},{"$f":"IF(Inputs!$J$12,G80/Inputs!$J$13,\"\")","v":0}]
[{"$f":"Inputs!A21","v":"   Other Income per Acre"},{"$f":"IF(Inputs!C12,Inputs!C21*Shares!C11,\"\")","v":0},{"$f":"IF(Inputs!D12,Inputs!D21*Shares!D11,\"\")","v":0},{"$f":"IF(Inputs!E12,Inputs!E21*Shares!E11,\"\")","v":0},{"$f":"IF(Inputs!F12,Inputs!F21*Shares!F11,\"\")","v":0},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$74:$E$74,B81:E81),\"\")","v":0},{"$f":"IF(Inputs!$J$12,G81/Inputs!$J$13,\"\")","v":0}]
["Total Revenue:",{"$f":"IF(Inputs!C12,SUM(B79:B81),\"\")","v":410.625},{"$f":"IF(Inputs!D12,SUM(C79:C81),\"\")","v":292.5},{"$f":"IF(Inputs!E12,SUM(D79:D81),\"\")","v":228.125},{"$f":"IF(Inputs!F12,SUM(E79:E81),\"\")","v":193.5},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$74:$E$74,B82:E82),\"\")","v":52027.5},{"$f":"IF(Inputs!$J$12,G82/Inputs!$J$13,\"\")","v":325.171875}]
[]
["Tenant Share Lease Variable Expenses:",{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},null,"Total","Per Acre"]
["   Seed:",{"$f":"IF(Inputs!C12,Inputs!C29*Shares!C14,\"\")","v":85.330000000000013},{"$f":"IF(Inputs!D12,Inputs!D29*Shares!D14,\"\")","v":48.400000000000006},{"$f":"IF(Inputs!E12,Inputs!E29*Shares!E14,\"\")","v":48.760000000000005},{"$f":"IF(Inputs!F12,Inputs!F29*Shares!F14,\"\")","v":44},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$74:$E$74,B85:E85),\"\")","v":10083.85},{"$f":"IF(Inputs!$J$12,G85/Inputs!$J$13,\"\")","v":63.024062499999999}]
["   Fertilizer:",{"$f":"IF(Inputs!C12,Inputs!C38*Shares!C15,\"\")","v":80.167500000000004},{"$f":"IF(Inputs!D12,Inputs!D38*Shares!D15,\"\")","v":0.56100000000000005},{"$f":"IF(Inputs!E12,Inputs!E38*Shares!E15,\"\")","v":40.292499999999997},{"$f":"IF(Inputs!F12,Inputs!F38*Shares!F15,\"\")","v":0.56100000000000005},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$74:$E$74,B86:E86),\"\")","v":5860.1549999999997},{"$f":"IF(Inputs!$J$12,G86/Inputs!$J$13,\"\")","v":36.625968749999998}]
["   Herbicide:",{"$f":"IF(Inputs!C12,Inputs!C50*Shares!C16,\"\")","v":64.962500000000006},{"$f":"IF(Inputs!D12,Inputs!D50*Shares!D16,\"\")","v":31.74},{"$f":"IF(Inputs!E12,Inputs!E50*Shares!E16,\"\")","v":36.852499999999999},{"$f":"IF(Inputs!F12,Inputs!F50*Shares!F16,\"\")","v":31.74},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$74:$E$74,B87:E87),\"\")","v":7314.5500000000011},{"$f":"IF(Inputs!$J$12,G87/Inputs!$J$13,\"\")","v":45.71593750000001}]
["   Insecticide & Fungicide:",{"$f":"IF(Inputs!C12,Inputs!C58*Shares!C17,\"\")","v":0.58528000000000002},{"$f":"IF(Inputs!D12,Inputs!D58*Shares!D17,\"\")","v":6.2239500000000003},{"$f":"IF(Inputs!E12,Inputs!E58*Shares!E17,\"\")","v":0.58528000000000002},{"$f":"IF(Inputs!F12,Inputs!F58*Shares!F17,\"\")","v":0.47520000000000012},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$74:$E$74,B88:E88),\"\")","v":458.50715000000002},{"$f":"IF(Inputs!$J$12,G88/Inputs!$J$13,\"\")","v":2.8656696875000001}]
["   Crop Insurance:",{"$f":"IF(Inputs!C12,Inputs!C65*Shares!C18,\"\")","v":5},{"$f":"IF(Inputs!D12,Inputs!D65*Shares!D18,\"\")","v":4.25},{"$f":"IF(Inputs!E12,Inputs!E65*Shares!E18,\"\")","v":11.5},{"$f":"IF(Inputs!F12,Inputs!F65*Shares!F18,\"\")","v":8},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$74:$E$74,B89:E89),\"\")","v":893.75},{"$f":"IF(Inputs!$J$12,G89/Inputs!$J$13,\"\")","v":5.5859375}]
["   Crop Consulting:",{"$f":"IF(Inputs!C12,Inputs!C69*Shares!C19,\"\")","v":5},{"$f":"IF(Inputs!D12,Inputs!D69*Shares!D19,\"\")","v":5},{"$f":"IF(Inputs!E12,Inputs!E69*Shares!E19,\"\")","v":3.5},{"$f":"IF(Inputs!F12,Inputs!F69*Shares!F19,\"\")","v":3.5},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$74:$E$74,B90:E90),\"\")","v":755},{"$f":"IF(Inputs!$J$12,G90/Inputs!$J$13,\"\")","v":4.71875}]
["   Machinery/Field Operations:",{"$f":"IF(Inputs!C12,Inputs!C86*Shares!C20,\"\")","v":130.9},{"$f":"IF(Inputs!D12,Inputs!D86*Shares!D20,\"\")","v":103.78},{"$f":"IF(Inputs!E12,Inputs!E86*Shares!E20,\"\")","v":38.58},{"$f":"IF(Inputs!F12,Inputs!F86*Shares!F20,\"\")","v":34.72},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$74:$E$74,B91:E91),\"\")","v":16353.7},{"$f":"IF(Inputs!$J$12,G91/Inputs!$J$13,\"\")","v":102.21062500000001}]
["   Custom Operations:",{"$f":"IF(Inputs!C12,Inputs!C93*Shares!C21,\"\")","v":48.85},{"$f":"IF(Inputs!D12,Inputs!D93*Shares!D21,\"\")","v":12.05},{"$f":"IF(Inputs!E12,Inputs!E93*Shares!E21,\"\")","v":27.1},{"$f":"IF(Inputs!F12,Inputs!F93*Shares!F21,\"\")","v":6.1300000000000008},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$74:$E$74,B92:E92),\"\")","v":4456.95},{"$f":"IF(Inputs!$J$12,G92/Inputs!$J$13,\"\")","v":27.8559375}]
["   Irrigation:",{"$f":"IF(Inputs!C12,Inputs!C98*Shares!C22,\"\")","v":33.75},{"$f":"IF(Inputs!D12,Inputs!D98*Shares!D22,\"\")","v":22.5},{"$f":"IF(Inputs!E12,Inputs!E98*Shares!E22,\"\")","v":0},{"$f":"IF(Inputs!F12,Inputs!F98*Shares!F22,\"\")","v":0},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$74:$E$74,B93:E93),\"\")","v":3656.25},{"$f":"IF(Inputs!$J$12,G93/Inputs!$J$13,\"\")","v":22.8515625}]
["   Labor/Management:",{"$f":"IF(Inputs!C12,Inputs!C105*Shares!C23,\"\")","v":28.33},{"$f":"IF(Inputs!D12,Inputs!D105*Shares!D23,\"\")","v":25.553333333333335},{"$f":"IF(Inputs!E12,Inputs!E105*Shares!E23,\"\")","v":20},{"$f":"IF(Inputs!F12,Inputs!F105*Shares!F23,\"\")","v":20},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$74:$E$74,B94:E94),\"\")","v":4102.4166666666661},{"$f":"IF(Inputs!$J$12,G94/Inputs!$J$13,\"\")","v":25.640104166666664}]
["   Drying, Storage, Transportation:",{"$f":"IF(Inputs!C12,Inputs!C112*Shares!C24,\"\")","v":17.4375},{"$f":"IF(Inputs!D12,Inputs!D112*Shares!D24,\"\")","v":3.5750000000000002},{"$f":"IF(Inputs!E12,Inputs!E112*Shares!E24,\"\")","v":9.6875},{"$f":"IF(Inputs!F12,Inputs!F112*Shares!F24,\"\")","v":2.3650000000000002},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$74:$E$74,B95:E95),\"\")","v":1546.6},{"$f":"IF(Inputs!$J$12,G95/Inputs!$J$13,\"\")","v":9.6662499999999998}]
["   Rent:",{"$f":"IF(Inputs!C12,Inputs!C120,\"\")","v":0},{"$f":"IF(Inputs!D12,Inputs!D120,\"\")","v":0},{"$f":"IF(Inputs!E12,Inputs!E120,\"\")","v":0},{"$f":"IF(Inputs!F12,Inputs!F120,\"\")","v":0},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$74:$E$74,B96:E96),\"\")","v":0},{"$f":"IF(Inputs!$J$12,G96/Inputs!$J$13,\"\")","v":0}]
["   Interest on Variable Expenses:",{"$f":"IF(Inputs!C12,B229,\"\")","v":12.507819500000002},{"$f":"IF(Inputs!D12,C229,\"\")","v":6.5908320833333338},{"$f":"IF(Inputs!E12,D229,\"\")","v":5.9214444999999998},{"$f":"IF(Inputs!F12,E229,\"\")","v":3.7872800000000009},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$74:$E$74,B97:E97),\"\")","v":1387.0432204166666},{"$f":"IF(Inputs!$J$12,G97/Inputs!$J$13,\"\")","v":8.669020127604167}]
["Total Variable Expenses:",{"$f":"IF(Inputs!C12,SUM(B85:B97),\"\")","v":512.82059950000007},{"$f":"IF(Inputs!D12,SUM(C85:C97),\"\")","v":270.22411541666668},{"$f":"IF(Inputs!E12,SUM(D85:D97),\"\")","v":242.77922449999997},{"$f":"IF(Inputs!F12,SUM(E85:E97),\"\")","v":155.27848000000003},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$74:$E$74,B98:E98),\"\")","v":56868.772037083334},{"$f":"IF(Inputs!$J$12,G98/Inputs!$J$13,\"\")","v":355.42982523177085}]
[]
["Tenant Share Lease Fixed Expenses:",{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},null,"Total","Per Acre"]
["   Lime:",{"$f":"IF(Inputs!C12,Inputs!C130*Shares!C27,\"\")","v":0},{"$f":"IF(Inputs!D12,Inputs!D130*Shares!D27,\"\")","v":0},{"$f":"IF(Inputs!E12,Inputs!E130*Shares!E27,\"\")","v":0},{"$f":"IF(Inputs!F12,Inputs!F130*Shares!F27,\"\")","v":0},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$74:$E$74,B101:E101),\"\")","v":0},{"$f":"IF(Inputs!$J$12,G101/Inputs!$J$13,\"\")","v":0}]
["   Machinery/Field Operations:",{"$f":"IF(Inputs!C12,Inputs!C147*Shares!C28,\"\")","v":40.445000000000007},{"$f":"IF(Inputs!D12,Inputs!D147*Shares!D28,\"\")","v":21.45},{"$f":"IF(Inputs!E12,Inputs!E147*Shares!E28,\"\")","v":28.375},{"$f":"IF(Inputs!F12,Inputs!F147*Shares!F28,\"\")","v":20.28},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$74:$E$74,B102:E102),\"\")","v":4753.0000000000009},{"$f":"IF(Inputs!$J$12,G102/Inputs!$J$13,\"\")","v":29.706250000000004}]
["   Irrigation:",{"$f":"IF(Inputs!C12,Inputs!C264,\"\")","v":0},{"$f":"IF(Inputs!D12,Inputs!D264,\"\")","v":0},{"$f":"IF(Inputs!E12,Inputs!E264,\"\")","v":0},{"$f":"IF(Inputs!F12,Inputs!F264,\"\")","v":0},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$74:$E$74,B103:E103),\"\")","v":0},{"$f":"IF(Inputs!$J$12,G103/Inputs!$J$13,\"\")","v":0}]
["Total Fixed Expenses:",{"$f":"IF(Inputs!C12,SUM(B101:B103),\"\")","v":40.445000000000007},{"$f":"IF(Inputs!D12,SUM(C101:C103),\"\")","v":21.45},{"$f":"IF(Inputs!E12,SUM(D101:D103),\"\")","v":28.375},{"$f":"IF(Inputs!F12,SUM(E101:E103),\"\")","v":20.28},null,{"$f":"IF(Inputs!$J$12,SUMPRODUCT($B$74:$E$74,B104:E104),\"\")","v":4753.0000000000009},{"$f":"IF(Inputs!$J$12,G104/Inputs!$J$13,\"\")","v":29.706250000000004}]
[]
["Tenant Share Lease Totals:",{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},null,"Total","Per Acre"]
["   Total Expenses:",{"$f":"IF(Inputs!C12,B98+B104,\"\")","v":553.26559950000012},{"$f":"IF(Inputs!D12,C98+C104,\"\")","v":291.67411541666667},{"$f":"IF(Inputs!E12,D98+D104,\"\")","v":271.15422449999994},{"$f":"IF(Inputs!F12,E98+E104,\"\")","v":175.55848000000003},null,{"$f":"IF(Inputs!J12,G98+G104,\"\")","v":61621.772037083334},{"$f":"IF(Inputs!$J$12,G107/Inputs!$J$13,\"\")","v":385.13607523177086}]
["   Revenue Less Variable Expenses:",{"$f":"IF(Inputs!C12,B82-B98,\"\")","v":-102.19559950000007},{"$f":"IF(Inputs!D12,C82-C98,\"\")","v":22.275884583333323},{"$f":"IF(Inputs!E12,D82-D98,\"\")","v":-14.65422449999997},{"$f":"IF(Inputs!F12,E82-E98,\"\")","v":38.22151999999997},null,{"$f":"IF(Inputs!J12,G82-G98,\"\")","v":-4841.272037083334},{"$f":"IF(Inputs!$J$12,G108/Inputs!$J$13,\"\")","v":-30.257950231770838}]
["Revenue Less Total Expenses:",{"$f":"IF(Inputs!C12,B82-B98-B104,\"\")","v":-142.64059950000006},{"$f":"IF(Inputs!D12,C82-C98-C104,\"\")","v":0.82588458333332326},{"$f":"IF(Inputs!E12,D82-D98-D104,\"\")","v":-43.02922449999997},{"$f":"IF(Inputs!F12,E82-E98-E104,\"\")","v":17.941519999999969},null,{"$f":"IF(Inputs!J12,G82-G98-G104,\"\")","v":-9594.272037083334},{"$f":"IF(Inputs!$J$12,G109/Inputs!$J$13,\"\")","v":-59.964200231770839}]
[]
["Tenant Share Lease Relative Contributions:",{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},null,"Total","Per Acre"]
["   Variable Expenses:",{"$f":"IF(Inputs!C12,'Share Summary'!B98,\"\")","v":512.82059950000007},{"$f":"IF(Inputs!D12,'Share Summary'!C98,\"\")","v":270.22411541666668},{"$f":"IF(Inputs!E12,'Share Summary'!D98,\"\")","v":242.77922449999997},{"$f":"IF(Inputs!F12,'Share Summary'!E98,\"\")","v":155.27848000000003},null,{"$f":"IF(Inputs!J12,SUMPRODUCT($B$74:$E$74,B112:E112),\"\")","v":56868.772037083334},{"$f":"IF(Inputs!$J$12,G112/Inputs!$J$13,\"\")","v":355.42982523177085}]
["   Fixed Expenses:",{"$f":"IF(Inputs!C12,'Share Summary'!B104,\"\")","v":40.445000000000007},{"$f":"IF(Inputs!D12,'Share Summary'!C104,\"\")","v":21.45},{"$f":"IF(Inputs!E12,'Share Summary'!D104,\"\")","v":28.375},{"$f":"IF(Inputs!F12,'Share Summary'!E104,\"\")","v":20.28},null,{"$f":"IF(Inputs!J12,SUMPRODUCT($B$74:$E$74,B113:E113),\"\")","v":4753.0000000000009},{"$f":"IF(Inputs!$J$12,G113/Inputs!$J$13,\"\")","v":29.706250000000004}]
["   Total Contribution:",{"$f":"IF(Inputs!C12,B112+B113,\"\")","v":553.26559950000012},{"$f":"IF(Inputs!D12,C112+C113,\"\")","v":291.67411541666667},{"$f":"IF(Inputs!E12,D112+D113,\"\")","v":271.15422449999994},{"$f":"IF(Inputs!F12,E112+E113,\"\")","v":175.55848000000003},null,{"$f":"IF(Inputs!J12,G112+G113,\"\")","v":61621.772037083334},{"$f":"IF(Inputs!$J$12,G114/Inputs!$J$13,\"\")","v":385.13607523177086}]
["Net Contribution Percentage:",{"$f":"IF(Inputs!C12,B114/('Share Summary'!B49+B114),\"\")","v":0.57336332827401271},{"$f":"IF(Inputs!D12,C114/('Share Summary'!C49+C114),\"\")","v":0.48529037642828748},{"$f":"IF(Inputs!E12,D114/('Share Summary'!D49+D114),\"\")","v":0.52089083820243176},{"$f":"IF(Inputs!F12,E114/('Share Summary'!E49+E114),\"\")","v":0.4706255258761704},null,{"$f":"IF(Inputs!J12,G114/(G49+G114),\"\")","v":0.5349464341100687},{"$f":"IF(Inputs!J12,H114/(H49+H114),\"\")","v":0.53494643411006859}]
[]
["Tenant Share Lease Comparison:",{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},null,"Total","Per Acre"]
["Equivalent Cash Rent:",{"$f":"IF(Inputs!C12,'Share Summary'!B255,\"\")","v":265.13621299999994},{"$f":"IF(Inputs!D12,'Share Summary'!C255,\"\")","v":249.33730125000005},{"$f":"IF(Inputs!E12,'Share Summary'!D255,\"\")","v":160.92058799999995},{"$f":"IF(Inputs!F12,'Share Summary'!E255,\"\")","v":178.22627000000006},null,{"$f":"IF(Inputs!J12,'Share Summary'!G255,\"\")","v":38527.98129625},{"$f":"IF(Inputs!$J$12,G118/Inputs!$J$13,\"\")","v":240.7998831015625}]
[]
["Tenant Share Lease Breakevens:",{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"}]
["   Breakeven Yield to Cover Variable Costs:",{"$f":"IF(Inputs!C12,('Share Summary'!B98-SUM('Share Summary'!B80:B81))/'Share Summary'!B78,\"\")","v":140.49879438356166},{"$f":"IF(Inputs!D12,('Share Summary'!C98-SUM('Share Summary'!C80:C81))/'Share Summary'!C78,\"\")","v":30.024901712962965},{"$f":"IF(Inputs!E12,('Share Summary'!D98-SUM('Share Summary'!D80:D81))/'Share Summary'!D78,\"\")","v":66.514856027397258},{"$f":"IF(Inputs!F12,('Share Summary'!E98-SUM('Share Summary'!E80:E81))/'Share Summary'!E78,\"\")","v":17.253164444444447},null,"-----","-----"]
["   Breakeven Yield to Cover Total Costs:",{"$f":"IF(Inputs!C12,('Share Summary'!B107-SUM('Share Summary'!B80:B81))/'Share Summary'!B78,\"\")","v":151.5796163013699},{"$f":"IF(Inputs!D12,('Share Summary'!C107-SUM('Share Summary'!C80:C81))/'Share Summary'!C78,\"\")","v":32.408235046296298},{"$f":"IF(Inputs!E12,('Share Summary'!D107-SUM('Share Summary'!D80:D81))/'Share Summary'!D78,\"\")","v":74.288828630136976},{"$f":"IF(Inputs!F12,('Share Summary'!E107-SUM('Share Summary'!E80:E81))/'Share Summary'!E78,\"\")","v":19.506497777777781},null,"-----","-----"]
[]
["   Breakeven Price to Cover Variable Costs:",{"$f":"IF(Inputs!C12,('Share Summary'!B98-SUM('Share Summary'!B80:B81))/'Share Summary'!B77,\"\")","v":4.5584053288888899},{"$f":"IF(Inputs!D12,('Share Summary'!C98-SUM('Share Summary'!C80:C81))/'Share Summary'!C77,\"\")","v":8.3145881666666668},{"$f":"IF(Inputs!E12,('Share Summary'!D98-SUM('Share Summary'!D80:D81))/'Share Summary'!D77,\"\")","v":3.8844675919999996},{"$f":"IF(Inputs!F12,('Share Summary'!E98-SUM('Share Summary'!E80:E81))/'Share Summary'!E77,\"\")","v":7.2222548837209315},null,"-----","-----"]
["   Breakeven Price to Cover Total Costs:",{"$f":"IF(Inputs!C12,('Share Summary'!B107-SUM('Share Summary'!B80:B81))/'Share Summary'!B77,\"\")","v":4.9179164400000008},{"$f":"IF(Inputs!D12,('Share Summary'!C107-SUM('Share Summary'!C80:C81))/'Share Summary'!C77,\"\")","v":8.9745881666666669},{"$f":"IF(Inputs!E12,('Share Summary'!D107-SUM('Share Summary'!D80:D81))/'Share Summary'!D77,\"\")","v":4.3384675919999989},{"$f":"IF(Inputs!F12,('Share Summary'!E107-SUM('Share Summary'!E80:E81))/'Share Summary'!E77,\"\")","v":8.1655106976744207},null,"-----","-----"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["This information is used in calculations:"]
[]
["Tenant:"]
[]
["Interest Expense:",{"$f":"Inputs!$C$11","v":"Irr Corn"},{"$f":"Inputs!$D$11","v":"Irr Soybeans"},{"$f":"Inputs!$E$11","v":"Dry Corn"},{"$f":"Inputs!$F$11","v":"Dry Soybeans"},null,"Total"]
["   Principle",{"$f":"SUM(B85:B95)+(B96*Inputs!$C$171)","v":500.31278000000003},{"$f":"SUM(C85:C95)+(C96*Inputs!$C$171)","v":263.63328333333334},{"$f":"SUM(D85:D95)+(D96*Inputs!$C$171)","v":236.85777999999996},{"$f":"SUM(E85:E95)+(E96*Inputs!$C$171)","v":151.49120000000002},null,{"$f":"SUMPRODUCT(Inputs!$B$68:$E$68,B228:E228)","v":6065.349033333333}]
["Interest on Variable Expenses:",{"$f":"B228*Inputs!$C$175*(Inputs!$C$176/12)","v":12.507819500000002},{"$f":"C228*Inputs!$C$175*(Inputs!$C$176/12)","v":6.5908320833333338},{"$f":"D228*Inputs!$C$175*(Inputs!$C$176/12)","v":5.9214444999999998},{"$f":"E228*Inputs!$C$175*(Inputs!$C$176/12)","v":3.7872800000000009},null,{"$f":"SUMPRODUCT(Inputs!$B$68:$E$68,B229:E229)","v":151.63372583333333}]
[]
["Landowner:"]
[]
["Interest Expense:",{"$f":"Inputs!$C$11","v":"Irr Corn"},{"$f":"Inputs!$D$11","v":"Irr Soybeans"},{"$f":"Inputs!$E$11","v":"Dry Corn"},{"$f":"Inputs!$F$11","v":"Dry Soybeans"},null,"Total"]
["   Principle",{"$f":"SUM(B19:B29)","v":141.94028},{"$f":"SUM(C19:C29)","v":42.109950000000005},{"$f":"SUM(D19:D29)","v":65.565280000000001},{"$f":"SUM(E19:E29)","v":14.901200000000001},null,{"$f":"SUMPRODUCT(Inputs!$B$12:$E$12,B234:E234)","v":7222.4079500000007}]
["Interest on Variable Expenses:",{"$f":"B234*Inputs!$C$175*(Inputs!$C$176/12)","v":3.5485070000000003},{"$f":"C234*Inputs!$C$175*(Inputs!$C$176/12)","v":1.0527487500000001},{"$f":"D234*Inputs!$C$175*(Inputs!$C$176/12)","v":1.639132},{"$f":"E234*Inputs!$C$175*(Inputs!$C$176/12)","v":0.37253000000000003},null,{"$f":"SUMPRODUCT(Inputs!$B$12:$E$12,B235:E235)","v":180.56019875000001}]
[]
[]
["This information is used in calculations:"]
[]
["Cash Rent Equivalent"]
["Landowner",{"$f":"Inputs!C11","v":"Irr Corn"},{"$f":"Inputs!D11","v":"Irr Soybeans"},{"$f":"Inputs!E11","v":"Dry Corn"},{"$f":"Inputs!F11","v":"Dry Soybeans"},null,"Total"]
["Income",{"$f":"'Share Summary'!B43","v":141.14294376923075},{"$f":"'Share Summary'!C43","v":125.34403201923075},{"$f":"'Share Summary'!D43","v":120.92058800000001},{"$f":"'Share Summary'!E43","v":138.22627},null,{"$f":"'Share Summary'!G43","v":21208.85629625}]
["Fixed Expenses",{"$f":"'Cash Summary'!B17","v":123.99326923076924},{"$f":"'Cash Summary'!C17","v":123.99326923076924},{"$f":"'Cash Summary'!D17","v":40},{"$f":"'Cash Summary'!E17","v":40},null,{"$f":"'Cash Summary'!G17","v":17319.125}]
["Equivalent",{"$f":"(B243+B242)/Inputs!C13","v":265.136213},{"$f":"(C243+C242)/Inputs!D13","v":249.33730125},{"$f":"(D243+D242)/Inputs!E13","v":160.92058800000001},{"$f":"(E243+E242)/Inputs!F13","v":178.22627},null,{"$f":"G243+G242","v":38527.98129625}]
["   (per Acre for Total)",null,null,null,null,null,{"$f":"G244/Inputs!J13","v":240.7998831015625}]
[]
["Cash Rent Equivalent"]
["Tenant",{"$f":"Inputs!C11","v":"Irr Corn"},{"$f":"Inputs!D11","v":"Irr Soybeans"},{"$f":"Inputs!E11","v":"Dry Corn"},{"$f":"Inputs!F11","v":"Dry Soybeans"},null,"Total"]
["Income",{"$f":"'Cash Summary'!B44","v":821.25},{"$f":"'Cash Summary'!C44","v":585},{"$f":"'Cash Summary'!D44","v":456.25},{"$f":"'Cash Summary'!E44","v":387},null,{"$f":"'Cash Summary'!G44","v":104055}]
["Variable Expenses",{"$f":"SUM('Cash Summary'!B47:B57)","v":642.25306000000012},{"$f":"SUM('Cash Summary'!C47:C57)","v":305.74323333333331},{"$f":"SUM('Cash Summary'!D47:D57)","v":302.42306000000002},{"$f":"SUM('Cash Summary'!E47:E57)","v":166.39239999999998},null,{"$f":"SUM('Cash Summary'!G47:G57)","v":68651.990966666664}]
["Interest - Rent Expense",{"$f":"B250*(Inputs!$C$175)*(Inputs!$C$176/12)","v":16.056326500000004},{"$f":"C250*(Inputs!$C$175)*(Inputs!$C$176/12)","v":7.643580833333333},{"$f":"D250*(Inputs!$C$175)*(Inputs!$C$176/12)","v":7.5605765000000007},{"$f":"E250*(Inputs!$C$175)*(Inputs!$C$176/12)","v":4.1598099999999993},null,{"$f":"G250*(Inputs!$C$175)*(Inputs!$C$176/12)","v":1716.2997741666668}]
["Fixed Expenses",{"$f":"'Cash Summary'!B65","v":40.445000000000007},{"$f":"'Cash Summary'!C65","v":21.45},{"$f":"'Cash Summary'!D65","v":28.375},{"$f":"'Cash Summary'!E65","v":20.28},null,{"$f":"'Cash Summary'!G65","v":4753.0000000000009}]
["Difference",{"$f":"B249-B250-B251-B252","v":122.49561349999986},{"$f":"C249-C250-C251-C252","v":250.16318583333339},{"$f":"D249-D250-D251-D252","v":117.89136349999998},{"$f":"E249-E250-E251-E252","v":196.16779000000002},null,{"$f":"G249-G250-G251-G252","v":28933.709259166666}]
["Cash Profit under Share",{"$f":"'Share Summary'!B109","v":-142.64059950000006},{"$f":"'Share Summary'!C109","v":0.82588458333332326},{"$f":"'Share Summary'!D109","v":-43.02922449999997},{"$f":"'Share Summary'!E109","v":17.941519999999969},null,{"$f":"'Share Summary'!G109","v":-9594.272037083334}]
["Equivalent",{"$f":"(B253-B254)/Inputs!C13","v":265.13621299999994},{"$f":"(C253-C254)/Inputs!D13","v":249.33730125000005},{"$f":"(D253-D254)/Inputs!E13","v":160.92058799999995},{"$f":"(E253-E254)/Inputs!F13","v":178.22627000000006},null,{"$f":"G253-G254","v":38527.98129625}]
["   (per Acre for Total)",null,null,null,null,null,{"$f":"G255/Inputs!J13","v":240.7998831015625}]

{"sheet":"Share Sensitivity","index":6,"n_rows":358,"n_cols":9,"rows_kept":358,"cut":false,"hidden":false,"merged":[[26,7,29,7],[26,8,29,8],[22,4,25,4],[22,5,25,5],[22,6,25,6],[22,7,25,7],[30,8,33,8],[30,4,33,4],[30,5,33,5],[30,6,33,6],[30,7,33,7],[22,8,25,8],[8,3,9,3],[8,4,8,5],[8,7,8,8],[13,1,13,2],[56,7,59,7],[56,8,59,8],[48,8,51,8],[52,5,55,5],[52,6,55,6],[52,7,55,7],[14,8,17,8],[18,4,21,4],[18,5,21,5],[18,6,21,6],[18,7,21,7],[18,8,21,8],[14,4,17,4],[14,5,17,5],[14,6,17,6],[14,7,17,7],[23,1,24,1],[26,4,29,4],[26,5,29,5],[26,6,29,6],[43,1,43,2],[44,4,47,4],[44,5,47,5],[44,6,47,6],[160,8,163,8],[160,4,163,4],[160,5,163,5],[160,6,163,6],[160,7,163,7],[60,4,63,4],[60,5,63,5],[60,6,63,6],[60,7,63,7],[60,8,63,8],[53,1,54,1],[56,4,59,4],[56,5,59,5],[56,6,59,6],[52,4,55,4],[156,8,159,8],[152,4,155,4],[152,5,155,5],[152,6,155,6],[152,7,155,7],[52,8,55,8],[126,8,129,8],[148,8,151,8],[148,4,151,4],[148,5,151,5],[148,6,151,6],[148,7,151,7],[67,3,68,3],[67,4,67,5],[67,7,67,8],[73,5,76,5],[89,4,92,4],[89,5,92,5],[89,6,92,6],[144,6,147,6],[130,8,133,8],[138,3,139,3],[138,4,138,5],[138,7,138,8],[130,4,133,4],[144,7,147,7],[144,8,147,8],[73,4,76,4],[89,7,92,7],[38,3,39,3],[38,4,38,5],[38,7,38,8],[44,7,47,7],[44,8,47,8],[48,4,51,4],[48,5,51,5],[48,6,51,6],[48,7,51,7],[152,8,155,8],[72,1,72,2],[113,1,113,2],[114,7,117,7],[108,3,109,3],[108,4,108,5],[108,7,108,8],[114,8,117,8],[114,4,117,4],[114,5,117,5],[73,6,76,6],[73,7,76,7],[85,8,88,8],[81,4,84,4],[81,5,84,5],[81,6,84,6],[77,7,80,7],[77,8,80,8],[85,7,88,7],[81,7,84,7],[73,8,76,8],[77,4,80,4],[77,5,80,5],[77,6,80,6],[82,1,83,1],[85,4,88,4],[85,5,88,5],[85,6,88,6],[118,5,121,5],[173,8,176,8],[89,8,92,8],[167,3,168,3],[167,4,167,5],[167,7,167,8],[118,8,121,8],[122,4,125,4],[122,5,125,5],[122,6,125,6],[118,6,121,6],[81,8,84,8],[114,6,117,6],[118,7,121,7],[118,4,121,4],[130,5,133,5],[130,6,133,6],[130,7,133,7],[122,8,125,8],[123,1,124,1],[122,7,125,7],[182,1,183,1],[172,1,172,2],[173,4,176,4],[173,5,176,5],[173,6,176,6],[126,4,129,4],[126,5,129,5],[126,6,129,6],[126,7,129,7],[153,1,154,1],[156,4,159,4],[156,5,159,5],[156,6,159,6],[156,7,159,7],[173,7,176,7],[181,4,184,4],[181,5,184,5],[181,6,184,6],[181,7,184,7],[143,1,143,2],[144,4,147,4],[144,5,147,5],[181,8,184,8],[177,4,180,4],[177,5,180,5],[177,6,180,6],[177,7,180,7],[185,8,188,8],[177,8,180,8],[189,8,192,8],[189,4,192,4],[189,5,192,5],[189,6,192,6],[189,7,192,7],[185,4,188,4],[185,5,188,5],[185,6,188,6],[185,7,188,7]]}
["LANDOWNER SHARE LEASE SENSITIVITY MATRIX"]
[]
[{"$f":"Inputs!B4","v":"Average Joe Landowner"}]
[{"$f":"Inputs!B9","v":"Pivot Irrigated Quarter Section with Dryland Corners"}]
[]
["Landowner Revenue Less Variable Costs (per Acre)"]
["on a Share Lease under Various Yields and Prices"]
[]
[null,null,null,"Yields","Below",null,"Average","Above"]
[null,null,null,null,0.25,0.1,null,0.1,0.25]
[null,null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,'Share Summary'!$B$10*0.75,\"\")","v":84.375},{"$f":"IF(Inputs!$C$12,'Share Summary'!$B$10*0.9,\"\")","v":101.25},{"$f":"IF(Inputs!$C$12,'Share Summary'!$B$10,\"\")","v":112.5},{"$f":"IF(Inputs!$C$12,'Share Summary'!$B$10*1.1,\"\")","v":123.75000000000001},{"$f":"IF(Inputs!$C$12,'Share Summary'!$B$10*1.25,\"\")","v":140.625}]
[null,null,null,{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,'Share Summary'!$C$10*0.75,\"\")","v":24.375},{"$f":"IF(Inputs!$D$12,'Share Summary'!$C$10*0.9,\"\")","v":29.25},{"$f":"IF(Inputs!$D$12,'Share Summary'!$C$10,\"\")","v":32.5},{"$f":"IF(Inputs!$D$12,'Share Summary'!$C$10*1.1,\"\")","v":35.75},{"$f":"IF(Inputs!$D$12,'Share Summary'!$C$10*1.25,\"\")","v":40.625}]
[null,null,null,{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,'Share Summary'!$D$10*0.75,\"\")","v":46.875},{"$f":"IF(Inputs!$E$12,'Share Summary'!$D$10*0.9,\"\")","v":56.25},{"$f":"IF(Inputs!$E$12,'Share Summary'!$D$10,\"\")","v":62.5},{"$f":"IF(Inputs!$E$12,'Share Summary'!$D$10*1.1,\"\")","v":68.75},{"$f":"IF(Inputs!$E$12,'Share Summary'!$D$10*1.25,\"\")","v":78.125}]
[null,"Prices",null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,'Share Summary'!$E$10*0.75,\"\")","v":16.125},{"$f":"IF(Inputs!$F$12,'Share Summary'!$E$10*0.9,\"\")","v":19.350000000000001},{"$f":"IF(Inputs!$F$12,'Share Summary'!$E$10,\"\")","v":21.5},{"$f":"IF(Inputs!$F$12,'Share Summary'!$E$10*1.1,\"\")","v":23.650000000000002},{"$f":"IF(Inputs!$F$12,'Share Summary'!$E$10*1.25,\"\")","v":26.875}]
[null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,Inputs!$C$18*0.75,\"\")","v":2.7374999999999998},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D15:D18,$E$11:$E$14,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$31+($E$10*'Share Summary'!$G$29)+('Share Sensitivity'!$E$10*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":101.0141643515625},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D15:D18,$F$11:$F$14,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$31+($F$10*'Share Summary'!$G$29)+('Share Sensitivity'!$F$10*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":136.10981435156251},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D15:D18,$G$11:$G$14,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$31)/Inputs!J13,\"\")","v":159.5069143515625},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D15:D18,$H$11:$H$14,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$31-($H$10*'Share Summary'!$G$29)-('Share Sensitivity'!$H$10*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":182.90401435156249},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D15:D18,$I$11:$I$14,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$31-($I$10*'Share Summary'!$G$29)-('Share Sensitivity'!$I$10*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":217.99966435156247}]
[null,0.25,{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,Inputs!$D$18*0.75,\"\")","v":6.75}]
[null,"Below",{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,Inputs!$E$18*0.75,\"\")","v":2.7374999999999998}]
[null,null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,Inputs!$F$18*0.75,\"\")","v":6.75}]
[null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,Inputs!$C$18*0.9,\"\")","v":3.2850000000000001},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D19:D22,$E$11:$E$14,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$31+($E$10*'Share Summary'!$G$29)+('Share Sensitivity'!$E$10*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":137.59600028906249},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D19:D22,$F$11:$F$14,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$31+($F$10*'Share Summary'!$G$29)+('Share Sensitivity'!$F$10*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":180.00801747656251},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D19:D22,$G$11:$G$14,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$31)/Inputs!J13,\"\")","v":208.28269560156249},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D19:D22,$H$11:$H$14,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$31-($H$10*'Share Summary'!$G$29)-('Share Sensitivity'!$H$10*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":236.5573737265625},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D19:D22,$I$11:$I$14,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$31-($I$10*'Share Summary'!$G$29)-('Share Sensitivity'!$I$10*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":278.9693909140625}]
[null,0.1,{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,Inputs!$D$18*0.9,\"\")","v":8.1}]
[null,"Below",{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,Inputs!$E$18*0.9,\"\")","v":3.2850000000000001}]
[null,null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,Inputs!$F$18*0.9,\"\")","v":8.1}]
[null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,Inputs!$C$18,\"\")","v":3.65},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D23:D26,$E$11:$E$14,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$31+($E$10*'Share Summary'!$G$29)+('Share Sensitivity'!$E$10*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":161.9838909140625},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D23:D26,$F$11:$F$14,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$31+($F$10*'Share Summary'!$G$29)+('Share Sensitivity'!$F$10*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":209.27348622656251},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D23:D26,$G$11:$G$14,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$31)/Inputs!J13,\"\")","v":240.7998831015625},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D23:D26,$H$11:$H$14,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$31-($H$10*'Share Summary'!$G$29)-('Share Sensitivity'!$H$10*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":272.32627997656249},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D23:D26,$I$11:$I$14,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$31-($I$10*'Share Summary'!$G$29)-('Share Sensitivity'!$I$10*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":319.6158752890625}]
[null,"Average",{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,Inputs!$D$18,\"\")","v":9}]
[null,null,{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,Inputs!$E$18,\"\")","v":3.65}]
[null,null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,Inputs!$F$18,\"\")","v":9}]
[null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,Inputs!$C$18*1.1,\"\")","v":4.0150000000000006},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D27:D30,$E$11:$E$14,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$31+($E$10*'Share Summary'!$G$29)+('Share Sensitivity'!$E$10*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":186.37178153906251},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D27:D30,$F$11:$F$14,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$31+($F$10*'Share Summary'!$G$29)+('Share Sensitivity'!$F$10*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":238.53895497656248},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D27:D30,$G$11:$G$14,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$31)/Inputs!J13,\"\")","v":273.31707060156248},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D27:D30,$H$11:$H$14,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$31-($H$10*'Share Summary'!$G$29)-('Share Sensitivity'!$H$10*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":308.09518622656253},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D27:D30,$I$11:$I$14,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$31-($I$10*'Share Summary'!$G$29)-('Share Sensitivity'!$I$10*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":360.26235966406256}]
[null,0.1,{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,Inputs!$D$18*1.1,\"\")","v":9.9}]
[null,"Above",{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,Inputs!$E$18*1.1,\"\")","v":4.0150000000000006}]
[null,null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,Inputs!$F$18*1.1,\"\")","v":9.9}]
[null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,Inputs!$C$18*1.25,\"\")","v":4.5625},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D31:D34,$E$11:$E$14,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$31+($E$10*'Share Summary'!$G$29)+('Share Sensitivity'!$E$10*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":222.95361747656253},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D31:D34,$F$11:$F$14,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$31+($F$10*'Share Summary'!$G$29)+('Share Sensitivity'!$F$10*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":282.43715810156249},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D31:D34,$G$11:$G$14,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$31)/Inputs!J13,\"\")","v":322.0928518515625},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D31:D34,$H$11:$H$14,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$31-($H$10*'Share Summary'!$G$29)-('Share Sensitivity'!$H$10*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":361.74854560156251},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D31:D34,$I$11:$I$14,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$31-($I$10*'Share Summary'!$G$29)-('Share Sensitivity'!$I$10*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":421.23208622656256}]
[null,0.25,{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,Inputs!$D$18*1.25,\"\")","v":11.25}]
[null,"Above",{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,Inputs!$E$18*1.25,\"\")","v":4.5625}]
[null,null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,Inputs!$F$18*1.25,\"\")","v":11.25}]
[]
["Landowner Revenue Less Total Costs (per Acre)"]
["on a Share Lease under Various Yields and Prices"]
[]
[null,null,null,"Yields","Below",null,"Average","Above"]
[null,null,null,null,0.25,0.1,null,0.1,0.25]
[null,null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,'Share Summary'!$B$10*0.75,\"\")","v":84.375},{"$f":"IF(Inputs!$C$12,'Share Summary'!$B$10*0.9,\"\")","v":101.25},{"$f":"IF(Inputs!$C$12,'Share Summary'!$B$10,\"\")","v":112.5},{"$f":"IF(Inputs!$C$12,'Share Summary'!$B$10*1.1,\"\")","v":123.75000000000001},{"$f":"IF(Inputs!$C$12,'Share Summary'!$B$10*1.25,\"\")","v":140.625}]
[null,null,null,{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,'Share Summary'!$C$10*0.75,\"\")","v":24.375},{"$f":"IF(Inputs!$D$12,'Share Summary'!$C$10*0.9,\"\")","v":29.25},{"$f":"IF(Inputs!$D$12,'Share Summary'!$C$10,\"\")","v":32.5},{"$f":"IF(Inputs!$D$12,'Share Summary'!$C$10*1.1,\"\")","v":35.75},{"$f":"IF(Inputs!$D$12,'Share Summary'!$C$10*1.25,\"\")","v":40.625}]
[null,null,null,{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,'Share Summary'!$D$10*0.75,\"\")","v":46.875},{"$f":"IF(Inputs!$E$12,'Share Summary'!$D$10*0.9,\"\")","v":56.25},{"$f":"IF(Inputs!$E$12,'Share Summary'!$D$10,\"\")","v":62.5},{"$f":"IF(Inputs!$E$12,'Share Summary'!$D$10*1.1,\"\")","v":68.75},{"$f":"IF(Inputs!$E$12,'Share Summary'!$D$10*1.25,\"\")","v":78.125}]
[null,"Prices",null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,'Share Summary'!$E$10*0.75,\"\")","v":16.125},{"$f":"IF(Inputs!$F$12,'Share Summary'!$E$10*0.9,\"\")","v":19.350000000000001},{"$f":"IF(Inputs!$F$12,'Share Summary'!$E$10,\"\")","v":21.5},{"$f":"IF(Inputs!$F$12,'Share Summary'!$E$10*1.1,\"\")","v":23.650000000000002},{"$f":"IF(Inputs!$F$12,'Share Summary'!$E$10*1.25,\"\")","v":26.875}]
[null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,Inputs!$C$18*0.75,\"\")","v":2.7374999999999998},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D45:D48,$E$41:$E$44,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41+($E$40*'Share Summary'!$G$29)+('Share Sensitivity'!$E$40*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-7.2303668984374996},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D45:D48,$F$41:$F$44,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41+($F$40*'Share Summary'!$G$29)+('Share Sensitivity'!$F$40*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":27.8652831015625},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D45:D48,$G$41:$G$44,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41)/Inputs!J13,\"\")","v":51.262383101562499},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D45:D48,$H$41:$H$44,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41-($H$40*'Share Summary'!$G$29)-('Share Sensitivity'!$H$40*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":74.6594831015625},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D45:D48,$I$41:$I$44,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41-($I$40*'Share Summary'!$G$29)-('Share Sensitivity'!$I$40*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":109.75513310156251}]
[null,0.25,{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,Inputs!$D$18*0.75,\"\")","v":6.75}]
[null,"Below",{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,Inputs!$E$18*0.75,\"\")","v":2.7374999999999998}]
[null,null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,Inputs!$F$18*0.75,\"\")","v":6.75}]
[null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,Inputs!$C$18*0.9,\"\")","v":3.2850000000000001},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D49:D52,$E$41:$E$44,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41+($E$40*'Share Summary'!$G$29)+('Share Sensitivity'!$E$40*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":29.351469039062501},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D49:D52,$F$41:$F$44,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41+($F$40*'Share Summary'!$G$29)+('Share Sensitivity'!$F$40*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":71.763486226562506},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D49:D52,$G$41:$G$44,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41)/Inputs!J13,\"\")","v":100.0381643515625},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D49:D52,$H$41:$H$44,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41-($H$40*'Share Summary'!$G$29)-('Share Sensitivity'!$H$40*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":128.31284247656248},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D49:D52,$I$41:$I$44,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41-($I$40*'Share Summary'!$G$29)-('Share Sensitivity'!$I$40*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":170.72485966406251}]
[null,0.1,{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,Inputs!$D$18*0.9,\"\")","v":8.1}]
[null,"Below",{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,Inputs!$E$18*0.9,\"\")","v":3.2850000000000001}]
[null,null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,Inputs!$F$18*0.9,\"\")","v":8.1}]
[null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,Inputs!$C$18,\"\")","v":3.65},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D53:D56,$E$41:$E$44,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41+($E$40*'Share Summary'!$G$29)+('Share Sensitivity'!$E$40*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":53.739359664062498},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D53:D56,$F$41:$F$44,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41+($F$40*'Share Summary'!$G$29)+('Share Sensitivity'!$F$40*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":101.0289549765625},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D53:D56,$G$41:$G$44,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41)/Inputs!J13,\"\")","v":132.55535185156251},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D53:D56,$H$41:$H$44,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41-($H$40*'Share Summary'!$G$29)-('Share Sensitivity'!$H$40*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":164.08174872656249},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D53:D56,$I$41:$I$44,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41-($I$40*'Share Summary'!$G$29)-('Share Sensitivity'!$I$40*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":211.37134403906248}]
[null,"Average",{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,Inputs!$D$18,\"\")","v":9}]
[null,null,{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,Inputs!$E$18,\"\")","v":3.65}]
[null,null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,Inputs!$F$18,\"\")","v":9}]
[null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,Inputs!$C$18*1.1,\"\")","v":4.0150000000000006},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D57:D60,$E$41:$E$44,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41+($E$40*'Share Summary'!$G$29)+('Share Sensitivity'!$E$40*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":78.127250289062502},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D57:D60,$F$41:$F$44,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41+($F$40*'Share Summary'!$G$29)+('Share Sensitivity'!$F$40*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":130.29442372656248},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D57:D60,$G$41:$G$44,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41)/Inputs!J13,\"\")","v":165.07253935156251},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D57:D60,$H$41:$H$44,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41-($H$40*'Share Summary'!$G$29)-('Share Sensitivity'!$H$40*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":199.85065497656257},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D57:D60,$I$41:$I$44,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41-($I$40*'Share Summary'!$G$29)-('Share Sensitivity'!$I$40*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":252.01782841406256}]
[null,0.1,{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,Inputs!$D$18*1.1,\"\")","v":9.9}]
[null,"Above",{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,Inputs!$E$18*1.1,\"\")","v":4.0150000000000006}]
[null,null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,Inputs!$F$18*1.1,\"\")","v":9.9}]
[null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,Inputs!$C$18*1.25,\"\")","v":4.5625},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D61:D64,$E$41:$E$44,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41+($E$40*'Share Summary'!$G$29)+('Share Sensitivity'!$E$40*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":114.7090862265625},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D61:D64,$F$41:$F$44,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41+($F$40*'Share Summary'!$G$29)+('Share Sensitivity'!$F$40*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":174.19262685156249},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D61:D64,$G$41:$G$44,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41)/Inputs!J13,\"\")","v":213.84832060156251},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D61:D64,$H$41:$H$44,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41-($H$40*'Share Summary'!$G$29)-('Share Sensitivity'!$H$40*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":253.50401435156249},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D61:D64,$I$41:$I$44,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41-($I$40*'Share Summary'!$G$29)-('Share Sensitivity'!$I$40*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":312.98755497656248}]
[null,0.25,{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,Inputs!$D$18*1.25,\"\")","v":11.25}]
[null,"Above",{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,Inputs!$E$18*1.25,\"\")","v":4.5625}]
[null,null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,Inputs!$F$18*1.25,\"\")","v":11.25}]
[]
["Share Lease Equivalent (per Acre) Cash Rent"]
[]
[null,null,null,"Yields","Below",null,"Average","Above"]
[null,null,null,null,0.25,0.1,null,0.1,0.25]
[null,null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,'Share Summary'!$B$10*0.75,\"\")","v":84.375},{"$f":"IF(Inputs!$C$12,'Share Summary'!$B$10*0.9,\"\")","v":101.25},{"$f":"IF(Inputs!$C$12,'Share Summary'!$B$10,\"\")","v":112.5},{"$f":"IF(Inputs!$C$12,'Share Summary'!$B$10*1.1,\"\")","v":123.75000000000001},{"$f":"IF(Inputs!$C$12,'Share Summary'!$B$10*1.25,\"\")","v":140.625}]
[null,null,null,{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,'Share Summary'!$C$10*0.75,\"\")","v":24.375},{"$f":"IF(Inputs!$D$12,'Share Summary'!$C$10*0.9,\"\")","v":29.25},{"$f":"IF(Inputs!$D$12,'Share Summary'!$C$10,\"\")","v":32.5},{"$f":"IF(Inputs!$D$12,'Share Summary'!$C$10*1.1,\"\")","v":35.75},{"$f":"IF(Inputs!$D$12,'Share Summary'!$C$10*1.25,\"\")","v":40.625}]
[null,null,null,{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,'Share Summary'!$D$10*0.75,\"\")","v":46.875},{"$f":"IF(Inputs!$E$12,'Share Summary'!$D$10*0.9,\"\")","v":56.25},{"$f":"IF(Inputs!$E$12,'Share Summary'!$D$10,\"\")","v":62.5},{"$f":"IF(Inputs!$E$12,'Share Summary'!$D$10*1.1,\"\")","v":68.75},{"$f":"IF(Inputs!$E$12,'Share Summary'!$D$10*1.25,\"\")","v":78.125}]
[null,"Prices",null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,'Share Summary'!$E$10*0.75,\"\")","v":16.125},{"$f":"IF(Inputs!$F$12,'Share Summary'!$E$10*0.9,\"\")","v":19.350000000000001},{"$f":"IF(Inputs!$F$12,'Share Summary'!$E$10,\"\")","v":21.5},{"$f":"IF(Inputs!$F$12,'Share Summary'!$E$10*1.1,\"\")","v":23.650000000000002},{"$f":"IF(Inputs!$F$12,'Share Summary'!$E$10*1.25,\"\")","v":26.875}]
[null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,Inputs!$C$18*0.75,\"\")","v":2.7374999999999998},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D74:D77,$E$70:$E$73,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41+'Cash Summary'!$G$17+($E$69*'Share Summary'!$G$29)+('Share Sensitivity'!$E$69*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":101.0141643515625},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D74:D77,$F$70:$F$73,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41+'Cash Summary'!$G$17+($F$69*'Share Summary'!$G$29)+('Share Sensitivity'!$F$69*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":136.10981435156251},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D74:D77,$G$70:$G$73,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41+'Cash Summary'!$G$17)/Inputs!J13,\"\")","v":159.5069143515625},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D74:D77,$H$70:$H$73,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41+'Cash Summary'!$G$17-($H$69*'Share Summary'!$G$29)-('Share Sensitivity'!$H$69*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":182.90401435156249},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D74:D77,$I$70:$I$73,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41+'Cash Summary'!$G$17-($I$69*'Share Summary'!$G$29)-('Share Sensitivity'!$I$69*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":217.99966435156247}]
[null,0.25,{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,Inputs!$D$18*0.75,\"\")","v":6.75}]
[null,"Below",{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,Inputs!$E$18*0.75,\"\")","v":2.7374999999999998}]
[null,null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,Inputs!$F$18*0.75,\"\")","v":6.75}]
[null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,Inputs!$C$18*0.9,\"\")","v":3.2850000000000001},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D78:D81,$E$70:$E$73,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41+'Cash Summary'!$G$17+($E$69*'Share Summary'!$G$29)+('Share Sensitivity'!$E$69*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":137.59600028906249},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D78:D81,$F$70:$F$73,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41+'Cash Summary'!$G$17+($F$69*'Share Summary'!$G$29)+('Share Sensitivity'!$F$69*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":180.00801747656251},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D78:D81,$G$70:$G$73,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41+'Cash Summary'!$G$17)/Inputs!J13,\"\")","v":208.28269560156249},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D78:D81,$H$70:$H$73,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41+'Cash Summary'!$G$17-($H$69*'Share Summary'!$G$29)-('Share Sensitivity'!$H$69*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":236.5573737265625},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D78:D81,$I$70:$I$73,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41+'Cash Summary'!$G$17-($I$69*'Share Summary'!$G$29)-('Share Sensitivity'!$I$69*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":278.9693909140625}]
[null,0.1,{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,Inputs!$D$18*0.9,\"\")","v":8.1}]
[null,"Below",{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,Inputs!$E$18*0.9,\"\")","v":3.2850000000000001}]
[null,null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,Inputs!$F$18*0.9,\"\")","v":8.1}]
[null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,Inputs!$C$18,\"\")","v":3.65},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D82:D85,$E$70:$E$73,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41+'Cash Summary'!$G$17+($E$69*'Share Summary'!$G$29)+('Share Sensitivity'!$E$69*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":161.9838909140625},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D82:D85,$F$70:$F$73,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41+'Cash Summary'!$G$17+($F$69*'Share Summary'!$G$29)+('Share Sensitivity'!$F$69*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":209.27348622656251},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D82:D85,$G$70:$G$73,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41+'Cash Summary'!$G$17)/Inputs!J13,\"\")","v":240.7998831015625},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D82:D85,$H$70:$H$73,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41+'Cash Summary'!$G$17-($H$69*'Share Summary'!$G$29)-('Share Sensitivity'!$H$69*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":272.32627997656249},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D82:D85,$I$70:$I$73,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41+'Cash Summary'!$G$17-($I$69*'Share Summary'!$G$29)-('Share Sensitivity'!$I$69*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":319.6158752890625}]
[null,"Average",{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,Inputs!$D$18,\"\")","v":9}]
[null,null,{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,Inputs!$E$18,\"\")","v":3.65}]
[null,null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,Inputs!$F$18,\"\")","v":9}]
[null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,Inputs!$C$18*1.1,\"\")","v":4.0150000000000006},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D86:D89,$E$70:$E$73,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41+'Cash Summary'!$G$17+($E$69*'Share Summary'!$G$29)+('Share Sensitivity'!$E$69*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":186.37178153906251},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D86:D89,$F$70:$F$73,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41+'Cash Summary'!$G$17+($F$69*'Share Summary'!$G$29)+('Share Sensitivity'!$F$69*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":238.53895497656248},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D86:D89,$G$70:$G$73,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41+'Cash Summary'!$G$17)/Inputs!J13,\"\")","v":273.31707060156248},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D86:D89,$H$70:$H$73,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41+'Cash Summary'!$G$17-($H$69*'Share Summary'!$G$29)-('Share Sensitivity'!$H$69*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":308.09518622656253},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D86:D89,$I$70:$I$73,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41+'Cash Summary'!$G$17-($I$69*'Share Summary'!$G$29)-('Share Sensitivity'!$I$69*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":360.26235966406256}]
[null,0.1,{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,Inputs!$D$18*1.1,\"\")","v":9.9}]
[null,"Above",{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,Inputs!$E$18*1.1,\"\")","v":4.0150000000000006}]
[null,null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,Inputs!$F$18*1.1,\"\")","v":9.9}]
[null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,Inputs!$C$18*1.25,\"\")","v":4.5625},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D90:D93,$E$70:$E$73,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41+'Cash Summary'!$G$17+($E$69*'Share Summary'!$G$29)+('Share Sensitivity'!$E$69*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":222.95361747656253},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D90:D93,$F$70:$F$73,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41+'Cash Summary'!$G$17+($F$69*'Share Summary'!$G$29)+('Share Sensitivity'!$F$69*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":282.43715810156249},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D90:D93,$G$70:$G$73,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41+'Cash Summary'!$G$17)/Inputs!J13,\"\")","v":322.0928518515625},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D90:D93,$H$70:$H$73,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41+'Cash Summary'!$G$17-($H$69*'Share Summary'!$G$29)-('Share Sensitivity'!$H$69*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":361.74854560156251},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D90:D93,$I$70:$I$73,$F$349:$F$352)+SUM('Share Summary'!$G$13:$G$15)-'Share Summary'!$G$41+'Cash Summary'!$G$17-($I$69*'Share Summary'!$G$29)-('Share Sensitivity'!$I$69*'Share Summary'!$G$29*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":421.23208622656256}]
[null,0.25,{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,Inputs!$D$18*1.25,\"\")","v":11.25}]
[null,"Above",{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,Inputs!$E$18*1.25,\"\")","v":4.5625}]
[null,null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,Inputs!$F$18*1.25,\"\")","v":11.25}]
[]
[]
[]
[]
[]
[]
[]
["TENANT SHARE LEASE SENSITIVITY MATRIX"]
[]
[{"$f":"Inputs!H4","v":"Average Joe Tenant"}]
[{"$f":"Inputs!B9","v":"Pivot Irrigated Quarter Section with Dryland Corners"}]
[]
["Tenant Revenue Less Variable Costs (per Acre)"]
["on a Share Lease under Various Yields and Prices"]
[]
[null,null,null,"Yields","Below",null,"Average","Above"]
[null,null,null,null,0.25,0.1,null,0.1,0.25]
[null,null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,'Share Summary'!$B$77*0.75,\"\")","v":84.375},{"$f":"IF(Inputs!$C$12,'Share Summary'!$B$77*0.9,\"\")","v":101.25},{"$f":"IF(Inputs!$C$12,'Share Summary'!$B$77,\"\")","v":112.5},{"$f":"IF(Inputs!$C$12,'Share Summary'!$B$77*1.1,\"\")","v":123.75000000000001},{"$f":"IF(Inputs!$C$12,'Share Summary'!$B$77*1.25,\"\")","v":140.625}]
[null,null,null,{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,'Share Summary'!$C$77*0.75,\"\")","v":24.375},{"$f":"IF(Inputs!$D$12,'Share Summary'!$C$77*0.9,\"\")","v":29.25},{"$f":"IF(Inputs!$D$12,'Share Summary'!$C$77,\"\")","v":32.5},{"$f":"IF(Inputs!$D$12,'Share Summary'!$C$77*1.1,\"\")","v":35.75},{"$f":"IF(Inputs!$D$12,'Share Summary'!$C$77*1.25,\"\")","v":40.625}]
[null,null,null,{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,'Share Summary'!$D$77*0.75,\"\")","v":46.875},{"$f":"IF(Inputs!$E$12,'Share Summary'!$D$77*0.9,\"\")","v":56.25},{"$f":"IF(Inputs!$E$12,'Share Summary'!$D$77,\"\")","v":62.5},{"$f":"IF(Inputs!$E$12,'Share Summary'!$D$77*1.1,\"\")","v":68.75},{"$f":"IF(Inputs!$E$12,'Share Summary'!$D$77*1.25,\"\")","v":78.125}]
[null,"Prices",null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,'Share Summary'!$E$77*0.75,\"\")","v":16.125},{"$f":"IF(Inputs!$F$12,'Share Summary'!$E$77*0.9,\"\")","v":19.350000000000001},{"$f":"IF(Inputs!$F$12,'Share Summary'!$E$77,\"\")","v":21.5},{"$f":"IF(Inputs!$F$12,'Share Summary'!$E$77*1.1,\"\")","v":23.650000000000002},{"$f":"IF(Inputs!$F$12,'Share Summary'!$E$77*1.25,\"\")","v":26.875}]
[null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,Inputs!$C$18*0.75,\"\")","v":2.7374999999999998},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D115:D118,$E$111:$E$114,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$98+($E$110*'Share Summary'!$G$95)+('Share Sensitivity'!$E$110*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-170.04366898177085},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D115:D118,$F$111:$F$114,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$98+($F$110*'Share Summary'!$G$95)+('Share Sensitivity'!$F$110*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-134.94801898177084},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D115:D118,$G$111:$G$114,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$98)/Inputs!J13,\"\")","v":-111.55091898177083},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D115:D118,$H$111:$H$114,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$98-($H$110*'Share Summary'!$G$95)-('Share Sensitivity'!$H$110*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-88.15381898177084},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D115:D118,$I$111:$I$114,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$98-($I$110*'Share Summary'!$G$95)-('Share Sensitivity'!$I$110*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-53.058168981770834}]
[null,0.25,{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,Inputs!$D$18*0.75,\"\")","v":6.75}]
[null,"Below",{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,Inputs!$E$18*0.75,\"\")","v":2.7374999999999998}]
[null,null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,Inputs!$F$18*0.75,\"\")","v":6.75}]
[null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,Inputs!$C$18*0.9,\"\")","v":3.2850000000000001},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D119:D122,$E$111:$E$114,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$98+($E$110*'Share Summary'!$G$95)+('Share Sensitivity'!$E$110*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-133.46183304427083},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D119:D122,$F$111:$F$114,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$98+($F$110*'Share Summary'!$G$95)+('Share Sensitivity'!$F$110*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-91.049815856770834},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D119:D122,$G$111:$G$114,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$98)/Inputs!J13,\"\")","v":-62.77513773177084},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D119:D122,$H$111:$H$114,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$98-($H$110*'Share Summary'!$G$95)-('Share Sensitivity'!$H$110*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-34.500459606770846},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D119:D122,$I$111:$I$114,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$98-($I$110*'Share Summary'!$G$95)-('Share Sensitivity'!$I$110*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":7.9115575807291618}]
[null,0.1,{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,Inputs!$D$18*0.9,\"\")","v":8.1}]
[null,"Below",{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,Inputs!$E$18*0.9,\"\")","v":3.2850000000000001}]
[null,null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,Inputs!$F$18*0.9,\"\")","v":8.1}]
[null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,Inputs!$C$18,\"\")","v":3.65},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D123:D126,$E$111:$E$114,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$98+($E$110*'Share Summary'!$G$95)+('Share Sensitivity'!$E$110*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-109.07394241927084},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D123:D126,$F$111:$F$114,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$98+($F$110*'Share Summary'!$G$95)+('Share Sensitivity'!$F$110*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-61.784347106770838},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D123:D126,$G$111:$G$114,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$98)/Inputs!J13,\"\")","v":-30.257950231770838},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D123:D126,$H$111:$H$114,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$98-($H$110*'Share Summary'!$G$95)-('Share Sensitivity'!$H$110*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":1.2684466432291626},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D123:D126,$I$111:$I$114,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$98-($I$110*'Share Summary'!$G$95)-('Share Sensitivity'!$I$110*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":48.558041955729166}]
[null,"Average",{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,Inputs!$D$18,\"\")","v":9}]
[null,null,{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,Inputs!$E$18,\"\")","v":3.65}]
[null,null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,Inputs!$F$18,\"\")","v":9}]
[null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,Inputs!$C$18*1.1,\"\")","v":4.0150000000000006},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D127:D130,$E$111:$E$114,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$98+($E$110*'Share Summary'!$G$95)+('Share Sensitivity'!$E$110*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-84.686051794270838},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D127:D130,$F$111:$F$114,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$98+($F$110*'Share Summary'!$G$95)+('Share Sensitivity'!$F$110*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-32.518878356770848},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D127:D130,$G$111:$G$114,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$98)/Inputs!J13,\"\")","v":2.2592372682291626},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D127:D130,$H$111:$H$114,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$98-($H$110*'Share Summary'!$G$95)-('Share Sensitivity'!$H$110*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":37.037352893229219},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D127:D130,$I$111:$I$114,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$98-($I$110*'Share Summary'!$G$95)-('Share Sensitivity'!$I$110*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":89.204526330729252}]
[null,0.1,{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,Inputs!$D$18*1.1,\"\")","v":9.9}]
[null,"Above",{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,Inputs!$E$18*1.1,\"\")","v":4.0150000000000006}]
[null,null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,Inputs!$F$18*1.1,\"\")","v":9.9}]
[null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,Inputs!$C$18*1.25,\"\")","v":4.5625},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D131:D134,$E$111:$E$114,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$98+($E$110*'Share Summary'!$G$95)+('Share Sensitivity'!$E$110*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-48.104215856770836},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D131:D134,$F$111:$F$114,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$98+($F$110*'Share Summary'!$G$95)+('Share Sensitivity'!$F$110*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":11.379324768229164},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D131:D134,$G$111:$G$114,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$98)/Inputs!J13,\"\")","v":51.035018518229165},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D131:D134,$H$111:$H$114,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$98-($H$110*'Share Summary'!$G$95)-('Share Sensitivity'!$H$110*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":90.690712268229163},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D131:D134,$I$111:$I$114,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$98-($I$110*'Share Summary'!$G$95)-('Share Sensitivity'!$I$110*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":150.17425289322915}]
[null,0.25,{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,Inputs!$D$18*1.25,\"\")","v":11.25}]
[null,"Above",{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,Inputs!$E$18*1.25,\"\")","v":4.5625}]
[null,null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,Inputs!$F$18*1.25,\"\")","v":11.25}]
[]
["Tenant Revenue Less Total Costs (per Acre) "]
["on a Share Lease under Various Yields and Prices"]
[]
[null,null,null,"Yields","Below",null,"Average","Above"]
[null,null,null,null,0.25,0.1,null,0.1,0.25]
[null,null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,'Share Summary'!$B$77*0.75,\"\")","v":84.375},{"$f":"IF(Inputs!$C$12,'Share Summary'!$B$77*0.9,\"\")","v":101.25},{"$f":"IF(Inputs!$C$12,'Share Summary'!$B$77,\"\")","v":112.5},{"$f":"IF(Inputs!$C$12,'Share Summary'!$B$77*1.1,\"\")","v":123.75000000000001},{"$f":"IF(Inputs!$C$12,'Share Summary'!$B$77*1.25,\"\")","v":140.625}]
[null,null,null,{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,'Share Summary'!$C$77*0.75,\"\")","v":24.375},{"$f":"IF(Inputs!$D$12,'Share Summary'!$C$77*0.9,\"\")","v":29.25},{"$f":"IF(Inputs!$D$12,'Share Summary'!$C$77,\"\")","v":32.5},{"$f":"IF(Inputs!$D$12,'Share Summary'!$C$77*1.1,\"\")","v":35.75},{"$f":"IF(Inputs!$D$12,'Share Summary'!$C$77*1.25,\"\")","v":40.625}]
[null,null,null,{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,'Share Summary'!$D$77*0.75,\"\")","v":46.875},{"$f":"IF(Inputs!$E$12,'Share Summary'!$D$77*0.9,\"\")","v":56.25},{"$f":"IF(Inputs!$E$12,'Share Summary'!$D$77,\"\")","v":62.5},{"$f":"IF(Inputs!$E$12,'Share Summary'!$D$77*1.1,\"\")","v":68.75},{"$f":"IF(Inputs!$E$12,'Share Summary'!$D$77*1.25,\"\")","v":78.125}]
[null,"Prices",null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,'Share Summary'!$E$77*0.75,\"\")","v":16.125},{"$f":"IF(Inputs!$F$12,'Share Summary'!$E$77*0.9,\"\")","v":19.350000000000001},{"$f":"IF(Inputs!$F$12,'Share Summary'!$E$77,\"\")","v":21.5},{"$f":"IF(Inputs!$F$12,'Share Summary'!$E$77*1.1,\"\")","v":23.650000000000002},{"$f":"IF(Inputs!$F$12,'Share Summary'!$E$77*1.25,\"\")","v":26.875}]
[null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,'Cash Summary'!$B$40*0.75,\"\")","v":2.7374999999999998},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D145:D148,$E$141:$E$144,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$107+($E$140*'Share Summary'!$G$95)+('Share Sensitivity'!$E$140*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-199.74991898177083},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D145:D148,$F$141:$F$144,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$107+($F$140*'Share Summary'!$G$95)+('Share Sensitivity'!$F$140*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-164.65426898177083},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D145:D148,$G$141:$G$144,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$107)/Inputs!J13,\"\")","v":-141.25716898177083},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D145:D148,$H$141:$H$144,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$107-($H$140*'Share Summary'!$G$95)-('Share Sensitivity'!$H$140*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-117.86006898177084},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D145:D148,$I$141:$I$144,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$107-($I$140*'Share Summary'!$G$95)-('Share Sensitivity'!$I$140*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-82.764418981770831}]
[null,0.25,{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,'Cash Summary'!$C$40*0.75,\"\")","v":6.75}]
[null,"Below",{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,'Cash Summary'!$D$40*0.75,\"\")","v":2.7374999999999998}]
[null,null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,'Cash Summary'!$E$40*0.75,\"\")","v":6.75}]
[null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,'Cash Summary'!$B$40*0.9,\"\")","v":3.2850000000000001},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D149:D152,$E$141:$E$144,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$107+($E$140*'Share Summary'!$G$95)+('Share Sensitivity'!$E$140*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-163.16808304427084},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D149:D152,$F$141:$F$144,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$107+($F$140*'Share Summary'!$G$95)+('Share Sensitivity'!$F$140*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-120.75606585677083},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D149:D152,$G$141:$G$144,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$107)/Inputs!J13,\"\")","v":-92.481387731770837},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D149:D152,$H$141:$H$144,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$107-($H$140*'Share Summary'!$G$95)-('Share Sensitivity'!$H$140*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-64.206709606770843},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D149:D152,$I$141:$I$144,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$107-($I$140*'Share Summary'!$G$95)-('Share Sensitivity'!$I$140*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-21.794692419270838}]
[null,0.1,{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,'Cash Summary'!$C$40*0.9,\"\")","v":8.1}]
[null,"Below",{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,'Cash Summary'!$D$40*0.9,\"\")","v":3.2850000000000001}]
[null,null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,'Cash Summary'!$E$40*0.9,\"\")","v":8.1}]
[null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,'Cash Summary'!$B$40,\"\")","v":3.65},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D153:D156,$E$141:$E$144,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$107+($E$140*'Share Summary'!$G$95)+('Share Sensitivity'!$E$140*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-138.78019241927083},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D153:D156,$F$141:$F$144,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$107+($F$140*'Share Summary'!$G$95)+('Share Sensitivity'!$F$140*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-91.490597106770835},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D153:D156,$G$141:$G$144,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$107)/Inputs!J13,\"\")","v":-59.964200231770839},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D153:D156,$H$141:$H$144,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$107-($H$140*'Share Summary'!$G$95)-('Share Sensitivity'!$H$140*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-28.437803356770836},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D153:D156,$I$141:$I$144,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$107-($I$140*'Share Summary'!$G$95)-('Share Sensitivity'!$I$140*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":18.851791955729162}]
[null,"Average",{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,'Cash Summary'!$C$40,\"\")","v":9}]
[null,null,{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,'Cash Summary'!$D$40,\"\")","v":3.65}]
[null,null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,'Cash Summary'!$E$40,\"\")","v":9}]
[null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,'Cash Summary'!$B$40*1.1,\"\")","v":4.0150000000000006},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D157:D160,$E$141:$E$144,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$107+($E$140*'Share Summary'!$G$95)+('Share Sensitivity'!$E$140*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-114.39230179427084},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D157:D160,$F$141:$F$144,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$107+($F$140*'Share Summary'!$G$95)+('Share Sensitivity'!$F$140*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-62.225128356770846},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D157:D160,$G$141:$G$144,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$107)/Inputs!J13,\"\")","v":-27.447012731770837},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D157:D160,$H$141:$H$144,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$107-($H$140*'Share Summary'!$G$95)-('Share Sensitivity'!$H$140*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":7.3311028932292164},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D157:D160,$I$141:$I$144,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$107-($I$140*'Share Summary'!$G$95)-('Share Sensitivity'!$I$140*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":59.498276330729254}]
[null,0.1,{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,'Cash Summary'!$C$40*1.1,\"\")","v":9.9}]
[null,"Above",{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,'Cash Summary'!$D$40*1.1,\"\")","v":4.0150000000000006}]
[null,null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,'Cash Summary'!$E$40*1.1,\"\")","v":9.9}]
[null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,'Cash Summary'!$B$40*1.25,\"\")","v":4.5625},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D161:D164,$E$141:$E$144,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$107+($E$140*'Share Summary'!$G$95)+('Share Sensitivity'!$E$140*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-77.810465856770833},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D161:D164,$F$141:$F$144,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$107+($F$140*'Share Summary'!$G$95)+('Share Sensitivity'!$F$140*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":-18.326925231770836},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D161:D164,$G$141:$G$144,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$107)/Inputs!J13,\"\")","v":21.328768518229161},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D161:D164,$H$141:$H$144,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$107-($H$140*'Share Summary'!$G$95)-('Share Sensitivity'!$H$140*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":60.984462268229166},{"$f":"IF(Inputs!$J$12,(SUMPRODUCT(D161:D164,$I$141:$I$144,$F$349:$F$352)+SUM('Share Summary'!$G$80:$G$81)-'Share Summary'!$G$107-($I$140*'Share Summary'!$G$95)-('Share Sensitivity'!$I$140*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12))))/Inputs!J13,\"\")","v":120.46800289322917}]
[null,0.25,{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,'Cash Summary'!$C$40*1.25,\"\")","v":11.25}]
[null,"Above",{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,'Cash Summary'!$D$40*1.25,\"\")","v":4.5625}]
[null,null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,'Cash Summary'!$E$40*1.25,\"\")","v":11.25}]
[]
["Share Lease Equivalent (per Acre) Cash Rent"]
[]
[null,null,null,"Yields","Below",null,"Average","Above"]
[null,null,null,null,0.25,0.1,null,0.1,0.25]
[null,null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,'Share Summary'!$B$77*0.75,\"\")","v":84.375},{"$f":"IF(Inputs!$C$12,'Share Summary'!$B$77*0.9,\"\")","v":101.25},{"$f":"IF(Inputs!$C$12,'Share Summary'!$B$77,\"\")","v":112.5},{"$f":"IF(Inputs!$C$12,'Share Summary'!$B$77*1.1,\"\")","v":123.75000000000001},{"$f":"IF(Inputs!$C$12,'Share Summary'!$B$77*1.25,\"\")","v":140.625}]
[null,null,null,{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,'Share Summary'!$C$77*0.75,\"\")","v":24.375},{"$f":"IF(Inputs!$D$12,'Share Summary'!$C$77*0.9,\"\")","v":29.25},{"$f":"IF(Inputs!$D$12,'Share Summary'!$C$77,\"\")","v":32.5},{"$f":"IF(Inputs!$D$12,'Share Summary'!$C$77*1.1,\"\")","v":35.75},{"$f":"IF(Inputs!$D$12,'Share Summary'!$C$77*1.25,\"\")","v":40.625}]
[null,null,null,{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,'Share Summary'!$D$77*0.75,\"\")","v":46.875},{"$f":"IF(Inputs!$E$12,'Share Summary'!$D$77*0.9,\"\")","v":56.25},{"$f":"IF(Inputs!$E$12,'Share Summary'!$D$77,\"\")","v":62.5},{"$f":"IF(Inputs!$E$12,'Share Summary'!$D$77*1.1,\"\")","v":68.75},{"$f":"IF(Inputs!$E$12,'Share Summary'!$D$77*1.25,\"\")","v":78.125}]
[null,"Prices",null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,'Share Summary'!$E$77*0.75,\"\")","v":16.125},{"$f":"IF(Inputs!$F$12,'Share Summary'!$E$77*0.9,\"\")","v":19.350000000000001},{"$f":"IF(Inputs!$F$12,'Share Summary'!$E$77,\"\")","v":21.5},{"$f":"IF(Inputs!$F$12,'Share Summary'!$E$77*1.1,\"\")","v":23.650000000000002},{"$f":"IF(Inputs!$F$12,'Share Summary'!$E$77*1.25,\"\")","v":26.875}]
[null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,Inputs!$C$18*0.75,\"\")","v":2.7374999999999998},{"$f":"IF(Inputs!$J$12,(((SUMPRODUCT($D$174:$D$177,E355:E358,$F$349:$F$352)+SUM('Cash Summary'!$G$42:$G$43))+(E169*'Share Summary'!$G$95)+('Share Sensitivity'!E169*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12)))-SUM('Share Summary'!$G$250:$G$252))/Inputs!$J$13)-E145,\"\")","v":98.537187789062557},{"$f":"IF(Inputs!$J$12,(((SUMPRODUCT($D$174:$D$177,F355:F358,$F$349:$F$352)+SUM('Cash Summary'!$G$42:$G$43))+(F169*'Share Summary'!$G$95)+('Share Sensitivity'!F169*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12)))-SUM('Share Summary'!$G$250:$G$252))/Inputs!$J$13)-F145,\"\")","v":135.11902372656257},{"$f":"IF(Inputs!$J$12,(((SUMPRODUCT($D$174:$D$177,G355:G358,$F$349:$F$352)+SUM('Cash Summary'!$G$42:$G$43))+(G169*'Share Summary'!$G$95)+('Share Sensitivity'!G169*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12)))-SUM('Share Summary'!$G$250:$G$252))/Inputs!$J$13)-G145,\"\")","v":159.50691435156253},{"$f":"IF(Inputs!$J$12,(((SUMPRODUCT($D$174:$D$177,H355:H358,$F$349:$F$352)+SUM('Cash Summary'!$G$42:$G$43))-(H169*'Share Summary'!$G$95)-('Share Sensitivity'!H169*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12)))-SUM('Share Summary'!$G$250:$G$252))/Inputs!$J$13)-H145,\"\")","v":183.89480497656251},{"$f":"IF(Inputs!$J$12,(((SUMPRODUCT($D$174:$D$177,I355:I358,$F$349:$F$352)+SUM('Cash Summary'!$G$42:$G$43))-(I169*'Share Summary'!$G$95)-('Share Sensitivity'!I169*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12)))-SUM('Share Summary'!$G$250:$G$252))/Inputs!$J$13)-I145,\"\")","v":220.47664091406261}]
[null,0.25,{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,Inputs!$D$18*0.75,\"\")","v":6.75}]
[null,"Below",{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,Inputs!$E$18*0.75,\"\")","v":2.7374999999999998}]
[null,null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,Inputs!$F$18*0.75,\"\")","v":6.75}]
[null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,Inputs!$C$18*0.9,\"\")","v":3.2850000000000001},{"$f":"IF(Inputs!$J$12,(((SUMPRODUCT($D$178:$D$181,E355:E358,$F$349:$F$352)+SUM('Cash Summary'!$G$42:$G$43))+(E169*'Share Summary'!$G$95)+('Share Sensitivity'!E169*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12)))-SUM('Share Summary'!$G$250:$G$252))/Inputs!$J$13)-E149,\"\")","v":135.11902372656249},{"$f":"IF(Inputs!$J$12,(((SUMPRODUCT($D$178:$D$181,F355:F358,$F$349:$F$352)+SUM('Cash Summary'!$G$42:$G$43))+(F169*'Share Summary'!$G$95)+('Share Sensitivity'!F169*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12)))-SUM('Share Summary'!$G$250:$G$252))/Inputs!$J$13)-F149,\"\")","v":179.01722685156261},{"$f":"IF(Inputs!$J$12,(((SUMPRODUCT($D$178:$D$181,G355:G358,$F$349:$F$352)+SUM('Cash Summary'!$G$42:$G$43))+(G169*'Share Summary'!$G$95)+('Share Sensitivity'!G169*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12)))-SUM('Share Summary'!$G$250:$G$252))/Inputs!$J$13)-G149,\"\")","v":208.28269560156255},{"$f":"IF(Inputs!$J$12,(((SUMPRODUCT($D$178:$D$181,H355:H358,$F$349:$F$352)+SUM('Cash Summary'!$G$42:$G$43))-(H169*'Share Summary'!$G$95)-('Share Sensitivity'!H169*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12)))-SUM('Share Summary'!$G$250:$G$252))/Inputs!$J$13)-H149,\"\")","v":237.54816435156249},{"$f":"IF(Inputs!$J$12,(((SUMPRODUCT($D$178:$D$181,I355:I358,$F$349:$F$352)+SUM('Cash Summary'!$G$42:$G$43))-(I169*'Share Summary'!$G$95)-('Share Sensitivity'!I169*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12)))-SUM('Share Summary'!$G$250:$G$252))/Inputs!$J$13)-I149,\"\")","v":281.44636747656261}]
[null,0.1,{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,Inputs!$D$18*0.9,\"\")","v":8.1}]
[null,"Below",{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,Inputs!$E$18*0.9,\"\")","v":3.2850000000000001}]
[null,null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,Inputs!$F$18*0.9,\"\")","v":8.1}]
[null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,Inputs!$C$18,\"\")","v":3.65},{"$f":"IF(Inputs!$J$12,(((SUMPRODUCT($D$182:$D$185,E355:E358,$F$349:$F$352)+SUM('Cash Summary'!$G$42:$G$43))+($E$169*'Share Summary'!$G$95)+('Share Sensitivity'!$E$169*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12)))-SUM('Share Summary'!$G$250:$G$252))/Inputs!$J$13)-E153,\"\")","v":159.50691435156247},{"$f":"IF(Inputs!$J$12,(((SUMPRODUCT($D$182:$D$185,F355:F358,$F$349:$F$352)+SUM('Cash Summary'!$G$42:$G$43))+(F169*'Share Summary'!$G$95)+('Share Sensitivity'!F169*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12)))-SUM('Share Summary'!$G$250:$G$252))/Inputs!$J$13)-F153,\"\")","v":208.28269560156258},{"$f":"IF(Inputs!$J$12,(((SUMPRODUCT($D$182:$D$185,G355:G358,$F$349:$F$352)+SUM('Cash Summary'!$G$42:$G$43))+(G169*'Share Summary'!$G$95)+('Share Sensitivity'!G169*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12)))-SUM('Share Summary'!$G$250:$G$252))/Inputs!$J$13)-G153,\"\")","v":240.79988310156253},{"$f":"IF(Inputs!$J$12,(((SUMPRODUCT($D$182:$D$185,H355:H358,$F$349:$F$352)+SUM('Cash Summary'!$G$42:$G$43))-(H169*'Share Summary'!$G$95)-('Share Sensitivity'!H169*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12)))-SUM('Share Summary'!$G$250:$G$252))/Inputs!$J$13)-H153,\"\")","v":273.31707060156248},{"$f":"IF(Inputs!$J$12,(((SUMPRODUCT($D$182:$D$185,I355:I358,$F$349:$F$352)+SUM('Cash Summary'!$G$42:$G$43))-(I169*'Share Summary'!$G$95)-('Share Sensitivity'!I169*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12)))-SUM('Share Summary'!$G$250:$G$252))/Inputs!$J$13)-I153,\"\")","v":322.09285185156261}]
[null,"Average",{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,Inputs!$D$18,\"\")","v":9}]
[null,null,{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,Inputs!$E$18,\"\")","v":3.65}]
[null,null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,Inputs!$F$18,\"\")","v":9}]
[null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,Inputs!$C$18*1.1,\"\")","v":4.0150000000000006},{"$f":"IF(Inputs!$J$12,(((SUMPRODUCT($D$186:$D$189,E355:E358,$F$349:$F$352)+SUM('Cash Summary'!$G$42:$G$43))+(E169*'Share Summary'!$G$95)+('Share Sensitivity'!E169*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12)))-SUM('Share Summary'!$G$250:$G$252))/Inputs!$J$13)-E157,\"\")","v":183.89480497656245},{"$f":"IF(Inputs!$J$12,(((SUMPRODUCT($D$186:$D$189,F355:F358,$F$349:$F$352)+SUM('Cash Summary'!$G$42:$G$43))+(F169*'Share Summary'!$G$95)+('Share Sensitivity'!F169*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12)))-SUM('Share Summary'!$G$250:$G$252))/Inputs!$J$13)-F157,\"\")","v":237.54816435156258},{"$f":"IF(Inputs!$J$12,(((SUMPRODUCT($D$186:$D$189,G355:G358,$F$349:$F$352)+SUM('Cash Summary'!$G$42:$G$43))+(G169*'Share Summary'!$G$95)+('Share Sensitivity'!G169*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12)))-SUM('Share Summary'!$G$250:$G$252))/Inputs!$J$13)-G157,\"\")","v":273.31707060156253},{"$f":"IF(Inputs!$J$12,(((SUMPRODUCT($D$186:$D$189,H355:H358,$F$349:$F$352)+SUM('Cash Summary'!$G$42:$G$43))-(H169*'Share Summary'!$G$95)-('Share Sensitivity'!H169*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12)))-SUM('Share Summary'!$G$250:$G$252))/Inputs!$J$13)-H157,\"\")","v":309.08597685156252},{"$f":"IF(Inputs!$J$12,(((SUMPRODUCT($D$186:$D$189,I355:I358,$F$349:$F$352)+SUM('Cash Summary'!$G$42:$G$43))-(I169*'Share Summary'!$G$95)-('Share Sensitivity'!I169*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12)))-SUM('Share Summary'!$G$250:$G$252))/Inputs!$J$13)-I157,\"\")","v":362.73933622656261}]
[null,0.1,{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,Inputs!$D$18*1.1,\"\")","v":9.9}]
[null,"Above",{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,Inputs!$E$18*1.1,\"\")","v":4.0150000000000006}]
[null,null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,Inputs!$F$18*1.1,\"\")","v":9.9}]
[null,null,{"$f":"IF(Inputs!$C$12,Inputs!$C$11,\"\")","v":"Irr Corn"},{"$f":"IF(Inputs!$C$12,Inputs!$C$18*1.25,\"\")","v":4.5625},{"$f":"IF(Inputs!$J$12,(((SUMPRODUCT($D$190:$D$193,E355:E358,$F$349:$F$352)+SUM('Cash Summary'!$G$42:$G$43))+(E169*'Share Summary'!$G$95)+('Share Sensitivity'!E169*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12)))-SUM('Share Summary'!$G$250:$G$252))/Inputs!$J$13)-E161,\"\")","v":220.47664091406247},{"$f":"IF(Inputs!$J$12,(((SUMPRODUCT($D$190:$D$193,F355:F358,$F$349:$F$352)+SUM('Cash Summary'!$G$42:$G$43))+(F169*'Share Summary'!$G$95)+('Share Sensitivity'!F169*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12)))-SUM('Share Summary'!$G$250:$G$252))/Inputs!$J$13)-F161,\"\")","v":281.44636747656256},{"$f":"IF(Inputs!$J$12,(((SUMPRODUCT($D$190:$D$193,G355:G358,$F$349:$F$352)+SUM('Cash Summary'!$G$42:$G$43))+(G169*'Share Summary'!$G$95)+('Share Sensitivity'!G169*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12)))-SUM('Share Summary'!$G$250:$G$252))/Inputs!$J$13)-G161,\"\")","v":322.09285185156256},{"$f":"IF(Inputs!$J$12,(((SUMPRODUCT($D$190:$D$193,H355:H358,$F$349:$F$352)+SUM('Cash Summary'!$G$42:$G$43))-(H169*'Share Summary'!$G$95)-('Share Sensitivity'!H169*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12)))-SUM('Share Summary'!$G$250:$G$252))/Inputs!$J$13)-H161,\"\")","v":362.7393362265625},{"$f":"IF(Inputs!$J$12,(((SUMPRODUCT($D$190:$D$193,I355:I358,$F$349:$F$352)+SUM('Cash Summary'!$G$42:$G$43))-(I169*'Share Summary'!$G$95)-('Share Sensitivity'!I169*'Share Summary'!$G$95*(Inputs!$C$175*(Inputs!$C$176/12)))-SUM('Share Summary'!$G$250:$G$252))/Inputs!$J$13)-I161,\"\")","v":423.7090627890625}]
[null,0.25,{"$f":"IF(Inputs!$D$12,Inputs!$D$11,\"\")","v":"Irr Soybeans"},{"$f":"IF(Inputs!$D$12,Inputs!$D$18*1.25,\"\")","v":11.25}]
[null,"Above",{"$f":"IF(Inputs!$E$12,Inputs!$E$11,\"\")","v":"Dry Corn"},{"$f":"IF(Inputs!$E$12,Inputs!$E$18*1.25,\"\")","v":4.5625}]
[null,null,{"$f":"IF(Inputs!$F$12,Inputs!$F$11,\"\")","v":"Dry Soybeans"},{"$f":"IF(Inputs!$F$12,Inputs!$F$18*1.25,\"\")","v":11.25}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Crop","Acres"]
[null,null,null,null,{"$f":"Inputs!C11","v":"Irr Corn"},{"$f":"Inputs!C12","v":65}]
[null,null,null,null,{"$f":"Inputs!D11","v":"Irr Soybeans"},{"$f":"Inputs!D12","v":65}]
[null,null,null,null,{"$f":"Inputs!E11","v":"Dry Corn"},{"$f":"Inputs!E12","v":15}]
[null,null,null,null,{"$f":"Inputs!F11","v":"Dry Soybeans"},{"$f":"Inputs!F12","v":15}]
[null,null,null,null,null,null,"Cash Yields"]
[null,null,null,null,"-25%","-10%","ave","+10%","+25%"]
[null,null,null,null,{"$f":"G355*0.75","v":168.75},{"$f":"G355*0.9","v":202.5},{"$f":"Inputs!C17","v":225},{"$f":"G355*1.1","v":247.50000000000003},{"$f":"G355*1.25","v":281.25}]
[null,null,null,null,{"$f":"G356*0.75","v":48.75},{"$f":"G356*0.9","v":58.5},{"$f":"Inputs!D17","v":65},{"$f":"G356*1.1","v":71.5},{"$f":"G356*1.25","v":81.25}]
[null,null,null,null,{"$f":"G357*0.75","v":93.75},{"$f":"G357*0.9","v":112.5},{"$f":"Inputs!E17","v":125},{"$f":"G357*1.1","v":137.5},{"$f":"G357*1.25","v":156.25}]
[null,null,null,null,{"$f":"G358*0.75","v":32.25},{"$f":"G358*0.9","v":38.700000000000003},{"$f":"Inputs!F17","v":43},{"$f":"G358*1.1","v":47.300000000000004},{"$f":"G358*1.25","v":53.75}]

{"sheet":"Data Sources","index":7,"n_rows":111,"n_cols":9,"rows_kept":111,"cut":false,"hidden":false,"merged":[[0,3,4,6],[58,0,58,9]]}
[null,null,null,"Farm Lease Calculator"]
[]
[]
[]
[]
["Information and Examples:"]
[]
["Table 1.  2015 Reported Cash Rental Rates Per Acre of Various Types of Nebraska Farmland by "]
["               Agricultural Statistics District a"]
[null,"Northwest","North","Northeast","Central","East","Southwest","South","Southeast"]
["Dryland Cropland"]
["  Average",35,65,240,115,190,45,85,155]
["   High Grade",60,95,310,135,235,55,125,195]
["   Low Grade",20,45,190,70,150,30,55,120]
["Gravity Irrigated Cropland"]
["  Average",135,190,285,230,285,185,210,250]
["   High Grade",180,250,350,270,320,215,265,305]
["   Low Grade",75,175,250,190,250,140,170,215]
["Center Pivot Irrigated Cropland"]
["  Average",175,235,375,240,305,250,255,300]
["   High Grade",295,275,440,290,350,320,330,360]
["   Low Grade",150,190,300,210,260,220,240,265]
["Pasture"]
["  Average",11,26,85,40,59,27,38,55]
["   High Grade",18,37,97,51,72,34,44,67]
["   Low Grade",5,22,55,31,48,22,35,38]
[]
["Table 2.  2015 Average Reported Value Per Acre of Nebraska Farmland by Agricultural Statistics District a"]
[null,"Northwest","North","Northeast","Central","East","Southwest","South","Southeast"]
["Dryland Cropland (No Irrigation Potential)"]
["  Average",700,1155,5995,2625,6730,1530,3240,4925]
["   High Grade",850,1570,7330,3450,7965,2025,4400,6350]
["   Low Grade",450,870,4740,2050,5465,1125,2400,3585]
["Dryland Cropland (Irrigation Potential)"]
["  Average",730,1920,7050,3945,7400,1655,4175,6590]
["   High Grade",875,2200,8445,4500,8350,2300,4300,7945]
["   Low Grade",540,1300,5695,2715,6175,1600,3925,5135]
["Grazing Land (Tillable)"]
["  Average",425,1050,3575,2075,3390,665,2075,3195]
["   High Grade",500,1250,4500,2335,4090,900,2500,3340]
["   Low Grade",400,900,3045,1525,2990,625,1825,2325]
["Grazing Land (Nontillable)"]
["  Average",370,500,1850,1300,2225,570,1375,1875]
["   High Grade",455,600,2525,1750,2720,745,1950,2200]
["   Low Grade",300,350,1620,1075,1975,475,965,1250]
["Hayland"]
["  Average",780,1150,2625,1850,3325,1160,1800,2065]
["   High Grade",900,1400,2795,1975,3855,1600,2250,2400]
["   Low Grade",575,900,2150,1245,2650,940,1300,1600]
["Gravity Irrigated Cropland"]
["  Average",2875,3100,7850,6900,8750,3850,7060,7715]
["   High Grade",3700,3400,9950,7900,9850,5750,9300,9000]
["   Low Grade",2015,2250,7500,5440,7710,3025,5925,6850]
["Center Pivot Irrigated Cropland"]
["  Average",3115,5225,8715,8120,10025,5200,8350,9400]
["   High Grade",4000,6900,10600,9150,11500,6800,11025,11300]
["   Low Grade",2700,3500,7585,5900,8640,4375,6400,7600]
[]
["Table 3.  2013 Reported Net Rate of Return for Nebraska Farmland by Agricultural Statistics District ac"]
[null,"Northwest","North","Northeast","Central","East","Southwest","South","Southeast"]
["Irrigated",4.4000000000000004,3.5,3.8,3.1,3.3,3.7,2.8,3]
["Dryland",3.5,2.9,3.3,2.8,2.8,3,1.9,2.7]
["Grazing",1.9,2.2999999999999998,2.4,1.6,2,1.8,1.7,1.7]
[]
[]
["a   Source:  2013 UNL Nebraska Farm Real Estate Market Developments Survey"]
["b    Insufficient number of reports"]
["c    Reporter estimates of annual net returns as percentage rates of current land values.  Real estate appraisers refer to this percentage as the market-derived capitalization rate."]
[]
["Figure 1.  Nebraska Agricultural Statistics Districts"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["The following is a list of information relevant to this program and other farm management topics:"]
["   For complete Nebraska Farm Real Estate Market Development Surveys visit:"]
[null,"http://agecon.unl.edu/realestate/"]
["   For complete 2014 Nebraska Farm Budgets visit:"]
[null,"http://cropwatch.unl.edu/economics/budgets"]
["   For 2012 Custom Rates visit:"]
[null,"http://www.ianrpubs.unl.edu/epublic/live/ec823/build/ec823.pdf"]
[null,"http://www.ianrpubs.unl.edu/epublic/live/ec826/build/ec826.pdf"]
["   For a complete list of resources visit:"]
[null,"http://agecon.unl.edu/resource.html"]
[]
["Department of Agricultural Economics"]
["University of Nebraska-Lincoln"]
["H.C. Filley Hall"]
["Lincoln, NE 68583"]
["402.472.3401"]
["http://agecon.unl.edu/"]
[]
["Contact: "]
["Roger Wilson"]
["402-472-1771"]
["rwilson6@unl.edu"]