{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Instructions","Input","Irrigated Corn 2022","Double crop soybeans 2022","Soybeans 2022","Dryland Corn 2022","Wheat 2022","Grain Sorghum 2022","Output","Machinery Cost","MDB","Store"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":123,"comments":3,"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":"Instructions","index":0,"n_rows":42,"n_cols":5,"rows_kept":42,"cut":false,"hidden":true,"merged":[]}
["Barter","See owned equipment"]
["Budget Report","Selecting the 'Budget Report' button initiates the calculations to build a budget report. After a few seconds (depending on computer speed), the report appears on screen. It is stored as a new worksheet in the current session.\n\nIt can be renamed (see renaming worksheets)\nIt can be recalled from the 'Custom Budget' list with the 'Recall Data' command.\nIt can be hidden with Excel commands (Format\\Sheet\\Hide). Hiding does not remove the report from the 'Custom Budgets' list.\nIt can be  permanently deleted. To delete, point to the worksheet tab, right-click and select delete."]
["Business overhead costs","Use these fields to estimate total overhead costs for the farm and then allocate the portion of the total to the enterprise as a percent. Overhead costs for the enterprise are then divided by planted acres for the budget report.\n\nThe CBG estimates total operating and ownership costs of the pickup. Therefore, it is important to specify the allocation for the enterprise only as a percent of total use, farm and non-farm.","overhead"]
["Button controls","See help for specific button topics, such as, 'Clear Input'. All button controls are accessible from the Input worksheet."]
["Clear input","This button clears all previously entered data in the input worksheet in preparation for entering a new set of data. A warning is issued prior to clearing the input. Input data can be retrieved with the 'Recall Data' button only if it has been associated with a budget report via the 'Budget Report' command.\n\nTIP: If the objective is to make minor changes in an existing budget of the same crop, do not use 'Clear Input'. Rather, recall the previous budget with 'Recall Data', make the minor data changes in the input worksheet and give the budget a new description in the 'Crop description' field. Press 'Budget Report' to make new calculations and store a new budget based on the revised data. "]
["Combines","See owned equipment"]
["Copy budget","The CBG works like any Excel spreadsheet. To copy a budget report to a new file, select the area to be copied and use the Edit\\Copy\\Paste or Paste Special commands to place the report in a new worksheet or a new file."]
["Crop description","The crop description field is critical for identifying budgets to be saved in the CBG and distinguishing between budgets of the same crop. The generator will not allow a budget with the same crop description to be overwritten without warning the user.\n\nTIP: Use the crop description as a note pad to identify specific characteristics of the crop. For example, 'High Yield' vs. 'Low Yield', or 'Custom Rates' vs. 'Operator Owned'.","description"]
["Crop identification","Entries in this section determine the input questions that will be presented. The crop description field is critical to building a unique budget report.\n\nBegin building a new budget by selecting a crop from the drop down list. This action clears all previous entries and builds an appropriate input list for the specified crop.\n\nAlternatively, if you are modifying an existing budget and wish to keep the bulk of the previous input data, do not change the crop selection. Instead, enter a unique description for the new budget in the crop description field. A separate budget worksheet is created for each unique description.\n\nFor example, you've already created a corn budget with a yield of 140 bushels and want to use most of the same inputs to build a budget for a yield of 160 bushels. Enter the description \"High yield\" make changes and rerun the budget by clicking on 'Budget Report'. The CBG will warn you before overwriting any input data.\n\nBe sure to select appropriate yield units and irrigation, if any. "]
["Crop returns","Enter appropriate price and yield information. The government payments field is optional.\n\nA method to budget with uncertain prices is to use the trigger price for counter-cyclical payments as a proxy for the market price. The government payments field can be used to enter only the fixed payment that is independent of yield and price.\n\nThe planted acres field is used in some of the calculations to estimate fixed costs of machinery.","receipts"]
["Custom budgets","Custom budgets are retrievable with the 'Recall Data\" command that "]
["Custom hire","As noted, entries in this section will account for labor value and equipment costs for all custom hired activities. ","customhire1","customhire2"]
["Delete budget","Deleting a budget report (Excel worksheet) permanently erases all input and output with the same crop description except for 'Typical budgets'. You can not delete a 'Typical Budget'. \n\nTo delete a budget it must have been run and appear as a worksheet tab. Use normal Excel commands to delete the worksheet: Select the worksheet, right-click, click delete.\n\nIt may be preferable to hide the budget report (Excel worksheet) rather than deleting it. "]
["Drying","Grain drying energy costs per acre depend a great deal on moisture content removed. Be careful with this entry because the costs entered will be applied across all bushels and by extension all farm production, even though the early harvested corn may be the only bushels dried. The generator assumes drying with a combination system of heating and then finishing with air. The engineering parameters used are 0.8 gallons of propane and 7 KWH per 100 bushels to remove one point of moisture. ","drying"]
["Export data","The Export data option can be used to transfer budgets between different CBG files.  Simply place a checkmark next to the budgets you wish to export and browse for a directory to place the files.  When finished, click 'Ok'.  The budgets will be stored as text files in a folder called 'CBG Files' in the location you specified.  To retrieve the files, use the Import data command (see Import data)."]
["Fertilizer costs","These fields are used to estimate the costs of fertilizer material only. Application costs (custom or operator applied) are entered separately.\n\nThese conversions may be helpful:\n -Anhydrous ammonia (NH3) is typically 82 percent nitrogen.\n -Ammonium nitrate is 33.5 percent nitrogen.\n -Ammonium sulfate is 20.5 percent nitrogen.\n -Urea is 45 percent nitrogen.\n -Nitrogen solutions are typically 20-40 percent nitrogen.\n\n -Monoammonium phosphate (MAP) is typically 11-48-0\n -Diammonium phosphate (DAP) is typically 18-46-0\n\n -Potassium sulfate is 47 to 52 percent potash (K20)\n -Potassium chloride is 47 to 61 percent potash (K20)","fertilizer1","fertilizer2"]
["Hauling","Use the ten wheeler and semi truck cost fields to estimate operating and ownership costs (not custom hire) to haul grain from field to bin and to deliver to a terminal market, if desired. Be sure to allocate the total costs to the enterprise. Note, that grain cart costs are estimated below in the machinery section.","hauling"]
["Herbicide costs","These fields are used to estimate the costs of herbicide material only. Application costs (custom or operator applied) are entered separately. Note that costs can be entered per trip or per unit per acre. The notes field is to record specifics about the weed control program that will appear on the budget report.","herbicide1","herbicide2"]
["Hiding budgets (worksheets)","Hide a budget (worksheet) as you would any other Excel spreadsheet with the Format/Sheet/Hide command. "]
["Import data","This option allows the user to bring previous budgets into the current Crop Budget Generator.  If you wish to retrieve a budget from a previous version of the CBG and that version supports this method, simply enter the location of the CBG into the location box or use the 'Find Budgets' button to located the file.\n\nIf the user has exported budgets to text files (see Export data), use the 'Find Budgets' button to locate the 'CBG Files' folder.\n\nAfter the directory of the budgets has been specified, place a checkmark next to the budgets that you wish to import.  If no budgets are listed to select, then you have not specified a valid path from which to retrieve budgets.  Once the budgets are selected, click 'Ok'."]
["Input sheet","All of the data required to run the CBG is entered on the Input worksheet.  Enter data in the white boxes. Move the cursor between data entry fields by using the \"Tab\" key. Move back a space by pressing \"Shift+Tab\".\n\nComment boxes (denoted by red markers) provide detailed explanations for certain items. View the contents of the comment box by pointing the cursor at the red triangular marker.\n\nThe user will have access to only one input sheet. It may be blank or populated with data. See 'Clear Input' and 'Recall Data'.\n\nAll command buttons are accessed from the input sheet."]
["Insecticide/fungicide costs","These fields are used to estimate all non-herbicide chemical costs for material only. The notes field is to record specifics about the insecticides or fungicide program and will appear on the budget report.","insecticide1","insecticide2"]
["Labor costs","The first field in the labor section (labor hours per acre) is used to account for all the hours NOT used in field operations or irrigation. Actual field operation labor is calculated automatically. Examples of non-field labor required include time used for hauling grain, moving equipment, procuring inputs, personnel and business management activities, \"pick-up time,\" etc.\n\nThe skilled labor rate is used to estimate costs for many machinery operations (planting and harvesting). Tillage operations are costed at the unskilled labor rate.\n\nOperator labor for the enterprise for machinery and non-machinery activities is lumped on one line in the budget report. This line may include hired or unpaid family labor, but does not include custom hire.","labor"]
["Land costs","Land costs can be difficult to estimate, but should follow trends in current market values for bare land and attached buildings (grain bin) to operate the enterprise. The land capitalization approach accounts for the risk return on investment (land and buildings). The rule of thumb is to not deviate greatly from cash rental rates. However, land values and rental rates do not necessarily track each other. Real estate taxes are in addition to the risk return.\n\nFor lease situations (share or cash), enter value and capitalization rate to estimate land costs for the landlord.. \n","land"]
["Lease arrangement","The generator allows one of three types of land arrangements: owned land, cash rent, or share leased. Choose one from the drop box to open pertinent fields for data entry.\n\nIf the share lease option is selected, output will be reported for the contributions of the landlord, tenant, and the combined business unit in three columns.\n\nChoosing the cash rent option charges the economic costs of land at the rental rate and produces a single column budget report for the business unit.\n\nChoosing the owned land option allows the user to estimate the economic costs of land ownership based on land value and a capitalization rate. This option produces a single column budget report for the business unit.","landlord_share"]
["Machinery depreciation","The machinery depreciation calculations assume certain annual hours of use and an economic life of the implement and power unit. Internal adjustments have been made to equate machinery costs to a \"typical\" farming operation in Missouri. For example, the farm unit underlying the assumptions is about 1700 to 2000 acres. In some cases, used machinery is built into the database which shifts costs into the operating category, but generally has only minor impact on the total costs of production. For example, the two wheel tractor and semi truck are based on used values, increasing repair and maintenance costs, but lowering depreciation costs, relative to new. "]
["Machinery overhead","The machinery overhead calculation estimates the costs of property taxes, insurance, and housing. Taxes and insurance are calculated as a function of purchase value and housing is a function of the implement footprint and a building rental rate per square foot."]
["Other input costs","Operating interest is the projected cost of capital for the short-term (one year or less). The entry is used to calculate interest on variable costs.\n\nFuel price for farm diesel (net of taxes) is used to calculate fuel costs for tractors, combines, and over-the-road semi (including taxes).\n\nCrop insurance premiums can be estimated for each county and crop from the calculator on the USDA-RMA web site.\n\nOther direct crop expense is a catch-all category. The other expense line in the budget report is linked only to this field.","otheritems1"]
["Owned equipment","This section is used to estimate all costs, on a per acre basis, for owning or renting equipment.\n\nBegin by checking the types of tractors that will be used for all field activities in this enterprise. These are the power units that become available as a drop down list to match tractors to implements. If a tractor selection is overlooked, simply return to tractors and select an additional tractor. Combine-header selection is in the list below with harvest activities. \n\nWith a few exceptions, four fields are available for each machine operation.\n\nThe first field allows selection of the implement size from the pick list. To see the pick list, place the cursor in the cell and point to the drop down arrow to the right of the field. The implement selection determines the hours of use per acre (and therefore fuel and labor costs).\n\nThe second field is used to select the appropriate tractor to match with the implement. Use good judgement. There is nothing in the generator to prevent a mismatch of implement and power unit.\n\nThe third field is to select the number of passes per acre with the implement. For example, a common usage is to allow two passes with a boom sprayer.\n\nThe fourth field is used to enter a rental fee per acre to accomplish the operation, e.g., rental of a no-till drill. An entry in this field causes the generator to tally only operating costs of the implement, but still capture all costs of the selected power unit associated with the activity. \n\nAnother usage of this field might be to estimate the cost of bartering, or sharing equipment and/or labor with a neighbor. In this case enter the value of your contribution on a per acre basis.\n\n","power","Passes","rental"]
["Preview","Selecting the 'Preview' bottom pops up a window that summarizes the costs and returns data in real-time. Use the window to see how a change in an input field will impact the overall budget report."]
["Recall Data","The 'Recall Data' button opens a window with two lists of previously run budget reports as shown on the tabs: 'Custom Budgets' and 'Typical Budgets'. 'Custom budgets' are those previously run by the user. 'Typical budgets' are pre-loaded in the software.\n\nOften, the easiest way to begin a new budget is to recall a typical budget and customize it to your situation. To recall, highlight a specific budget from the list and click OK. To delete a customized budget see Delete budget in the help section. Typical budgets can not be deleted. \n\nTIP: Rename the budgets (worksheets) for easy identification and recall."]
["Renaming worksheets","The CBG works like and Excel spreadsheet. To rename a worksheet (budget report), right click on the worksheet tab and select 'Rename' from the list. Worksheet tabs can also be sorted as desired by clicking and dragging."]
["Rented equipment","See owned equipment"]
["Save budget","The CBG works like any Excel spreadsheet. You must save your work before closing the file. It is advisable to periodically save the file under a new name to retain multiple copies."]
["Seed costs","Enter seeding rates and prices per unit. The seed notes field is an optional method of further distinguishing this budget from others. One usage is to identify seed technology, such as, Bt vs. non Bt, or Glyphosate Resistant. Notes appear on the budget report.","seed1","seed2"]
["Share leasing","Enter the landlord's share of production and contribution to costs as a percentage. The last field in this section allows for special cases where the landlord may reimburse the operator for certain operations, based on a custom rate. For example, harvesting, drying, and hauling. Enter the custom rate charged to the landlord on a per bushel basis.","landlord_share"]
["Start","The CBG works like any other Excel spreadsheet except that many steps have been automated. Begin by entering data into a blank 'Input' worksheet, or by retrieving one of the pre-stored input worksheets. Run the generator by selecting the 'Budget Report' button. \n\n"]
["Storage","Ownership cost of grain storage is (should be) incorporated in the real estate value, thus only rental fees for storing all or a portion of the crop should be entered here. ","storage"]
["Summary","The summary option allows budget summaries to be combined in onen workseet.  When 'Show Summary' is clicked on the CBG menu, a list of the user's budgets will show up.  Typicals can also be included by clicking 'Yes\" under 'Include Typicals?.'  You may select between one and twelve budgets to combine.  Once they have been combined, click 'Next' and give the summary a description.  The order that the budgets will appear can be changed by clicking on the budget then on the up and down arrows on the side.\n\nThe budgets in the Summary are tied back to the original budget.  Updating or deleting the original budget will cause the Summary budget to also be updated or deleted."]
["Tractors","See owned equipment","power"]
["Troubleshooting","The CBG has been designed and tested for Excel versions 2000 and later. It may not function properly with earlier versions.\n\nMacros must be enabled for the spreadsheet to calculate correctly. If your computer is not set to allow macros, got to Tools\\Options\\Security\\Macro Security, and set to the medium level.\n\nThe generator is best viewed with a screen resolution of 1024 x 768 or higher. If you experience problems with expanding checkboxes or drop down list boxes, to  Control Panel\\Display and set display to a higher resolution.\n\nWorksheets have been protected to avoid inadvertent corruption of formulas."]
["Typical budgets","The generator comes with a set of pre-entered budgets, based on typical cropping practices in North, Central, and Southwest Missouri for corn, soybeans, grain sorghum, and wheat.\n\nHighlight and click OK to retrieve the input for one of these budgets and then click 'Budget Report' to view the output. Once run, the typical budget worksheets can be deleted with the usual Excel commands to delete a worksheet. Doing this will not delete the input from the Typical Budgets list. Editing the input associated with a 'Typical Budget' will not overwrite the stored version."]

{"sheet":"Input","index":1,"n_rows":199,"n_cols":34,"rows_kept":199,"cut":false,"hidden":false,"merged":[[198,0,198,7],[27,1,27,5],[141,0,141,7],[58,1,58,5],[50,1,50,5],[127,0,127,7],[111,0,111,7],[1,0,1,7],[9,1,9,6],[19,0,19,7],[10,0,10,7],[3,0,3,7]]}
[]
["CROP BUDGET INPUT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x"]
["Enter data in white boxes. Use \"Tab\" key to navigate between boxes.",null,null,null,null,null,null,"Version 11.7.16"]
["Crop Identification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"c","silage","g","s","w","ws","i","Mach#"]
["Crop selection"]
["Primary crop yield units"]
["By-product units"]
["Irrigation"]
["Lease arrangement"]
["Crop description","2022 Soybeans"]
["Crop Returns"]
["Planted acres this crop",1000,null,"acres"]
["Crop yield",55,null,{"$f":"VLOOKUP(MDB!$C$159,MDB!$K$157:$M$160,3) & \"s\"","v":"bushels"}]
["Expected market price",12.05,null,{"$f":"\"$ per \" & VLOOKUP(MDB!$C$159,MDB!$K$157:$M$160,3)","v":"$ per bushel"}]
["By-product yield",null,null,{"$f":"VLOOKUP(MDB!$C$160,MDB!$K$157:$M$160,3) & \"s\"","v":"bushels"}]
["By-product market price",null,null,{"$f":"\"$ per \" & VLOOKUP(MDB!$C$160,MDB!$K$157:$M$160,3)","v":"$ per bushel"}]
["Farm program payments",null,null,"$ per acre"]
["Other income",null,null,"$ per acre"]
["Sub-total per acre",{"$f":"income","v":662.75}]
["Input Costs"]
["Seed","Rate","Rate units",null,null,"Price","Price units"]
["Corn (80,000 seed per bag)",null,"seeds per acre",null,null,null,"$ per bag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1]
["Soybeans (150,000 seed per bag)",170000,"seeds per acre",null,null,58,"$ per bag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,1,1]
["Grain sorghum (750,000 per bag)",null,"seeds per acre",null,null,null,"$ per bag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,1,1,1]
["Wheat (50 lb bag)",null,"lbs per acre",null,null,null,"$ per bag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1]
["Seed tech fees",null,null,null,null,null,"$ per bag"]
["Additional seed treatment costs",null,"units per acre",null,null,null,"$ per unit"]
["Seed notes "]
["Sub-total per acre",{"$f":"Output!F15","v":65.733333333333334}]
[]
["Fertilizer (not application)","Rate","Rate units",null,null,"Price","Price units"]
["Nitrogen (anhydrous)",null,"lbs  per acre",null,null,null,"$ per lb"]
["Nitrogen (dry)",null,"lbs per acre",null,null,null,"$ per lb"]
["Nitrogen (liquid)",null,"lbs per acre",null,null,null,"$ per lb"]
["Phosphorus, P205",46,"lbs per acre",null,null,0.65,"$ per lb"]
["Potassium, K20",80,"lbs per acre",null,null,0.57999999999999996,"$ per lb"]
["Lime",0.5,"tons per acre",null,null,25,"$ per ton"]
["Other amendment",null,"lbs per acre",null,null,null,"$ per lb"]
["Other amendment",null,"lbs per acre",null,null,null,"$ per lb"]
["Sub-total per acre",{"$f":"Output!F16","v":88.8}]
[]
["Herbicide (not application)","Rate","Rate units",null,null,"Price","Price units"]
["One-pass program",null,"trips per acre",null,null,null,"$ per trip"]
["Burn-down mix",null,"trips per acre",null,null,null,"$ per trip"]
["Pre-emergence mix",null,"trips per acre",null,null,null,"$ per trip"]
["Post-emergence mix",null,"trips per acre",null,null,null,"$ per trip"]
["Other herbicide A, by trip",2,"trips per acre",null,null,27.5,"$ per trip"]
["Other herbicide B, by trip",null,"trips per acre",null,null,null,"$ per trip"]
["Other herbicide C, by unit",null,"units per acre",null,null,null,"$ per unit"]
["Other herbicide D, by unit",null,"units per acre",null,null,null,"$ per unit"]
["Herbicide notes"]
["Sub-total per acre",{"$f":"Output!E22","v":55}]
[]
["Insecticide, fungicide (not application)","Rate","Rate units",null,null,"Price","Price units"]
["Treatment A, by trip",null,"trips per acre",null,null,null,"$ per trip"]
["Treatment B, by trip",null,"trips per acre",null,null,null,"$ per trip"]
["Treatment C, by unit",null,"units per acre",null,null,null,"$ per unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1]
["Treatment D, by unit",null,"units per acre",null,null,null,"$ per unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1]
["Insecticide, fungicide notes"]
["Sub-total per acre",{"$f":"Output!E23","v":0}]
[]
["Labor input","Value",null,"Rate units"]
["All labor except field hours",0.5,null,"hours per acre"]
["Non-field labor, rate",17.5,null,"$ per hour"]
["Skilled machinery labor, rate",23,null,"$ per hour"]
["Sub-total per acre",{"$f":"Input!B63*Input!B64","v":8.75}]
[]
["Irrigation","Value",null,"Units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Irrigation labor, hours",null,null,"hours per acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Irrigation water applied",null,null,"acre-inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Irrigation energy cost",null,null,"$ per acre inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Sub-total",{"$f":"'Machinery Cost'!I50","v":22},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Land costs","Value",null,"Units"]
["Market value",4800,null,"$ per acre"]
["Capitalization rate",3.5,null,"percent"]
["Real estate/levee taxes",null,null,"$ per acre"]
["Cash rent or equivalent",null,null,"$ per acre"]
["Landowner liability insurance",null,null,"$ per acre"]
["Sub-total per acre",{"$f":"B75*B76*0.01+B77","v":168}]
[]
["Other input items","Value",null,"Units"]
["Operating interest rate",4.9000000000000004,null,"percent"]
["Fuel price (farm diesel)",2.91,null,"$ per gallon"]
["Fuel price (pickup)",3.08,null,"$ per gallon"]
["Crop supplies, soil tests, etc.",3.5,null,"$ per acre"]
["Crop scouting and consultant fees",null,null,"$ per acre"]
["Crop insurance premium",17,null,"$ per acre"]
["Other direct crop expense",null,null,"$ per acre"]
[]
["Farm business overhead","Value"]
["Liability/peril insurance, not equipment",null,null,"$ for farm"]
["Farm utilities, not drying",null,null,"$ for farm"]
["Other (accounting, dues, office, etc.)",10000,null,"$ for farm"]
["Allocate above overhead costs to crop",40,null,"percent"]
["Sub-total per acre",{"$f":"(SUM(B92:B94)*B95/100)/acres","v":4}]
[]
["Light vehicle","Value"]
["Farm pickup mileage, all uses",15000,null,"miles per year"]
["Farm pickup cost allocation for this crop",40,null,"percent"]
["Sub-total per acre",{"$f":"'Machinery Cost'!I53","v":3.7604746133333338}]
[]
["Post Harvest: store, dry, hedge, haul to bin and/or terminal"]
["Share of crop sold at harvest",null,null,"percent"]
["Rent storage on remainder",null,null,"months",null,null,{"$f":"\"$ per \"& VLOOKUP(primyield,MDB!K157:M160,3) &\" per mon\"","v":"$ per bushel per mon"}]
["Drying: water removed and propane price",null,null,"% points H20",null,null,"propane, $ per gallon",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Hedging, brokerage fees",null,null,"$ per bushel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Ten wheeler cost allocation this crop",15,null,"percent",null,12500,null,"miles per year"]
["Semi truck-trailer cost allocation this crop",20,null,"percent",null,12500,null,"miles per year"]
["Sub-total per acre",{"$f":"(B105*F105+B107)*yield*(100-B104)/100+MDB!C172+'Machinery Cost'!I51+'Machinery Cost'!I52","v":5.4720216666666666}]
[]
["Custom Hire Activity: Includes labor and equipment"]
["Hire custom work","Value",null,"Units",null,"Passes"]
["Hire dry fertilizer application",6,null,"$ per acre",null,1,null,"trips per acre"]
["Hire herbicide application",null,null,"$ per acre",null,null,null,"trips per acre"]
["Hire insecticide/fungicide application",null,null,"$ per acre",null,null,null,"trips per acre"]
["Hire aerial spraying",null,null,"$ per acre",null,null,null,"trips per acre"]
["Hire silo filling (chop & haul)",null,null,{"$f":"\"$ per \" & VLOOKUP(MDB!$C$159,MDB!$K$157:$M$160,3)","v":"$ per bushel"},null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,1,1,1,1]
["Hire silage hauling",null,null,{"$f":"\"$ per \" & VLOOKUP(MDB!$C$159,MDB!$K$157:$M$160,3)","v":"$ per bushel"},null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,1,1,1,1]
["Hire straw hauling",null,null,{"$f":"\"$ per \" & VLOOKUP(MDB!$C$160,MDB!$K$157:$M$160,3)","v":"$ per bushel"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1]
["Hire custom combining, acre",null,null,"$ per acre",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[{"$f":"\"Hire custom combining, \" & VLOOKUP(MDB!C159,MDB!K157:M160,3)","v":"Hire custom combining, bushel"},null,null,{"$f":"\"$ per \" & VLOOKUP(MDB!$C$159,MDB!$K$157:$M$160,3)","v":"$ per bushel"},null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Hire short distance grain hauling",null,null,{"$f":"\"$ per \" & VLOOKUP(MDB!$C$159,MDB!$K$157:$M$160,3)","v":"$ per bushel"},null,null,null,"percent hauled",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Hire long distance grain hauling, semi",null,null,"loaded mile/trip",null,null,null,"percent hauled",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Other machine hire",null,null,"$ per acre",null,null,null,"trips per acre"]
["Other machine hire",null,null,"$ per acre",null,null,null,"trips per acre"]
[]
["CROP SHARES"]
["Crop share arrangements","Lndlrd share",null,null,null,"$ per acre"]
["Production returns",null,null,"percent",null,{"$f":"Output!F8+Output!F9","v":662.75}]
["Farm program payments",null,null,"percent",null,{"$f":"Output!F10","v":0}]
["Other income",null,null,"percent",null,{"$f":"Output!F11","v":0}]
["Seed costs",null,null,"percent",null,{"$f":"Output!F15","v":65.733333333333334}]
["Fertilizer costs",null,null,"percent",null,{"$f":"Output!F16","v":88.8}]
["Herbicide costs",null,null,"percent",null,{"$f":"Output!E22","v":55}]
["Insecticide/fungicide costs",null,null,"percent",null,{"$f":"Output!E23","v":0}]
["Custom hire costs",null,null,"percent",null,{"$f":"SUMPRODUCT(Input!B114:B117,Input!F114:F117)+Input!B121+SUMPRODUCT(Input!B125:'Input'!B126,Input!F125:F126)+SUM(Input!B118+Input!B119+Input!B122+Input!B123*Input!F123*0.01)*Input!B13+Input!B124*Input!F124*0.01*MDB!C152","v":6}]
["Power unit fuel costs",null,null,"percent",null,{"$f":"SUMPRODUCT('Machinery Cost'!H7:H53,'Machinery Cost'!O7:O53)","v":15.057944389217472}]
["Irrigation energy costs",null,null,"percent",null,{"$f":"B70*B71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Charge landlord at a custom rate",null,null,{"$f":"\"$ per \" & VLOOKUP(MDB!$C$159,MDB!$K$157:$M$160,3)","v":"$ per bushel"}]
[]
["Owned and/or Rented Equipment, Operator labor"]
["Tractors:"]
[]
[]
[]
[]
["Tillage equipment","Size",null,"Power",null,"Passes",null,"Rental fee"]
["Chisel plow","15 ft",null,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Chisel plow, front disk","16.3 ft",null,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Moldboard plow","6 ft",null,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
["Field cultivator","35 ft",null,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
["Tandem disk","30 ft",null,"360 4WD",0,1,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
["V-Ripper","30\" O.C., 17 ft",null,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
["Combo field cultivator incorporate","16 ft",null,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
["Combo disk and v-ripper","17.5 ft",null,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
["Disk, field cultivator finish","22 ft",null,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
["Roller harrow","12 ft",null,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
["Planting equipment","Size",null,"Power",null,"Passes",null,"Rental fee"]
["Row crop planter","16 row",null,"225 MFWD",0,1,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,11]
["Split row no-till planter","(16/31 row 30/15\")",null,"225 MFWD",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
["No-till planter","6 row",null,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
["Presswheel drill","16 ft",null,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,14]
["No-till drill","15 ft",null,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,null,null,null,null,15]
["Crop maintenance equipment","Size",null,"Power",null,"Passes",null,"Rental fee"]
["Row cultivator","6 row",null,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,17]
["Row cultivator-high residue","6 row",null,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,18]
["Rotary hoe","21 ft",null,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
["Rotary mower (ditches)","15 ft",null,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20]
["Boom sprayer, pull type","90 ft",null,"130 MFWD",0,2,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21]
["Boom sprayer, self propelled","60 ft",null,"---",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22]
["Anhydrous applicator","21 ft",null,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,23]
["Fertilizer spreader, pull-type","4 T (40 ft)",null,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24]
["Harvest equipment","Size",null,"Power",null,"Passes",null,"Rental fee"]
["Disc mower","7 ft swath",null,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,null,25]
["Disk mower-conditioner","6 ft",null,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,null,26]
["Swather (haybine) mower-conditioner","7 ft swath",null,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,null,27]
["Hay tedder","---",null,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,null,28]
["Wheel rake, V hitch","10 wheel, 20 ft",null,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,null,29]
["Roller bar rake (basket)","9.5 ft",null,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,null,30]
["Hay windrow merger (inverter)","20 ft",null,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,null,31]
["Small square baler","6 ft pickup",null,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,null,32]
["Round baler, tie","1000 lb",null,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,null,33]
["Round baler, net wrap","1000 Lb",null,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,null,34]
["Large rectangular baler","---",null,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,null,35]
["Silage chopper, pull type, corn head","2 row",null,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,1,1,1,null,null,36]
["Bale wagon/stacker, pull-type","3 ton",null,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,null,37]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
["Stalk shredder","20 ft",null,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,1,1,1,null,38]
["Combine, fixed grain head","15 ft",null,"275 HP Comb.",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,1,null,null,null,39]
["Combine, flexible grain head","25 ft",null,"275 HP Comb.",0,1,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,1,1,null,40]
["Combine, corn head","8 row",null,"275 HP Comb.",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,41]
["Grain cart","500 bushel",0,"225 MFWD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Grain auger, 10 inch, 5000 bu/hr",null,0,"130 MFWD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[]
["End of Screen"]

{"sheet":"Irrigated Corn 2022","index":2,"n_rows":1295,"n_cols":7,"rows_kept":1295,"cut":false,"hidden":true,"merged":[]}
["Typical",null,null,null,null,null,"2021-10-14"]
[]
["Corn, grain","2022 Irrigated"]
["Irrigated"]
["Owned land",null,null,null,null,"",""]
[null,null,null,null,"Business"]
["Income per acre","Units","Yield","Price","total"]
["Primary crop","bushels",215,4.5999999999999996,988.99999999999989]
["By product crop","bushels",0,0,0]
["Net payments (fixed)",null,null,null,0]
["Other income",null,null,null,0]
["Total income per acre",null,null,null,988.99999999999989]
[]
["Operating costs per acre"]
["Seed",null,null,null,110]
["Fertilizer",null,null,null,221.51000000000002]
["Nitrogen",null,null,107.5]
["Phosphorus",null,null,63.050000000000004]
["Potassium",null,null,35.96]
["Other soil amendments",null,null,15]
["Crop protection",null,null,null,49]
["Herbicide",null,null,49]
["Insect-fungicide, none",null,null,0]
["Crop supplies, storage, and marketing",null,null,null,4]
["Crop consulting and insurance",null,null,null,26]
["Custom hire and rental",null,null,null,6]
["Machinery fuel, drying, and irrigation energy",null,null,null,90.073030837126467]
["Machinery repairs and maintenance",null,null,null,60.907471595856045]
["Operator and hired labor",null,null,null,28.405057266992785]
["Other expense",null,null,null,0]
["Operating interest",null,null,null,14.599441212649394]
["Operating costs per acre",null,null,null,610.49500091262462]
[]
["Ownership costs per acre1"]
["Farm business overhead",null,null,null,3.125]
["Machinery overhead",null,null,null,49.984510382248587]
["Machinery depreciation",null,null,null,63.447774626531782]
["Real estate charge",null,null,null,227.5]
["Ownership costs per acre",null,null,null,344.05728500878035]
[]
["Total costs per acre",null,null,null,954.55228592140497]
[]
["Income over operating costs per acre",null,null,null,378.50499908737527]
["Income over total costs per acre",null,null,null,34.447714078594913]
[]
[null,null,"Operating costs per bushel",null,2.8395116321517424]
[null,null,"Ownership costs per bushel",null,1.600266441901304]
[null,null,"Total costs per bushel",null,4.4397780740530468]
[]
[]
["Detailed Report","Corn, grain",null,null,"2022 Irrigated",null,"2021-10-14"]
[]
["Selected input quantities","per acre",null,null,"Selected input prices",null,"  $ per unit"]
["Yield, bushels",215,null,null,"Farm diesel, per gallon",null,2.91]
["Seeding rate, count",32000,null,null,"Operating interest, %",null,4.9000000000000004]
["Nitrogen rate, lbs",215,null,null,"Nitrogen, per lb",null,0.5]
["Phosphorus rate, lbs",97,null,null,"Phosphorus, per lb",null,0.65]
["Potassium rate, lbs",62,null,null,"Potassium, per lb",null,0.57999999999999996]
["Lime rate, tons",0.6,null,null,"Lime, per ton",null,25]
["Sum of allocated labor, hours",1.5183237011000643,null,null,"Skilled labor, per hour",null,23]
["Irrigation, inches",6,null,null,"Land value, per acre",null,6500]
[]
[]
[]
[null,"Labor","Fuel","Operating","Ownership","Total"]
[null,"Hours","Gallons","Costs2","Costs3","Costs","Trips"]
["Machine activity (not custom)","per acre","per acre","$ per acre","$ per acre","$ per acre","per acre"]
["Field cultivator (35 ft); 360 4WD",3.9615846338535411E-2,0.62751500600240095,3.6300289165673938,4.8682275927562824,8.4982565093236762,1]
["V-Ripper 30\" O.C., (17 ft); 360 4WD",2.8544243577545196E-2,0.45214081826831587,2.3945954329210273,5.7549743101807804,8.1495697431018073,0.3]
["Split row no-till planter (16/31 row 30/15\"); 225 MFWD",5.3571428571428568E-2,0.53035714285714275,5.1282586596288695,12.01756955662702,17.145828216255889,1]
["Boom sprayer (90 ft); 130 MFWD",4.339336081579518E-2,0.24821002386634841,2.9977990887394226,4.6699045346062045,7.6677036233456271,2]
["Anhydrous applicator (21 ft); 225 MFWD",8.9285714285714274E-2,0.88392857142857117,5.8700864112472155,7.230237852584108,13.100324263831324,1]
["Combine, corn head (8 row); 275 HP Comb.",0.14727540500736377,1.7820324005891015,22.660891016200296,17.741369661266567,40.402260677466863,1]
["Grain cart (500 bushel); 225 MFWD",7.3637702503681887E-2,0.72901325478645052,5.1708652430044175,8.1877761413843881,13.358641384388806,""]
["Grain auger 10 in- 5000 bu/hr (70 ft); 130 MFWD",4.3000000000000003E-2,0.24596000000000001,1.8817651400000002,1.7161300000000002,3.5978951400000003,""]
["Irrigation; ",0.5,"",61.429999999999993,44,105.42999999999999,1]
["10 Wheeler","",1.40625,5.1103125,1.44848625,6.5587987500000002,""]
["Semi, tractor and trailer","",1.0044642857142858,6.2634375000000011,4.2003750000000002,10.463812500000001,""]
["Pickup truck","",0.26041666666666663,1.3341197916666667,1.597234109375,2.9313539010416667,""]
["Total",1.0183237011000643,8.1702881701792833,123.8721596999753,113.43228500878034,237.30444470875563,7.3]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
[]
[]
["1 Farm business overhead includes liability insurance, utilities, accounting, etc. Machinery overhead is the sum of opportunity interest,"]
["   property taxes, insurance, and housing. Machinery depreciation is a market value decline due to aging and usage. Thus, a portion of"]
["   depreciation should be considered an operating costs for some decisions. Real estate charge includes land, improvements, taxes."]
["   Economic costs may differ from rental rates."]
["2  Machinery operating cost is the sum of fuel, repairs, maintenance, and the value of labor."]
["3  Machinery ownership cost is the sum of machinery overhead and depreciation (see page 1)."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Start"]
["cropnum-22706",1]
["primyieldtype-22706",1]
["byyieldtype-22706",1]
["irrigation2-22706",1]
["leasenum-22706",1]
["40hp-22706",0]
["60hp-22706",0]
["75hp-22706",0]
["105twd-22706",0]
["140twd-22706",0]
["105mfwd-22706",0]
["130mfwd-22706",true]
["160mfwd-22706",false]
["200mfwd-22706",false]
["225mfwd-22706",true]
["2604wd-22706",0]
["3104wd-22706",false]
["360 4wd-22706",true]
["4254wd-22706",0]
["225tt-22706",0]
["425tt-22706",0]
["description-1-22706","2022 Irrigated"]
["acres-1-22706",160]
["receipts-1-22706",215]
["receipts-2-22706",4.5999999999999996]
["receipts-3-22706",0]
["receipts-4-22706",0]
["receipts-5-22706",0]
["receipts-6-22706",0]
["seed1-1-22706",275]
["seed1-2-22706",0]
["seed1-3-22706",0]
["seed1-4-22706",0]
["seed1-5-22706",0]
["seed1-6-22706",0]
["seed2-1-22706",32000]
["seed2-2-22706",0]
["seed2-3-22706",0]
["seed2-4-22706",0]
["seed2-5-22706",0]
["seed2-6-22706",0]
["fertilizer1-1-22706",215]
["fertilizer1-2-22706",0]
["fertilizer1-3-22706",0]
["fertilizer1-4-22706",97]
["fertilizer1-5-22706",62]
["fertilizer1-6-22706",0.6]
["fertilizer1-7-22706",0]
["fertilizer1-8-22706",0]
["fertilizer2-1-22706",0.5]
["fertilizer2-2-22706",0]
["fertilizer2-3-22706",0]
["fertilizer2-4-22706",0.65]
["fertilizer2-5-22706",0.57999999999999996]
["fertilizer2-6-22706",25]
["fertilizer2-7-22706",0]
["fertilizer2-8-22706",0]
["herbicide1-1-22706",0]
["herbicide1-2-22706",0]
["herbicide1-3-22706",0]
["herbicide1-4-22706",0]
["herbicide1-5-22706",2]
["herbicide1-6-22706",0]
["herbicide1-7-22706",0]
["herbicide1-8-22706",0]
["herbicide2-1-22706",0]
["herbicide2-2-22706",0]
["herbicide2-3-22706",0]
["herbicide2-4-22706",0]
["herbicide2-5-22706",24.5]
["herbicide2-6-22706",0]
["herbicide2-7-22706",0]
["herbicide2-8-22706",0]
["herbicide2-9-22706",0]
["insecticide1-1-22706",0]
["insecticide1-2-22706",0]
["insecticide1-3-22706",0]
["insecticide1-4-22706",0]
["insecticide2-1-22706",0]
["insecticide2-2-22706",0]
["insecticide2-3-22706",0]
["insecticide2-4-22706",0]
["insecticide2-5-22706","none"]
["labor-1-22706",0.5]
["labor-2-22706",17.5]
["labor-3-22706",23]
["irrigation1-1-22706",0.5]
["irrigation1-2-22706",6]
["irrigation1-3-22706",3.18]
["land-1-22706",6500]
["land-2-22706",3.5]
["land-3-22706",0]
["land-3-9106",0]
["land-4-22706",0]
["otheritems1-1-22706",4.9000000000000004]
["otheritems1-2-22706",2.91]
["otheritems1-3-22706",3.08]
["otheritems1-4-22706",4]
["otheritems1-5-22706",0]
["otheritems1-6-22706",26]
["otheritems1-7-22706",0]
["postharvest-1-22706",0]
["postharvest-2-22706",0]
["postharvest-3-22706",3]
["postharvest-4-22706",0]
["postharvest-5-22706",9]
["postharvest-6-22706",9]
["postharvest-7-22706",0]
["postharvest-8-22706",2.34]
["postharvest-9-22706",12500]
["postharvest-10-22706",12500]
["overhead-1-22706",0]
["overhead-2-22706",0]
["overhead-3-22706",10000]
["overhead-4-22706",5]
["overhead-5-22706",15000]
["overhead-6-22706",5]
["landlord_share-1-22706",0]
["landlord_share-2-22706",0]
["landlord_share-3-22706",0]
["landlord_share-4-22706",0]
["landlord_share-5-22706",0]
["landlord_share-6-22706",0]
["landlord_share-7-22706",0]
["landlord_share-8-22706",0]
["landlord_share-9-22706",0]
["landlord_share-10-22706",0]
["landlord_share-11-22706",0]
["customhire1-1-22706",6]
["customhire1-2-22706",0]
["customhire1-3-22706",0]
["customhire1-4-22706",0]
["customhire1-5-22706",0]
["customhire1-6-22706",0]
["customhire1-7-22706",0]
["customhire1-8-22706",0]
["customhire1-9-22706",0]
["customhire1-10-22706",0]
["customhire1-11-22706",0]
["customhire1-12-22706",0]
["customhire1-13-22706",0]
["customhire2-1-22706",1]
["customhire2-2-22706",0]
["customhire2-3-22706",0]
["customhire2-4-22706",0]
["customhire2-5-22706",0]
["customhire2-6-22706",0]
["customhire2-7-22706",0]
["customhire2-8-22706",0]
["size-1-3806","15 ft"]
["size-2-3806","16.3 ft"]
["size-3-3806","6 ft"]
["size-4-3806","35 ft"]
["size-5-3806","11 ft"]
["size-6-3806","30\" O.C., 17 ft"]
["size-7-3806","16 ft"]
["size-8-3806","17.5 ft"]
["size-9-3806","22 ft"]
["size-10-3806","12 ft"]
["size-11-3806","6 row"]
["size-12-3806","(16/31 row 30/15\")"]
["size-13-3806","6 row"]
["size-14-3806","16 ft"]
["size-15-3806","15 ft"]
["size-16-3806","6 row"]
["size-17-3806","6 row"]
["size-18-3806","90 ft"]
["size-27-101707","7 ft swath"]
["size-19-3806","6 ft"]
["size-28-101707","7 ft swath"]
["size-25-101707","10 wheel, 20 ft"]
["size-26-101707","9.5 ft"]
["size-20-101707","1000 lb"]
["size-21-3806","15 ft"]
["size-22-3806","15 ft"]
["size-23-3806","8 row"]
["size-24-3806","500 bushel"]
["power-1-22706",0]
["power-2-22706",0]
["power-3-22706",0]
["power-4-22706","360 4WD"]
["power-5-22706",0]
["power-6-22706","360 4WD"]
["power-7-22706",0]
["power-8-22706",0]
["power-9-22706",0]
["power-10-22706",0]
["power-11-22706",0]
["power-12-22706","225 MFWD"]
["power-13-22706",0]
["power-14-22706",0]
["power-15-22706",0]
["power-16-22706",0]
["power-17-22706",0]
["power-18-22706",0]
["power-19-22706",0]
["power-20-22706","130 MFWD"]
["power-21-22706","225 MFWD"]
["power-22-22706",0]
["power-23-22706",0]
["power-24-22706",0]
["power-25-22706",0]
["power-26-22706",0]
["power-27-22706",0]
["power-28-22706",0]
["power-29-22706",0]
["power-30-22706",0]
["power-31-22706",0]
["power-32-22706",0]
["power-33-22706",0]
["power-34-22706",0]
["power-35-22706",0]
["power-36-22706",0]
["power-37-22706","225 MFWD"]
["power-38-22706","130 MFWD"]
["passes-1-22706",0]
["passes-2-22706",0]
["passes-3-22706",0]
["passes-4-22706",1]
["passes-5-22706",0]
["passes-6-22706",0.3]
["passes-7-22706",0]
["passes-8-22706",0]
["passes-9-22706",0]
["passes-10-22706",0]
["passes-11-22706",0]
["passes-12-22706",1]
["passes-13-22706",0]
["passes-14-22706",0]
["passes-15-22706",0]
["passes-16-22706",0]
["passes-17-22706",0]
["passes-18-22706",0]
["passes-19-22706",0]
["passes-20-22706",2]
["passes-21-22706",0]
["passes-22-22706",1]
["passes-23-22706",0]
["passes-24-22706",0]
["passes-25-22706",0]
["passes-26-22706",0]
["passes-27-22706",0]
["passes-28-22706",0]
["passes-29-22706",0]
["passes-30-22706",0]
["passes-31-22706",0]
["passes-32-22706",0]
["passes-33-22706",0]
["passes-34-22706",0]
["passes-35-22706",0]
["passes-36-22706",0]
["passes-37-22706",0]
["passes-38-22706",0]
["passes-39-22706",0]
["passes-40-22706",1]
["rent-1-82906",0]
["rent-2-82906",0]
["rent-3-82906",0]
["rent-4-82906",0]
["rent-5-82906",0]
["rent-6-82906",0]
["rent-7-82906",0]
["rent-8-82906",0]
["rent-9-82906",0]
["rent-10-82906",0]
["rent-11-82906",0]
["rent-12-82906",0]
["rent-13-82906",0]
["rent-14-82906",0]
["rent-15-82906",0]
["rent-16-82906",0]
["rent-17-82906",0]
["rent-18-82906",0]
["rent-19-82906",0]
["rent-20-82906",0]
["rent-21-82906",0]
["rent-22-82906",0]
["rent-23-82906",0]
["rent-24-82906",0]
["rent-25-82906",0]
["rent-26-82906",0]
["rent-27-82906",0]
["rent-28-82906",0]
["rent-29-82906",0]
["rent-30-82906",0]
["rent-31-82906",0]
["rent-32-82906",0]
["rent-33-82906",0]
["rent-34-82906",0]
["rent-35-82906",0]
["rent-36-82906",0]
["rent-37-82906",0]
["rent-38-82906",0]
["rent-39-82906",0]
["rent-40-82906",0]

{"sheet":"Double crop soybeans 2022","index":3,"n_rows":1295,"n_cols":7,"rows_kept":1295,"cut":false,"hidden":true,"merged":[]}
["Typical",null,null,null,null,null,"2021-10-14"]
[]
["Soybeans, double crop","2022 Double Crop Beans"]
["Dryland"]
["Owned land",null,null,null,null,"",""]
[null,null,null,null,"Business"]
["Income per acre","Units","Yield","Price","total"]
["Primary crop","bushels",35,12.05,421.75]
["By product crop","bushels",0,0,0]
["Net payments (fixed)",null,null,null,0]
["Other income",null,null,null,0]
["Total income per acre",null,null,null,421.75]
[]
["Operating costs per acre"]
["Seed",null,null,null,77.333333333333329]
["Fertilizer",null,null,null,48.43]
["Nitrogen",null,null,0]
["Phosphorus",null,null,18.850000000000001]
["Potassium",null,null,29.58]
["Other soil amendments",null,null,0]
["Crop protection",null,null,null,10]
["Herbicide",null,null,10]
["Insect-fungicide",null,null,0]
["Crop supplies, storage, and marketing",null,null,null,0]
["Crop consulting and insurance",null,null,null,0]
["Custom hire and rental",null,null,null,0]
["Machinery fuel, drying, and irrigation energy",null,null,null,8.7823308556250073]
["Machinery repairs and maintenance",null,null,null,15.720155866650217]
["Operator and hired labor",null,null,null,13.185035754560417]
["Other expense",null,null,null,0]
["Operating interest",null,null,null,4.2495459673491407]
["Operating costs per acre",null,null,null,177.70040177751815]
[]
["Ownership costs per acre1"]
["Farm business overhead",null,null,null,5]
["Machinery overhead",null,null,null,12.105894608981513]
["Machinery depreciation",null,null,null,20.152472950649042]
["Real estate charge",null,null,null,0]
["Ownership costs per acre",null,null,null,37.258367559630557]
[]
["Total costs per acre",null,null,null,214.95876933714871]
[]
["Income over operating costs per acre",null,null,null,244.04959822248185]
["Income over total costs per acre",null,null,null,206.79123066285129]
[]
[null,null,"Operating costs per bushel",null,5.0771543365005183]
[null,null,"Ownership costs per bushel",null,1.0645247874180159]
[null,null,"Total costs per bushel",null,6.1416791239185349]
[]
[]
["Detailed Report","Soybeans, double crop",null,null,"2022 Double Crop Beans",null,"2021-10-14"]
[]
["Selected input quantities","per acre",null,null,"Selected input prices",null,"  $ per unit"]
["Yield, bushels",35,null,null,"Farm diesel, per gallon",null,2.91]
["Seeding rate, count",200000,null,null,"Operating interest, %",null,4.9000000000000004]
["Nitrogen rate, lbs",0,null,null,"Nitrogen, per lb",null,0]
["Phosphorus rate, lbs",29,null,null,"Phosphorus, per lb",null,0.65]
["Potassium rate, lbs",51,null,null,"Potassium, per lb",null,0.57999999999999996]
["Lime rate, tons",0,null,null,"Lime, per ton",null,0]
["Sum of allocated labor, hours",0.69450155454610507,null,null,"Skilled labor, per hour",null,23]
["Irrigation, inches",0,null,null,"Land value, per acre",null,4400]
[]
[]
[]
[null,"Labor","Fuel","Operating","Ownership","Total"]
[null,"Hours","Gallons","Costs2","Costs3","Costs","Trips"]
["Machine activity (not custom)","per acre","per acre","$ per acre","$ per acre","$ per acre","per acre"]
["Row crop planter (16 row); 225 MFWD",5.3571428571428568E-2,0.53035714285714275,5.6885901785714275,12.483571428571429,18.172161607142854,1]
["Boom sprayer (90 ft); 130 MFWD",2.169668040789759E-2,0.12410501193317421,1.4988995443697113,2.9616120633543064,4.4605116077240172,1]
["Combine, flexible grain head (30 ft); 275 HP Comb.",0.1122334455667789,1.3580246913580247,17.045561167227834,12.629371492704825,29.674932659932658,1]
["Grain auger 10 in- 5000 bu/hr (70 ft); 360 4WD",7.0000000000000001E-3,0.11087999999999999,0.54787991999999996,0.62509999999999999,1.17297992,""]
["10 Wheeler","",0.25,0.90850000000000009,0.25720466666666669,1.1657046666666668,""]
["Semi, tractor and trailer","",0.17857142857142858,1.1135000000000002,0.74593333333333334,1.8594333333333335,""]
["Pickup truck","",0.41666666666666663,2.1345916666666671,2.5555745750000001,4.6901662416666667,""]
["Total",0.19450155454610507,2.9686049413864364,28.937522476835639,32.258367559630557,61.195890036466203,3]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
[]
[]
["1 Farm business overhead includes liability insurance, utilities, accounting, etc. Machinery overhead is the sum of opportunity interest,"]
["   property taxes, insurance, and housing. Machinery depreciation is a market value decline due to aging and usage. Thus, a portion of"]
["   depreciation should be considered an operating costs for some decisions. Real estate charge includes land, improvements, taxes."]
["   Economic costs may differ from rental rates."]
["2  Machinery operating cost is the sum of fuel, repairs, maintenance, and the value of labor."]
["3  Machinery ownership cost is the sum of machinery overhead and depreciation (see page 1)."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Start"]
["cropnum-22706",5]
["primyieldtype-22706",1]
["byyieldtype-22706",1]
["irrigation2-22706",2]
["leasenum-22706",1]
["40hp-22706",0]
["60hp-22706",0]
["75hp-22706",0]
["105twd-22706",0]
["140twd-22706",0]
["105mfwd-22706",0]
["130mfwd-22706",true]
["160mfwd-22706",0]
["200mfwd-22706",false]
["225mfwd-22706",true]
["2604wd-22706",0]
["3104wd-22706",false]
["360 4wd-22706",true]
["4254wd-22706",0]
["225tt-22706",0]
["425tt-22706",0]
["description-1-22706","2022 Double Crop Beans"]
["acres-1-22706",100]
["receipts-1-22706",35]
["receipts-2-22706",12.05]
["receipts-3-22706",0]
["receipts-4-22706",0]
["receipts-5-22706",0]
["receipts-6-22706",0]
["seed1-1-22706",0]
["seed1-2-22706",58]
["seed1-3-22706",0]
["seed1-4-22706",0]
["seed1-5-22706",0]
["seed1-6-22706",0]
["seed2-1-22706",0]
["seed2-2-22706",200000]
["seed2-3-22706",0]
["seed2-4-22706",0]
["seed2-5-22706",0]
["seed2-6-22706",0]
["fertilizer1-1-22706",0]
["fertilizer1-2-22706",0]
["fertilizer1-3-22706",0]
["fertilizer1-4-22706",29]
["fertilizer1-5-22706",51]
["fertilizer1-6-22706",0]
["fertilizer1-7-22706",0]
["fertilizer1-8-22706",0]
["fertilizer2-1-22706",0]
["fertilizer2-2-22706",0]
["fertilizer2-3-22706",0]
["fertilizer2-4-22706",0.65]
["fertilizer2-5-22706",0.57999999999999996]
["fertilizer2-6-22706",0]
["fertilizer2-7-22706",0]
["fertilizer2-8-22706",0]
["herbicide1-1-22706",0]
["herbicide1-2-22706",0]
["herbicide1-3-22706",0]
["herbicide1-4-22706",1]
["herbicide1-5-22706",0]
["herbicide1-6-22706",0]
["herbicide1-7-22706",0]
["herbicide1-8-22706",0]
["herbicide2-1-22706",0]
["herbicide2-2-22706",0]
["herbicide2-3-22706",0]
["herbicide2-4-22706",10]
["herbicide2-5-22706",0]
["herbicide2-6-22706",0]
["herbicide2-7-22706",0]
["herbicide2-8-22706",0]
["herbicide2-9-22706",0]
["insecticide1-1-22706",0]
["insecticide1-2-22706",0]
["insecticide1-3-22706",0]
["insecticide1-4-22706",0]
["insecticide2-1-22706",0]
["insecticide2-2-22706",0]
["insecticide2-3-22706",0]
["insecticide2-4-22706",0]
["insecticide2-5-22706",0]
["labor-1-22706",0.5]
["labor-2-22706",17.5]
["labor-3-22706",23]
["irrigation1-1-22706",0]
["irrigation1-2-22706",0]
["irrigation1-3-22706",0]
["land-1-22706",4400]
["land-2-22706",0]
["land-3-22706",0]
["land-3-9106",0]
["land-4-22706",0]
["otheritems1-1-22706",4.9000000000000004]
["otheritems1-2-22706",2.91]
["otheritems1-3-22706",3.08]
["otheritems1-4-22706",0]
["otheritems1-5-22706",0]
["otheritems1-6-22706",0]
["otheritems1-7-22706",0]
["postharvest-1-22706",0]
["postharvest-2-22706",0]
["postharvest-3-22706",0]
["postharvest-4-22706",0]
["postharvest-5-22706",1]
["postharvest-6-22706",1]
["postharvest-7-22706",0]
["postharvest-8-22706",0]
["postharvest-9-22706",12500]
["postharvest-10-22706",12500]
["overhead-1-22706",0]
["overhead-2-22706",0]
["overhead-3-22706",10000]
["overhead-4-22706",5]
["overhead-5-22706",15000]
["overhead-6-22706",5]
["landlord_share-1-22706",0]
["landlord_share-2-22706",0]
["landlord_share-3-22706",0]
["landlord_share-4-22706",0]
["landlord_share-5-22706",0]
["landlord_share-6-22706",0]
["landlord_share-7-22706",0]
["landlord_share-8-22706",0]
["landlord_share-9-22706",0]
["landlord_share-10-22706",0]
["landlord_share-11-22706",0]
["customhire1-1-22706",0]
["customhire1-2-22706",0]
["customhire1-3-22706",0]
["customhire1-4-22706",0]
["customhire1-5-22706",0]
["customhire1-6-22706",0]
["customhire1-7-22706",0]
["customhire1-8-22706",0]
["customhire1-9-22706",0]
["customhire1-10-22706",0]
["customhire1-11-22706",0]
["customhire1-12-22706",0]
["customhire1-13-22706",0]
["customhire2-1-22706",0]
["customhire2-2-22706",0]
["customhire2-3-22706",0]
["customhire2-4-22706",0]
["customhire2-5-22706",0]
["customhire2-6-22706",0]
["customhire2-7-22706",0]
["customhire2-8-22706",0]
["size-1-3806","15 ft"]
["size-2-3806","16.3 ft"]
["size-3-3806","6 ft"]
["size-4-3806","35 ft"]
["size-5-3806","30 ft"]
["size-6-3806","30\" O.C., 17 ft"]
["size-7-3806","16 ft"]
["size-8-3806","17.5 ft"]
["size-9-3806","22 ft"]
["size-10-3806","12 ft"]
["size-11-3806","16 row"]
["size-12-3806","(16/31 row 30/15\")"]
["size-13-3806","6 row"]
["size-14-3806","16 ft"]
["size-15-3806","15 ft"]
["size-16-3806","6 row"]
["size-17-3806","6 row"]
["size-18-3806","90 ft"]
["size-27-101707","7 ft swath"]
["size-19-3806","6 ft"]
["size-28-101707","7 ft swath"]
["size-25-101707","10 wheel, 20 ft"]
["size-26-101707","9.5 ft"]
["size-20-101707","1000 lb"]
["size-21-3806","15 ft"]
["size-22-3806","30 ft"]
["size-23-3806","8 row"]
["size-24-3806","500 bushel"]
["power-1-22706",0]
["power-2-22706",0]
["power-3-22706",0]
["power-4-22706",0]
["power-5-22706",0]
["power-6-22706",0]
["power-7-22706",0]
["power-8-22706",0]
["power-9-22706",0]
["power-10-22706",0]
["power-11-22706","225 MFWD"]
["power-12-22706",0]
["power-13-22706",0]
["power-14-22706",0]
["power-15-22706",0]
["power-16-22706",0]
["power-17-22706",0]
["power-18-22706",0]
["power-19-22706",0]
["power-20-22706","130 MFWD"]
["power-21-22706",0]
["power-22-22706",0]
["power-23-22706",0]
["power-24-22706",0]
["power-25-22706",0]
["power-26-22706",0]
["power-27-22706",0]
["power-28-22706",0]
["power-29-22706",0]
["power-30-22706",0]
["power-31-22706",0]
["power-32-22706",0]
["power-33-22706",0]
["power-34-22706",0]
["power-35-22706",0]
["power-36-22706",0]
["power-37-22706",0]
["power-38-22706","360 4WD"]
["passes-1-22706",0]
["passes-2-22706",0]
["passes-3-22706",0]
["passes-4-22706",0]
["passes-5-22706",0]
["passes-6-22706",0]
["passes-7-22706",0]
["passes-8-22706",0]
["passes-9-22706",0]
["passes-10-22706",0]
["passes-11-22706",1]
["passes-12-22706",0]
["passes-13-22706",0]
["passes-14-22706",0]
["passes-15-22706",0]
["passes-16-22706",0]
["passes-17-22706",0]
["passes-18-22706",0]
["passes-19-22706",0]
["passes-20-22706",1]
["passes-21-22706",0]
["passes-22-22706",0]
["passes-23-22706",0]
["passes-24-22706",0]
["passes-25-22706",0]
["passes-26-22706",0]
["passes-27-22706",0]
["passes-28-22706",0]
["passes-29-22706",0]
["passes-30-22706",0]
["passes-31-22706",0]
["passes-32-22706",0]
["passes-33-22706",0]
["passes-34-22706",0]
["passes-35-22706",0]
["passes-36-22706",0]
["passes-37-22706",0]
["passes-38-22706",0]
["passes-39-22706",1]
["passes-40-22706",0]
["rent-1-82906",0]
["rent-2-82906",0]
["rent-3-82906",0]
["rent-4-82906",0]
["rent-5-82906",0]
["rent-6-82906",0]
["rent-7-82906",0]
["rent-8-82906",0]
["rent-9-82906",0]
["rent-10-82906",0]
["rent-11-82906",0]
["rent-12-82906",0]
["rent-13-82906",0]
["rent-14-82906",0]
["rent-15-82906",0]
["rent-16-82906",0]
["rent-17-82906",0]
["rent-18-82906",0]
["rent-19-82906",0]
["rent-20-82906",0]
["rent-21-82906",0]
["rent-22-82906",0]
["rent-23-82906",0]
["rent-24-82906",0]
["rent-25-82906",0]
["rent-26-82906",0]
["rent-27-82906",0]
["rent-28-82906",0]
["rent-29-82906",0]
["rent-30-82906",0]
["rent-31-82906",0]
["rent-32-82906",0]
["rent-33-82906",0]
["rent-34-82906",0]
["rent-35-82906",0]
["rent-36-82906",0]
["rent-37-82906",0]
["rent-38-82906",0]
["rent-39-82906",0]
["rent-40-82906",0]

{"sheet":"Soybeans 2022","index":4,"n_rows":1295,"n_cols":7,"rows_kept":1295,"cut":false,"hidden":true,"merged":[]}
["Typical",null,null,null,null,null,"2021-10-14"]
[]
["Soybeans","2022 Soybeans"]
["Dryland"]
["Owned land",null,null,null,null,"",""]
[null,null,null,null,"Business"]
["Income per acre","Units","Yield","Price","total"]
["Primary crop","bushels",55,12.05,662.75]
["By product crop","bushels",0,0,0]
["Net payments (fixed)",null,null,null,0]
["Other income",null,null,null,0]
["Total income per acre",null,null,null,662.75]
[]
["Operating costs per acre"]
["Seed",null,null,null,65.733333333333334]
["Fertilizer",null,null,null,88.8]
["Nitrogen",null,null,0]
["Phosphorus",null,null,29.900000000000002]
["Potassium",null,null,46.4]
["Other soil amendments",null,null,12.5]
["Crop protection",null,null,null,55]
["Herbicide",null,null,55]
["Insect-fungicide",null,null,0]
["Crop supplies, storage, and marketing",null,null,null,3.5]
["Crop consulting and insurance",null,null,null,17]
["Custom hire and rental",null,null,null,6]
["Machinery fuel, drying, and irrigation energy",null,null,null,15.057944389217472]
["Machinery repairs and maintenance",null,null,null,21.950985136980776]
["Operator and hired labor",null,null,null,16.454270063812704]
["Other expense",null,null,null,0]
["Operating interest",null,null,null,7.0926650566219358]
["Operating costs per acre",null,null,null,296.58919797996623]
[]
["Ownership costs per acre1"]
["Farm business overhead",null,null,null,4]
["Machinery overhead",null,null,null,18.347711183837056]
["Machinery depreciation",null,null,null,33.037806935476418]
["Real estate charge",null,null,null,168]
["Ownership costs per acre",null,null,null,223.38551811931347]
[]
["Total costs per acre",null,null,null,519.9747160992797]
[]
["Income over operating costs per acre",null,null,null,366.16080202003377]
["Income over total costs per acre",null,null,null,142.7752839007203]
[]
[null,null,"Operating costs per bushel",null,5.3925308723630225]
[null,null,"Ownership costs per bushel",null,4.0615548748966086]
[null,null,"Total costs per bushel",null,9.4540857472596311]
[]
[]
["Detailed Report","Soybeans",null,null,"2022 Soybeans",null,"2021-10-14"]
[]
["Selected input quantities","per acre",null,null,"Selected input prices",null,"  $ per unit"]
["Yield, bushels",55,null,null,"Farm diesel, per gallon",null,2.91]
["Seeding rate, count",170000,null,null,"Operating interest, %",null,4.9000000000000004]
["Nitrogen rate, lbs",0,null,null,"Nitrogen, per lb",null,0]
["Phosphorus rate, lbs",46,null,null,"Phosphorus, per lb",null,0.65]
["Potassium rate, lbs",80,null,null,"Potassium, per lb",null,0.57999999999999996]
["Lime rate, tons",0.5,null,null,"Lime, per ton",null,25]
["Sum of allocated labor, hours",0.86741279028569629,null,null,"Skilled labor, per hour",null,23]
["Irrigation, inches",0,null,null,"Land value, per acre",null,4800]
[]
[]
[]
[null,"Labor","Fuel","Operating","Ownership","Total"]
[null,"Hours","Gallons","Costs2","Costs3","Costs","Trips"]
["Machine activity (not custom)","per acre","per acre","$ per acre","$ per acre","$ per acre","per acre"]
["Tandem disk (30 ft); 360 4WD",5.7291666666666657E-2,0.90749999999999986,5.224228255188871,7.885910691948955,13.110138947137827,1]
["Row crop planter (16 row); 225 MFWD",5.3571428571428568E-2,0.53035714285714275,5.6885901785714275,12.483571428571429,18.172161607142854,1]
["Boom sprayer (90 ft); 130 MFWD",4.339336081579518E-2,0.24821002386634841,2.9977990887394226,4.6699045346062045,7.6677036233456271,2]
["Combine, flexible grain head (25 ft); 275 HP Comb.",0.13477088948787061,1.6307277628032344,20.291947439353098,14.479460916442047,34.771408355795145,1]
["Grain cart (500 bushel); 225 MFWD",6.7385444743935305E-2,0.66711590296495948,4.7318295148247973,7.4925876010781671,12.224417115902964,""]
["Grain auger 10 in- 5000 bu/hr (70 ft); 130 MFWD",1.1000000000000001E-2,6.2920000000000004E-2,0.48138178000000009,0.43901000000000001,0.9203917800000001,""]
["10 Wheeler","",0.375,1.3627500000000001,0.38660499999999998,1.749355,""]
["Semi, tractor and trailer","",0.35714285714285715,2.2270000000000003,1.4956666666666667,3.722666666666667,""]
["Pickup truck","",0.33333333333333331,1.7076733333333336,2.0528012800000002,3.7604746133333338,""]
["Total",0.36741279028569634,5.1123070229678751,44.713199590010944,51.385518119313467,96.098717709324418,5]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
[]
[]
["1 Farm business overhead includes liability insurance, utilities, accounting, etc. Machinery overhead is the sum of opportunity interest,"]
["   property taxes, insurance, and housing. Machinery depreciation is a market value decline due to aging and usage. Thus, a portion of"]
["   depreciation should be considered an operating costs for some decisions. Real estate charge includes land, improvements, taxes."]
["   Economic costs may differ from rental rates."]
["2  Machinery operating cost is the sum of fuel, repairs, maintenance, and the value of labor."]
["3  Machinery ownership cost is the sum of machinery overhead and depreciation (see page 1)."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Start"]
["cropnum-22706",4]
["primyieldtype-22706",1]
["byyieldtype-22706",1]
["irrigation2-22706",2]
["leasenum-22706",1]
["40hp-22706",0]
["60hp-22706",0]
["75hp-22706",0]
["105twd-22706",0]
["140twd-22706",0]
["105mfwd-22706",0]
["130mfwd-22706",true]
["160mfwd-22706",false]
["200mfwd-22706",false]
["225mfwd-22706",true]
["2604wd-22706",false]
["3104wd-22706",false]
["360 4wd-22706",true]
["4254wd-22706",0]
["225tt-22706",0]
["425tt-22706",0]
["description-1-22706","2022 Soybeans"]
["acres-1-22706",1000]
["receipts-1-22706",55]
["receipts-2-22706",12.05]
["receipts-3-22706",0]
["receipts-4-22706",0]
["receipts-5-22706",0]
["receipts-6-22706",0]
["seed1-1-22706",0]
["seed1-2-22706",58]
["seed1-3-22706",0]
["seed1-4-22706",0]
["seed1-5-22706",0]
["seed1-6-22706",0]
["seed2-1-22706",0]
["seed2-2-22706",170000]
["seed2-3-22706",0]
["seed2-4-22706",0]
["seed2-5-22706",0]
["seed2-6-22706",0]
["fertilizer1-1-22706",0]
["fertilizer1-2-22706",0]
["fertilizer1-3-22706",0]
["fertilizer1-4-22706",46]
["fertilizer1-5-22706",80]
["fertilizer1-6-22706",0.5]
["fertilizer1-7-22706",0]
["fertilizer1-8-22706",0]
["fertilizer2-1-22706",0]
["fertilizer2-2-22706",0]
["fertilizer2-3-22706",0]
["fertilizer2-4-22706",0.65]
["fertilizer2-5-22706",0.57999999999999996]
["fertilizer2-6-22706",25]
["fertilizer2-7-22706",0]
["fertilizer2-8-22706",0]
["herbicide1-1-22706",0]
["herbicide1-2-22706",0]
["herbicide1-3-22706",0]
["herbicide1-4-22706",0]
["herbicide1-5-22706",2]
["herbicide1-6-22706",0]
["herbicide1-7-22706",0]
["herbicide1-8-22706",0]
["herbicide2-1-22706",0]
["herbicide2-2-22706",0]
["herbicide2-3-22706",0]
["herbicide2-4-22706",0]
["herbicide2-5-22706",27.5]
["herbicide2-6-22706",0]
["herbicide2-7-22706",0]
["herbicide2-8-22706",0]
["herbicide2-9-22706",0]
["insecticide1-1-22706",0]
["insecticide1-2-22706",0]
["insecticide1-3-22706",0]
["insecticide1-4-22706",0]
["insecticide2-1-22706",0]
["insecticide2-2-22706",0]
["insecticide2-3-22706",0]
["insecticide2-4-22706",0]
["insecticide2-5-22706",0]
["labor-1-22706",0.5]
["labor-2-22706",17.5]
["labor-3-22706",23]
["irrigation1-1-22706",0]
["irrigation1-2-22706",0]
["irrigation1-3-22706",0]
["land-1-22706",4800]
["land-2-22706",3.5]
["land-3-22706",0]
["land-3-9106",0]
["land-4-22706",0]
["otheritems1-1-22706",4.9000000000000004]
["otheritems1-2-22706",2.91]
["otheritems1-3-22706",3.08]
["otheritems1-4-22706",3.5]
["otheritems1-5-22706",0]
["otheritems1-6-22706",17]
["otheritems1-7-22706",0]
["postharvest-1-22706",0]
["postharvest-2-22706",0]
["postharvest-3-22706",0]
["postharvest-4-22706",0]
["postharvest-5-22706",15]
["postharvest-6-22706",20]
["postharvest-7-22706",0]
["postharvest-8-22706",0]
["postharvest-9-22706",12500]
["postharvest-10-22706",12500]
["overhead-1-22706",0]
["overhead-2-22706",0]
["overhead-3-22706",10000]
["overhead-4-22706",40]
["overhead-5-22706",15000]
["overhead-6-22706",40]
["landlord_share-1-22706",0]
["landlord_share-2-22706",0]
["landlord_share-3-22706",0]
["landlord_share-4-22706",0]
["landlord_share-5-22706",0]
["landlord_share-6-22706",0]
["landlord_share-7-22706",0]
["landlord_share-8-22706",0]
["landlord_share-9-22706",0]
["landlord_share-10-22706",0]
["landlord_share-11-22706",0]
["customhire1-1-22706",6]
["customhire1-2-22706",0]
["customhire1-3-22706",0]
["customhire1-4-22706",0]
["customhire1-5-22706",0]
["customhire1-6-22706",0]
["customhire1-7-22706",0]
["customhire1-8-22706",0]
["customhire1-9-22706",0]
["customhire1-10-22706",0]
["customhire1-11-22706",0]
["customhire1-12-22706",0]
["customhire1-13-22706",0]
["customhire2-1-22706",1]
["customhire2-2-22706",0]
["customhire2-3-22706",0]
["customhire2-4-22706",0]
["customhire2-5-22706",0]
["customhire2-6-22706",0]
["customhire2-7-22706",0]
["customhire2-8-22706",0]
["size-1-3806","15 ft"]
["size-2-3806","16.3 ft"]
["size-3-3806","6 ft"]
["size-4-3806","35 ft"]
["size-5-3806","30 ft"]
["size-6-3806","30\" O.C., 17 ft"]
["size-7-3806","16 ft"]
["size-8-3806","17.5 ft"]
["size-9-3806","22 ft"]
["size-10-3806","12 ft"]
["size-11-3806","16 row"]
["size-12-3806","(16/31 row 30/15\")"]
["size-13-3806","6 row"]
["size-14-3806","16 ft"]
["size-15-3806","15 ft"]
["size-16-3806","6 row"]
["size-17-3806","6 row"]
["size-18-3806","90 ft"]
["size-27-101707","7 ft swath"]
["size-19-3806","6 ft"]
["size-28-101707","7 ft swath"]
["size-25-101707","10 wheel, 20 ft"]
["size-26-101707","9.5 ft"]
["size-20-101707","1000 lb"]
["size-21-3806","15 ft"]
["size-22-3806","25 ft"]
["size-23-3806","8 row"]
["size-24-3806","500 bushel"]
["power-1-22706",0]
["power-2-22706",0]
["power-3-22706",0]
["power-4-22706",0]
["power-5-22706","360 4WD"]
["power-6-22706",0]
["power-7-22706",0]
["power-8-22706",0]
["power-9-22706",0]
["power-10-22706",0]
["power-11-22706","225 MFWD"]
["power-12-22706","225 MFWD"]
["power-13-22706",0]
["power-14-22706",0]
["power-15-22706",0]
["power-16-22706",0]
["power-17-22706",0]
["power-18-22706",0]
["power-19-22706",0]
["power-20-22706","130 MFWD"]
["power-21-22706",0]
["power-22-22706",0]
["power-23-22706",0]
["power-24-22706",0]
["power-25-22706",0]
["power-26-22706",0]
["power-27-22706",0]
["power-28-22706",0]
["power-29-22706",0]
["power-30-22706",0]
["power-31-22706",0]
["power-32-22706",0]
["power-33-22706",0]
["power-34-22706",0]
["power-35-22706",0]
["power-36-22706",0]
["power-37-22706","225 MFWD"]
["power-38-22706","130 MFWD"]
["passes-1-22706",0]
["passes-2-22706",0]
["passes-3-22706",0]
["passes-4-22706",0]
["passes-5-22706",1]
["passes-6-22706",0]
["passes-7-22706",0]
["passes-8-22706",0]
["passes-9-22706",0]
["passes-10-22706",0]
["passes-11-22706",1]
["passes-12-22706",0]
["passes-13-22706",0]
["passes-14-22706",0]
["passes-15-22706",0]
["passes-16-22706",0]
["passes-17-22706",0]
["passes-18-22706",0]
["passes-19-22706",0]
["passes-20-22706",2]
["passes-21-22706",0]
["passes-22-22706",0]
["passes-23-22706",0]
["passes-24-22706",0]
["passes-25-22706",0]
["passes-26-22706",0]
["passes-27-22706",0]
["passes-28-22706",0]
["passes-29-22706",0]
["passes-30-22706",0]
["passes-31-22706",0]
["passes-32-22706",0]
["passes-33-22706",0]
["passes-34-22706",0]
["passes-35-22706",0]
["passes-36-22706",0]
["passes-37-22706",0]
["passes-38-22706",0]
["passes-39-22706",1]
["passes-40-22706",0]
["rent-1-82906",0]
["rent-2-82906",0]
["rent-3-82906",0]
["rent-4-82906",0]
["rent-5-82906",0]
["rent-6-82906",0]
["rent-7-82906",0]
["rent-8-82906",0]
["rent-9-82906",0]
["rent-10-82906",0]
["rent-11-82906",0]
["rent-12-82906",0]
["rent-13-82906",0]
["rent-14-82906",0]
["rent-15-82906",0]
["rent-16-82906",0]
["rent-17-82906",0]
["rent-18-82906",0]
["rent-19-82906",0]
["rent-20-82906",0]
["rent-21-82906",0]
["rent-22-82906",0]
["rent-23-82906",0]
["rent-24-82906",0]
["rent-25-82906",0]
["rent-26-82906",0]
["rent-27-82906",0]
["rent-28-82906",0]
["rent-29-82906",0]
["rent-30-82906",0]
["rent-31-82906",0]
["rent-32-82906",0]
["rent-33-82906",0]
["rent-34-82906",0]
["rent-35-82906",0]
["rent-36-82906",0]
["rent-37-82906",0]
["rent-38-82906",0]
["rent-39-82906",0]
["rent-40-82906",0]

{"sheet":"Dryland Corn 2022","index":5,"n_rows":1295,"n_cols":7,"rows_kept":1295,"cut":false,"hidden":true,"merged":[]}
["Typical",null,null,null,null,null,"2021-10-14"]
[]
["Corn, grain","Dryland 2022"]
["Dryland"]
["Owned land",null,null,null,null,"",""]
[null,null,null,null,"Business"]
["Income per acre","Units","Yield","Price","total"]
["Primary crop","bushels",170,4.5999999999999996,781.99999999999989]
["By product crop","bushels",0,0,0]
["Net payments (fixed)",null,null,null,0]
["Other income",null,null,null,0]
["Total income per acre",null,null,null,781.99999999999989]
[]
["Operating costs per acre"]
["Seed",null,null,null,103.125]
["Fertilizer",null,null,null,178.47]
["Nitrogen",null,null,85]
["Phosphorus",null,null,50.050000000000004]
["Potassium",null,null,28.419999999999998]
["Other soil amendments",null,null,15]
["Crop protection",null,null,null,49]
["Herbicide",null,null,49]
["Insect-fungicide, None",null,null,0]
["Crop supplies, storage, and marketing",null,null,null,2.5]
["Crop consulting and insurance",null,null,null,26]
["Custom hire and rental",null,null,null,6]
["Machinery fuel, drying, and irrigation energy",null,null,null,50.645938702992829]
["Machinery repairs and maintenance",null,null,null,27.0827893649559]
["Operator and hired labor",null,null,null,18.804279956068417]
["Other expense",null,null,null,0]
["Operating interest",null,null,null,11.309886196588421]
["Operating costs per acre",null,null,null,472.93789422060559]
[]
["Ownership costs per acre1"]
["Farm business overhead",null,null,null,4]
["Machinery overhead",null,null,null,25.508195905552434]
["Machinery depreciation",null,null,null,40.03705930304104]
["Real estate charge",null,null,null,168]
["Ownership costs per acre",null,null,null,237.54525520859346]
[]
["Total costs per acre",null,null,null,710.4831494291991]
[]
["Income over operating costs per acre",null,null,null,309.0621057793943]
["Income over total costs per acre",null,null,null,71.516850570800784]
[]
[null,null,"Operating costs per bushel",null,2.7819876130623857]
[null,null,"Ownership costs per bushel",null,1.397325030638785]
[null,null,"Total costs per bushel",null,4.1793126437011709]
[]
[]
["Detailed Report","Corn, grain",null,null,"Dryland 2022",null,"2021-10-14"]
[]
["Selected input quantities","per acre",null,null,"Selected input prices",null,"  $ per unit"]
["Yield, bushels",170,null,null,"Farm diesel, per gallon",null,2.91]
["Seeding rate, count",30000,null,null,"Operating interest, %",null,4.9000000000000004]
["Nitrogen rate, lbs",170,null,null,"Nitrogen, per lb",null,0.5]
["Phosphorus rate, lbs",77,null,null,"Phosphorus, per lb",null,0.65]
["Potassium rate, lbs",49,null,null,"Potassium, per lb",null,0.57999999999999996]
["Lime rate, tons",0.6,null,null,"Lime, per ton",null,25]
["Sum of allocated labor, hours",0.96970785476152888,null,null,"Skilled labor, per hour",null,23]
["Irrigation, inches",0,null,null,"Land value, per acre",null,4800]
[]
[]
[]
[null,"Labor","Fuel","Operating","Ownership","Total"]
[null,"Hours","Gallons","Costs2","Costs3","Costs","Trips"]
["Machine activity (not custom)","per acre","per acre","$ per acre","$ per acre","$ per acre","per acre"]
["V-Ripper 30\" O.C., (17 ft); 360 4WD",2.8544243577545196E-2,0.45214081826831587,2.3945954329210273,5.7549743101807804,8.1495697431018073,0.3]
["Row crop planter (16 row); 225 MFWD",5.3571428571428568E-2,0.53035714285714275,5.6885901785714275,12.483571428571429,18.172161607142854,1]
["Boom sprayer (90 ft); 130 MFWD",4.339336081579518E-2,0.24821002386634841,2.9977990887394226,4.6699045346062045,7.6677036233456271,2]
["Anhydrous applicator (21 ft); 225 MFWD",8.9285714285714274E-2,0.88392857142857117,5.8700864112472155,7.230237852584108,13.100324263831324,1]
["Combine, corn head (8 row); 275 HP Comb.",0.14727540500736377,1.7820324005891015,22.660891016200296,17.741369661266567,40.402260677466863,1]
["Grain cart (500 bushel); 225 MFWD",7.3637702503681887E-2,0.72901325478645052,5.1708652430044175,8.1877761413843881,13.358641384388806,""]
["Grain auger 10 in- 5000 bu/hr (70 ft); 130 MFWD",3.4000000000000002E-2,0.19448000000000001,1.4879073199999999,1.35694,2.84484732,""]
["10 Wheeler","",1.5,5.4510000000000005,1.5566800000000001,7.0076800000000006,""]
["Semi, tractor and trailer","",1.0714285714285714,6.681,4.5110000000000001,11.192,""]
["Pickup truck","",0.33333333333333331,1.7076733333333336,2.0528012800000002,3.7604746133333338,""]
["Total",0.46970785476152888,7.7249241165578351,60.110408024017133,65.545255208593474,125.65566323261062,5.3]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
[]
[]
["1 Farm business overhead includes liability insurance, utilities, accounting, etc. Machinery overhead is the sum of opportunity interest,"]
["   property taxes, insurance, and housing. Machinery depreciation is a market value decline due to aging and usage. Thus, a portion of"]
["   depreciation should be considered an operating costs for some decisions. Real estate charge includes land, improvements, taxes."]
["   Economic costs may differ from rental rates."]
["2  Machinery operating cost is the sum of fuel, repairs, maintenance, and the value of labor."]
["3  Machinery ownership cost is the sum of machinery overhead and depreciation (see page 1)."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Start"]
["cropnum-22706",1]
["primyieldtype-22706",1]
["byyieldtype-22706",1]
["irrigation2-22706",2]
["leasenum-22706",1]
["40hp-22706",0]
["60hp-22706",0]
["75hp-22706",0]
["105twd-22706",0]
["140twd-22706",0]
["105mfwd-22706",0]
["130mfwd-22706",true]
["160mfwd-22706",false]
["200mfwd-22706",false]
["225mfwd-22706",true]
["2604wd-22706",0]
["3104wd-22706",false]
["360 4wd-22706",true]
["4254wd-22706",0]
["225tt-22706",0]
["425tt-22706",0]
["description-1-22706","Dryland 2022"]
["acres-1-22706",1000]
["receipts-1-22706",170]
["receipts-2-22706",4.5999999999999996]
["receipts-3-22706",0]
["receipts-4-22706",0]
["receipts-5-22706",0]
["receipts-6-22706",0]
["seed1-1-22706",275]
["seed1-2-22706",0]
["seed1-3-22706",0]
["seed1-4-22706",0]
["seed1-5-22706",0]
["seed1-6-22706",0]
["seed2-1-22706",30000]
["seed2-2-22706",0]
["seed2-3-22706",0]
["seed2-4-22706",0]
["seed2-5-22706",0]
["seed2-6-22706",0]
["fertilizer1-1-22706",170]
["fertilizer1-2-22706",0]
["fertilizer1-3-22706",0]
["fertilizer1-4-22706",77]
["fertilizer1-5-22706",49]
["fertilizer1-6-22706",0.6]
["fertilizer1-7-22706",0]
["fertilizer1-8-22706",0]
["fertilizer2-1-22706",0.5]
["fertilizer2-2-22706",0]
["fertilizer2-3-22706",0]
["fertilizer2-4-22706",0.65]
["fertilizer2-5-22706",0.57999999999999996]
["fertilizer2-6-22706",25]
["fertilizer2-7-22706",0]
["fertilizer2-8-22706",0]
["herbicide1-1-22706",0]
["herbicide1-2-22706",0]
["herbicide1-3-22706",0]
["herbicide1-4-22706",0]
["herbicide1-5-22706",2]
["herbicide1-6-22706",0]
["herbicide1-7-22706",0]
["herbicide1-8-22706",0]
["herbicide2-1-22706",0]
["herbicide2-2-22706",0]
["herbicide2-3-22706",0]
["herbicide2-4-22706",0]
["herbicide2-5-22706",24.5]
["herbicide2-6-22706",0]
["herbicide2-7-22706",0]
["herbicide2-8-22706",0]
["herbicide2-9-22706",0]
["insecticide1-1-22706",0]
["insecticide1-2-22706",0]
["insecticide1-3-22706",0]
["insecticide1-4-22706",0]
["insecticide2-1-22706",0]
["insecticide2-2-22706",0]
["insecticide2-3-22706",0]
["insecticide2-4-22706",0]
["insecticide2-5-22706","None"]
["labor-1-22706",0.5]
["labor-2-22706",17.5]
["labor-3-22706",23]
["irrigation1-1-22706",0]
["irrigation1-2-22706",0]
["irrigation1-3-22706",0]
["land-1-22706",4800]
["land-2-22706",3.5]
["land-3-22706",0]
["land-3-9106",0]
["land-4-22706",0]
["otheritems1-1-22706",4.9000000000000004]
["otheritems1-2-22706",2.91]
["otheritems1-3-22706",3.08]
["otheritems1-4-22706",2.5]
["otheritems1-5-22706",0]
["otheritems1-6-22706",26]
["otheritems1-7-22706",0]
["postharvest-1-22706",0]
["postharvest-2-22706",0]
["postharvest-3-22706",3]
["postharvest-4-22706",0]
["postharvest-5-22706",60]
["postharvest-6-22706",60]
["postharvest-7-22706",0]
["postharvest-8-22706",2.97]
["postharvest-9-22706",12500]
["postharvest-10-22706",12500]
["overhead-1-22706",0]
["overhead-2-22706",0]
["overhead-3-22706",10000]
["overhead-4-22706",40]
["overhead-5-22706",15000]
["overhead-6-22706",40]
["landlord_share-1-22706",0]
["landlord_share-2-22706",0]
["landlord_share-3-22706",0]
["landlord_share-4-22706",0]
["landlord_share-5-22706",0]
["landlord_share-6-22706",0]
["landlord_share-7-22706",0]
["landlord_share-8-22706",0]
["landlord_share-9-22706",0]
["landlord_share-10-22706",0]
["landlord_share-11-22706",0]
["customhire1-1-22706",6]
["customhire1-2-22706",0]
["customhire1-3-22706",0]
["customhire1-4-22706",0]
["customhire1-5-22706",0]
["customhire1-6-22706",0]
["customhire1-7-22706",0]
["customhire1-8-22706",0]
["customhire1-9-22706",0]
["customhire1-10-22706",0]
["customhire1-11-22706",0]
["customhire1-12-22706",0]
["customhire1-13-22706",0]
["customhire2-1-22706",1]
["customhire2-2-22706",0]
["customhire2-3-22706",0]
["customhire2-4-22706",0]
["customhire2-5-22706",0]
["customhire2-6-22706",0]
["customhire2-7-22706",0]
["customhire2-8-22706",0]
["size-1-3806","15 ft"]
["size-2-3806","16.3 ft"]
["size-3-3806","6 ft"]
["size-4-3806","35 ft"]
["size-5-3806","11 ft"]
["size-6-3806","30\" O.C., 17 ft"]
["size-7-3806","16 ft"]
["size-8-3806","17.5 ft"]
["size-9-3806","22 ft"]
["size-10-3806","12 ft"]
["size-11-3806","16 row"]
["size-12-3806","(16/31 row 30/15\")"]
["size-13-3806","6 row"]
["size-14-3806","16 ft"]
["size-15-3806","15 ft"]
["size-16-3806","6 row"]
["size-17-3806","6 row"]
["size-18-3806","90 ft"]
["size-27-101707","7 ft swath"]
["size-19-3806","6 ft"]
["size-28-101707","7 ft swath"]
["size-25-101707","10 wheel, 20 ft"]
["size-26-101707","9.5 ft"]
["size-20-101707","1000 lb"]
["size-21-3806","15 ft"]
["size-22-3806","15 ft"]
["size-23-3806","8 row"]
["size-24-3806","500 bushel"]
["power-1-22706",0]
["power-2-22706",0]
["power-3-22706",0]
["power-4-22706",0]
["power-5-22706",0]
["power-6-22706","360 4WD"]
["power-7-22706",0]
["power-8-22706",0]
["power-9-22706",0]
["power-10-22706",0]
["power-11-22706","225 MFWD"]
["power-12-22706","225 MFWD"]
["power-13-22706",0]
["power-14-22706",0]
["power-15-22706",0]
["power-16-22706",0]
["power-17-22706",0]
["power-18-22706",0]
["power-19-22706",0]
["power-20-22706","130 MFWD"]
["power-21-22706","225 MFWD"]
["power-22-22706",0]
["power-23-22706",0]
["power-24-22706",0]
["power-25-22706",0]
["power-26-22706",0]
["power-27-22706",0]
["power-28-22706",0]
["power-29-22706",0]
["power-30-22706",0]
["power-31-22706",0]
["power-32-22706",0]
["power-33-22706",0]
["power-34-22706",0]
["power-35-22706",0]
["power-36-22706",0]
["power-37-22706","225 MFWD"]
["power-38-22706","130 MFWD"]
["passes-1-22706",0]
["passes-2-22706",0]
["passes-3-22706",0]
["passes-4-22706",0]
["passes-5-22706",0]
["passes-6-22706",0.3]
["passes-7-22706",0]
["passes-8-22706",0]
["passes-9-22706",0]
["passes-10-22706",0]
["passes-11-22706",1]
["passes-12-22706",0]
["passes-13-22706",0]
["passes-14-22706",0]
["passes-15-22706",0]
["passes-16-22706",0]
["passes-17-22706",0]
["passes-18-22706",0]
["passes-19-22706",0]
["passes-20-22706",2]
["passes-21-22706",0]
["passes-22-22706",1]
["passes-23-22706",0]
["passes-24-22706",0]
["passes-25-22706",0]
["passes-26-22706",0]
["passes-27-22706",0]
["passes-28-22706",0]
["passes-29-22706",0]
["passes-30-22706",0]
["passes-31-22706",0]
["passes-32-22706",0]
["passes-33-22706",0]
["passes-34-22706",0]
["passes-35-22706",0]
["passes-36-22706",0]
["passes-37-22706",0]
["passes-38-22706",0]
["passes-39-22706",0]
["passes-40-22706",1]
["rent-1-82906",0]
["rent-2-82906",0]
["rent-3-82906",0]
["rent-4-82906",0]
["rent-5-82906",0]
["rent-6-82906",0]
["rent-7-82906",0]
["rent-8-82906",0]
["rent-9-82906",0]
["rent-10-82906",0]
["rent-11-82906",0]
["rent-12-82906",0]
["rent-13-82906",0]
["rent-14-82906",0]
["rent-15-82906",0]
["rent-16-82906",0]
["rent-17-82906",0]
["rent-18-82906",0]
["rent-19-82906",0]
["rent-20-82906",0]
["rent-21-82906",0]
["rent-22-82906",0]
["rent-23-82906",0]
["rent-24-82906",0]
["rent-25-82906",0]
["rent-26-82906",0]
["rent-27-82906",0]
["rent-28-82906",0]
["rent-29-82906",0]
["rent-30-82906",0]
["rent-31-82906",0]
["rent-32-82906",0]
["rent-33-82906",0]
["rent-34-82906",0]
["rent-35-82906",0]
["rent-36-82906",0]
["rent-37-82906",0]
["rent-38-82906",0]
["rent-39-82906",0]
["rent-40-82906",0]

{"sheet":"Wheat 2022","index":6,"n_rows":1295,"n_cols":7,"rows_kept":1295,"cut":false,"hidden":true,"merged":[]}
["Typical",null,null,null,null,null,"2021-10-14"]
[]
["Wheat","2022 Winter Wheat"]
["Dryland"]
["Owned land",null,null,null,null,"",""]
[null,null,null,null,"Business"]
["Income per acre","Units","Yield","Price","total"]
["Primary crop","bushels",70,6.5,455]
["By product crop","bushels",0,0,0]
["Net payments (fixed)",null,null,null,0]
["Other income",null,null,null,0]
["Total income per acre",null,null,null,455]
[]
["Operating costs per acre"]
["Seed",null,null,null,36]
["Fertilizer",null,null,null,118.47999999999999]
["Nitrogen",null,null,66.5]
["Phosphorus",null,null,27.3]
["Potassium",null,null,12.18]
["Other soil amendments",null,null,12.5]
["Crop protection",null,null,null,20]
["Herbicide",null,null,20]
["Insect-fungicide",null,null,0]
["Crop supplies, storage, and marketing",null,null,null,3.5]
["Crop consulting and insurance",null,null,null,13]
["Custom hire and rental",null,null,null,12]
["Machinery fuel, drying, and irrigation energy",null,null,null,18.57315880800596]
["Machinery repairs and maintenance",null,null,null,22.068573801691098]
["Operator and hired labor",null,null,null,16.671721260412589]
["Other expense",null,null,null,0]
["Operating interest",null,null,null,6.3771896198176856]
["Operating costs per acre",null,null,null,266.67064348992727]
[]
["Ownership costs per acre1"]
["Farm business overhead",null,null,null,5]
["Machinery overhead",null,null,null,18.90313545939037]
["Machinery depreciation",null,null,null,32.431373935096694]
["Real estate charge",null,null,null,129.5]
["Ownership costs per acre",null,null,null,185.83450939448707]
[]
["Total costs per acre",null,null,null,452.50515288441431]
[]
["Income over operating costs per acre",null,null,null,188.32935651007273]
["Income over total costs per acre",null,null,null,2.4948471155856851]
[]
[null,null,"Operating costs per bushel",null,3.8095806212846752]
[null,null,"Ownership costs per bushel",null,2.6547787056355294]
[null,null,"Total costs per bushel",null,6.4643593269202047]
[]
[]
["Detailed Report","Wheat",null,null,"2022 Winter Wheat",null,"2021-10-14"]
[]
["Selected input quantities","per acre",null,null,"Selected input prices",null,"  $ per unit"]
["Yield, bushels",70,null,null,"Farm diesel, per gallon",null,2.91]
["Seeding rate, count",100,null,null,"Operating interest, %",null,4.9000000000000004]
["Nitrogen rate, lbs",95,null,null,"Nitrogen, per lb",null,0.7]
["Phosphorus rate, lbs",42,null,null,"Phosphorus, per lb",null,0.65]
["Potassium rate, lbs",21,null,null,"Potassium, per lb",null,0.57999999999999996]
["Lime rate, tons",0.5,null,null,"Lime, per ton",null,25]
["Sum of allocated labor, hours",0.86118970590092314,null,null,"Skilled labor, per hour",null,23]
["Irrigation, inches",0,null,null,"Land value, per acre",null,3700]
[]
[]
[]
[null,"Labor","Fuel","Operating","Ownership","Total"]
[null,"Hours","Gallons","Costs2","Costs3","Costs","Trips"]
["Machine activity (not custom)","per acre","per acre","$ per acre","$ per acre","$ per acre","per acre"]
["No-till drill (15 ft); 225 MFWD",0.15714285714285714,1.5557142857142856,13.221197857142856,21.371142857142857,34.592340714285712,1]
["Boom sprayer (90 ft); 130 MFWD",2.169668040789759E-2,0.12410501193317421,1.4988995443697113,2.9616120633543064,4.4605116077240172,1]
["Combine, fixed grain head (30 ft); 275 HP Comb.",0.1122334455667789,1.3580246913580247,17.045561167227834,12.629371492704825,29.674932659932658,1]
["Grain cart (500 bushel); 225 MFWD",5.6116722783389451E-2,0.55555555555555547,3.9405359147025809,6.2396184062850732,10.180154320987654,""]
["Grain auger 10 in- 5000 bu/hr (70 ft); 130 MFWD",1.4E-2,8.0079999999999998E-2,0.61266772000000003,0.55874000000000001,1.1714077199999999,""]
["10 Wheeler","",1.25,4.5425000000000004,1.2867833333333334,5.8292833333333336,""]
["Semi, tractor and trailer","",0.8928571428571429,5.5675000000000008,3.7316666666666669,9.2991666666666681,""]
["Pickup truck","",0.41666666666666663,2.1345916666666671,2.5555745750000001,4.6901662416666667,""]
["Total",0.36118970590092314,6.2330033540848504,48.563453870109647,51.334509394487064,99.897963264596711,3]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
[]
[]
["1 Farm business overhead includes liability insurance, utilities, accounting, etc. Machinery overhead is the sum of opportunity interest,"]
["   property taxes, insurance, and housing. Machinery depreciation is a market value decline due to aging and usage. Thus, a portion of"]
["   depreciation should be considered an operating costs for some decisions. Real estate charge includes land, improvements, taxes."]
["   Economic costs may differ from rental rates."]
["2  Machinery operating cost is the sum of fuel, repairs, maintenance, and the value of labor."]
["3  Machinery ownership cost is the sum of machinery overhead and depreciation (see page 1)."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Start"]
["cropnum-22706",6]
["primyieldtype-22706",1]
["byyieldtype-22706",1]
["irrigation2-22706",2]
["leasenum-22706",1]
["40hp-22706",0]
["60hp-22706",0]
["75hp-22706",0]
["105twd-22706",0]
["140twd-22706",0]
["105mfwd-22706",0]
["130mfwd-22706",true]
["160mfwd-22706",0]
["200mfwd-22706",false]
["225mfwd-22706",true]
["2604wd-22706",0]
["3104wd-22706",0]
["360 4wd-22706",0]
["4254wd-22706",0]
["225tt-22706",0]
["425tt-22706",0]
["description-1-22706","2022 Winter Wheat"]
["acres-1-22706",100]
["receipts-1-22706",70]
["receipts-2-22706",6.5]
["receipts-3-22706",0]
["receipts-4-22706",0]
["receipts-5-22706",0]
["receipts-6-22706",0]
["seed1-1-22706",0]
["seed1-2-22706",0]
["seed1-3-22706",0]
["seed1-4-22706",18]
["seed1-5-22706",0]
["seed1-6-22706",0]
["seed2-1-22706",0]
["seed2-2-22706",0]
["seed2-3-22706",0]
["seed2-4-22706",100]
["seed2-5-22706",0]
["seed2-6-22706",0]
["fertilizer1-1-22706",0]
["fertilizer1-2-22706",95]
["fertilizer1-3-22706",0]
["fertilizer1-4-22706",42]
["fertilizer1-5-22706",21]
["fertilizer1-6-22706",0.5]
["fertilizer1-7-22706",0]
["fertilizer1-8-22706",0]
["fertilizer2-1-22706",0]
["fertilizer2-2-22706",0.7]
["fertilizer2-3-22706",0]
["fertilizer2-4-22706",0.65]
["fertilizer2-5-22706",0.57999999999999996]
["fertilizer2-6-22706",25]
["fertilizer2-7-22706",0]
["fertilizer2-8-22706",0]
["herbicide1-1-22706",0]
["herbicide1-2-22706",0]
["herbicide1-3-22706",0]
["herbicide1-4-22706",1]
["herbicide1-5-22706",0]
["herbicide1-6-22706",0]
["herbicide1-7-22706",0]
["herbicide1-8-22706",0]
["herbicide2-1-22706",0]
["herbicide2-2-22706",0]
["herbicide2-3-22706",0]
["herbicide2-4-22706",20]
["herbicide2-5-22706",0]
["herbicide2-6-22706",0]
["herbicide2-7-22706",0]
["herbicide2-8-22706",0]
["herbicide2-9-22706",0]
["insecticide1-1-22706",0]
["insecticide1-2-22706",0]
["insecticide1-3-22706",0]
["insecticide1-4-22706",0]
["insecticide2-1-22706",0]
["insecticide2-2-22706",0]
["insecticide2-3-22706",0]
["insecticide2-4-22706",0]
["insecticide2-5-22706",0]
["labor-1-22706",0.5]
["labor-2-22706",17.5]
["labor-3-22706",23]
["irrigation1-1-22706",0]
["irrigation1-2-22706",0]
["irrigation1-3-22706",0]
["land-1-22706",3700]
["land-2-22706",3.5]
["land-3-22706",0]
["land-3-9106",0]
["land-4-22706",0]
["otheritems1-1-22706",4.9000000000000004]
["otheritems1-2-22706",2.91]
["otheritems1-3-22706",3.08]
["otheritems1-4-22706",3.5]
["otheritems1-5-22706",0]
["otheritems1-6-22706",13]
["otheritems1-7-22706",0]
["postharvest-1-22706",0]
["postharvest-2-22706",0]
["postharvest-3-22706",0]
["postharvest-4-22706",0]
["postharvest-5-22706",5]
["postharvest-6-22706",5]
["postharvest-7-22706",0]
["postharvest-8-22706",0]
["postharvest-9-22706",12500]
["postharvest-10-22706",12500]
["overhead-1-22706",0]
["overhead-2-22706",0]
["overhead-3-22706",10000]
["overhead-4-22706",5]
["overhead-5-22706",15000]
["overhead-6-22706",5]
["landlord_share-1-22706",0]
["landlord_share-2-22706",0]
["landlord_share-3-22706",0]
["landlord_share-4-22706",0]
["landlord_share-5-22706",0]
["landlord_share-6-22706",0]
["landlord_share-7-22706",0]
["landlord_share-8-22706",0]
["landlord_share-9-22706",0]
["landlord_share-10-22706",0]
["landlord_share-11-22706",0]
["customhire1-1-22706",6]
["customhire1-2-22706",0]
["customhire1-3-22706",0]
["customhire1-4-22706",0]
["customhire1-5-22706",0]
["customhire1-6-22706",0]
["customhire1-7-22706",0]
["customhire1-8-22706",0]
["customhire1-9-22706",0]
["customhire1-10-22706",0]
["customhire1-11-22706",0]
["customhire1-12-22706",0]
["customhire1-13-22706",0]
["customhire2-1-22706",2]
["customhire2-2-22706",0]
["customhire2-3-22706",0]
["customhire2-4-22706",0]
["customhire2-5-22706",0]
["customhire2-6-22706",0]
["customhire2-7-22706",0]
["customhire2-8-22706",0]
["size-1-3806","15 ft"]
["size-2-3806","16.3 ft"]
["size-3-3806","6 ft"]
["size-4-3806","35 ft"]
["size-5-3806","30 ft"]
["size-6-3806","30\" O.C., 17 ft"]
["size-7-3806","16 ft"]
["size-8-3806","17.5 ft"]
["size-9-3806","22 ft"]
["size-10-3806","12 ft"]
["size-11-3806","6 row"]
["size-12-3806","(16/31 row 30/15\")"]
["size-13-3806","6 row"]
["size-14-3806","16 ft"]
["size-15-3806","15 ft"]
["size-16-3806","6 row"]
["size-17-3806","6 row"]
["size-18-3806","90 ft"]
["size-27-101707","7 ft swath"]
["size-19-3806","6 ft"]
["size-28-101707","7 ft swath"]
["size-25-101707","10 wheel, 20 ft"]
["size-26-101707","9.5 ft"]
["size-20-101707","1000 lb"]
["size-21-3806","30 ft"]
["size-22-3806","30 ft"]
["size-23-3806","8 row"]
["size-24-3806","500 bushel"]
["power-1-22706",0]
["power-2-22706",0]
["power-3-22706",0]
["power-4-22706",0]
["power-5-22706",0]
["power-6-22706",0]
["power-7-22706",0]
["power-8-22706",0]
["power-9-22706",0]
["power-10-22706",0]
["power-11-22706",0]
["power-12-22706",0]
["power-13-22706",0]
["power-14-22706",0]
["power-15-22706","225 MFWD"]
["power-16-22706",0]
["power-17-22706",0]
["power-18-22706",0]
["power-19-22706",0]
["power-20-22706","130 MFWD"]
["power-21-22706",0]
["power-22-22706",0]
["power-23-22706",0]
["power-24-22706",0]
["power-25-22706",0]
["power-26-22706",0]
["power-27-22706",0]
["power-28-22706",0]
["power-29-22706",0]
["power-30-22706",0]
["power-31-22706",0]
["power-32-22706",0]
["power-33-22706",0]
["power-34-22706",0]
["power-35-22706",0]
["power-36-22706",0]
["power-37-22706","225 MFWD"]
["power-38-22706","130 MFWD"]
["passes-1-22706",0]
["passes-2-22706",0]
["passes-3-22706",0]
["passes-4-22706",0]
["passes-5-22706",0]
["passes-6-22706",0]
["passes-7-22706",0]
["passes-8-22706",0]
["passes-9-22706",0]
["passes-10-22706",0]
["passes-11-22706",0]
["passes-12-22706",0]
["passes-13-22706",0]
["passes-14-22706",0]
["passes-15-22706",1]
["passes-16-22706",0]
["passes-17-22706",0]
["passes-18-22706",0]
["passes-19-22706",0]
["passes-20-22706",1]
["passes-21-22706",0]
["passes-22-22706",0]
["passes-23-22706",0]
["passes-24-22706",0]
["passes-25-22706",0]
["passes-26-22706",0]
["passes-27-22706",0]
["passes-28-22706",0]
["passes-29-22706",0]
["passes-30-22706",0]
["passes-31-22706",0]
["passes-32-22706",0]
["passes-33-22706",0]
["passes-34-22706",0]
["passes-35-22706",0]
["passes-36-22706",0]
["passes-37-22706",0]
["passes-38-22706",1]
["passes-39-22706",0]
["passes-40-22706",0]
["rent-1-82906",0]
["rent-2-82906",0]
["rent-3-82906",0]
["rent-4-82906",0]
["rent-5-82906",0]
["rent-6-82906",0]
["rent-7-82906",0]
["rent-8-82906",0]
["rent-9-82906",0]
["rent-10-82906",0]
["rent-11-82906",0]
["rent-12-82906",0]
["rent-13-82906",0]
["rent-14-82906",0]
["rent-15-82906",0]
["rent-16-82906",0]
["rent-17-82906",0]
["rent-18-82906",0]
["rent-19-82906",0]
["rent-20-82906",0]
["rent-21-82906",0]
["rent-22-82906",0]
["rent-23-82906",0]
["rent-24-82906",0]
["rent-25-82906",0]
["rent-26-82906",0]
["rent-27-82906",0]
["rent-28-82906",0]
["rent-29-82906",0]
["rent-30-82906",0]
["rent-31-82906",0]
["rent-32-82906",0]
["rent-33-82906",0]
["rent-34-82906",0]
["rent-35-82906",0]
["rent-36-82906",0]
["rent-37-82906",0]
["rent-38-82906",0]
["rent-39-82906",0]
["rent-40-82906",0]

{"sheet":"Grain Sorghum 2022","index":7,"n_rows":1295,"n_cols":7,"rows_kept":1295,"cut":false,"hidden":true,"merged":[]}
["Typical",null,null,null,null,null,"2021-10-14"]
[]
["Grain sorghum","Milo 2022"]
["Dryland"]
["Owned land",null,null,null,null,"",""]
[null,null,null,null,"Business"]
["Income per acre","Units","Yield","Price","total"]
["Primary crop","bushels",100,4.75,475]
["By product crop","bushels",0,0,0]
["Net payments (fixed)",null,null,null,0]
["Other income",null,null,null,0]
["Total income per acre",null,null,null,475]
[]
["Operating costs per acre"]
["Seed",null,null,null,12.6]
["Fertilizer",null,null,null,128.57]
["Nitrogen",null,null,70]
["Phosphorus",null,null,29.25]
["Potassium",null,null,16.82]
["Other soil amendments",null,null,12.5]
["Crop protection",null,null,null,34]
["Herbicide",null,null,34]
["Insect-fungicide",null,null,0]
["Crop supplies, storage, and marketing",null,null,null,2]
["Crop consulting and insurance",null,null,null,17]
["Custom hire and rental",null,null,null,12]
["Machinery fuel, drying, and irrigation energy",null,null,null,17.366116088178014]
["Machinery repairs and maintenance",null,null,null,21.177670645392531]
["Operator and hired labor",null,null,null,15.393126315258417]
["Other expense",null,null,null,0]
["Operating interest",null,null,null,6.3726193696963103]
["Operating costs per acre",null,null,null,266.47953241852531]
[]
["Ownership costs per acre1"]
["Farm business overhead",null,null,null,5]
["Machinery overhead",null,null,null,20.275282925748943]
["Machinery depreciation",null,null,null,29.874381821599375]
["Real estate charge",null,null,null,129.5]
["Ownership costs per acre",null,null,null,184.64966474734831]
[]
["Total costs per acre",null,null,null,451.12919716587362]
[]
["Income over operating costs per acre",null,null,null,208.52046758147469]
["Income over total costs per acre",null,null,null,23.87080283412638]
[]
[null,null,"Operating costs per bushel",null,2.6647953241852531]
[null,null,"Ownership costs per bushel",null,1.8464966474734832]
[null,null,"Total costs per bushel",null,4.5112919716587365]
[]
[]
["Detailed Report","Grain sorghum",null,null,"Milo 2022",null,"2021-10-14"]
[]
["Selected input quantities","per acre",null,null,"Selected input prices",null,"  $ per unit"]
["Yield, bushels",100,null,null,"Farm diesel, per gallon",null,2.91]
["Seeding rate, count",90000,null,null,"Operating interest, %",null,4.9000000000000004]
["Nitrogen rate, lbs",100,null,null,"Nitrogen, per lb",null,0.7]
["Phosphorus rate, lbs",45,null,null,"Phosphorus, per lb",null,0.65]
["Potassium rate, lbs",29,null,null,"Potassium, per lb",null,0.57999999999999996]
["Lime rate, tons",0.5,null,null,"Lime, per ton",null,25]
["Sum of allocated labor, hours",0.81385920131493728,null,null,"Skilled labor, per hour",null,23]
["Irrigation, inches",0,null,null,"Land value, per acre",null,3700]
[]
[]
[]
[null,"Labor","Fuel","Operating","Ownership","Total"]
[null,"Hours","Gallons","Costs2","Costs3","Costs","Trips"]
["Machine activity (not custom)","per acre","per acre","$ per acre","$ per acre","$ per acre","per acre"]
["V-Ripper 30\" O.C., (17 ft); 360 4WD",2.8544243577545196E-2,0.45214081826831587,2.3945954329210273,5.7549743101807804,8.1495697431018073,0.3]
["Row crop planter (16 row); 225 MFWD",5.3571428571428568E-2,0.53035714285714275,5.6885901785714275,12.483571428571429,18.172161607142854,1]
["Boom sprayer (90 ft); 130 MFWD",4.339336081579518E-2,0.24821002386634841,2.9977990887394226,4.6699045346062045,7.6677036233456271,2]
["Combine, fixed grain head (30 ft); 275 HP Comb.",0.1122334455667789,1.3580246913580247,17.045561167227834,12.629371492704825,29.674932659932658,1]
["Grain cart (500 bushel); 225 MFWD",5.6116722783389451E-2,0.55555555555555547,3.9405359147025809,6.2396184062850732,10.180154320987654,""]
["Grain auger 10 in- 5000 bu/hr (70 ft); 130 MFWD",0.02,0.1144,0.87523960000000012,0.79820000000000002,1.6734396,""]
["10 Wheeler","",1.25,4.5425000000000004,1.2867833333333334,5.8292833333333336,""]
["Semi, tractor and trailer","",0.8928571428571429,5.5675000000000008,3.7316666666666669,9.2991666666666681,""]
["Pickup truck","",0.41666666666666663,2.1345916666666671,2.5555745750000001,4.6901662416666667,""]
["Total",0.31385920131493733,5.8182120414291969,45.186913048828963,50.149664747348318,95.336577796177266,4.3]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
[]
[]
["1 Farm business overhead includes liability insurance, utilities, accounting, etc. Machinery overhead is the sum of opportunity interest,"]
["   property taxes, insurance, and housing. Machinery depreciation is a market value decline due to aging and usage. Thus, a portion of"]
["   depreciation should be considered an operating costs for some decisions. Real estate charge includes land, improvements, taxes."]
["   Economic costs may differ from rental rates."]
["2  Machinery operating cost is the sum of fuel, repairs, maintenance, and the value of labor."]
["3  Machinery ownership cost is the sum of machinery overhead and depreciation (see page 1)."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Start"]
["cropnum-22706",3]
["primyieldtype-22706",1]
["byyieldtype-22706",1]
["irrigation2-22706",2]
["leasenum-22706",1]
["40hp-22706",0]
["60hp-22706",0]
["75hp-22706",0]
["105twd-22706",false]
["140twd-22706",0]
["105mfwd-22706",0]
["130mfwd-22706",true]
["160mfwd-22706",0]
["200mfwd-22706",false]
["225mfwd-22706",true]
["2604wd-22706",0]
["3104wd-22706",false]
["360 4wd-22706",true]
["4254wd-22706",0]
["225tt-22706",0]
["425tt-22706",0]
["description-1-22706","Milo 2022"]
["acres-1-22706",100]
["receipts-1-22706",100]
["receipts-2-22706",4.75]
["receipts-3-22706",0]
["receipts-4-22706",0]
["receipts-5-22706",0]
["receipts-6-22706",0]
["seed1-1-22706",0]
["seed1-2-22706",0]
["seed1-3-22706",105]
["seed1-4-22706",0]
["seed1-5-22706",0]
["seed1-6-22706",0]
["seed2-1-22706",0]
["seed2-2-22706",0]
["seed2-3-22706",90000]
["seed2-4-22706",0]
["seed2-5-22706",1]
["seed2-6-22706",0]
["fertilizer1-1-22706",0]
["fertilizer1-2-22706",100]
["fertilizer1-3-22706",0]
["fertilizer1-4-22706",45]
["fertilizer1-5-22706",29]
["fertilizer1-6-22706",0.5]
["fertilizer1-7-22706",0]
["fertilizer1-8-22706",0]
["fertilizer2-1-22706",0]
["fertilizer2-2-22706",0.7]
["fertilizer2-3-22706",0]
["fertilizer2-4-22706",0.65]
["fertilizer2-5-22706",0.57999999999999996]
["fertilizer2-6-22706",25]
["fertilizer2-7-22706",0]
["fertilizer2-8-22706",0]
["herbicide1-1-22706",0]
["herbicide1-2-22706",0]
["herbicide1-3-22706",0]
["herbicide1-4-22706",0]
["herbicide1-5-22706",2]
["herbicide1-6-22706",0]
["herbicide1-7-22706",0]
["herbicide1-8-22706",0]
["herbicide2-1-22706",0]
["herbicide2-2-22706",0]
["herbicide2-3-22706",0]
["herbicide2-4-22706",0]
["herbicide2-5-22706",17]
["herbicide2-6-22706",0]
["herbicide2-7-22706",0]
["herbicide2-8-22706",0]
["herbicide2-9-22706",0]
["insecticide1-1-22706",0]
["insecticide1-2-22706",0]
["insecticide1-3-22706",0]
["insecticide1-4-22706",0]
["insecticide2-1-22706",0]
["insecticide2-2-22706",0]
["insecticide2-3-22706",0]
["insecticide2-4-22706",0]
["insecticide2-5-22706",0]
["labor-1-22706",0.5]
["labor-2-22706",17.5]
["labor-3-22706",23]
["irrigation1-1-22706",0]
["irrigation1-2-22706",0]
["irrigation1-3-22706",0]
["land-1-22706",3700]
["land-2-22706",3.5]
["land-3-22706",0]
["land-3-9106",0]
["land-4-22706",0]
["otheritems1-1-22706",4.9000000000000004]
["otheritems1-2-22706",2.91]
["otheritems1-3-22706",3.08]
["otheritems1-4-22706",2]
["otheritems1-5-22706",0]
["otheritems1-6-22706",17]
["otheritems1-7-22706",0]
["postharvest-1-22706",0]
["postharvest-2-22706",0]
["postharvest-3-22706",0]
["postharvest-4-22706",0]
["postharvest-5-22706",5]
["postharvest-6-22706",5]
["postharvest-7-22706",0]
["postharvest-8-22706",0]
["postharvest-9-22706",12500]
["postharvest-10-22706",12500]
["overhead-1-22706",0]
["overhead-2-22706",0]
["overhead-3-22706",10000]
["overhead-4-22706",5]
["overhead-5-22706",15000]
["overhead-6-22706",5]
["landlord_share-1-22706",0]
["landlord_share-2-22706",0]
["landlord_share-3-22706",0]
["landlord_share-4-22706",0]
["landlord_share-5-22706",0]
["landlord_share-6-22706",0]
["landlord_share-7-22706",0]
["landlord_share-8-22706",0]
["landlord_share-9-22706",0]
["landlord_share-10-22706",0]
["landlord_share-11-22706",0]
["customhire1-1-22706",6]
["customhire1-2-22706",0]
["customhire1-3-22706",0]
["customhire1-4-22706",0]
["customhire1-5-22706",0]
["customhire1-6-22706",0]
["customhire1-7-22706",0]
["customhire1-8-22706",0]
["customhire1-9-22706",0]
["customhire1-10-22706",0]
["customhire1-11-22706",0]
["customhire1-12-22706",0]
["customhire1-13-22706",0]
["customhire2-1-22706",2]
["customhire2-2-22706",0]
["customhire2-3-22706",0]
["customhire2-4-22706",0]
["customhire2-5-22706",0]
["customhire2-6-22706",0]
["customhire2-7-22706",0]
["customhire2-8-22706",0]
["size-1-3806","15 ft"]
["size-2-3806","16.3 ft"]
["size-3-3806","6 ft"]
["size-4-3806","35 ft"]
["size-5-3806","30 ft"]
["size-6-3806","30\" O.C., 17 ft"]
["size-7-3806","16 ft"]
["size-8-3806","17.5 ft"]
["size-9-3806","22 ft"]
["size-10-3806","12 ft"]
["size-11-3806","16 row"]
["size-12-3806","(16/31 row 30/15\")"]
["size-13-3806","6 row"]
["size-14-3806","16 ft"]
["size-15-3806","20 ft"]
["size-16-3806","6 row"]
["size-17-3806","6 row"]
["size-18-3806","90 ft"]
["size-27-101707","7 ft swath"]
["size-19-3806","6 ft"]
["size-28-101707","7 ft swath"]
["size-25-101707","10 wheel, 20 ft"]
["size-26-101707","9.5 ft"]
["size-20-101707","1000 lb"]
["size-21-3806","30 ft"]
["size-22-3806","30 ft"]
["size-23-3806","8 row"]
["size-24-3806","500 bushel"]
["power-1-22706",0]
["power-2-22706",0]
["power-3-22706",0]
["power-4-22706",0]
["power-5-22706",0]
["power-6-22706","360 4WD"]
["power-7-22706",0]
["power-8-22706",0]
["power-9-22706",0]
["power-10-22706",0]
["power-11-22706","225 MFWD"]
["power-12-22706","225 MFWD"]
["power-13-22706",0]
["power-14-22706",0]
["power-15-22706",0]
["power-16-22706",0]
["power-17-22706",0]
["power-18-22706",0]
["power-19-22706",0]
["power-20-22706","130 MFWD"]
["power-21-22706","225 MFWD"]
["power-22-22706",0]
["power-23-22706",0]
["power-24-22706",0]
["power-25-22706",0]
["power-26-22706",0]
["power-27-22706",0]
["power-28-22706",0]
["power-29-22706",0]
["power-30-22706",0]
["power-31-22706",0]
["power-32-22706",0]
["power-33-22706",0]
["power-34-22706",0]
["power-35-22706",0]
["power-36-22706",0]
["power-37-22706","225 MFWD"]
["power-38-22706","130 MFWD"]
["passes-1-22706",0]
["passes-2-22706",0]
["passes-3-22706",0]
["passes-4-22706",0]
["passes-5-22706",0]
["passes-6-22706",0.3]
["passes-7-22706",0]
["passes-8-22706",0]
["passes-9-22706",0]
["passes-10-22706",0]
["passes-11-22706",1]
["passes-12-22706",0]
["passes-13-22706",0]
["passes-14-22706",0]
["passes-15-22706",0]
["passes-16-22706",0]
["passes-17-22706",0]
["passes-18-22706",0]
["passes-19-22706",0]
["passes-20-22706",2]
["passes-21-22706",0]
["passes-22-22706",0]
["passes-23-22706",0]
["passes-24-22706",0]
["passes-25-22706",0]
["passes-26-22706",0]
["passes-27-22706",0]
["passes-28-22706",0]
["passes-29-22706",0]
["passes-30-22706",0]
["passes-31-22706",0]
["passes-32-22706",0]
["passes-33-22706",0]
["passes-34-22706",0]
["passes-35-22706",0]
["passes-36-22706",0]
["passes-37-22706",0]
["passes-38-22706",1]
["passes-39-22706",0]
["passes-40-22706",0]
["rent-1-82906",0]
["rent-2-82906",0]
["rent-3-82906",0]
["rent-4-82906",0]
["rent-5-82906",0]
["rent-6-82906",0]
["rent-7-82906",0]
["rent-8-82906",0]
["rent-9-82906",0]
["rent-10-82906",0]
["rent-11-82906",0]
["rent-12-82906",0]
["rent-13-82906",0]
["rent-14-82906",0]
["rent-15-82906",0]
["rent-16-82906",0]
["rent-17-82906",0]
["rent-18-82906",0]
["rent-19-82906",0]
["rent-20-82906",0]
["rent-21-82906",0]
["rent-22-82906",0]
["rent-23-82906",0]
["rent-24-82906",0]
["rent-25-82906",0]
["rent-26-82906",0]
["rent-27-82906",0]
["rent-28-82906",0]
["rent-29-82906",0]
["rent-30-82906",0]
["rent-31-82906",0]
["rent-32-82906",0]
["rent-33-82906",0]
["rent-34-82906",0]
["rent-35-82906",0]
["rent-36-82906",0]
["rent-37-82906",0]
["rent-38-82906",0]
["rent-39-82906",0]
["rent-40-82906",0]

{"sheet":"Output","index":8,"n_rows":115,"n_cols":12,"rows_kept":115,"cut":false,"hidden":true,"merged":[]}
[null,"Enterprise Budget",null,null,null,null,null,{"$f":"TODAY()","v":"2021-10-25"},null,null,"Summary","Summary\n"]
[]
[null,{"$f":"VLOOKUP(MDB!C158,MDB!H157:J163,2)","v":"Soybeans"},{"$f":"Input!B10","v":"2022 Soybeans"},null,null,null,null,null,null,null,"Primary crop yield","Primary crop yield"]
[null,{"$f":"VLOOKUP(MDB!C161,MDB!F157:G158,2)","v":"Dryland"},null,null,null,null,null,null,null,null,"Price per unit","Price per unit"]
[null,{"$f":"VLOOKUP(leasenum,MDB!F160:G162,2)","v":"Owned land"},null,null,null,null,{"$f":"IF(B5=\"share lease\",(100-Input!$B$130)*0.01,\"\")","v":""},{"$f":"IF(B5=\"share lease\",Input!B130*0.01,\"\")","v":""},null,null,"Secondary crop yield","Secondary crop yield"]
[null,null,null,null,null,"Business","Operator","Landlord",null,null,"Price per unit","Price per unit"]
[null,"Income per acre","Units","Yield","Price","total","share","share",null,null,"",""]
[null,"Primary crop",{"$f":"VLOOKUP(MDB!$C$159,MDB!$K$157:$M$160,3) & \"s\"","v":"bushels"},{"$f":"Input!B13","v":55},{"$f":"Input!B14","v":12.05},{"$f":"D8*E8","v":662.75},{"$f":"0.01*(100-Input!$B$130)*$F$8","v":662.75},{"$f":"0.01*(Input!$B$130)*$F$8","v":0}]
[null,"By product crop",{"$f":"VLOOKUP(MDB!$C$160,MDB!$K$157:$M$160,3) & \"s\"","v":"bushels"},{"$f":"Input!B15","v":0},{"$f":"Input!B16","v":0},{"$f":"D9*E9","v":0},{"$f":"0.01*(100-Input!$B$130)*$F$9","v":0},{"$f":"0.01*(Input!$B$130)*$F$9","v":0},null,null,"Income per acre","Income per acre"]
[null,"Net payments (fixed)",null,null,null,{"$f":"Input!B17","v":0},{"$f":"0.01*(100-Input!$B$131)*$F$10","v":0},{"$f":"0.01*(Input!$B$131)*$F$10","v":0},null,null,"Primary crop","Primary crop"]
[null,"Other income",null,null,null,{"$f":"Input!B18","v":0},{"$f":"0.01*(100-Input!$B$132)*$F$11+Input!B140*Input!B130*0.01*yield","v":0},{"$f":"0.01*(Input!$B$132)*$F$11+Input!B78","v":0},null,null,"By product crop","By product crop"]
[null,"Total income per acre",null,null,null,{"$f":"SUM(F8:F11)","v":662.75},{"$f":"SUM(G8:G11)","v":662.75},{"$f":"SUM(H8:H11)","v":0},null,null,"Net payments (fixed)","Net payments (fixed)"]
[null,null,null,null,null,null,null,null,null,null,"Other income","Other income"]
[null,"Operating costs per acre",null,null,null,null,null,null,null,null,"Total income per acre","Total income per acre"]
[null,{"$f":"\"Seed\"& IF(Input!B28<>\"\",\", \",\"\")&Input!B28","v":"Seed"},null,null,null,{"$f":"Input!B22/80000*Input!F22+Input!B23/150000*Input!F23+Input!B24/750000*Input!F24+Input!B25/50*Input!F25+Input!B27*Input!F27+Input!F26*(Input!B22/80000+Input!B23/150000+Input!B24/750000)","v":65.733333333333334},{"$f":"0.01*(100-Input!$B$133)*Output!$F15","v":65.733333333333334},{"$f":"0.01*(Input!$B$133)*Output!$F15","v":0}]
[null,"Fertilizer",null,null,null,{"$f":"SUM(E17:E20)","v":88.8},{"$f":"0.01*(100-Input!$B$134)*Output!$F16","v":88.8},{"$f":"0.01*(Input!$B$134)*Output!$F16","v":0},null,null,"Operating costs per acre","Operating costs per acre"]
[null,"Nitrogen",null,null,{"$f":"SUMPRODUCT(Input!B32:B34,Input!F32:F34)","v":0},null,null,null,null,null,"Seed","Seed"]
[null,"Phosphorus",null,null,{"$f":"Input!B35*Input!F35","v":29.900000000000002},null,null,null,null,null,"Fertilizer","Fertilizer"]
[null,"Potassium",null,null,{"$f":"Input!B36*Input!F36","v":46.4},null,null,null,null,null,"Nitrogen","Nitrogen"]
[null,"Other soil amendments",null,null,{"$f":"SUMPRODUCT(Input!B37:B39,Input!F37:F39)","v":12.5},null,null,null,null,null,"Phosphorus, P205","Phosphorus, P205"]
[null,"Crop protection",null,null,null,{"$f":"SUM(E22:E23)","v":55},{"$f":"0.01*(100-Input!$B$135)*$E22+0.01*(100-Input!$B$136)*Output!$E23","v":55},{"$f":"0.01*(Input!$B$135)*$E22+0.01*(Input!$B$136)*Output!$E23","v":0},null,null,"Potassium, K20","Potassium, K20"]
[null,{"$f":"\"Herbicide\" &IF(Input!B51<>\"\",\", \",\"\")& Input!B51","v":"Herbicide"},null,null,{"$f":"SUMPRODUCT(Input!B43:B50,Input!F43:F50)","v":55},null,null,null,null,null,"Other soil amendments","Other soil amendments"]
[null,{"$f":"\"Insect-fungicide\" &IF(Input!B59<>\"\",\", \",\"\") &Input!B59","v":"Insect-fungicide"},null,null,{"$f":"SUMPRODUCT(Input!B55:B58,Input!F55:F58)","v":0},null,null,null,null,null,"Crop protection","Crop protection"]
[null,"Crop supplies, storage, and marketing",null,null,null,{"$f":"Input!B86+(Input!B107+Input!B105*Input!F105)*(100-Input!B104)*0.01*yield","v":3.5},{"$f":"F24","v":3.5},{"$f":"F24-G24","v":0},null,null,"Herbicide","Herbicide"]
[null,"Crop consulting and insurance",null,null,null,{"$f":"Input!B87+Input!B88","v":17},{"$f":"F25","v":17},0,null,null,"Insect-fungicide","Insect-fungicide"]
[null,"Custom hire and rental",null,null,null,{"$f":"SUMPRODUCT(Input!B114:B117,Input!F114:F117)+Input!B120*Input!B15+Input!B121+SUMPRODUCT(Input!B125:'Input'!B126,Input!F125:F126)+SUM(Input!B118+Input!B119+Input!B122+Input!B123*Input!F123*0.01)*Input!B13+Input!B124*Input!F124*0.01*MDB!C152+SUM(Input!H149:H158)+SUM(Input!H160:H164)+SUM(Input!H166:H173)+SUM(Input!H175:H195)","v":6},{"$f":"F26-H26+Input!B140*Input!B130*0.01*yield+Input!B78","v":6},{"$f":"0.01*(Input!$B$137)*SUMPRODUCT(SUMPRODUCT(Input!$B$114:$B$117,Input!$F$114:$F$117)+Input!B121+Input!B122*yield+SUMPRODUCT(Input!B125:B126,Input!F125:F126))+Input!B140*Input!B130*0.01*yield","v":0},null,null,"Crop supplies, storage, and marketing","Crop supplies, storage, and marketing"]
[null,"Machinery fuel, drying, and irrigation energy",null,null,null,{"$f":"SUMPRODUCT('Machinery Cost'!H7:H53,'Machinery Cost'!O7:O53)+Input!B70*Input!B71+(yield*MDB!C172)","v":15.057944389217472},{"$f":"F27-H27","v":15.057944389217472},{"$f":"0.01*(Input!$B$138)*SUMPRODUCT('Machinery Cost'!H7:H53,'Machinery Cost'!O7:O53)+0.01*(Input!B139)*Input!B70*Input!B71","v":0},null,null,"Crop consulting and insurance","Crop consulting and insurance"]
[null,"Machinery repairs and maintenance",null,null,null,{"$f":"SUMPRODUCT('Machinery Cost'!H7:H53,('Machinery Cost'!S7:S53+'Machinery Cost'!P7:P53))","v":21.950985136980776},{"$f":"F28-H28","v":21.950985136980776},0,null,null,"Custom hire and rental","Custom hire and rental"]
[null,"Operator and hired labor",null,null,null,{"$f":"Input!B63*Input!B64+SUMPRODUCT('Machinery Cost'!H7:H53,'Machinery Cost'!N7:N53)","v":16.454270063812704},{"$f":"F29","v":16.454270063812704},0,null,null,"Machinery fuel, drying, and irrigation energy","Machinery fuel, drying, and irrigation energy"]
[null,"Other expense",null,null,null,{"$f":"Input!B89","v":0},{"$f":"F30","v":0},{"$f":"F30-G30","v":0},null,null,"Machinery repairs and maintenance","Machinery repairs and maintenance"]
[null,"Operating interest",null,null,null,{"$f":"(SUM(F15:F30))*(Input!$B$83/100)/2","v":7.0926650566219358},{"$f":"(SUM(G15:G30))*(Input!$B$83/100)/2","v":7.0926650566219358},{"$f":"(SUM(H15:H30))*(Input!$B$83/100)/2","v":0},null,null,"Operator and hired labor","Operator and hired labor"]
[null,"Operating costs per acre",null,null,null,{"$f":"SUM(F14:F31)","v":296.58919797996623},{"$f":"SUM(G14:G31)","v":296.58919797996623},{"$f":"SUM(H14:H31)","v":0},null,null,"Other expense","Other expense"]
[null,null,null,null,null,null,null,null,null,null,"Operating interest","Operating interest"]
[1,"Ownership costs per acre1",null,null,null,null,null,null,null,null,"Operating costs per acre","Operating costs per acre"]
[2,"Farm business overhead",null,null,null,{"$f":"(SUM(Input!B92:B94)*(Input!B95*0.01))/acres","v":4},{"$f":"F35","v":4},{"$f":"F35-G35","v":0}]
[3,"Machinery overhead",null,null,null,{"$f":"SUMPRODUCT('Machinery Cost'!$G$7:$G$53,('Machinery Cost'!R7:R53+'Machinery Cost'!U7:U53))","v":18.347711183837056},{"$f":"F36","v":18.347711183837056},0,null,null,"Ownership costs per acre","Ownership costs per acre"]
[4,"Machinery depreciation",null,null,null,{"$f":"SUMPRODUCT('Machinery Cost'!H7:H53,('Machinery Cost'!Q7:Q53+'Machinery Cost'!T7:T53))","v":33.037806935476418},{"$f":"F37","v":33.037806935476418},0,null,null,"Farm business overhead","Farm business overhead"]
[5,"Real estate charge",null,null,null,{"$f":"Input!B77+Input!B79+Input!B75*Input!B76*0.01","v":168},0,{"$f":"Input!B77+Input!B79+Input!B75*Input!B76*0.01","v":168},null,null,"Machinery overhead","Machinery overhead"]
[null,"Ownership costs per acre",null,null,null,{"$f":"SUM(F35:F38)","v":223.38551811931347},{"$f":"SUM(G35:G38)","v":55.385518119313474},{"$f":"SUM(H35:H38)","v":168},null,null,"Machinery depreciation","Machinery depreciation"]
[null,null,null,null,null,null,null,null,null,null,"Real estate charge","Real estate charge"]
[null,"Total costs per acre",null,null,null,{"$f":"F32+F39","v":519.9747160992797},{"$f":"G32+G39","v":351.9747160992797},{"$f":"H32+H39","v":168},null,null,"Ownership costs per acre","Ownership costs per acre"]
[]
[null,"Income over operating costs per acre",null,null,null,{"$f":"F12-F32","v":366.16080202003377},{"$f":"G12-G32","v":366.16080202003377},{"$f":"H12-H32","v":0},null,null,"Total costs per acre","Total costs per acre"]
[null,"Income over total costs per acre",null,null,null,{"$f":"F12-F41","v":142.7752839007203},{"$f":"G12-G41","v":310.7752839007203},{"$f":"H12-H41","v":-168}]
[null,null,null,null,null,null,null,null,null,null,"Income over operating costs per acre","Income over operating costs per acre"]
[null,null,null,{"$f":"\"Operating costs per \" & VLOOKUP(MDB!$C$159,MDB!$K$157:$M$160,3)","v":"Operating costs per bushel"},null,{"$f":"F32/D8","v":5.3925308723630225},{"$f":"G32/($D$8*(100-Input!$B$130)*0.01)","v":5.3925308723630225},{"$f":"IF(B5=\"cash rent\",0, H32/($D$8*Input!$B$130*0.01))","v":{"$error":"#DIV/0!"}},null,null,"Income over total costs per acre","Income over total costs per acre"]
[null,null,null,{"$f":"\"Ownership costs per \" & VLOOKUP(MDB!$C$159,MDB!$K$157:$M$160,3)","v":"Ownership costs per bushel"},null,{"$f":"F39/D8","v":4.0615548748966086},{"$f":"G39/($D$8*(100-Input!$B$130)*0.01)","v":1.0070094203511541},{"$f":"IF(B5=\"cash rent\",$F$47,H39/($D$8*Input!$B$130*0.01))","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"\"Total costs per \" & VLOOKUP(MDB!$C$159,MDB!$K$157:$M$160,3)","v":"Total costs per bushel"},null,{"$f":"F41/D8","v":9.4540857472596311},{"$f":"G41/($D$8*(100-Input!$B$130)*0.01)","v":6.3995402927141765},{"$f":"IF(B5=\"cash rent\", 0,H41/($D$8*Input!$B$130*0.01))","v":{"$error":"#DIV/0!"}},null,null,"Operating costs per unit","Operating costs per unit"]
[null,null,null,null,null,null,null,null,null,null,"Ownership costs per unit","Ownership costs per unit"]
[null,null,null,null,null,null,null,null,null,null,"Total costs per unit","Total costs per unit"]
[null,"Detailed Report",{"$f":"B3","v":"Soybeans"},null,null,{"$f":"C3","v":"2022 Soybeans"},null,{"$f":"TODAY()","v":"2021-10-25"}]
[]
[null,"Selected input quantities","per acre",null,null,"Selected input prices",null,"  $ per unit"]
[null,{"$f":"CONCATENATE(D7,\", \",C8)","v":"Yield, bushels"},{"$f":"D8","v":55},null,null,"Farm diesel, per gallon",null,{"$f":"Input!B84","v":2.91}]
[null,"Seeding rate, count",{"$f":"Input!B22+Input!B23+SUM(Input!B24:B25)","v":170000},null,null,"Operating interest, %",null,{"$f":"Input!B83","v":4.9000000000000004}]
[null,"Nitrogen rate, lbs",{"$f":"SUM(Input!B32:B34)","v":0},null,null,"Nitrogen, per lb",null,{"$f":"IF(SUM(Input!F32:F34)=0,0,((Input!B32*Input!F32)+(Input!B33*Input!F33)+(Input!B34*Input!F34))/SUM(Input!B32:B34))","v":0}]
[null,"Phosphorus rate, lbs",{"$f":"Input!B35","v":46},null,null,"Phosphorus, per lb",null,{"$f":"Input!F35","v":0.65}]
[null,"Potassium rate, lbs",{"$f":"Input!B36","v":80},null,null,"Potassium, per lb",null,{"$f":"Input!F36","v":0.57999999999999996}]
[null,"Lime rate, tons",{"$f":"Input!B37","v":0.5},null,null,"Lime, per ton",null,{"$f":"Input!F37","v":25}]
[null,"Sum of allocated labor, hours",{"$f":"SUM(C68:C112)+Input!B63","v":0.67535023413115902},null,null,"Skilled labor, per hour",null,{"$f":"Input!B65","v":23}]
[null,"Irrigation, inches",{"$f":"Input!B70","v":0},null,null,{"$f":"IF(leasenum=2,\"Cash rental rate\",\"Land value\") & \", per acre\"","v":"Land value, per acre"},null,{"$f":"IF(leasenum=2,Input!B78,Input!B75)","v":4800}]
[]
[]
[]
[null,null,"Labor","Fuel","Operating","Ownership","Total"]
[null,null,"Hours","Gallons","Costs2","Costs3","Costs","Trips"]
[null,"Machine activity (not custom)","per acre","per acre","$ per acre","$ per acre","$ per acre","per acre"]
[6,{"$f":"IF($A68<>0,VLOOKUP($A68,'Machinery Cost'!$D$7:$W$53,20),\"\")","v":"V-Ripper 30\" O.C., (17 ft); 0"},{"$f":"IF(AND(A68<>0,A68<>46,A68<>47,A68<>48),1/VLOOKUP($A68,'Machinery Cost'!$D$7:$W$53,9)*VLOOKUP($A68,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":0},{"$f":"IF(AND(A68<>0,A68<>45),VLOOKUP($A68,'Machinery Cost'!$D$7:$W$53,10)*VLOOKUP($A68,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":0},{"$f":"IF(A68<>0,VLOOKUP($A68,'Machinery Cost'!$D$7:$W$53,7)*VLOOKUP($A68,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":0},{"$f":"IF(A68<>0,VLOOKUP($A68,'Machinery Cost'!$D$7:$W$53,8),\"\")","v":0.9},{"$f":"IF(A68<>0,E68+F68,\"\")","v":0.9},{"$f":"IF(AND(A68<>0,A68<>46,A68<>47,A68<>48,A68<>43,A68<>44),VLOOKUP($A68,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":0}]
[11,{"$f":"IF($A69<>0,VLOOKUP($A69,'Machinery Cost'!$D$7:$W$53,20),\"\")","v":"Row crop planter (16 row); 225 MFWD"},{"$f":"IF(AND(A69<>0,A69<>46,A69<>47,A69<>48),1/VLOOKUP($A69,'Machinery Cost'!$D$7:$W$53,9)*VLOOKUP($A69,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":5.3571428571428568E-2},{"$f":"IF(AND(A69<>0,A69<>45),VLOOKUP($A69,'Machinery Cost'!$D$7:$W$53,10)*VLOOKUP($A69,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":0.53035714285714275},{"$f":"IF(A69<>0,VLOOKUP($A69,'Machinery Cost'!$D$7:$W$53,7)*VLOOKUP($A69,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":5.6885901785714275},{"$f":"IF(A69<>0,VLOOKUP($A69,'Machinery Cost'!$D$7:$W$53,8),\"\")","v":12.483571428571429},18.172161607142854,{"$f":"IF(AND(A69<>0,A69<>46,A69<>47,A69<>48,A69<>43,A69<>44),VLOOKUP($A69,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":1}]
[21,{"$f":"IF($A70<>0,VLOOKUP($A70,'Machinery Cost'!$D$7:$W$53,20),\"\")","v":"Boom sprayer (90 ft); 130 MFWD"},{"$f":"IF(AND(A70<>0,A70<>46,A70<>47,A70<>48),1/VLOOKUP($A70,'Machinery Cost'!$D$7:$W$53,9)*VLOOKUP($A70,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":4.339336081579518E-2},{"$f":"IF(AND(A70<>0,A70<>45),VLOOKUP($A70,'Machinery Cost'!$D$7:$W$53,10)*VLOOKUP($A70,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":0.24821002386634841},{"$f":"IF(A70<>0,VLOOKUP($A70,'Machinery Cost'!$D$7:$W$53,7)*VLOOKUP($A70,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":2.9977990887394226},{"$f":"IF(A70<>0,VLOOKUP($A70,'Machinery Cost'!$D$7:$W$53,8),\"\")","v":4.6699045346062045},7.6677036233456271,{"$f":"IF(AND(A70<>0,A70<>46,A70<>47,A70<>48,A70<>43,A70<>44),VLOOKUP($A70,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":2}]
[23,{"$f":"IF($A71<>0,VLOOKUP($A71,'Machinery Cost'!$D$7:$W$53,20),\"\")","v":"Anhydrous applicator (21 ft); 0"},{"$f":"IF(AND(A71<>0,A71<>46,A71<>47,A71<>48),1/VLOOKUP($A71,'Machinery Cost'!$D$7:$W$53,9)*VLOOKUP($A71,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":0},{"$f":"IF(AND(A71<>0,A71<>45),VLOOKUP($A71,'Machinery Cost'!$D$7:$W$53,10)*VLOOKUP($A71,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":0},{"$f":"IF(A71<>0,VLOOKUP($A71,'Machinery Cost'!$D$7:$W$53,7)*VLOOKUP($A71,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":0},{"$f":"IF(A71<>0,VLOOKUP($A71,'Machinery Cost'!$D$7:$W$53,8),\"\")","v":0.82286870111207555},0.82286870111207555,{"$f":"IF(AND(A71<>0,A71<>46,A71<>47,A71<>48,A71<>43,A71<>44),VLOOKUP($A71,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":0}]
[41,{"$f":"IF($A72<>0,VLOOKUP($A72,'Machinery Cost'!$D$7:$W$53,20),\"\")","v":"Combine, corn head (8 row); 275 HP Comb."},{"$f":"IF(AND(A72<>0,A72<>46,A72<>47,A72<>48),1/VLOOKUP($A72,'Machinery Cost'!$D$7:$W$53,9)*VLOOKUP($A72,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":0},{"$f":"IF(AND(A72<>0,A72<>45),VLOOKUP($A72,'Machinery Cost'!$D$7:$W$53,10)*VLOOKUP($A72,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":0},{"$f":"IF(A72<>0,VLOOKUP($A72,'Machinery Cost'!$D$7:$W$53,7)*VLOOKUP($A72,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":0},{"$f":"IF(A72<>0,VLOOKUP($A72,'Machinery Cost'!$D$7:$W$53,8),\"\")","v":5.1691605301914585},5.1691605301914585,{"$f":"IF(AND(A72<>0,A72<>46,A72<>47,A72<>48,A72<>43,A72<>44),VLOOKUP($A72,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":0}]
[43,{"$f":"IF($A73<>0,VLOOKUP($A73,'Machinery Cost'!$D$7:$W$53,20),\"\")","v":"Grain cart (500 bushel); 225 MFWD"},{"$f":"IF(AND(A73<>0,A73<>46,A73<>47,A73<>48),1/VLOOKUP($A73,'Machinery Cost'!$D$7:$W$53,9)*VLOOKUP($A73,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":6.7385444743935305E-2},{"$f":"IF(AND(A73<>0,A73<>45),VLOOKUP($A73,'Machinery Cost'!$D$7:$W$53,10)*VLOOKUP($A73,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":0.66711590296495948},{"$f":"IF(A73<>0,VLOOKUP($A73,'Machinery Cost'!$D$7:$W$53,7)*VLOOKUP($A73,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":4.7318295148247973},{"$f":"IF(A73<>0,VLOOKUP($A73,'Machinery Cost'!$D$7:$W$53,8),\"\")","v":7.4925876010781671},12.224417115902964,{"$f":"IF(AND(A73<>0,A73<>46,A73<>47,A73<>48,A73<>43,A73<>44),VLOOKUP($A73,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""}]
[44,{"$f":"IF($A74<>0,VLOOKUP($A74,'Machinery Cost'!$D$7:$W$53,20),\"\")","v":"Grain auger 10 in- 5000 bu/hr (70 ft); 130 MFWD"},{"$f":"IF(AND(A74<>0,A74<>46,A74<>47,A74<>48),1/VLOOKUP($A74,'Machinery Cost'!$D$7:$W$53,9)*VLOOKUP($A74,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":1.1000000000000001E-2},{"$f":"IF(AND(A74<>0,A74<>45),VLOOKUP($A74,'Machinery Cost'!$D$7:$W$53,10)*VLOOKUP($A74,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":6.2920000000000004E-2},{"$f":"IF(A74<>0,VLOOKUP($A74,'Machinery Cost'!$D$7:$W$53,7)*VLOOKUP($A74,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":0.48138178000000009},{"$f":"IF(A74<>0,VLOOKUP($A74,'Machinery Cost'!$D$7:$W$53,8),\"\")","v":0.43901000000000001},0.9203917800000001,{"$f":"IF(AND(A74<>0,A74<>46,A74<>47,A74<>48,A74<>43,A74<>44),VLOOKUP($A74,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""}]
[46,{"$f":"IF($A75<>0,VLOOKUP($A75,'Machinery Cost'!$D$7:$W$53,20),\"\")","v":"10 Wheeler"},{"$f":"IF(AND(A75<>0,A75<>46,A75<>47,A75<>48),1/VLOOKUP($A75,'Machinery Cost'!$D$7:$W$53,9)*VLOOKUP($A75,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(AND(A75<>0,A75<>45),VLOOKUP($A75,'Machinery Cost'!$D$7:$W$53,10)*VLOOKUP($A75,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":0.375},{"$f":"IF(A75<>0,VLOOKUP($A75,'Machinery Cost'!$D$7:$W$53,7)*VLOOKUP($A75,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":1.3627500000000001},{"$f":"IF(A75<>0,VLOOKUP($A75,'Machinery Cost'!$D$7:$W$53,8),\"\")","v":0.38660499999999998},1.749355,{"$f":"IF(AND(A75<>0,A75<>46,A75<>47,A75<>48,A75<>43,A75<>44),VLOOKUP($A75,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""}]
[47,{"$f":"IF($A76<>0,VLOOKUP($A76,'Machinery Cost'!$D$7:$W$53,20),\"\")","v":"Semi, tractor and trailer"},{"$f":"IF(AND(A76<>0,A76<>46,A76<>47,A76<>48),1/VLOOKUP($A76,'Machinery Cost'!$D$7:$W$53,9)*VLOOKUP($A76,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(AND(A76<>0,A76<>45),VLOOKUP($A76,'Machinery Cost'!$D$7:$W$53,10)*VLOOKUP($A76,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":0.35714285714285715},{"$f":"IF(A76<>0,VLOOKUP($A76,'Machinery Cost'!$D$7:$W$53,7)*VLOOKUP($A76,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":2.2270000000000003},{"$f":"IF(A76<>0,VLOOKUP($A76,'Machinery Cost'!$D$7:$W$53,8),\"\")","v":1.4956666666666667},3.722666666666667,{"$f":"IF(AND(A76<>0,A76<>46,A76<>47,A76<>48,A76<>43,A76<>44),VLOOKUP($A76,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""}]
[48,{"$f":"IF($A77<>0,VLOOKUP($A77,'Machinery Cost'!$D$7:$W$53,20),\"\")","v":"Pickup truck"},{"$f":"IF(AND(A77<>0,A77<>46,A77<>47,A77<>48),1/VLOOKUP($A77,'Machinery Cost'!$D$7:$W$53,9)*VLOOKUP($A77,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(AND(A77<>0,A77<>45),VLOOKUP($A77,'Machinery Cost'!$D$7:$W$53,10)*VLOOKUP($A77,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":0.33333333333333331},{"$f":"IF(A77<>0,VLOOKUP($A77,'Machinery Cost'!$D$7:$W$53,7)*VLOOKUP($A77,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":1.7076733333333336},{"$f":"IF(A77<>0,VLOOKUP($A77,'Machinery Cost'!$D$7:$W$53,8),\"\")","v":2.0528012800000002},3.7604746133333338,{"$f":"IF(AND(A77<>0,A77<>46,A77<>47,A77<>48,A77<>43,A77<>44),VLOOKUP($A77,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""}]
[0,{"$f":"IF($A78<>0,VLOOKUP($A78,'Machinery Cost'!$D$7:$W$53,20),\"\")","v":""},{"$f":"IF(AND(A78<>0,A78<>46,A78<>47,A78<>48),1/VLOOKUP($A78,'Machinery Cost'!$D$7:$W$53,9)*VLOOKUP($A78,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(AND(A78<>0,A78<>45),VLOOKUP($A78,'Machinery Cost'!$D$7:$W$53,10)*VLOOKUP($A78,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(A78<>0,VLOOKUP($A78,'Machinery Cost'!$D$7:$W$53,7)*VLOOKUP($A78,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(A78<>0,VLOOKUP($A78,'Machinery Cost'!$D$7:$W$53,8),\"\")","v":""},"",{"$f":"IF(AND(A78<>0,A78<>46,A78<>47,A78<>48,A78<>43,A78<>44),VLOOKUP($A78,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""}]
[0,{"$f":"IF($A79<>0,VLOOKUP($A79,'Machinery Cost'!$D$7:$W$53,20),\"\")","v":""},{"$f":"IF(AND(A79<>0,A79<>46,A79<>47,A79<>48),1/VLOOKUP($A79,'Machinery Cost'!$D$7:$W$53,9)*VLOOKUP($A79,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(AND(A79<>0,A79<>45),VLOOKUP($A79,'Machinery Cost'!$D$7:$W$53,10)*VLOOKUP($A79,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(A79<>0,VLOOKUP($A79,'Machinery Cost'!$D$7:$W$53,7)*VLOOKUP($A79,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(A79<>0,VLOOKUP($A79,'Machinery Cost'!$D$7:$W$53,8),\"\")","v":""},"",{"$f":"IF(AND(A79<>0,A79<>46,A79<>47,A79<>48,A79<>43,A79<>44),VLOOKUP($A79,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""}]
[0,{"$f":"IF($A80<>0,VLOOKUP($A80,'Machinery Cost'!$D$7:$W$53,20),\"\")","v":""},{"$f":"IF(AND(A80<>0,A80<>46,A80<>47,A80<>48),1/VLOOKUP($A80,'Machinery Cost'!$D$7:$W$53,9)*VLOOKUP($A80,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(AND(A80<>0,A80<>45),VLOOKUP($A80,'Machinery Cost'!$D$7:$W$53,10)*VLOOKUP($A80,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(A80<>0,VLOOKUP($A80,'Machinery Cost'!$D$7:$W$53,7)*VLOOKUP($A80,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(A80<>0,VLOOKUP($A80,'Machinery Cost'!$D$7:$W$53,8),\"\")","v":""},"",{"$f":"IF(AND(A80<>0,A80<>46,A80<>47,A80<>48,A80<>43,A80<>44),VLOOKUP($A80,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""}]
[0,{"$f":"IF($A81<>0,VLOOKUP($A81,'Machinery Cost'!$D$7:$W$53,20),\"\")","v":""},{"$f":"IF(AND(A81<>0,A81<>46,A81<>47,A81<>48),1/VLOOKUP($A81,'Machinery Cost'!$D$7:$W$53,9)*VLOOKUP($A81,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(AND(A81<>0,A81<>45),VLOOKUP($A81,'Machinery Cost'!$D$7:$W$53,10)*VLOOKUP($A81,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(A81<>0,VLOOKUP($A81,'Machinery Cost'!$D$7:$W$53,7)*VLOOKUP($A81,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(A81<>0,VLOOKUP($A81,'Machinery Cost'!$D$7:$W$53,8),\"\")","v":""},"",{"$f":"IF(AND(A81<>0,A81<>46,A81<>47,A81<>48,A81<>43,A81<>44),VLOOKUP($A81,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""}]
[0,{"$f":"IF($A82<>0,VLOOKUP($A82,'Machinery Cost'!$D$7:$W$53,20),\"\")","v":""},{"$f":"IF(AND(A82<>0,A82<>46,A82<>47,A82<>48),1/VLOOKUP($A82,'Machinery Cost'!$D$7:$W$53,9)*VLOOKUP($A82,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(AND(A82<>0,A82<>45),VLOOKUP($A82,'Machinery Cost'!$D$7:$W$53,10)*VLOOKUP($A82,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(A82<>0,VLOOKUP($A82,'Machinery Cost'!$D$7:$W$53,7)*VLOOKUP($A82,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(A82<>0,VLOOKUP($A82,'Machinery Cost'!$D$7:$W$53,8),\"\")","v":""},"",{"$f":"IF(AND(A82<>0,A82<>46,A82<>47,A82<>48,A82<>43,A82<>44),VLOOKUP($A82,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""}]
[0,{"$f":"IF($A83<>0,VLOOKUP($A83,'Machinery Cost'!$D$7:$W$53,20),\"\")","v":""},{"$f":"IF(AND(A83<>0,A83<>46,A83<>47,A83<>48),1/VLOOKUP($A83,'Machinery Cost'!$D$7:$W$53,9)*VLOOKUP($A83,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(AND(A83<>0,A83<>45),VLOOKUP($A83,'Machinery Cost'!$D$7:$W$53,10)*VLOOKUP($A83,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(A83<>0,VLOOKUP($A83,'Machinery Cost'!$D$7:$W$53,7)*VLOOKUP($A83,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(A83<>0,VLOOKUP($A83,'Machinery Cost'!$D$7:$W$53,8),\"\")","v":""},"",{"$f":"IF(AND(A83<>0,A83<>46,A83<>47,A83<>48,A83<>43,A83<>44),VLOOKUP($A83,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""}]
[0,{"$f":"IF($A84<>0,VLOOKUP($A84,'Machinery Cost'!$D$7:$W$53,20),\"\")","v":""},{"$f":"IF(AND(A84<>0,A84<>46,A84<>47,A84<>48),1/VLOOKUP($A84,'Machinery Cost'!$D$7:$W$53,9)*VLOOKUP($A84,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(AND(A84<>0,A84<>45),VLOOKUP($A84,'Machinery Cost'!$D$7:$W$53,10)*VLOOKUP($A84,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(A84<>0,VLOOKUP($A84,'Machinery Cost'!$D$7:$W$53,7)*VLOOKUP($A84,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(A84<>0,VLOOKUP($A84,'Machinery Cost'!$D$7:$W$53,8),\"\")","v":""},"",{"$f":"IF(AND(A84<>0,A84<>46,A84<>47,A84<>48,A84<>43,A84<>44),VLOOKUP($A84,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""}]
[0,{"$f":"IF($A85<>0,VLOOKUP($A85,'Machinery Cost'!$D$7:$W$53,20),\"\")","v":""},{"$f":"IF(AND(A85<>0,A85<>46,A85<>47,A85<>48),1/VLOOKUP($A85,'Machinery Cost'!$D$7:$W$53,9)*VLOOKUP($A85,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(AND(A85<>0,A85<>45),VLOOKUP($A85,'Machinery Cost'!$D$7:$W$53,10)*VLOOKUP($A85,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(A85<>0,VLOOKUP($A85,'Machinery Cost'!$D$7:$W$53,7)*VLOOKUP($A85,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(A85<>0,VLOOKUP($A85,'Machinery Cost'!$D$7:$W$53,8),\"\")","v":""},"",{"$f":"IF(AND(A85<>0,A85<>46,A85<>47,A85<>48,A85<>43,A85<>44),VLOOKUP($A85,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""}]
[0,{"$f":"IF($A86<>0,VLOOKUP($A86,'Machinery Cost'!$D$7:$W$53,20),\"\")","v":""},{"$f":"IF(AND(A86<>0,A86<>46,A86<>47,A86<>48),1/VLOOKUP($A86,'Machinery Cost'!$D$7:$W$53,9)*VLOOKUP($A86,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(AND(A86<>0,A86<>45),VLOOKUP($A86,'Machinery Cost'!$D$7:$W$53,10)*VLOOKUP($A86,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(A86<>0,VLOOKUP($A86,'Machinery Cost'!$D$7:$W$53,7)*VLOOKUP($A86,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(A86<>0,VLOOKUP($A86,'Machinery Cost'!$D$7:$W$53,8),\"\")","v":""},"",{"$f":"IF(AND(A86<>0,A86<>46,A86<>47,A86<>48,A86<>43,A86<>44),VLOOKUP($A86,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""}]
[0,{"$f":"IF($A87<>0,VLOOKUP($A87,'Machinery Cost'!$D$7:$W$53,20),\"\")","v":""},{"$f":"IF(AND(A87<>0,A87<>46,A87<>47,A87<>48),1/VLOOKUP($A87,'Machinery Cost'!$D$7:$W$53,9)*VLOOKUP($A87,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(AND(A87<>0,A87<>45),VLOOKUP($A87,'Machinery Cost'!$D$7:$W$53,10)*VLOOKUP($A87,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(A87<>0,VLOOKUP($A87,'Machinery Cost'!$D$7:$W$53,7)*VLOOKUP($A87,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(A87<>0,VLOOKUP($A87,'Machinery Cost'!$D$7:$W$53,8),\"\")","v":""},"",{"$f":"IF(AND(A87<>0,A87<>46,A87<>47,A87<>48,A87<>43,A87<>44),VLOOKUP($A87,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""}]
[0,{"$f":"IF($A88<>0,VLOOKUP($A88,'Machinery Cost'!$D$7:$W$53,20),\"\")","v":""},{"$f":"IF(AND(A88<>0,A88<>46,A88<>47,A88<>48),1/VLOOKUP($A88,'Machinery Cost'!$D$7:$W$53,9)*VLOOKUP($A88,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(AND(A88<>0,A88<>45),VLOOKUP($A88,'Machinery Cost'!$D$7:$W$53,10)*VLOOKUP($A88,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(A88<>0,VLOOKUP($A88,'Machinery Cost'!$D$7:$W$53,7)*VLOOKUP($A88,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(A88<>0,VLOOKUP($A88,'Machinery Cost'!$D$7:$W$53,8),\"\")","v":""},"",{"$f":"IF(AND(A88<>0,A88<>46,A88<>47,A88<>48,A88<>43,A88<>44),VLOOKUP($A88,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""}]
[0,{"$f":"IF($A89<>0,VLOOKUP($A89,'Machinery Cost'!$D$7:$W$53,20),\"\")","v":""},{"$f":"IF(AND(A89<>0,A89<>46,A89<>47,A89<>48),1/VLOOKUP($A89,'Machinery Cost'!$D$7:$W$53,9)*VLOOKUP($A89,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(AND(A89<>0,A89<>45),VLOOKUP($A89,'Machinery Cost'!$D$7:$W$53,10)*VLOOKUP($A89,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(A89<>0,VLOOKUP($A89,'Machinery Cost'!$D$7:$W$53,7)*VLOOKUP($A89,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(A89<>0,VLOOKUP($A89,'Machinery Cost'!$D$7:$W$53,8),\"\")","v":""},"",{"$f":"IF(AND(A89<>0,A89<>46,A89<>47,A89<>48,A89<>43,A89<>44),VLOOKUP($A89,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""}]
[0,{"$f":"IF($A90<>0,VLOOKUP($A90,'Machinery Cost'!$D$7:$W$53,20),\"\")","v":""},{"$f":"IF(AND(A90<>0,A90<>46,A90<>47,A90<>48),1/VLOOKUP($A90,'Machinery Cost'!$D$7:$W$53,9)*VLOOKUP($A90,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(AND(A90<>0,A90<>45),VLOOKUP($A90,'Machinery Cost'!$D$7:$W$53,10)*VLOOKUP($A90,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(A90<>0,VLOOKUP($A90,'Machinery Cost'!$D$7:$W$53,7)*VLOOKUP($A90,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(A90<>0,VLOOKUP($A90,'Machinery Cost'!$D$7:$W$53,8),\"\")","v":""},"",{"$f":"IF(AND(A90<>0,A90<>46,A90<>47,A90<>48,A90<>43,A90<>44),VLOOKUP($A90,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""}]
[0,{"$f":"IF($A91<>0,VLOOKUP($A91,'Machinery Cost'!$D$7:$W$53,20),\"\")","v":""},{"$f":"IF(AND(A91<>0,A91<>46,A91<>47,A91<>48),1/VLOOKUP($A91,'Machinery Cost'!$D$7:$W$53,9)*VLOOKUP($A91,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(AND(A91<>0,A91<>45),VLOOKUP($A91,'Machinery Cost'!$D$7:$W$53,10)*VLOOKUP($A91,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(A91<>0,VLOOKUP($A91,'Machinery Cost'!$D$7:$W$53,7)*VLOOKUP($A91,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(A91<>0,VLOOKUP($A91,'Machinery Cost'!$D$7:$W$53,8),\"\")","v":""},"",{"$f":"IF(AND(A91<>0,A91<>46,A91<>47,A91<>48,A91<>43,A91<>44),VLOOKUP($A91,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""}]
[0,{"$f":"IF($A92<>0,VLOOKUP($A92,'Machinery Cost'!$D$7:$W$53,20),\"\")","v":""},{"$f":"IF(AND(A92<>0,A92<>46,A92<>47,A92<>48),1/VLOOKUP($A92,'Machinery Cost'!$D$7:$W$53,9)*VLOOKUP($A92,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(AND(A92<>0,A92<>45),VLOOKUP($A92,'Machinery Cost'!$D$7:$W$53,10)*VLOOKUP($A92,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(A92<>0,VLOOKUP($A92,'Machinery Cost'!$D$7:$W$53,7)*VLOOKUP($A92,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(A92<>0,VLOOKUP($A92,'Machinery Cost'!$D$7:$W$53,8),\"\")","v":""},"",{"$f":"IF(AND(A92<>0,A92<>46,A92<>47,A92<>48,A92<>43,A92<>44),VLOOKUP($A92,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""}]
[0,{"$f":"IF($A93<>0,VLOOKUP($A93,'Machinery Cost'!$D$7:$W$53,20),\"\")","v":""},{"$f":"IF(AND(A93<>0,A93<>46,A93<>47,A93<>48),1/VLOOKUP($A93,'Machinery Cost'!$D$7:$W$53,9)*VLOOKUP($A93,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(AND(A93<>0,A93<>45),VLOOKUP($A93,'Machinery Cost'!$D$7:$W$53,10)*VLOOKUP($A93,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(A93<>0,VLOOKUP($A93,'Machinery Cost'!$D$7:$W$53,7)*VLOOKUP($A93,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(A93<>0,VLOOKUP($A93,'Machinery Cost'!$D$7:$W$53,8),\"\")","v":""},"",{"$f":"IF(AND(A93<>0,A93<>46,A93<>47,A93<>48,A93<>43,A93<>44),VLOOKUP($A93,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""}]
[0,{"$f":"IF($A94<>0,VLOOKUP($A94,'Machinery Cost'!$D$7:$W$53,20),\"\")","v":""},{"$f":"IF(AND(A94<>0,A94<>46,A94<>47,A94<>48),1/VLOOKUP($A94,'Machinery Cost'!$D$7:$W$53,9)*VLOOKUP($A94,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(AND(A94<>0,A94<>45),VLOOKUP($A94,'Machinery Cost'!$D$7:$W$53,10)*VLOOKUP($A94,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(A94<>0,VLOOKUP($A94,'Machinery Cost'!$D$7:$W$53,7)*VLOOKUP($A94,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(A94<>0,VLOOKUP($A94,'Machinery Cost'!$D$7:$W$53,8),\"\")","v":""},"",{"$f":"IF(AND(A94<>0,A94<>46,A94<>47,A94<>48,A94<>43,A94<>44),VLOOKUP($A94,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""}]
[0,{"$f":"IF($A95<>0,VLOOKUP($A95,'Machinery Cost'!$D$7:$W$53,20),\"\")","v":""},{"$f":"IF(AND(A95<>0,A95<>46,A95<>47,A95<>48),1/VLOOKUP($A95,'Machinery Cost'!$D$7:$W$53,9)*VLOOKUP($A95,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(AND(A95<>0,A95<>45),VLOOKUP($A95,'Machinery Cost'!$D$7:$W$53,10)*VLOOKUP($A95,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(A95<>0,VLOOKUP($A95,'Machinery Cost'!$D$7:$W$53,7)*VLOOKUP($A95,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(A95<>0,VLOOKUP($A95,'Machinery Cost'!$D$7:$W$53,8),\"\")","v":""},"",{"$f":"IF(AND(A95<>0,A95<>46,A95<>47,A95<>48,A95<>43,A95<>44),VLOOKUP($A95,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""}]
[0,{"$f":"IF($A96<>0,VLOOKUP($A96,'Machinery Cost'!$D$7:$W$53,20),\"\")","v":""},{"$f":"IF(AND(A96<>0,A96<>46,A96<>47,A96<>48),1/VLOOKUP($A96,'Machinery Cost'!$D$7:$W$53,9)*VLOOKUP($A96,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(AND(A96<>0,A96<>45),VLOOKUP($A96,'Machinery Cost'!$D$7:$W$53,10)*VLOOKUP($A96,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(A96<>0,VLOOKUP($A96,'Machinery Cost'!$D$7:$W$53,7)*VLOOKUP($A96,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(A96<>0,VLOOKUP($A96,'Machinery Cost'!$D$7:$W$53,8),\"\")","v":""},"",{"$f":"IF(AND(A96<>0,A96<>46,A96<>47,A96<>48,A96<>43,A96<>44),VLOOKUP($A96,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""}]
[0,{"$f":"IF($A97<>0,VLOOKUP($A97,'Machinery Cost'!$D$7:$W$53,20),\"\")","v":""},{"$f":"IF(AND(A97<>0,A97<>46,A97<>47,A97<>48),1/VLOOKUP($A97,'Machinery Cost'!$D$7:$W$53,9)*VLOOKUP($A97,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(AND(A97<>0,A97<>45),VLOOKUP($A97,'Machinery Cost'!$D$7:$W$53,10)*VLOOKUP($A97,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(A97<>0,VLOOKUP($A97,'Machinery Cost'!$D$7:$W$53,7)*VLOOKUP($A97,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(A97<>0,VLOOKUP($A97,'Machinery Cost'!$D$7:$W$53,8),\"\")","v":""},"",{"$f":"IF(AND(A97<>0,A97<>46,A97<>47,A97<>48,A97<>43,A97<>44),VLOOKUP($A97,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""}]
[0,{"$f":"IF($A98<>0,VLOOKUP($A98,'Machinery Cost'!$D$7:$W$53,20),\"\")","v":""},{"$f":"IF(AND(A98<>0,A98<>46,A98<>47,A98<>48),1/VLOOKUP($A98,'Machinery Cost'!$D$7:$W$53,9)*VLOOKUP($A98,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(AND(A98<>0,A98<>45),VLOOKUP($A98,'Machinery Cost'!$D$7:$W$53,10)*VLOOKUP($A98,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(A98<>0,VLOOKUP($A98,'Machinery Cost'!$D$7:$W$53,7)*VLOOKUP($A98,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""},{"$f":"IF(A98<>0,VLOOKUP($A98,'Machinery Cost'!$D$7:$W$53,8),\"\")","v":""},"",{"$f":"IF(AND(A98<>0,A98<>46,A98<>47,A98<>48,A98<>43,A98<>44),VLOOKUP($A98,'Machinery Cost'!$D$7:$W$53,5),\"\")","v":""}]
[0]
[0]
[0,"1 Farm business overhead includes liability insurance, utilities, accounting, etc. Machinery overhead is the sum of opportunity interest,"]
[0,"   property taxes, insurance, and housing. Machinery depreciation is a market value decline due to aging and usage. Thus, a portion of"]
[0,"   depreciation should be considered an operating costs for some decisions. Real estate charge includes land, improvements, taxes."]
[0,"   Economic costs may differ from rental rates."]
[0,"2  Machinery operating cost is the sum of fuel, repairs, maintenance, and the value of labor."]
[0,"3  Machinery ownership cost is the sum of machinery overhead and depreciation (see page 1)."]
[0]
[0]
[0]
[0,"Commented range (minus 1 column)","Range of Comment (minus 1 column)"]
[0,"A34","A101"]
[0,"D66","A105"]
[0,"E66","A106"]
[0]
[0]

{"sheet":"Machinery Cost","index":9,"n_rows":121,"n_cols":23,"rows_kept":121,"cut":false,"hidden":true,"merged":[[3,18,3,20],[3,15,3,17],[3,11,3,14],[3,8,3,10]]}
[null,"Skilled Labor, $/hr",{"$f":"Input!B65","v":23}]
[null,"Unskilled Labor, $/hr",{"$f":"Input!B64","v":17.5}]
[null,"Power Unit Fuel, $/gal",{"$f":"Input!B84","v":2.91}]
[null,"Pickup fuel, $/gal",{"$f":"Input!B85","v":3.08},null,null,null,null,null,"Activity Costs",null,null,"Labor and Fuel, Quantity and Costs",null,null,null,"Machine Costs",null,null,"Power Costs"]
[null,null,null,null,null,null,null,"Passes","Total","Operating","Ownership","Acres per","Fuel ","Labor","Fuel ","Rep & Main","Depreciation","Overhead","Rep and Main","Depreciation","Overhead"]
["Name","Implement","Power","ID","Implement","Power Source","Use","Trips/Acre","$/Acre","$/Acre","$/Acre","Labor Hour","Gal/Acre","$/Acre","$/Acre","$/Acre","$/Acre","$/Acre","$/Acre","$/Acre","$/Acre","Rented","Label"]
["Chisel_Plow",{"$f":"Input!B149","v":"15 ft"},{"$f":"Input!D149","v":0},1,{"$f":"VLOOKUP($B7,OFFSET(INDIRECT(A7),0,0,,MDB!$H$38),2,FALSE)","v":"Chisel plow (15 ft)"},{"$f":"VLOOKUP(C7,OFFSET(Power_Size,0,0,,MDB!$P$4),1,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(H7>0,1,0)","v":0},{"$f":"Input!F149","v":0},{"$f":"J7+K7","v":4.1761166360841466},{"$f":"N7+O7+P7+S7+V7","v":2.6745689630455818},{"$f":"Q7*H7+R7+T7*H7+U7","v":1.5015476730385651},{"$f":"VLOOKUP($B7,OFFSET(INDIRECT(A7),0,0,,MDB!$H$38),3,FALSE)","v":8.5},{"$f":"VLOOKUP(C7,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),5,FALSE)/L7","v":0},{"$f":"C$2*(1/L7)","v":2.0588235294117645},{"$f":"M7*C$3","v":0},{"$f":"IF(V7=0,VLOOKUP($B7,OFFSET(INDIRECT(A7),0,0,,MDB!$H$38),4,FALSE),0)","v":0.61574543363381717},{"$f":"IF(V7=0,VLOOKUP($B7,OFFSET(INDIRECT(A7),0,0,,MDB!$H$38),5,FALSE),0)","v":1.6586863837228891},{"$f":"IF(V7=0,VLOOKUP($B7,OFFSET(INDIRECT(A7),0,0,,MDB!$H$38),6,FALSE),0)","v":1.5015476730385651},{"$f":"(VLOOKUP(C7,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),2,FALSE)/L7)+(0.15*O7)","v":0},{"$f":"VLOOKUP(C7,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),3,FALSE)/L7","v":0},{"$f":"VLOOKUP(C7,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),4,FALSE)/L7","v":0},{"$f":"Input!H149","v":0},{"$f":"CONCATENATE(IF(V7<>0,\"Rent, \",\"\"),E7,\"; \",C7)","v":"Chisel plow (15 ft); 0"}]
["Chisel_Plow_FD",{"$f":"Input!B150","v":"16.3 ft"},{"$f":"Input!D150","v":0},2,{"$f":"VLOOKUP($B8,OFFSET(INDIRECT(A8),0,0,,MDB!$H$38),2,FALSE)","v":"Chisel plow, front dsk (16.3 ft)"},{"$f":"VLOOKUP(C8,OFFSET(Power_Size,0,0,,MDB!$P$4),1,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(H8>0,1,0)","v":0},{"$f":"Input!F150","v":0},{"$f":"J8+K8","v":3.8991631165311027},{"$f":"N8+O8+P8+S8+V8","v":2.3183829411090788},{"$f":"Q8*H8+R8+T8*H8+U8","v":1.5807801754220241},{"$f":"VLOOKUP($B8,OFFSET(INDIRECT(A8),0,0,,MDB!$H$38),3,FALSE)","v":9.2083333333333339},{"$f":"VLOOKUP(C8,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),5,FALSE)/L8","v":0},{"$f":"C$2*(1/L8)","v":1.9004524886877827},0,{"$f":"IF(V8=0,VLOOKUP($B8,OFFSET(INDIRECT(A8),0,0,,MDB!$H$38),4,FALSE),0)","v":0.41793045242129601},{"$f":"IF(V8=0,VLOOKUP($B8,OFFSET(INDIRECT(A8),0,0,,MDB!$H$38),5,FALSE),0)","v":1.7728469850317514},{"$f":"IF(V8=0,VLOOKUP($B8,OFFSET(INDIRECT(A8),0,0,,MDB!$H$38),6,FALSE),0)","v":1.5807801754220241},{"$f":"(VLOOKUP(C8,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),2,FALSE)/L8)+(0.15*O8)","v":0},{"$f":"VLOOKUP(C8,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),3,FALSE)/L8","v":0},{"$f":"VLOOKUP(C8,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),4,FALSE)/L8","v":0},{"$f":"Input!H150","v":0},{"$f":"CONCATENATE(IF(V8<>0,\"Rent, \",\"\"),E8,\"; \",C8)","v":"Chisel plow, front dsk (16.3 ft); 0"}]
["Moldboard_Plow",{"$f":"Input!B151","v":"6 ft"},{"$f":"Input!D151","v":0},3,{"$f":"VLOOKUP($B9,OFFSET(INDIRECT(A9),0,0,,MDB!$H$38),2,FALSE)","v":"Moldboard plow 4 bottom-18 (6 ft)"},{"$f":"VLOOKUP(C9,OFFSET(Power_Size,0,0,,MDB!$P$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F151","v":0},{"$f":"J9+K9","v":11.301767713929609},8.7082013383756571,2.5935663755539511,{"$f":"VLOOKUP($B9,OFFSET(INDIRECT(A9),0,0,,MDB!$H$38),3,FALSE)","v":2.7818181818181817},{"$f":"VLOOKUP(C9,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),5,FALSE)/L9","v":0},{"$f":"C$2*(1/L9)","v":6.2908496732026142},0,{"$f":"IF(V9=0,VLOOKUP($B9,OFFSET(INDIRECT(A9),0,0,,MDB!$H$38),4,FALSE),0)","v":2.4173516651730433},{"$f":"IF(V9=0,VLOOKUP($B9,OFFSET(INDIRECT(A9),0,0,,MDB!$H$38),5,FALSE),0)","v":3.0802799417580218},{"$f":"IF(V9=0,VLOOKUP($B9,OFFSET(INDIRECT(A9),0,0,,MDB!$H$38),6,FALSE),0)","v":2.5935663755539511},{"$f":"(VLOOKUP(C9,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),2,FALSE)/L9)+(0.15*O9)","v":0},{"$f":"VLOOKUP(C9,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),3,FALSE)/L9","v":0},{"$f":"VLOOKUP(C9,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),4,FALSE)/L9","v":0},{"$f":"Input!H151","v":0},"Moldboard plow 4 bottom-18 (6 ft); 0"]
["Field_Cultivator",{"$f":"Input!B152","v":"35 ft"},{"$f":"Input!D152","v":0},4,{"$f":"VLOOKUP($B10,OFFSET(INDIRECT(A10),0,0,,MDB!$H$38),2,FALSE)","v":"Field cultivator (35 ft)"},{"$f":"VLOOKUP(C10,OFFSET(Power_Size,0,0,,MDB!$P$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F152","v":0},2.0514717677943914,1.2955241386562288,0.75594762913816249,{"$f":"VLOOKUP($B10,OFFSET(INDIRECT(A10),0,0,,MDB!$H$38),3,FALSE)","v":25.242424242424242},{"$f":"VLOOKUP(C10,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),5,FALSE)/L10","v":0},{"$f":"(1/L10)*C$2","v":0.69327731092436973},0,{"$f":"IF(V10=0,VLOOKUP($B10,OFFSET(INDIRECT(A10),0,0,,MDB!$H$38),4,FALSE),0)","v":0.60224682773185911},{"$f":"IF(V10=0,VLOOKUP($B10,OFFSET(INDIRECT(A10),0,0,,MDB!$H$38),5,FALSE),0)","v":0.81980697442244133},{"$f":"IF(V10=0,VLOOKUP($B10,OFFSET(INDIRECT(A10),0,0,,MDB!$H$38),6,FALSE),0)","v":0.75594762913816249},{"$f":"(VLOOKUP(C10,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),2,FALSE)/L10)+(0.15*O10)","v":0},{"$f":"VLOOKUP(C10,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),3,FALSE)/L10","v":0},{"$f":"VLOOKUP(C10,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),4,FALSE)/L10","v":0},{"$f":"Input!H152","v":0},"Field cultivator (35 ft); 0"]
["Tandem_Disk",{"$f":"Input!B153","v":"30 ft"},{"$f":"Input!D153","v":"360 4WD"},5,{"$f":"VLOOKUP($B11,OFFSET(INDIRECT(A11),0,0,,MDB!$H$38),2,FALSE)","v":"Tandem disk (30 ft)"},{"$f":"VLOOKUP(C11,OFFSET(Power_Size,0,0,,MDB!$P$4),1,FALSE)","v":"360 4WD"},1,{"$f":"Input!F153","v":1},13.110138947137827,5.224228255188871,{"$f":"Q11*H11+R11+T11*H11+U11","v":7.885910691948955},{"$f":"VLOOKUP($B11,OFFSET(INDIRECT(A11),0,0,,MDB!$H$38),3,FALSE)","v":17.454545454545457},{"$f":"VLOOKUP(C11,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),5,FALSE)/L11","v":0.90749999999999986},{"$f":"C$2*(1/L11)","v":1.0026041666666665},2.6408249999999995,{"$f":"IF(V11=0,VLOOKUP($B11,OFFSET(INDIRECT(A11),0,0,,MDB!$H$38),4,FALSE),0)","v":0.84550867185553891},{"$f":"IF(V11=0,VLOOKUP($B11,OFFSET(INDIRECT(A11),0,0,,MDB!$H$38),5,FALSE),0)","v":1.7243886113463858},{"$f":"IF(V11=0,VLOOKUP($B11,OFFSET(INDIRECT(A11),0,0,,MDB!$H$38),6,FALSE),0)","v":1.4000116639359028},{"$f":"(VLOOKUP(C11,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),2,FALSE)/L11)+(0.15*O11)","v":0.7352904166666665},{"$f":"VLOOKUP(C11,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),3,FALSE)/L11","v":2.9510937499999996},{"$f":"VLOOKUP(C11,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),4,FALSE)/L11","v":1.8104166666666666},{"$f":"Input!H153","v":0},"Tandem disk (30 ft); 360 4WD"]
["VRipper",{"$f":"Input!B154","v":"30\" O.C., 17 ft"},{"$f":"Input!D154","v":0},6,{"$f":"VLOOKUP($B12,OFFSET(INDIRECT(A12),0,0,,MDB!$H$38),2,FALSE)","v":"V-Ripper 30\" O.C., (17 ft)"},{"$f":"VLOOKUP(C12,OFFSET(Power_Size,0,0,,MDB!$P$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F154","v":0},3.275080875356803,2.3750808753568031,0.9,{"$f":"VLOOKUP($B12,OFFSET(INDIRECT(A12),0,0,,MDB!$H$38),3,FALSE)","v":10.51},{"$f":"VLOOKUP(C12,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),5,FALSE)/L12","v":0},{"$f":"(1/L12)*C$2","v":1.6650808753568032},0,{"$f":"IF(V12=0,VLOOKUP($B12,OFFSET(INDIRECT(A12),0,0,,MDB!$H$38),4,FALSE),0)","v":0.71},{"$f":"IF(V12=0,VLOOKUP($B12,OFFSET(INDIRECT(A12),0,0,,MDB!$H$38),5,FALSE),0)","v":1.26},{"$f":"IF(V12=0,VLOOKUP($B12,OFFSET(INDIRECT(A12),0,0,,MDB!$H$38),6,FALSE),0)","v":0.9},{"$f":"(VLOOKUP(C12,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),2,FALSE)/L12)+(0.15*O12)","v":0},{"$f":"VLOOKUP(C12,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),3,FALSE)/L12","v":0},{"$f":"VLOOKUP(C12,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),4,FALSE)/L12","v":0},{"$f":"Input!H154","v":0},"V-Ripper 30\" O.C., (17 ft); 0"]
["Comb_Fld_Cult_Incorp",{"$f":"Input!B155","v":"16 ft"},{"$f":"Input!D155","v":0},7,{"$f":"VLOOKUP($B13,OFFSET(INDIRECT(A13),0,0,,MDB!$H$38),2,FALSE)","v":"Comb fld cult incorp (16 ft)"},{"$f":"VLOOKUP(C13,OFFSET(Power_Size,0,0,,MDB!$P$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F155","v":0},3.2316133581246351,2.1318523862314365,1.0997609718931984,{"$f":"VLOOKUP($B13,OFFSET(INDIRECT(A13),0,0,,MDB!$H$38),3,FALSE)","v":11.539393939393939},{"$f":"VLOOKUP(C13,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),5,FALSE)/L13","v":0},{"$f":"(1/L13)*C$2","v":1.5165441176470589},0,{"$f":"IF(V13=0,VLOOKUP($B13,OFFSET(INDIRECT(A13),0,0,,MDB!$H$38),4,FALSE),0)","v":0.61530826858437759},{"$f":"IF(V13=0,VLOOKUP($B13,OFFSET(INDIRECT(A13),0,0,,MDB!$H$38),5,FALSE),0)","v":1.257697159076586},{"$f":"IF(V13=0,VLOOKUP($B13,OFFSET(INDIRECT(A13),0,0,,MDB!$H$38),6,FALSE),0)","v":1.0997609718931984},{"$f":"(VLOOKUP(C13,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),2,FALSE)/L13)+(0.15*O13)","v":0},{"$f":"VLOOKUP(C13,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),3,FALSE)/L13","v":0},{"$f":"VLOOKUP(C13,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),4,FALSE)/L13","v":0},{"$f":"Input!H155","v":0},"Comb fld cult incorp (16 ft); 0"]
["Comb_Disk_VRipper",{"$f":"Input!B156","v":"17.5 ft"},{"$f":"Input!D156","v":0},8,{"$f":"VLOOKUP($B14,OFFSET(INDIRECT(A14),0,0,,MDB!$H$38),2,FALSE)","v":"Comb disk & v-ripper (17.5 ft)"},{"$f":"VLOOKUP(C14,OFFSET(Power_Size,0,0,,MDB!$P$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F156","v":0},5.0787249841484163,2.8485504866637172,2.2301744974846991,{"$f":"VLOOKUP($B14,OFFSET(INDIRECT(A14),0,0,,MDB!$H$38),3,FALSE)","v":9.0151515151515156},{"$f":"VLOOKUP(C14,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),5,FALSE)/L14","v":0},{"$f":"(1/L14)*C$2","v":1.9411764705882353},0,{"$f":"IF(V14=0,VLOOKUP($B14,OFFSET(INDIRECT(A14),0,0,,MDB!$H$38),4,FALSE),0)","v":0.90737401607548207},{"$f":"IF(V14=0,VLOOKUP($B14,OFFSET(INDIRECT(A14),0,0,,MDB!$H$38),5,FALSE),0)","v":2.7254271037846505},{"$f":"IF(V14=0,VLOOKUP($B14,OFFSET(INDIRECT(A14),0,0,,MDB!$H$38),6,FALSE),0)","v":2.2301744974846991},{"$f":"(VLOOKUP(C14,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),2,FALSE)/L14)+(0.15*O14)","v":0},{"$f":"VLOOKUP(C14,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),3,FALSE)/L14","v":0},{"$f":"VLOOKUP(C14,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),4,FALSE)/L14","v":0},{"$f":"Input!H156","v":0},"Comb disk & v-ripper (17.5 ft); 0"]
["Disk",{"$f":"Input!B157","v":"22 ft"},{"$f":"Input!D157","v":0},9,{"$f":"VLOOKUP($B15,OFFSET(INDIRECT(A15),0,0,,MDB!$H$38),2,FALSE)","v":"Disk, fld cult finish (22 ft)"},{"$f":"VLOOKUP(C15,OFFSET(Power_Size,0,0,,MDB!$P$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F157","v":0},4.0790021354543713,2.2585222458835648,1.8204798895708063,{"$f":"VLOOKUP($B15,OFFSET(INDIRECT(A15),0,0,,MDB!$H$38),3,FALSE)","v":11.333333333333334},{"$f":"VLOOKUP(C15,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),5,FALSE)/L15","v":0},{"$f":"(1/L15)*C$2","v":1.5441176470588234},0,{"$f":"IF(V15=0,VLOOKUP($B15,OFFSET(INDIRECT(A15),0,0,,MDB!$H$38),4,FALSE),0)","v":0.71440459882474139},{"$f":"IF(V15=0,VLOOKUP($B15,OFFSET(INDIRECT(A15),0,0,,MDB!$H$38),5,FALSE),0)","v":2.0737884698796858},{"$f":"IF(V15=0,VLOOKUP($B15,OFFSET(INDIRECT(A15),0,0,,MDB!$H$38),6,FALSE),0)","v":1.8204798895708063},{"$f":"(VLOOKUP(C15,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),2,FALSE)/L15)+(0.15*O15)","v":0},{"$f":"VLOOKUP(C15,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),3,FALSE)/L15","v":0},{"$f":"VLOOKUP(C15,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),4,FALSE)/L15","v":0},{"$f":"Input!H157","v":0},"Disk, fld cult finish (22 ft); 0"]
["Harrow",{"$f":"Input!B158","v":"12 ft"},{"$f":"Input!D158","v":0},10,{"$f":"VLOOKUP($B16,OFFSET(INDIRECT(A16),0,0,,MDB!$H$38),2,FALSE)","v":"Roller harrow (12 ft)"},{"$f":"VLOOKUP(C16,OFFSET(Power_Size,0,0,,MDB!$P$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F158","v":0},3.8328464608939044,2.764952143015905,1.0678943178779996,{"$f":"VLOOKUP($B16,OFFSET(INDIRECT(A16),0,0,,MDB!$H$38),3,FALSE)","v":7.418181818181818},{"$f":"VLOOKUP(C16,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),5,FALSE)/L16","v":0},{"$f":"(1/L16)*C2","v":2.3590686274509802},0,{"$f":"IF(V16=0,VLOOKUP($B16,OFFSET(INDIRECT(A16),0,0,,MDB!$H$38),4,FALSE),0)","v":0.4058835155649248},{"$f":"IF(V16=0,VLOOKUP($B16,OFFSET(INDIRECT(A16),0,0,,MDB!$H$38),5,FALSE),0)","v":1.2191289531130047},{"$f":"IF(V16=0,VLOOKUP($B16,OFFSET(INDIRECT(A16),0,0,,MDB!$H$38),6,FALSE),0)","v":1.0678943178779996},{"$f":"(VLOOKUP(C16,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),2,FALSE)/L16)+(0.15*O16)","v":0},{"$f":"VLOOKUP(C16,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),3,FALSE)/L16","v":0},{"$f":"VLOOKUP(C16,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),4,FALSE)/L16","v":0},{"$f":"Input!H158","v":0},"Roller harrow (12 ft); 0"]
["Planter",{"$f":"Input!B160","v":"16 row"},{"$f":"Input!D160","v":"225 MFWD"},11,{"$f":"VLOOKUP($B17,OFFSET(INDIRECT(A17),0,0,,MDB!$H$38),2,FALSE)","v":"Row crop planter (16 row)"},{"$f":"VLOOKUP(C17,OFFSET(Power_Size,0,0,,MDB!$P$4),1,FALSE)","v":"225 MFWD"},1,{"$f":"Input!F160","v":1},18.172161607142854,5.6885901785714275,12.483571428571429,{"$f":"VLOOKUP($B17,OFFSET(INDIRECT(A17),0,0,,MDB!$H$38),3,FALSE)","v":18.666666666666668},{"$f":"VLOOKUP(C17,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),5,FALSE)/L17","v":0.53035714285714275},{"$f":"(1/L17)*C1","v":1.232142857142857},1.5433392857142856,{"$f":"IF(V17=0,VLOOKUP($B17,OFFSET(INDIRECT(A17),0,0,,MDB!$H$38),4,FALSE),0)","v":2.3199999999999998},{"$f":"IF(V17=0,VLOOKUP($B17,OFFSET(INDIRECT(A17),0,0,,MDB!$H$38),5,FALSE),0)","v":5.46},{"$f":"IF(V17=0,VLOOKUP($B17,OFFSET(INDIRECT(A17),0,0,,MDB!$H$38),6,FALSE),0)","v":3.73},{"$f":"(VLOOKUP(C17,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),2,FALSE)/L17)+(0.15*O17)","v":0.59310803571428572},{"$f":"VLOOKUP(C17,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),3,FALSE)/L17","v":2.2151785714285714},{"$f":"VLOOKUP(C17,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),4,FALSE)/L17","v":1.0783928571428569},{"$f":"Input!H160","v":0},"Row crop planter (16 row); 225 MFWD"]
["SplitRow_Planter",{"$f":"Input!B161","v":"(16/31 row 30/15\")"},{"$f":"Input!D161","v":"225 MFWD"},12,{"$f":"VLOOKUP($B18,OFFSET(INDIRECT(A18),0,0,,MDB!$H$38),2,FALSE)","v":"Split row no-till planter (16/31 row 30/15\")"},{"$f":"VLOOKUP(C18,OFFSET(Power_Size,0,0,,MDB!$P$4),1,FALSE)","v":"225 MFWD"},0,{"$f":"Input!F161","v":0},10.78268979065699,5.1282586596288695,5.6544311310281206,{"$f":"VLOOKUP($B18,OFFSET(INDIRECT(A18),0,0,,MDB!$H$38),3,FALSE)","v":18.666666666666668},{"$f":"VLOOKUP(C18,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),5,FALSE)/L18","v":0.53035714285714275},{"$f":"C1*(1/L18)","v":1.232142857142857},1.5433392857142856,{"$f":"IF(V18=0,VLOOKUP($B18,OFFSET(INDIRECT(A18),0,0,,MDB!$H$38),4,FALSE),0)","v":1.7596684810574414},{"$f":"IF(V18=0,VLOOKUP($B18,OFFSET(INDIRECT(A18),0,0,,MDB!$H$38),5,FALSE),0)","v":4.1479598541703266},{"$f":"IF(V18=0,VLOOKUP($B18,OFFSET(INDIRECT(A18),0,0,,MDB!$H$38),6,FALSE),0)","v":4.5760382738852634},{"$f":"(VLOOKUP(C18,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),2,FALSE)/L18)+(0.15*O18)","v":0.59310803571428572},{"$f":"VLOOKUP(C18,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),3,FALSE)/L18","v":2.2151785714285714},{"$f":"VLOOKUP(C18,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),4,FALSE)/L18","v":1.0783928571428569},{"$f":"Input!H161","v":0},"Split row no-till planter (16/31 row 30/15\"); 225 MFWD"]
["NoTill_Planter",{"$f":"Input!B162","v":"6 row"},{"$f":"Input!D162","v":0},13,{"$f":"VLOOKUP($B19,OFFSET(INDIRECT(A19),0,0,,MDB!$H$38),2,FALSE)","v":"No-till planter (6 row)"},{"$f":"VLOOKUP(C19,OFFSET(Power_Size,0,0,,MDB!$P$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F162","v":0},8.3604485137616447,5.1046920004608012,3.2557565133008439,{"$f":"VLOOKUP($B19,OFFSET(INDIRECT(A19),0,0,,MDB!$H$38),3,FALSE)","v":6.3636363636363633},{"$f":"VLOOKUP(C19,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),5,FALSE)/L19","v":0},{"$f":"C1*(1/L19)","v":3.6142857142857143},0,{"$f":"IF(V19=0,VLOOKUP($B19,OFFSET(INDIRECT(A19),0,0,,MDB!$H$38),4,FALSE),0)","v":1.4904062861750873},{"$f":"IF(V19=0,VLOOKUP($B19,OFFSET(INDIRECT(A19),0,0,,MDB!$H$38),5,FALSE),0)","v":3.1615893202466072},{"$f":"IF(V19=0,VLOOKUP($B19,OFFSET(INDIRECT(A19),0,0,,MDB!$H$38),6,FALSE),0)","v":3.2557565133008439},{"$f":"(VLOOKUP(C19,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),2,FALSE)/L19)+(0.15*O19)","v":0},{"$f":"VLOOKUP(C19,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),3,FALSE)/L19","v":0},{"$f":"VLOOKUP(C19,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),4,FALSE)/L19","v":0},{"$f":"Input!H162","v":0},"No-till planter (6 row); 0"]
["Presswheel_Drill",{"$f":"Input!B163","v":"16 ft"},{"$f":"Input!D163","v":0},14,{"$f":"VLOOKUP($B20,OFFSET(INDIRECT(A20),0,0,,MDB!$H$38),2,FALSE)","v":"Presswheel drill (16 ft)"},{"$f":"VLOOKUP(C20,OFFSET(Power_Size,0,0,,MDB!$P$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F163","v":0},6.1579123393245627,4.1860867391510954,1.9718256001734675,{"$f":"VLOOKUP($B20,OFFSET(INDIRECT(A20),0,0,,MDB!$H$38),3,FALSE)","v":6.7878787878787881},{"$f":"VLOOKUP(C20,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),5,FALSE)/L20","v":0},{"$f":"(1/L20)*C1","v":3.3883928571428572},0,{"$f":"IF(V20=0,VLOOKUP($B20,OFFSET(INDIRECT(A20),0,0,,MDB!$H$38),4,FALSE),0)","v":0.79769388200823832},{"$f":"IF(V20=0,VLOOKUP($B20,OFFSET(INDIRECT(A20),0,0,,MDB!$H$38),5,FALSE),0)","v":2.1134884941597689},{"$f":"IF(V20=0,VLOOKUP($B20,OFFSET(INDIRECT(A20),0,0,,MDB!$H$38),6,FALSE),0)","v":1.9718256001734675},{"$f":"(VLOOKUP(C20,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),2,FALSE)/L20)+(0.15*O20)","v":0},{"$f":"VLOOKUP(C20,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),3,FALSE)/L20","v":0},{"$f":"VLOOKUP(C20,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),4,FALSE)/L20","v":0},{"$f":"Input!H163","v":0},"Presswheel drill (16 ft); 0"]
["NoTill_Drill",{"$f":"Input!B164","v":"15 ft"},{"$f":"Input!D164","v":0},15,{"$f":"VLOOKUP($B21,OFFSET(INDIRECT(A21),0,0,,MDB!$H$38),2,FALSE)","v":"No-till drill (15 ft)"},{"$f":"VLOOKUP(C21,OFFSET(Power_Size,0,0,,MDB!$P$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F164","v":0},11.234285714285715,6.9542857142857137,4.28,{"$f":"VLOOKUP($B21,OFFSET(INDIRECT(A21),0,0,,MDB!$H$38),3,FALSE)","v":6.3636363636363633},{"$f":"VLOOKUP(C21,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),5,FALSE)/L21","v":0},{"$f":"(1/L21)*C1","v":3.6142857142857143},0,{"$f":"IF(V21=0,VLOOKUP($B21,OFFSET(INDIRECT(A21),0,0,,MDB!$H$38),4,FALSE),0)","v":3.34},{"$f":"IF(V21=0,VLOOKUP($B21,OFFSET(INDIRECT(A21),0,0,,MDB!$H$38),5,FALSE),0)","v":7.43},{"$f":"IF(V21=0,VLOOKUP($B21,OFFSET(INDIRECT(A21),0,0,,MDB!$H$38),6,FALSE),0)","v":4.28},{"$f":"(VLOOKUP(C21,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),2,FALSE)/L21)+(0.15*O21)","v":0},{"$f":"VLOOKUP(C21,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),3,FALSE)/L21","v":0},{"$f":"VLOOKUP(C21,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),4,FALSE)/L21","v":0},{"$f":"Input!H164","v":0},"No-till drill (15 ft); 0"]
["Cultivator",{"$f":"Input!B166","v":"6 row"},{"$f":"Input!D166","v":0},17,{"$f":"VLOOKUP($B22,OFFSET(INDIRECT(A22),0,0,,MDB!$H$38),2,FALSE)","v":"Row cultivator (6 row)"},{"$f":"VLOOKUP(C22,OFFSET(Power_Size,0,0,,MDB!$P$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F166","v":0},2.9092202338893842,2.4425551281084679,0.46666510578091641,{"$f":"VLOOKUP($B22,OFFSET(INDIRECT(A22),0,0,,MDB!$H$38),3,FALSE)","v":7.7272727272727275},{"$f":"VLOOKUP(C22,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),5,FALSE)/L22","v":0},{"$f":"(1/L22)*C$2","v":2.2647058823529411},0,{"$f":"IF(V22=0,VLOOKUP($B22,OFFSET(INDIRECT(A22),0,0,,MDB!$H$38),4,FALSE),0)","v":0.1778492457555268},{"$f":"IF(V22=0,VLOOKUP($B22,OFFSET(INDIRECT(A22),0,0,,MDB!$H$38),5,FALSE),0)","v":0.49900535056479939},{"$f":"IF(V22=0,VLOOKUP($B22,OFFSET(INDIRECT(A22),0,0,,MDB!$H$38),6,FALSE),0)","v":0.46666510578091641},{"$f":"(VLOOKUP(C22,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),2,FALSE)/L22)+(0.15*O22)","v":0},{"$f":"VLOOKUP(C22,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),3,FALSE)/L22","v":0},{"$f":"VLOOKUP(C22,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),4,FALSE)/L22","v":0},{"$f":"Input!H166","v":0},"Row cultivator (6 row); 0"]
["Cultivator_HR",{"$f":"Input!B167","v":"6 row"},{"$f":"Input!D167","v":0},18,{"$f":"VLOOKUP($B23,OFFSET(INDIRECT(A23),0,0,,MDB!$H$38),2,FALSE)","v":"Row cultivator- High residue (6 row)"},{"$f":"VLOOKUP(C23,OFFSET(Power_Size,0,0,,MDB!$P$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F167","v":0},3.7872159157958301,2.7118697002525511,1.0753462155432791,{"$f":"VLOOKUP($B23,OFFSET(INDIRECT(A23),0,0,,MDB!$H$38),3,FALSE)","v":7.7272727272727275},{"$f":"VLOOKUP(C23,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),5,FALSE)/L23","v":0},{"$f":"(1/L23)*C$2","v":2.2647058823529411},0,{"$f":"IF(V23=0,VLOOKUP($B23,OFFSET(INDIRECT(A23),0,0,,MDB!$H$38),4,FALSE),0)","v":0.44716381789961018},{"$f":"IF(V23=0,VLOOKUP($B23,OFFSET(INDIRECT(A23),0,0,,MDB!$H$38),5,FALSE),0)","v":1.2546420242772101},{"$f":"IF(V23=0,VLOOKUP($B23,OFFSET(INDIRECT(A23),0,0,,MDB!$H$38),6,FALSE),0)","v":1.0753462155432791},{"$f":"(VLOOKUP(C23,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),2,FALSE)/L23)+(0.15*O23)","v":0},{"$f":"VLOOKUP(C23,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),3,FALSE)/L23","v":0},{"$f":"VLOOKUP(C23,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),4,FALSE)/L23","v":0},{"$f":"Input!H167","v":0},"Row cultivator- High residue (6 row); 0"]
["Rotary_Hoe",{"$f":"Input!B168","v":"21 ft"},{"$f":"Input!D168","v":0},19,{"$f":"VLOOKUP($B24,OFFSET(INDIRECT(A24),0,0,,MDB!$H$38),2,FALSE)","v":"Rotary hoe (21 ft)"},{"$f":"VLOOKUP(C24,OFFSET(Power_Size,0,0,,MDB!$P$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F168","v":0},1.0621758320752668,0.79789303944507095,0.26428279263019594,{"$f":"VLOOKUP($B24,OFFSET(INDIRECT(A24),0,0,,MDB!$H$38),3,FALSE)","v":25.963636363636361},{"$f":"VLOOKUP(C24,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),5,FALSE)/L24","v":0},{"$f":"(1/L24)*C$2","v":0.6740196078431373},0,{"$f":"IF(V24=0,VLOOKUP($B24,OFFSET(INDIRECT(A24),0,0,,MDB!$H$38),4,FALSE),0)","v":0.12387343160193359},{"$f":"IF(V24=0,VLOOKUP($B24,OFFSET(INDIRECT(A24),0,0,,MDB!$H$38),5,FALSE),0)","v":0.30755687803125398},{"$f":"IF(V24=0,VLOOKUP($B24,OFFSET(INDIRECT(A24),0,0,,MDB!$H$38),6,FALSE),0)","v":0.26428279263019594},{"$f":"(VLOOKUP(C24,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),2,FALSE)/L24)+(0.15*O24)","v":0},{"$f":"VLOOKUP(C24,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),3,FALSE)/L24","v":0},{"$f":"VLOOKUP(C24,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),4,FALSE)/L24","v":0},{"$f":"Input!H168","v":0},"Rotary hoe (21 ft); 0"]
["Rotary_Mower",{"$f":"Input!B169","v":"15 ft"},{"$f":"Input!D169","v":0},20,{"$f":"VLOOKUP($B25,OFFSET(INDIRECT(A25),0,0,,MDB!$H$38),2,FALSE)","v":"Rotary mower (15 ft)"},{"$f":"VLOOKUP(C25,OFFSET(Power_Size,0,0,,MDB!$P$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F169","v":0},4.5756827048114435,2.6756827048114431,1.9,{"$f":"VLOOKUP($B25,OFFSET(INDIRECT(A25),0,0,,MDB!$H$38),3,FALSE)","v":7.69},{"$f":"VLOOKUP(C25,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),5,FALSE)/L25","v":0},{"$f":"(1/L25)*C$2","v":2.2756827048114432},0,{"$f":"IF(V25=0,VLOOKUP($B25,OFFSET(INDIRECT(A25),0,0,,MDB!$H$38),4,FALSE),0)","v":0.4},{"$f":"IF(V25=0,VLOOKUP($B25,OFFSET(INDIRECT(A25),0,0,,MDB!$H$38),5,FALSE),0)","v":1},{"$f":"IF(V25=0,VLOOKUP($B25,OFFSET(INDIRECT(A25),0,0,,MDB!$H$38),6,FALSE),0)","v":1.9},{"$f":"(VLOOKUP(C25,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),2,FALSE)/L25)+(0.15*O25)","v":0},{"$f":"VLOOKUP(C25,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),3,FALSE)/L25","v":0},{"$f":"VLOOKUP(C25,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),4,FALSE)/L25","v":0},{"$f":"Input!H169","v":0},"Rotary mower (15 ft); 0"]
["Boom_Sprayer",{"$f":"Input!B170","v":"90 ft"},{"$f":"Input!D170","v":"130 MFWD"},21,{"$f":"VLOOKUP($B26,OFFSET(INDIRECT(A26),0,0,,MDB!$H$38),2,FALSE)","v":"Boom sprayer (90 ft)"},{"$f":"VLOOKUP(C26,OFFSET(Power_Size,0,0,,MDB!$P$4),1,FALSE)","v":"130 MFWD"},1,{"$f":"Input!F170","v":2},6.1688040789759153,1.4988995443697113,4.6699045346062045,{"$f":"VLOOKUP($B26,OFFSET(INDIRECT(A26),0,0,,MDB!$H$38),3,FALSE)","v":46.09},{"$f":"VLOOKUP(C26,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),5,FALSE)/L26","v":0.12410501193317421},{"$f":"(1/L26)*C$1","v":0.49902364938164456},0.36114558472553698,{"$f":"IF(V26=0,VLOOKUP($B26,OFFSET(INDIRECT(A26),0,0,,MDB!$H$38),4,FALSE),0)","v":0.47},{"$f":"IF(V26=0,VLOOKUP($B26,OFFSET(INDIRECT(A26),0,0,,MDB!$H$38),5,FALSE),0)","v":1.28},{"$f":"IF(V26=0,VLOOKUP($B26,OFFSET(INDIRECT(A26),0,0,,MDB!$H$38),6,FALSE),0)","v":0.95},{"$f":"(VLOOKUP(C26,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),2,FALSE)/L26)+(0.15*O26)","v":0.16873031026252983},{"$f":"VLOOKUP(C26,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),3,FALSE)/L26","v":0.4282924712518984},{"$f":"VLOOKUP(C26,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),4,FALSE)/L26","v":0.30331959210240833},{"$f":"Input!H170","v":0},"Boom sprayer (90 ft); 130 MFWD"]
["Boom_Sprayer_SP",{"$f":"Input!B171","v":"60 ft"},null,22,{"$f":"VLOOKUP($B27,OFFSET(INDIRECT(A27),0,0,,MDB!$H$38),2,FALSE)","v":"Boom sprayer, self propelled (60 ft)"},"N/A",0,{"$f":"Input!F171","v":0},3.8256620577910416,2.1684644684580281,1.6571975893330133,{"$f":"VLOOKUP($B27,OFFSET(INDIRECT(A27),0,0,,MDB!$H$38),3,FALSE)","v":33.090909090909093},{"$f":"VLOOKUP(B27,OFFSET(Boom_Sprayer_SP,0,0,,7),7,FALSE)","v":0},{"$f":"(1/L27)*C$1","v":0.69505494505494503},0,{"$f":"IF(V27=0,VLOOKUP($B27,OFFSET(INDIRECT(A27),0,0,,MDB!$H$38),4,FALSE),0)","v":1.4734095234030831},{"$f":"IF(V27=0,VLOOKUP($B27,OFFSET(INDIRECT(A27),0,0,,MDB!$H$38),5,FALSE),0)","v":2.019783561809902},{"$f":"IF(V27=0,VLOOKUP($B27,OFFSET(INDIRECT(A27),0,0,,MDB!$H$38),6,FALSE),0)","v":1.6571975893330133},0,0,0,{"$f":"Input!H171","v":0},"Boom sprayer, self propelled (60 ft); "]
["Anhydrous_Applicator",{"$f":"Input!B172","v":"21 ft"},{"$f":"Input!D172","v":0},23,{"$f":"VLOOKUP($B28,OFFSET(INDIRECT(A28),0,0,,MDB!$H$38),2,FALSE)","v":"Anhydrous applicator (21 ft)"},{"$f":"VLOOKUP(C28,OFFSET(Power_Size,0,0,,MDB!$P$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F172","v":0},3.132209576645006,2.3093408755329303,0.82286870111207555,{"$f":"VLOOKUP($B28,OFFSET(INDIRECT(A28),0,0,,MDB!$H$38),3,FALSE)","v":11.200000000000001},{"$f":"VLOOKUP(C28,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),5,FALSE)/L28","v":0},{"$f":"(1/L28)*C$1","v":2.0535714285714284},0,{"$f":"IF(V28=0,VLOOKUP($B28,OFFSET(INDIRECT(A28),0,0,,MDB!$H$38),4,FALSE),0)","v":0.25576944696150211},{"$f":"IF(V28=0,VLOOKUP($B28,OFFSET(INDIRECT(A28),0,0,,MDB!$H$38),5,FALSE),0)","v":0.91808343718631913},{"$f":"IF(V28=0,VLOOKUP($B28,OFFSET(INDIRECT(A28),0,0,,MDB!$H$38),6,FALSE),0)","v":0.82286870111207555},{"$f":"(VLOOKUP(C28,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),2,FALSE)/L28)+(0.15*O28)","v":0},{"$f":"VLOOKUP(C28,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),3,FALSE)/L28","v":0},{"$f":"VLOOKUP(C28,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),4,FALSE)/L28","v":0},{"$f":"Input!H172","v":0},"Anhydrous applicator (21 ft); 0"]
["Fertilizer_Spreader",{"$f":"Input!B173","v":"4 T (40 ft)"},{"$f":"Input!D173","v":0},24,{"$f":"VLOOKUP($B29,OFFSET(INDIRECT(A29),0,0,,MDB!$H$38),2,FALSE)","v":"Fertilizer spreader 4 T (40 ft)"},{"$f":"VLOOKUP(C29,OFFSET(Power_Size,0,0,,MDB!$P$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F173","v":0},1.9080134680134679,1.198013468013468,0.71,{"$f":"VLOOKUP($B29,OFFSET(INDIRECT(A29),0,0,,MDB!$H$38),3,FALSE)","v":23.76},{"$f":"VLOOKUP(C29,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),5,FALSE)/L29","v":0},{"$f":"(1/L29)*C$1","v":0.96801346801346788},0,{"$f":"IF(V29=0,VLOOKUP($B29,OFFSET(INDIRECT(A29),0,0,,MDB!$H$38),4,FALSE),0)","v":0.23},{"$f":"IF(V29=0,VLOOKUP($B29,OFFSET(INDIRECT(A29),0,0,,MDB!$H$38),5,FALSE),0)","v":0.77},{"$f":"IF(V29=0,VLOOKUP($B29,OFFSET(INDIRECT(A29),0,0,,MDB!$H$38),6,FALSE),0)","v":0.71},{"$f":"(VLOOKUP(C29,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),2,FALSE)/L29)+(0.15*O29)","v":0},{"$f":"VLOOKUP(C29,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),3,FALSE)/L29","v":0},{"$f":"VLOOKUP(C29,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),4,FALSE)/L29","v":0},{"$f":"Input!H173","v":0},"Fertilizer spreader 4 T (40 ft); 0"]
["Disc_Mower",{"$f":"Input!B175","v":"7 ft swath"},{"$f":"Input!D175","v":0},25,{"$f":"VLOOKUP($B30,OFFSET(INDIRECT(A30),0,0,,MDB!$H$38),2,FALSE)","v":"Disc mower, 7 ft swath"},{"$f":"VLOOKUP(C30,OFFSET(Power_Size,0,0,,MDB!$P$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F175","v":0},5.5189298495880523,4.6896283661393552,0.82930148344869736,{"$f":"VLOOKUP($B30,OFFSET(INDIRECT(A30),0,0,,MDB!$H$38),3,FALSE)","v":4.4121212121212121},{"$f":"VLOOKUP(C30,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),5,FALSE)/L30","v":0},{"$f":"(1/L30)*C$2","v":3.9663461538461537},0,{"$f":"IF(V30=0,VLOOKUP($B30,OFFSET(INDIRECT(A30),0,0,,MDB!$H$38),4,FALSE),0)","v":0.72328221229320122},{"$f":"IF(V30=0,VLOOKUP($B30,OFFSET(INDIRECT(A30),0,0,,MDB!$H$38),5,FALSE),0)","v":0.78283871075877798},{"$f":"IF(V30=0,VLOOKUP($B30,OFFSET(INDIRECT(A30),0,0,,MDB!$H$38),6,FALSE),0)","v":0.82930148344869736},{"$f":"(VLOOKUP(C30,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),2,FALSE)/L30)+(0.15*O30)","v":0},{"$f":"VLOOKUP(C30,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),3,FALSE)/L30","v":0},{"$f":"VLOOKUP(C30,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),4,FALSE)/L30","v":0},{"$f":"Input!H175","v":0},"Disc mower, 7 ft swath; 0"]
["Disk_Mower",{"$f":"Input!B176","v":"6 ft"},{"$f":"Input!D176","v":0},26,{"$f":"VLOOKUP($B31,OFFSET(INDIRECT(A31),0,0,,MDB!$H$38),2,FALSE)","v":"Disk mower-conditioner (6 ft)"},{"$f":"VLOOKUP(C31,OFFSET(Power_Size,0,0,,MDB!$P$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F176","v":0},6.8593696539129727,5.343380177514792,1.5159894763981812,{"$f":"VLOOKUP($B31,OFFSET(INDIRECT(A31),0,0,,MDB!$H$38),3,FALSE)","v":3.7818181818181822},{"$f":"VLOOKUP(C31,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),5,FALSE)/L31","v":0},4.6274038461538449,0,{"$f":"IF(V31=0,VLOOKUP($B31,OFFSET(INDIRECT(A31),0,0,,MDB!$H$38),4,FALSE),0)","v":0.71597633136094663},{"$f":"IF(V31=0,VLOOKUP($B31,OFFSET(INDIRECT(A31),0,0,,MDB!$H$38),5,FALSE),0)","v":1.7292202909137486},{"$f":"IF(V31=0,VLOOKUP($B31,OFFSET(INDIRECT(A31),0,0,,MDB!$H$38),6,FALSE),0)","v":1.5159894763981812},{"$f":"(VLOOKUP(C31,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),2,FALSE)/L31)+(0.15*O31)","v":0},{"$f":"VLOOKUP(C31,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),3,FALSE)/L31","v":0},{"$f":"VLOOKUP(C31,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),4,FALSE)/L31","v":0},{"$f":"Input!H176","v":0},"Disk mower-conditioner (6 ft); 0"]
["Swather_Mower_Conditioner",{"$f":"Input!B177","v":"7 ft swath"},{"$f":"Input!D177","v":0},27,{"$f":"VLOOKUP($B32,OFFSET(INDIRECT(A32),0,0,,MDB!$H$38),2,FALSE)","v":"Swather mower-conditioner, 7 ft swath"},{"$f":"VLOOKUP(C32,OFFSET(Power_Size,0,0,,MDB!$P$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F177","v":0},6.1211066382844983,4.8388237412860136,1.2822828969984843,{"$f":"VLOOKUP($B32,OFFSET(INDIRECT(A32),0,0,,MDB!$H$38),3,FALSE)","v":4.0727272727272741},{"$f":"VLOOKUP(C32,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),5,FALSE)/L32","v":0},4.2968749999999982,0,{"$f":"IF(V32=0,VLOOKUP($B32,OFFSET(INDIRECT(A32),0,0,,MDB!$H$38),4,FALSE),0)","v":0.54194874128601578},{"$f":"IF(V32=0,VLOOKUP($B32,OFFSET(INDIRECT(A32),0,0,,MDB!$H$38),5,FALSE),0)","v":1.4410169090947902},{"$f":"IF(V32=0,VLOOKUP($B32,OFFSET(INDIRECT(A32),0,0,,MDB!$H$38),6,FALSE),0)","v":1.2822828969984843},{"$f":"(VLOOKUP(C32,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),2,FALSE)/L32)+(0.15*O32)","v":0},{"$f":"VLOOKUP(C32,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),3,FALSE)/L32","v":0},{"$f":"VLOOKUP(C32,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),4,FALSE)/L32","v":0},{"$f":"Input!H177","v":0},"Swather mower-conditioner, 7 ft swath; 0"]
["Hay_Tedder",1,{"$f":"Input!D178","v":0},28,{"$f":"VLOOKUP($B33,OFFSET(INDIRECT(A33),0,0,,MDB!$H$38),2,FALSE)","v":"Hay tedder"},{"$f":"VLOOKUP(C33,OFFSET(Power_Size,0,0,,MDB!$P$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F178","v":0},2.367380724546043,1.8573059018034941,0.51007482274254901,{"$f":"VLOOKUP($B33,OFFSET(INDIRECT(A33),0,0,,MDB!$H$38),3,FALSE)","v":9.6333333333333329},{"$f":"VLOOKUP(C33,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),5,FALSE)/L33","v":0},1.8166089965397925,0,{"$f":"IF(V33=0,VLOOKUP($B33,OFFSET(INDIRECT(A33),0,0,,MDB!$H$38),4,FALSE),0)","v":4.0696905263701552E-2},{"$f":"IF(V33=0,VLOOKUP($B33,OFFSET(INDIRECT(A33),0,0,,MDB!$H$38),5,FALSE),0)","v":0.48554039694831302},{"$f":"IF(V33=0,VLOOKUP($B33,OFFSET(INDIRECT(A33),0,0,,MDB!$H$38),6,FALSE),0)","v":0.51007482274254901},{"$f":"(VLOOKUP(C33,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),2,FALSE)/L33)+(0.15*O33)","v":0},{"$f":"VLOOKUP(C33,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),3,FALSE)/L33","v":0},{"$f":"VLOOKUP(C33,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),4,FALSE)/L33","v":0},{"$f":"Input!H178","v":0},"Hay tedder; 0"]
["Wheel_Rake",{"$f":"Input!B179","v":"10 wheel, 20 ft"},{"$f":"Input!D179","v":0},29,{"$f":"VLOOKUP($B34,OFFSET(INDIRECT(A34),0,0,,MDB!$H$38),2,FALSE)","v":"Wheel rake, 10 wheel"},{"$f":"VLOOKUP(C34,OFFSET(Power_Size,0,0,,MDB!$P$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F179","v":0},1.3508584099638252,0.81841259862476778,0.53244581133905744,{"$f":"VLOOKUP($B34,OFFSET(INDIRECT(A34),0,0,,MDB!$H$38),3,FALSE)","v":22.666666666666668},{"$f":"VLOOKUP(C34,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),5,FALSE)/L34","v":0},0.77205882352941169,0,{"$f":"IF(V34=0,VLOOKUP($B34,OFFSET(INDIRECT(A34),0,0,,MDB!$H$38),4,FALSE),0)","v":4.635377509535607E-2},{"$f":"IF(V34=0,VLOOKUP($B34,OFFSET(INDIRECT(A34),0,0,,MDB!$H$38),5,FALSE),0)","v":0.55303051212412857},{"$f":"IF(V34=0,VLOOKUP($B34,OFFSET(INDIRECT(A34),0,0,,MDB!$H$38),6,FALSE),0)","v":0.53244581133905744},{"$f":"(VLOOKUP(C34,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),2,FALSE)/L34)+(0.15*O34)","v":0},{"$f":"VLOOKUP(C34,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),3,FALSE)/L34","v":0},{"$f":"VLOOKUP(C34,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),4,FALSE)/L34","v":0},{"$f":"Input!H179","v":0},"Wheel rake, 10 wheel; 0"]
["Roller_Bar_Rake",{"$f":"Input!B180","v":"9.5 ft"},{"$f":"Input!D180","v":0},30,{"$f":"VLOOKUP($B35,OFFSET(INDIRECT(A35),0,0,,MDB!$H$38),2,FALSE)","v":"Roller bar rake (basket), 9.5 ft"},{"$f":"VLOOKUP(C35,OFFSET(Power_Size,0,0,,MDB!$P$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F180","v":0},3.2694554342551161,2.859679723997782,0.40977571025733389,{"$f":"VLOOKUP($B35,OFFSET(INDIRECT(A35),0,0,,MDB!$H$38),3,FALSE)","v":6.3621212121212114},{"$f":"VLOOKUP(C35,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),5,FALSE)/L35","v":0},2.7506549178375805,0,{"$f":"IF(V35=0,VLOOKUP($B35,OFFSET(INDIRECT(A35),0,0,,MDB!$H$38),4,FALSE),0)","v":0.10902480616020133},{"$f":"IF(V35=0,VLOOKUP($B35,OFFSET(INDIRECT(A35),0,0,,MDB!$H$38),5,FALSE),0)","v":0.44100248202265241},{"$f":"IF(V35=0,VLOOKUP($B35,OFFSET(INDIRECT(A35),0,0,,MDB!$H$38),6,FALSE),0)","v":0.40977571025733389},{"$f":"(VLOOKUP(C35,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),2,FALSE)/L35)+(0.15*O35)","v":0},{"$f":"VLOOKUP(C35,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),3,FALSE)/L35","v":0},{"$f":"VLOOKUP(C35,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),4,FALSE)/L35","v":0},{"$f":"Input!H180","v":0},"Roller bar rake (basket), 9.5 ft; 0"]
["Hay_Merger",{"$f":"Input!B181","v":"20 ft"},{"$f":"Input!D181","v":0},31,{"$f":"VLOOKUP($B36,OFFSET(INDIRECT(A36),0,0,,MDB!$H$38),2,FALSE)","v":"Hay merger (20 ft both swaths)"},{"$f":"VLOOKUP(C36,OFFSET(Power_Size,0,0,,MDB!$P$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F181","v":0},7.2303975328786194,3.3123866918613016,3.9180108410173178,{"$f":"VLOOKUP($B36,OFFSET(INDIRECT(A36),0,0,,MDB!$H$38),3,FALSE)","v":6.1090909090909093},{"$f":"VLOOKUP(C36,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),5,FALSE)/L36","v":0},2.8645833333333335,0,{"$f":"IF(V36=0,VLOOKUP($B36,OFFSET(INDIRECT(A36),0,0,,MDB!$H$38),4,FALSE),0)","v":0.4478033585279681},{"$f":"IF(V36=0,VLOOKUP($B36,OFFSET(INDIRECT(A36),0,0,,MDB!$H$38),5,FALSE),0)","v":4.8416082282953887},{"$f":"IF(V36=0,VLOOKUP($B36,OFFSET(INDIRECT(A36),0,0,,MDB!$H$38),6,FALSE),0)","v":3.9180108410173178},{"$f":"(VLOOKUP(C36,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),2,FALSE)/L36)+(0.15*O36)","v":0},{"$f":"VLOOKUP(C36,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),3,FALSE)/L36","v":0},{"$f":"VLOOKUP(C36,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),4,FALSE)/L36","v":0},{"$f":"Input!H181","v":0},"Hay merger (20 ft both swaths); 0"]
["Hay_Baler_Twine",{"$f":"Input!B182","v":"6 ft pickup"},{"$f":"Input!D182","v":0},32,{"$f":"VLOOKUP($B37,OFFSET(INDIRECT(A37),0,0,,MDB!$H$38),2,FALSE)","v":"Small square baler"},{"$f":"VLOOKUP(C37,OFFSET(Power_Size,0,0,,MDB!$P$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F182","v":0},6.1037769991308117,4.6202669025138672,1.4835100966169446,{"$f":"VLOOKUP($B37,OFFSET(INDIRECT(A37),0,0,,MDB!$H$38),3,FALSE)","v":4.9090909090909092},{"$f":"VLOOKUP(C37,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),5,FALSE)/L37","v":0},{"$f":"(1/L37)*C2","v":3.5648148148148144},0,{"$f":"IF(V37=0,VLOOKUP($B37,OFFSET(INDIRECT(A37),0,0,,MDB!$H$38),4,FALSE),0)","v":1.0554520876990523},{"$f":"IF(V37=0,VLOOKUP($B37,OFFSET(INDIRECT(A37),0,0,,MDB!$H$38),5,FALSE),0)","v":1.6858081567253198},{"$f":"IF(V37=0,VLOOKUP($B37,OFFSET(INDIRECT(A37),0,0,,MDB!$H$38),6,FALSE),0)","v":1.4835100966169446},{"$f":"(VLOOKUP(C37,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),2,FALSE)/L37)+(0.15*O37)","v":0},{"$f":"VLOOKUP(C37,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),3,FALSE)/L37","v":0},{"$f":"VLOOKUP(C37,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),4,FALSE)/L37","v":0},{"$f":"Input!H182","v":0},"Small square baler; 0"]
["Round_Baler_Tie",{"$f":"Input!B183","v":"1000 lb"},{"$f":"Input!D183","v":0},33,{"$f":"VLOOKUP($B38,OFFSET(INDIRECT(A38),0,0,,MDB!$H$38),2,FALSE)","v":"Round baler (tie), 1000 lb"},{"$f":"VLOOKUP(C38,OFFSET(Power_Size,0,0,,MDB!$P$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F183","v":0},10.451441309857177,9.2986564751475385,1.1527848347096381,{"$f":"VLOOKUP($B38,OFFSET(INDIRECT(A38),0,0,,MDB!$H$38),3,FALSE)","v":3.0136363636363637},{"$f":"VLOOKUP(C38,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),5,FALSE)/L38","v":0},{"$f":"C2*(1/L38)","v":5.8069381598793361},0,{"$f":"IF(V38=0,VLOOKUP($B38,OFFSET(INDIRECT(A38),0,0,,MDB!$H$38),4,FALSE),0)","v":3.4917183152682032},{"$f":"IF(V38=0,VLOOKUP($B38,OFFSET(INDIRECT(A38),0,0,,MDB!$H$38),5,FALSE),0)","v":1.3658209866976818},{"$f":"IF(V38=0,VLOOKUP($B38,OFFSET(INDIRECT(A38),0,0,,MDB!$H$38),6,FALSE),0)","v":1.1527848347096381},{"$f":"(VLOOKUP(C38,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),2,FALSE)/L38)+(0.15*O38)","v":0},{"$f":"VLOOKUP(C38,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),3,FALSE)/L38","v":0},{"$f":"VLOOKUP(C38,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),4,FALSE)/L38","v":0},{"$f":"Input!H183","v":0},"Round baler (tie), 1000 lb; 0"]
["Hay_Baler_Wrap",{"$f":"Input!B184","v":"1000 Lb"},{"$f":"Input!D184","v":0},34,{"$f":"VLOOKUP($B39,OFFSET(INDIRECT(A39),0,0,,MDB!$H$38),2,FALSE)","v":"Round baler/wrap 1000 lb"},{"$f":"VLOOKUP(C39,OFFSET(Power_Size,0,0,,MDB!$P$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F184","v":0},19.159849009999984,15.964664167932291,3.1951848420676936,{"$f":"VLOOKUP($B39,OFFSET(INDIRECT(A39),0,0,,MDB!$H$38),3,FALSE)","v":3.0136363636363637},{"$f":"VLOOKUP(C39,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),5,FALSE)/L39","v":0},{"$f":"C2*(1/L39)","v":5.8069381598793361},0,{"$f":"IF(V39=0,VLOOKUP($B39,OFFSET(INDIRECT(A39),0,0,,MDB!$H$38),4,FALSE),0)","v":10.157726008052956},{"$f":"IF(V39=0,VLOOKUP($B39,OFFSET(INDIRECT(A39),0,0,,MDB!$H$38),5,FALSE),0)","v":3.9732974158478016},{"$f":"IF(V39=0,VLOOKUP($B39,OFFSET(INDIRECT(A39),0,0,,MDB!$H$38),6,FALSE),0)","v":3.1951848420676936},{"$f":"(VLOOKUP(C39,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),2,FALSE)/L39)+(0.15*O39)","v":0},{"$f":"VLOOKUP(C39,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),3,FALSE)/L39","v":0},{"$f":"VLOOKUP(C39,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),4,FALSE)/L39","v":0},{"$f":"Input!H184","v":0},"Round baler/wrap 1000 lb; 0"]
["Large_Rectangular_Baler",1,{"$f":"Input!D185","v":0},35,{"$f":"VLOOKUP($B40,OFFSET(INDIRECT(A40),0,0,,MDB!$H$38),2,FALSE)","v":"Large rectangular baler"},{"$f":"VLOOKUP(C40,OFFSET(Power_Size,0,0,,MDB!$P$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F185","v":0},4.5313185178997291,1.7332613505096943,2.7980571673900352,{"$f":"VLOOKUP($B40,OFFSET(INDIRECT(A40),0,0,,MDB!$H$38),3,FALSE)","v":16.290909090909093},{"$f":"VLOOKUP(C40,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),5,FALSE)/L40","v":0},{"$f":"C2*(1/L40)","v":1.0742187499999998},0,{"$f":"IF(V40=0,VLOOKUP($B40,OFFSET(INDIRECT(A40),0,0,,MDB!$H$38),4,FALSE),0)","v":0.65904260050969443},{"$f":"IF(V40=0,VLOOKUP($B40,OFFSET(INDIRECT(A40),0,0,,MDB!$H$38),5,FALSE),0)","v":3.3875003230134464},{"$f":"IF(V40=0,VLOOKUP($B40,OFFSET(INDIRECT(A40),0,0,,MDB!$H$38),6,FALSE),0)","v":2.7980571673900352},{"$f":"(VLOOKUP(C40,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),2,FALSE)/L40)+(0.15*O40)","v":0},{"$f":"VLOOKUP(C40,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),3,FALSE)/L40","v":0},{"$f":"VLOOKUP(C40,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),4,FALSE)/L40","v":0},{"$f":"Input!H185","v":0},"Large rectangular baler; 0"]
["Forage_Harvester","2 row (5 ft)",{"$f":"Input!D186","v":0},36,{"$f":"VLOOKUP($B41,OFFSET(INDIRECT(A41),0,0,,MDB!$H$38),2,FALSE)","v":"Silage chopper, 2 row (5 ft)"},{"$f":"VLOOKUP(C41,OFFSET(Power_Size,0,0,,MDB!$P$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F186","v":0},28.517954023832381,22.888603383267412,5.6293506405649669,{"$f":"VLOOKUP($B41,OFFSET(INDIRECT(A41),0,0,,MDB!$H$38),3,FALSE)","v":1.3787878787878789},{"$f":"VLOOKUP(C41,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),5,FALSE)/L41","v":0},{"$f":"C1*(1/L41)","v":16.681318681318682},0,{"$f":"IF(V41=0,VLOOKUP($B41,OFFSET(INDIRECT(A41),0,0,,MDB!$H$38),4,FALSE),0)","v":6.2072847019487298},{"$f":"IF(V41=0,VLOOKUP($B41,OFFSET(INDIRECT(A41),0,0,,MDB!$H$38),5,FALSE),0)","v":6.2575034911169976},{"$f":"IF(V41=0,VLOOKUP($B41,OFFSET(INDIRECT(A41),0,0,,MDB!$H$38),6,FALSE),0)","v":5.6293506405649669},{"$f":"(VLOOKUP(C41,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),2,FALSE)/L41)+(0.15*O41)","v":0},{"$f":"VLOOKUP(C41,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),3,FALSE)/L41","v":0},{"$f":"VLOOKUP(C41,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),4,FALSE)/L41","v":0},{"$f":"Input!H186","v":0},"Silage chopper, 2 row (5 ft); 0"]
["Hay_Stacker",{"$f":"Input!B187","v":"3 ton"},{"$f":"Input!D187","v":0},37,{"$f":"VLOOKUP($B42,OFFSET(INDIRECT(A42),0,0,,MDB!$H$38),2,FALSE)","v":"Bale wagon/stacker (pull-type), 3 ton"},{"$f":"VLOOKUP(C42,OFFSET(Power_Size,0,0,,MDB!$P$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F187","v":0},5.8980990871188137,3.0009245205889155,2.8971745665298978,{"$f":"VLOOKUP($B42,OFFSET(INDIRECT(A42),0,0,,MDB!$H$38),3,FALSE)","v":7.7575757575757578},{"$f":"VLOOKUP(C42,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),5,FALSE)/L42","v":0},{"$f":"(1/L42)*C2","v":2.255859375},0,{"$f":"IF(V42=0,VLOOKUP($B42,OFFSET(INDIRECT(A42),0,0,,MDB!$H$38),4,FALSE),0)","v":0.74506514558891535},{"$f":"IF(V42=0,VLOOKUP($B42,OFFSET(INDIRECT(A42),0,0,,MDB!$H$38),5,FALSE),0)","v":3.2663049939481921},{"$f":"IF(V42=0,VLOOKUP($B42,OFFSET(INDIRECT(A42),0,0,,MDB!$H$38),6,FALSE),0)","v":2.8971745665298978},{"$f":"(VLOOKUP(C42,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),2,FALSE)/L42)+(0.15*O42)","v":0},{"$f":"VLOOKUP(C42,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),3,FALSE)/L42","v":0},{"$f":"VLOOKUP(C42,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),4,FALSE)/L42","v":0},{"$f":"Input!H187","v":0},"Bale wagon/stacker (pull-type), 3 ton; 0"]
["Stalk_Shredder",{"$f":"Input!B192","v":"20 ft"},{"$f":"Input!D192","v":0},38,{"$f":"VLOOKUP($B43,OFFSET(INDIRECT(A43),0,0,,MDB!$H$38),2,FALSE)","v":"Stalk shredder (20 ft)"},{"$f":"VLOOKUP(C43,OFFSET(Power_Size,0,0,,MDB!$P$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F192","v":0},5.0699832509565237,3.2652931975214088,1.8046900534351149,{"$f":"VLOOKUP($B43,OFFSET(INDIRECT(A43),0,0,,MDB!$H$38),3,FALSE)","v":7.7575757575757578},{"$f":"VLOOKUP(C43,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),5,FALSE)/L43","v":0},{"$f":"C$2*(1/L43)","v":2.255859375},0,{"$f":"IF(V43=0,VLOOKUP($B43,OFFSET(INDIRECT(A43),0,0,,MDB!$H$38),4,FALSE),0)","v":1.0094338225214088},{"$f":"IF(V43=0,VLOOKUP($B43,OFFSET(INDIRECT(A43),0,0,,MDB!$H$38),5,FALSE),0)","v":1.8535365949164799},{"$f":"IF(V43=0,VLOOKUP($B43,OFFSET(INDIRECT(A43),0,0,,MDB!$H$38),6,FALSE),0)","v":1.8046900534351149},{"$f":"(VLOOKUP(C43,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),2,FALSE)/L43)+(0.15*O43)","v":0},{"$f":"VLOOKUP(C43,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),3,FALSE)/L43","v":0},{"$f":"VLOOKUP(C43,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),4,FALSE)/L43","v":0},{"$f":"Input!H192","v":0},"Stalk shredder (20 ft); 0"]
["Grainhead_Size",{"$f":"Input!B193","v":"15 ft"},{"$f":"Input!D193","v":"275 HP Comb."},39,{"$f":"VLOOKUP($B44,OFFSET(INDIRECT(A44),0,0,,MDB!$H$38),2,FALSE)","v":"Combine, fixed grain head (15 ft)"},{"$f":"VLOOKUP(C44,OFFSET(Combine_Size,0,0,,6),1,FALSE)","v":"275 HP Comb."},0,{"$f":"Input!F193","v":0},30.124855848249712,25.001684018801463,5.1231718294482498,{"$f":"VLOOKUP($B44,OFFSET(INDIRECT(A44),0,0,,MDB!$H$38),3,FALSE)","v":5.94},{"$f":"VLOOKUP(C44,OFFSET(Combine_Size,0,0,ROWS(Combine_Size)+1,6),6,FALSE)/L44","v":2.0370370370370368},{"$f":"(1/L44)*C1","v":3.8720538720538715},5.9277777777777771,{"$f":"IF(V44=0,VLOOKUP($B44,OFFSET(INDIRECT(A44),0,0,,MDB!$H$38),4,FALSE),0)","v":0.37834226795971243},{"$f":"IF(V44=0,VLOOKUP($B44,OFFSET(INDIRECT(A44),0,0,,MDB!$H$38),5,FALSE),0)","v":1.4409041456609912},{"$f":"IF(V44=0,VLOOKUP($B44,OFFSET(INDIRECT(A44),0,0,,MDB!$H$38),6,FALSE),0)","v":0.74606745234387306},{"$f":"(VLOOKUP(C44,OFFSET(Combine_Size,0,0,ROWS(Combine_Size)+1,6),3,FALSE)/L44)+(0.15*O44)","v":14.823510101010099},{"$f":"VLOOKUP(C44,OFFSET(Combine_Size,0,0,ROWS(Combine_Size)+1,6),4,FALSE)/L44","v":10.86195286195286},{"$f":"VLOOKUP(C44,OFFSET(Combine_Size,0,0,ROWS(Combine_Size)+1,6),5,FALSE)/L44","v":4.3771043771043772},{"$f":"Input!H193","v":0},"Combine, fixed grain head (15 ft); 275 HP Comb."]
["Soybeanhead_Size",{"$f":"Input!B194","v":"25 ft"},{"$f":"Input!D194","v":"275 HP Comb."},40,{"$f":"VLOOKUP($B45,OFFSET(INDIRECT(A45),0,0,,MDB!$H$38),2,FALSE)","v":"Combine, flexible grain head (25 ft)"},{"$f":"VLOOKUP(C45,OFFSET(Combine_Size,0,0,,6),1,FALSE)","v":"275 HP Comb."},1,{"$f":"Input!F194","v":1},34.771408355795145,20.291947439353098,14.479460916442047,{"$f":"VLOOKUP($B45,OFFSET(INDIRECT(A45),0,0,,MDB!$H$38),3,FALSE)","v":7.42},{"$f":"VLOOKUP(C45,OFFSET(Combine_Size,0,0,ROWS(Combine_Size)+1,6),6,FALSE)/L45","v":1.6307277628032344},{"$f":"(1/L45)*C1","v":3.0997304582210239},4.7454177897574121,{"$f":"IF(V45=0,VLOOKUP($B45,OFFSET(INDIRECT(A45),0,0,,MDB!$H$38),4,FALSE),0)","v":0.57999999999999996},{"$f":"IF(V45=0,VLOOKUP($B45,OFFSET(INDIRECT(A45),0,0,,MDB!$H$38),5,FALSE),0)","v":1.57},{"$f":"IF(V45=0,VLOOKUP($B45,OFFSET(INDIRECT(A45),0,0,,MDB!$H$38),6,FALSE),0)","v":0.71},{"$f":"(VLOOKUP(C45,OFFSET(Combine_Size,0,0,ROWS(Combine_Size)+1,6),3,FALSE)/L45)+(0.15*O45)","v":11.866799191374662},{"$f":"VLOOKUP(C45,OFFSET(Combine_Size,0,0,ROWS(Combine_Size)+1,6),4,FALSE)/L45","v":8.6954177897574123},{"$f":"VLOOKUP(C45,OFFSET(Combine_Size,0,0,ROWS(Combine_Size)+1,6),5,FALSE)/L45","v":3.5040431266846364},{"$f":"Input!H194","v":0},"Combine, flexible grain head (25 ft); 275 HP Comb."]
["Cornhead_Size",{"$f":"Input!B195","v":"8 row"},{"$f":"Input!D195","v":"275 HP Comb."},41,{"$f":"VLOOKUP($B46,OFFSET(INDIRECT(A46),0,0,,MDB!$H$38),2,FALSE)","v":"Combine, corn head (8 row)"},{"$f":"VLOOKUP(C46,OFFSET(Combine_Size,0,0,,6),1,FALSE)","v":"275 HP Comb."},0,{"$f":"Input!F195","v":0},27.830051546391754,22.660891016200296,5.1691605301914585,{"$f":"VLOOKUP($B46,OFFSET(INDIRECT(A46),0,0,,MDB!$H$38),3,FALSE)","v":6.79},{"$f":"VLOOKUP(C46,OFFSET(Combine_Size,0,0,ROWS(Combine_Size)+1,6),6,FALSE)/L46","v":1.7820324005891015},{"$f":"(1/L46)*C1","v":3.3873343151693667},5.1857142857142859,{"$f":"IF(V46=0,VLOOKUP($B46,OFFSET(INDIRECT(A46),0,0,,MDB!$H$38),4,FALSE),0)","v":1.1200000000000001},{"$f":"IF(V46=0,VLOOKUP($B46,OFFSET(INDIRECT(A46),0,0,,MDB!$H$38),5,FALSE),0)","v":3.07},{"$f":"IF(V46=0,VLOOKUP($B46,OFFSET(INDIRECT(A46),0,0,,MDB!$H$38),6,FALSE),0)","v":1.34},{"$f":"(VLOOKUP(C46,OFFSET(Combine_Size,0,0,ROWS(Combine_Size)+1,6),3,FALSE)/L46)+(0.15*O46)","v":12.967842415316641},{"$f":"VLOOKUP(C46,OFFSET(Combine_Size,0,0,ROWS(Combine_Size)+1,6),4,FALSE)/L46","v":9.5022091310751104},{"$f":"VLOOKUP(C46,OFFSET(Combine_Size,0,0,ROWS(Combine_Size)+1,6),5,FALSE)/L46","v":3.8291605301914582},{"$f":"Input!H195","v":0},"Combine, corn head (8 row); 275 HP Comb."]
["Silage_Wrapper",1,{"$f":"Input!D184","v":0},42,{"$f":"VLOOKUP($B47,OFFSET(Silage_Wrapper,0,0,,MDB!$H$38),2,FALSE)","v":"Rd bale wrapper silage"},{"$f":"VLOOKUP(C47,OFFSET(Power_Size,0,0,,MDB!$P$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"IF(Input!F184<>0,1,0)","v":0},24.09,{"$f":"N47+O47+P47+S47","v":17.5},6.59,{"$f":"IF(VLOOKUP($B47,OFFSET(INDIRECT(A47),0,0,,MDB!$H$38),3,FALSE)<>0,VLOOKUP($B47,OFFSET(INDIRECT(A47),0,0,,MDB!$H$38),3,FALSE),1)","v":1},{"$f":"VLOOKUP(C47,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),5,FALSE)/L47","v":0},{"$f":"IF(L47<>0,(1/L47)*$C$2,0)","v":17.5},0,{"$f":"IF(C47<>0,IF(L47<>0,VLOOKUP($B47,OFFSET(INDIRECT(A47),0,0,,MDB!$H$38),4,FALSE)/L47,0),0)","v":0},{"$f":"IF(B47<>0,IF(L47<>0,VLOOKUP($B47,OFFSET(INDIRECT(A47),0,0,,MDB!$H$38),5,FALSE)/L47,0),0)","v":1.97},{"$f":"IF(B47<>0,IF(L47<>0,VLOOKUP($B47,OFFSET(INDIRECT(A47),0,0,,MDB!$H$38),6,FALSE)/L47,0),0)","v":6.59},{"$f":"(VLOOKUP(C47,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),2,FALSE)/L47)+(0.15*O47)","v":0},{"$f":"VLOOKUP(C47,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),3,FALSE)/L47","v":0},{"$f":"VLOOKUP(C47,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),4,FALSE)/L47","v":0},{"$f":"Input!H184","v":0},"Rd bale wrapper silage; 0"]
["Graincart",{"$f":"Input!B196","v":"500 bushel"},{"$f":"Input!D196","v":"225 MFWD"},43,{"$f":"VLOOKUP($B48,OFFSET(Graincart,0,0,,MDB!$H$38),2,FALSE)","v":"Grain cart (500 bushel)"},{"$f":"VLOOKUP(C48,OFFSET(Power_Size,0,0,,MDB!$P$4),1,FALSE)","v":"225 MFWD"},1,{"$f":"IF(AND(Input!D196<>\"\",SUM(H44:H46)<>0),1,0)","v":1},12.224417115902964,{"$f":"N48+O48+P48+S48","v":4.7318295148247973},7.4925876010781671,{"$f":"IF(VLOOKUP($B48,OFFSET(Graincart,0,0,,MDB!$H$38),3,FALSE)<>0,VLOOKUP($B48,OFFSET(Graincart,0,0,,MDB!$H$38),3,FALSE),1)","v":14.84},{"$f":"VLOOKUP(C48,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),5,FALSE)/L48","v":0.66711590296495948},{"$f":"IF(L48<>0,(1/L48)*$C$2,0)","v":1.1792452830188678},1.9413072776280322,{"$f":"IF(C48<>0,IF(L48<>0,VLOOKUP($B48,OFFSET(Graincart,0,0,,MDB!$H$38),4,FALSE)/L48,0),0)","v":0.86522911051212936},{"$f":"IF(B48<>0,IF(L48<>0,VLOOKUP($B48,OFFSET(Graincart,0,0,,MDB!$H$38),5,FALSE)/L48,0),0)","v":2.31266846361186},{"$f":"IF(B48<>0,IF(L48<>0,VLOOKUP($B48,OFFSET(Graincart,0,0,,MDB!$H$38),6,FALSE)/L48,0),0)","v":1.0370619946091644},{"$f":"(VLOOKUP(C48,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),2,FALSE)/L48)+(0.15*O48)","v":0.74604784366576826},{"$f":"VLOOKUP(C48,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),3,FALSE)/L48","v":2.786388140161725},{"$f":"VLOOKUP(C48,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),4,FALSE)/L48","v":1.3564690026954178},null,{"$f":"CONCATENATE(E48,\"; \",C48)","v":"Grain cart (500 bushel); 225 MFWD"}]
["Grain_Auger","70 ft",{"$f":"Input!D197","v":"130 MFWD"},44,{"$f":"VLOOKUP($B49,OFFSET(Grain_Auger,0,0,,MDB!$H$38),2,FALSE)","v":"Grain auger 10 in- 5000 bu/hr (70 ft)"},{"$f":"VLOOKUP(C49,OFFSET(Power_Size,0,0,,MDB!$P$4),1,FALSE)","v":"130 MFWD"},1,{"$f":"IF(Input!D197<>\"\",1,0)","v":1},0.9203917800000001,0.48138178000000009,0.43901000000000001,{"$f":"IF(VLOOKUP($B49,OFFSET(Grain_Auger,0,0,,MDB!$H$38),3,FALSE)<>0,VLOOKUP($B49,OFFSET(Grain_Auger,0,0,,MDB!$H$38),3,FALSE),1)","v":90.909090909090907},{"$f":"VLOOKUP(C49,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),5,FALSE)/L49","v":6.2920000000000004E-2},{"$f":"IF(L49<>0,(1/L49)*$C$2,0)","v":0.19250000000000003},0.18309720000000002,{"$f":"IF(C49<>0,IF(L49<>0,VLOOKUP($B49,OFFSET(Grain_Auger,0,0,,MDB!$H$38),4,FALSE)/L49,0),0)","v":2.0240000000000001E-2},{"$f":"IF(B49<>0,IF(L49<>0,VLOOKUP($B49,OFFSET(Grain_Auger,0,0,,MDB!$H$38),5,FALSE)/L49,0),0)","v":3.7839999999999999E-2},{"$f":"IF(B49<>0,IF(L49<>0,VLOOKUP($B49,OFFSET(Grain_Auger,0,0,,MDB!$H$38),6,FALSE)/L49,0),0)","v":3.0250000000000003E-2},{"$f":"(VLOOKUP(C49,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),2,FALSE)/L49)+(0.15*O49)","v":8.5544580000000009E-2},{"$f":"VLOOKUP(C49,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),3,FALSE)/L49","v":0.21714},{"$f":"VLOOKUP(C49,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$P$4),4,FALSE)/L49","v":0.15378},null,{"$f":"CONCATENATE(E49,\"; \",C49)","v":"Grain auger 10 in- 5000 bu/hr (70 ft); 130 MFWD"}]
[null,null,null,45,"Irrigation",null,{"$f":"IF(MDB!C161=1,1,0)","v":0},{"$f":"G50","v":0},22,0,22,{"$f":"IF(Input!B69<>0,1/Input!B69,0)","v":0},null,{"$f":"IF(L50<>0,(1/L50)*C2,0)","v":0},{"$f":"Input!B70*Input!B71","v":0},{"$f":"MDB!C153*Input!B70","v":0},{"$f":"MDB!C155","v":22},{"$f":"MDB!C154","v":22},null,null,null,null,{"$f":"CONCATENATE(E50,\"; \",C50)","v":"Irrigation; "}]
[null,null,null,46,"10 Wheeler",null,{"$f":"IF(H51>0,1,0)","v":1},{"$f":"IF(TenWheelAlloc<>0,1,0)","v":1},{"$f":"J51+K51","v":1.749355},1.3627500000000001,0.38660499999999998,0,{"$f":"E87","v":0.375},null,{"$f":"E77","v":1.155},null,null,null,{"$f":"E79+E78","v":0.20774999999999999},{"$f":"E82","v":0.19},{"$f":"E81+E83","v":0.19660499999999997},null,{"$f":"E51","v":"10 Wheeler"}]
[null,null,null,47,"Semi, tractor and trailer",null,{"$f":"IF(H52>0,1,0)","v":1},{"$f":"IF(SemiAlloc<>0,1,0)","v":1},{"$f":"J52+K52","v":3.722666666666667},2.2270000000000003,1.4956666666666667,0,{"$f":"E105","v":0.35714285714285715},null,{"$f":"E95","v":1.1000000000000001},null,null,null,{"$f":"E97+E96","v":1.1270000000000002},{"$f":"E100","v":0.66666666666666674},{"$f":"E99+E101","v":0.82899999999999996},null,{"$f":"E52","v":"Semi, tractor and trailer"}]
[null,null,null,48,"Pickup truck",null,1,1,{"$f":"J53+K53","v":3.7604746133333338},1.7076733333333336,2.0528012800000002,0,{"$f":"E70","v":0.33333333333333331},null,{"$f":"E60","v":1.0266666666666668},null,null,null,{"$f":"E62+E61","v":0.68100666666666676},{"$f":"E65","v":0.79444000000000004},{"$f":"E64+E66","v":1.2583612800000001},null,{"$f":"E53","v":"Pickup truck"}]
[]
[null,null,null,43,"Grain cart (500 bushel)","225 MFWD",1,1,15.280521394878708,5.9147868935309971,9.3657345013477098,11.872,0.83389487870619938,1.4740566037735849,2.4266340970350404,1.0815363881401616,2.8908355795148251,1.2963274932614557,0.93255980458221033,3.4829851752021566,1.6955862533692723]
[]
["Farm pickup annual costs",null,null,"Annual costs","Costs per acre"]
["Assumptions and variables",null,null,"this crop","this crop"]
["New price",41310,"Labor costs","xx","xx"]
["Economic life",10,"Fuel costs",{"$f":"D70*$C$4","v":1026.6666666666667},{"$f":"D60/$B$69","v":1.0266666666666668}]
["Salvage value",21449,"Lube costs",{"$f":"B63*D60","v":102.66666666666669},0.10266666666666668]
["Miles per gal",18,"Repair costs",{"$f":"B59*B64*B67","v":578.34},0.57834000000000008]
["Lube factor",0.1,"Oper costs",{"$f":"SUM(D60:D62)","v":1707.6733333333336},1.7076733333333336]
["Repair factor",3.5000000000000003E-2,"Tax, insur, housing",{"$f":"B65*B59*B67","v":495.72},0.49572000000000005]
["TIH factor",0.03,"Deprec, S/L",{"$f":"((B59-B61)/B60)*B67","v":794.44},0.79444000000000004]
["Interest rate",0.06,"Interest",{"$f":"(B59+B61+D65)/2*B66*B67","v":762.64128000000005},0.76264128000000009]
["Allocate pickup costs to this crop",{"$f":"PUAlloc/100","v":0.4},"Ownership costs",{"$f":"SUM(D64:D66)","v":2052.8012800000001},2.0528012800000002]
["Fuel price",{"$f":"Input!B85","v":3.08},"Total costs",{"$f":"D63+D67","v":3760.4746133333338},3.7604746133333338]
["Enterprise planted acres",{"$f":"IF(acres<>0,acres,1)","v":1000}]
["Miles per year",{"$f":"PUMiles","v":15000},"Fuel quantity, gal",{"$f":"(B70*B67)/B62","v":333.33333333333331},{"$f":"D70/B69","v":0.33333333333333331}]
[null,null,"Labor, hours","xx","xx"]
[]
[]
["10 Wheeler Costs",null,null,"Annual costs","Costs per acre"]
[null,null,null,"this crop","this crop"]
["Assumptions and variables",null,"Labor costs","xx",{"$f":"D76/$B$89","v":{"$error":"#VALUE!"}}]
["New price (buy used)",25000,"Fuel costs",{"$f":"$C$4*D87","v":1155},1.155]
["Economic life",15,"Lube costs",{"$f":"D77*B81","v":57.75},5.7750000000000003E-2]
["Salvage value",6000,"Repair costs",{"$f":"B77*B82*B87","v":150},0.15]
["Fuel consumption, mpg",5,"Oper costs",{"$f":"SUM(D76:D79)","v":1362.75},1.3627499999999999]
["Lube factor",0.05,"Tax, insur, housing",{"$f":"B77*B84*B87","v":56.25},5.6250000000000001E-2]
["Repair factor",0.04,"Deprec, S/L",{"$f":"((B77-B79)/B78)*B87","v":190},0.19]
["Interest rate",0.06,"Interest",{"$f":"(B77+B79+D82)/2*B83*B87","v":140.35499999999999},0.14035499999999998]
["TIH factor",1.4999999999999999E-2,"Ownership costs",{"$f":"SUM(D81:D83)","v":386.60500000000002},0.38660500000000003]
["Fuel price",{"$f":"C4","v":3.08},"Total costs",{"$f":"D80+D84","v":1749.355},1.749355]
["Combine hours per acre (labor)",{"$f":"1/(VLOOKUP(1,'Machinery Cost'!$G$44:$L$46,6,FALSE)*VLOOKUP(crop,MDB!$K$31:$L$37,2,FALSE))","v":0.13477088948787061}]
["Allocate fixed costs to this crop",{"$f":"TenWheelAlloc/100","v":0.15},"Fuel quantity, gal",{"$f":"(B90/B80)*B87","v":375},0.375]
["Labor rate",{"$f":"Input!B64","v":17.5},"Labor, hours","xx",{"$error":"#VALUE!"}]
["Enterprise planted acres",{"$f":"IF(acres<>0,acres,1)","v":1000}]
["Miles per year",{"$f":"TenWheelMiles","v":12500}]
[]
["Semi, tractor and trailer",null,null,"Annual costs","Costs per acre"]
[null,null,null,"this crop","this crop"]
["Assumptions and variables",null,"Labor costs","xx",{"$f":"D94/$B$106","v":{"$error":"#VALUE!"}}]
["New price (buy used)",75000,"Fuel costs",{"$f":"$C$4*D105","v":1100},{"$f":"D95/$B$106","v":1.1000000000000001}]
["Economic life",15,"Lube costs",{"$f":"D95*B99","v":77.000000000000014},7.7000000000000013E-2]
["Salvage value",25000,"Repair costs",{"$f":"B95*B100*B104","v":1050.0000000000002},1.0500000000000003]
["Miles per gal",7,"Oper costs",{"$f":"SUM(D94:D97)","v":2227},2.2269999999999999]
["Lube factor",7.0000000000000007E-2,"Tax, insur, housing",{"$f":"B95*B102*B104","v":225},0.22500000000000001]
["Repair factor",7.0000000000000007E-2,"Deprec, S/L",{"$f":"((B95-B97)/B96)*B104","v":666.66666666666674},0.66666666666666674]
["Interest rate",0.06,"Interest",{"$f":"(B95+B97+D100)/2*B101*B104","v":604},0.60399999999999998]
["TIH factor",1.4999999999999999E-2,"Ownership costs",{"$f":"SUM(D99:D101)","v":1495.6666666666667},1.4956666666666667]
["Fuel price",{"$f":"Input!B85","v":3.08},"Total costs",{"$f":"D98+D102","v":3722.666666666667},3.722666666666667]
["Allocated costs to this crop",{"$f":"SemiAlloc/100","v":0.2}]
["Labor rate",{"$f":"Input!B64","v":17.5},"Fuel quantity, gal",{"$f":"(B107/B98)*B104","v":357.14285714285717},0.35714285714285715]
["Enterprise planted acres",{"$f":"IF(acres<>0,acres,1)","v":1000},"Labor, hours","xx",{"$error":"#VALUE!"}]
["Miles per year",{"$f":"SemiMiles","v":12500}]
[]
[]
["Silage wagons"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Hay wagons"]

{"sheet":"MDB","index":10,"n_rows":172,"n_cols":25,"rows_kept":172,"cut":false,"hidden":true,"merged":[]}
["Tractors Data",null,null,null,null,null,null,"Tractors Used"]
[null,null,null,null,"Overhead",null,null,null,null,null,"Overhead"]
["Use","HP","Maint. & Repair Cost/Hr","Depreciation Cost/Hr","Cost/Hr","Diesel Hr/Gal","Year for costs","HP","Maint. & Repair Cost/Hr","Depreciation Cost/Hr","Cost/Hr","Diesel Hr/Gal",null,null,null,"Number of Columns"]
[null,"40 HP",0.6048,2.3896865284781916,2.6145101516921936,1.76,null,"130 MFWD",5.28,19.739999999999998,13.98,5.72,null,null,null,5,null,null,null,{"$f":"D4*1.1","v":2.6286551813260108},{"$f":"E4*1.1","v":2.8759611668614133}]
[null,"60 HP",0.87360000000000004,3.4517694300240551,3.7367924413331681,2.6399999999999997,null,"225 MFWD",6.75,41.35,20.13,9.8999999999999986,null,null,null,null,null,null,null,{"$f":"D5*1.1","v":3.796946373026461},4.1104716854664849]
[null,"75 HP",1.3104,5.1776541450360822,5.5488136619997519,3.3,null,"360 4WD",5.92,51.51,31.6,15.84,null,null,null,null,null,null,null,5.6954195595396913,6.103695028199728]
[null,"110 TWD",3.5559216000000009,10.859800450319977,11.817113161009503,4.84,null,0,null,null,null,null,null,null,null,null,null,null,null,11.945780495351976,12.998824477110455]
[null,"140 TWD",3.9798897600000003,15.081921026860083,16.827497597912256,6.1599999999999993,null,null,null,null,null,null,null,null,null,null,null,null,null,16.590113129546094,18.510247357703484]
[null,"105 MFWD",2.16,9.2353095078833007,10.072639467555399,4.62,null,null,null,null,null,null,null,null,null,null,null,null,null,10.158840458671632,11.079903414310941]
[true,"130 MFWD",5.28,19.739999999999998,13.98,5.72,2021,null,null,null,null,null,null,null,null,null,null,null,null,21.713999999999999,15.378000000000002]
[false,"160 MFWD",4.2,17.720927661020227,14.475975523208765,7.0399999999999991,2009,null,null,null,null,null,null,null,null,null,null,null,null,19.49302042712225,15.923573075529642]
[false,"200 MFWD",5.34,22.530893740440003,18.356454593793998,8.7999999999999989,null,null,null,null,null,null,null,null,null,null,null,null,null,24.783983114484005,20.192100053173398]
[true,"225 MFWD",6.75,41.35,20.13,9.8999999999999986,2018,null,null,null,null,null,null,null,null,null,null,null,null,45.485000000000007,22.143000000000001]
[false,"260 4WD",3.6576,39.78757323624837,32.846497916369522,11.44,null,null,null,null,null,null,null,null,null,null,null,null,null,43.766330559873211,36.13114770800648]
[false,"310 4WD",3.5135999999999994,38.221133345057481,31.566862171630564,13.639999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,42.043246679563232,34.723548388793624]
[true,"360 4WD",5.92,51.51,31.6,15.84,2020,null,null,null,null,null,null,null,null,null,null,null,null,56.661000000000001,34.760000000000005]
[null,"425 4WD",4.4207999999999998,48.089704659560027,39.628567363485992,18.7,null,null,null,null,null,null,null,null,null,null,null,null,null,52.898675125516036,43.591424099834597]
[null,"225 Tracked Tractor",2.7703323648000002,30.135827278332545,24.961918880592265,9.8999999999999986,null,null,null,null,null,null,null,null,null,null,null,null,null,33.149410006165802,27.458110768651494]
[null,"425 Tracked Tractor",4.4616022843392003,48.533554144564448,39.991151123954346,18.7,null,null,null,null,null,null,null,null,null,null,null,null,null,53.3869095590209,43.990266236349783]
[]
["Combines"]
[null,null,null,null,null,"Overhead"]
["Number","HP","Fuel & Oil Cost/Hr","Maint. & Repair Cost/Hr","Depreciation Cost/Hr","Cost/Hr","Diesel Hr/Gal"]
["100 HP Comb.","100 HP Comb.",null,0.17489472,2.2830941790854324,1.9779912665698691,4.3999999999999995]
["220 HP Comb.","220 HP Comb.",null,39.004557820918414,54.558951396402378,37.60550206637155,9.68]
["275 HP Comb.","275 HP Comb.",null,82.77,64.52,26,12.1,2020]
["340 HP Comb.","340 HP Comb.",null,31.12066055121748,84.550735735497824,50.112475503062129,14.52]
[]
["Hourly Equipment"]
[null,null,"Acres/Hr","Repairs/Hour","Depreciation/Hour","Overhead/Hour","Hrs per ent.","Year for Costs",null,"Hourly adjustmants"]
[1,"Rd bale wrapper silage",null,15.12,1.97,6.59,null,null,null,1,"Corn",1]
["500 bushel","Grain cart (500 bushel)",{"$f":"IF(SUM('Machinery Cost'!$G$44:$G$46)>0,VLOOKUP(1,'Machinery Cost'!$G$44:$L$46,6,FALSE)*VLOOKUP(crop,$K$31:$L$37,2,FALSE)*2,1)","v":14.84},12.84,34.32,15.39,{"$f":"acres/MDB!C32","v":67.385444743935309},"2021 must use Calculate page to get $/hour",null,2,"Silage",1]
["1000 bushel","Grain cart (1000 bushel)",{"$f":"IF(SUM('Machinery Cost'!$G$44:$G$46)>0,VLOOKUP(1,'Machinery Cost'!$G$44:$L$46,6,FALSE)*VLOOKUP(crop,$K$31:$L$37,2,FALSE)*2,1)","v":14.84},6.81,12.49,11.23,{"$f":"acres/MDB!C33","v":67.385444743935309},null,null,3,"Milo",1]
["70 ft","Grain auger 10 in- 5000 bu/hr (70 ft)",{"$f":"IF(yield>0,5000/yield,1)","v":90.909090909090907},1.84,3.44,2.75,{"$f":"acres/MDB!C34","v":11},"old, not in Lazarus database",null,4,"Beans",1,null,null,"Implement output"]
[null,"8 ATV",null,0.39332942305353363,3.2532853664832033,2.2611618474492321,null,null,null,5,"Beans, DC",1,null,null,null,1,16,17,18,19]
["Equipment",null,null,null,null,null,null,null,null,6,"Wheat",1]
[null,null,null,"Implement Cost/Acre",null,null,null,"Number of Columns",null,7,"Straw",0.8,null,null,null,null,null,"Maintenance"]
["Number","Implement","Acres/Hr","Repairs","Depreciation","Overhead","Year for Costs",6,null,null,null,null,null,null,null,"Implement","Acres/Hr","& Repair","Depreciation","Overhead"]
["15 ft","Chisel plow (15 ft)",8.5,0.61574543363381717,1.6586863837228891,1.5015476730385651,null,null,null,null,null,null,null,null,18,"Offset Disk  12 Ft  ",5.5636363636363635,0.59717462607520833,1.5503550060420141,1.395352428964123]
["23 ft","Chisel plow (23 ft)",13.033333333333331,0.73973993743193134,1.9927010330766977,1.7250471775298419,null,null,null,null,null,null,null,null,23,"Subsoiler 10 Ft 30 \" O.C.",4.1212121212121211,1.7608163926941405,1.7537881937473763,1.6730043162240031]
["37 ft","Chisel plow (37 ft)",20.966666666666665,0.5912207221946324,1.5926220611848509,1.3931844237400663,null,null,null,null,null,null,null,null,24,"Subsoiler 15 Ft 30 \" O.C.",6.1818181818181817,1.7677215550184313,1.7606657945071698,1.6519699617547545]
["57 ft","Chisel plow (57 ft)",32.299999999999997,0.63962475792986551,1.7230121714572946,1.4595166882223973,null,null,null,null,null,null,null,null,34,"Rod weeder 33 Ft  ",0,{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["16.3 ft","Chisel plow, front dsk (16.3 ft)",9.2083333333333339,0.41793045242129601,1.7728469850317514,1.5807801754220241,null,null,null,null,null,null,null,null,35,"Corrigator 15 Ft 6 Row",0,{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["21.3 ft","Chisel plow, front dsk (21.3 ft) Fold",12.041666666666666,0.49391780740698632,2.0951828004920703,1.8044954762694383,null,null,null,null,null,null,null,null,36,"Ditcher 1 Ft  ",0,{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["6 ft","Moldboard plow 4 bottom-18 (6 ft)",2.7818181818181817,2.4173516651730433,3.0802799417580218,2.5935663755539511,null,null,null,null,null,null,null,null,37,"Row Crop Planter 15 Ft 6 Row"]
["7.5 ft","Moldboard plow 5 bottom-18 (7.5 ft)",3.4772727272727266,2.2101500938724969,2.8162559467501915,2.3931716728376244,null,null,null,null,null,null,null,null,38,"Row Crop Planter 20 Ft 8 Row"]
["9 ft","Moldboard plow 6 bottom-18 (9 ft)",4.172727272727272,2.4798058767461311,2.7358749769008517,2.3254735682941412,null,null,null,null,null,null,null,null,39,"Row Crop Planter 30 Ft 12 Row"]
["12 ft","Moldboard plow 8 bottom-18 (12 ft)",5.5636363636363635,2.7525845231882053,3.0368212243599455,2.5499181947431482,null,null,null,null,null,null,null,null,40,"Row Crop Planter 15 Ft 6 Row"]
["18 ft","Field cultivator (18 ft)",12.981818181818182,0.5053503065096121,0.80024343074349902,0.70880512703602694,null,null,null,null,null,null,null,null,41,"Row Crop Planter 20 Ft 8 Row"]
["23 ft","Field cultivator (23 ft)",16.587878787878786,0.62775807826900265,0.99408127740272267,0.85099070034120816,null,null,null,null,null,null,null,null,42,"Row Crop Planter 30 Ft 12 Row"]
["30 ft","Field cultivator (30 ft)",21.636363636363637,0.61196969198791185,0.833042198854414,0.77560572579524756,null,null,null,null,null,null,null,null,43,"Row Crop Planter 40 Ft 16 Row"]
["35 ft","Field cultivator (35 ft)",25.242424242424242,0.60224682773185911,0.81980697442244133,0.75594762913816249,null,null,null,null,null,null,null,null,44,"Row Crop Planter 40 Ft 16 Row"]
["47 ft","Field cultivator (47 ft)",33.896969696969698,0.58061524577700119,0.9194286225563606,0.78978754627811709,null,null,null,null,null,null,null,null,45,"Min-Til Planter 15 Ft 6 Row"]
["60 ft","Field cultivator (60 ft)",43.272727272727273,0.5125695966026067,0.81167547975412035,0.69233694364341092,null,null,null,null,null,null,null,null,46,"Min-Til Planter 20 Ft 8 Row"]
["11 ft","Tandem disk (11 ft)",6.4000000000000012,0.23289657153213944,0.47498530640766401,0.48854171284780723,null,null,null,null,null,null,null,null,47,"Min-Til Planter 30 Ft 12 Row"]
["21 ft","Tandem disk (21 ft)",12.218181818181819,0.86276395087299895,1.7595802156595777,1.453136901975411,null,null,null,null,null,null,null,null,48,"Min-Til Planter 40 Ft 16 Row"]
["25 ft","Tandem disk (25 ft)",14.545454545454547,0.82429976089584978,1.4530609483420449,1.2845665423880093,null,null,null,null,null,null,null,null,49,"Potato Planter 12.64 Ft 4 Row",3.8303030303030305,2.6971207458795545,10.158161337418584,11.051251560125024]
["30 ft","Tandem disk (30 ft)",17.454545454545457,0.84550867185553891,1.7243886113463858,1.4000116639359028,"old, possibly 2009",null,null,null,null,null,null,null,50,"Potato Planter 18.96 Ft 6 Row",5.745454545454546,2.697120745879555,10.158161337418585,11.057467654157572]
["25\" O.C., 10 ft","V-Ripper 25\" O.C., (10 ft)",6.1818181818181817,0.56376911613348235,1.1523505402706389,1.0495659375537274,null,null,null,null,null,null,null,null,51,"Potato Planter 25.3 Ft 8 Row",7.666666666666667,2.6949886346179897,10.150131170353429,11.06231352952978]
["25\" O.C., 18 ft","V-Ripper 25\" O.C., (18 ft)",11.127272727272727,0.54810886290755223,1.1203408030408988,1.0147944981118757,null,null,null,null,null,null,null,null,52,"Beet Planter 22 Ft 12 Row",4.666666666666667,2.209164323954071,7.1981346883089756,8.0096445470724902]
["30\" O.C., 17 ft","V-Ripper 30\" O.C., (17 ft)",10.51,0.71,1.26,0.9,2020,null,null,null,null,null,null,null,53,"Beet Planter, Vacuum 44 Ft 24 Row",22.399999999999995,0.89740326239717216,5.349964971040456,5.9028407026182279]
["30\" O.C., 22.5 ft","V-Ripper 30\" O.C., (22.5 ft)",13.909090909090907,0.48024776559518884,0.98163194171202595,0.87699952414707516,null,null,null,null,null,null,null,null,54,"Presswheel Drill  16 Ft  "]
["16 ft","Comb fld cult incorp (16 ft)",11.539393939393939,0.61530826858437759,1.257697159076586,1.0997609718931984,null,null,null,null,null,null,null,null,55,"Presswheel Drill  20 Ft  "]
["25 ft","Comb fld cult incorp (25 ft)",18.030303030303031,0.67360063087131861,1.3768474162522628,1.2061381502123152,null,null,null,null,null,null,null,null,56,"Presswheel Drill 25 Ft  "]
["33 ft","Comb fld cult incorp (33 ft)",23.8,0.67486884077344333,1.3794396518396126,1.2057052416709173,null,null,null,null,null,null,null,null,57,"Presswheel Drill  30 Ft  "]
["17.5 ft","Comb disk & v-ripper (17.5 ft)",9.0151515151515156,0.90737401607548207,2.7254271037846505,2.2301744974846991,null,null,null,null,null,null,null,null,58,"Air Seeder Drill w/Cart 52 Ft  ",22.060606060606062,2.755785261948803,5.4377398350521515,5.147677225593454]
["22.5 ft","Comb disk & v-ripper (22.5 ft)",11.590909090909092,1.1468199369842895,3.4446370339500443,2.7485947284385861,null,null,null,null,null,null,null,null,59,"No-Till Drill  15 Ft  "]
["22 ft","Disk, fld cult finish (22 ft)",11.333333333333334,0.71440459882474139,2.0737884698796858,1.8204798895708063,null,null,null,null,null,null,null,null,60,"No-Till Drill  20 Ft  "]
["38 ft","Disk, fld cult finish (38 ft)",19.575757575757574,0.65400921004251833,1.8984714841036732,1.6441964794017885,null,null,null,null,null,null,null,null,61,"No-Till Drill  30 Ft  "]
["12 ft","Roller harrow (12 ft)",7.418181818181818,0.4058835155649248,1.2191289531130047,1.0678943178779996,null,null,null,null,null,null,null,null,62,"Cultivator 15 Ft 6 Row"]
["28 ft","Roller harrow (28 ft)",17.309090909090909,0.45022373155100903,1.3069187752887605,1.1105234563169664,null,null,null,null,null,null,null,null,63,"Cultivator 20 Ft 8 Row"]
["6 row","Row crop planter (6 row)",6.9999999999999991,0.79246200279550483,2.225165503985882,2.3473994013057586,null,null,null,null,null,null,null,null,64,"Cultivator 30 Ft 12 Row"]
["8 row","Row crop planter (8 row)",9.3333333333333339,0.9905775034943809,2.7814568799823518,2.8704737414281167,null,null,null,null,null,null,null,null,65,"Cultivator 40 Ft 16 Row"]
["12 row","Row crop planter (12 row)",13.999999999999998,1.1132204324984472,3.1258277317896912,3.2069152911442895,null,null,null,null,null,null,null,null,66,"Cultivator High Residue 15 Ft 6 Row"]
["16 row","Row crop planter (16 row)",18.666666666666668,2.3199999999999998,5.46,3.73,2018,null,null,null,null,null,null,null,67,"Cultivator High Residue 20 Ft 8 Row"]
["(6/11 row 30/15\")","Split row no-till planter (6/11 row 30/15\")",6.9999999999999991,1.395944711271029,3.2905758575126751,3.7125722011106888,null,null,null,null,null,null,null,null,68,"Cultivator High Residue 30 Ft 12 Row"]
["(8/15 row 30/15\")","Split row no-till planter (8/15 row 30/15\")",9.3333333333333339,1.3440683875413626,3.1682909438888927,3.5606433251868981,null,null,null,null,null,null,null,null,69,"Rotary Hoe  21 Ft  "]
["(12/23 row 30/15\")","Split row no-till planter (12/23 row 30/15\")",13.999999999999998,1.8982018455628018,4.4745161575974723,4.9655236649479857,null,null,null,null,null,null,null,null,70,"Potato Cultivator 18.96 Ft 6 Row",8.043636363636363,0.59069899278039273,0.67958726184992624,0.62334103991539014]
["(16/31 row 30/15\")","Split row no-till planter (16/31 row 30/15\")",18.666666666666668,1.7596684810574414,4.1479598541703266,4.5760382738852634,null,null,null,null,null,null,null,null,71,"Sugar Beet Cult 22 Ft 12 Row",5.5999999999999988,0.38367941812204248,2.8470587560834031,2.676525341463718]
["6 row","No-till planter (6 row)",6.3636363636363633,1.4904062861750873,3.1615893202466072,3.2557565133008439,null,null,null,null,null,null,null,null,72,"Sugar Beet Cult 44 Ft 24 Row",11.199999999999998,0.4476259878090495,3.3215685487639699,3.0110057555171945]
["8 row","No-till planter (8 row)",8.4848484848484844,1.3144737053655351,3.6909297035793251,3.774311644629825,null,null,null,null,null,null,null,null,73,"Boom Sprayer, Self-Prop 60 Ft  "]
["12 row","No-till planter (12 row)",12.727272727272727,2.7653907631146621,3.671523081576705,3.6812702366442971,null,null,null,null,null,null,null,null,74,"Boom Sprayer 50 Ft  "]
["16 row","No-till planter (16 row)",16.969696969696969,3.377263172168091,2.5888944805989591,2.6199432987327005,null,null,null,null,null,null,null,null,75,"Hooded Sprayer 20 Ft 8 Row",10.242424242424244,0.37063043834583143,0.58373127750467391,0.59453241468472073]
["16 ft","Presswheel drill (16 ft)",6.7878787878787881,0.79769388200823832,2.1134884941597689,1.9718256001734675,null,null,null,null,null,null,null,null,76,"Anhydrous Applicator 21 Ft  "]
["20 ft","Presswheel drill (20 ft)",8.4848484848484844,0.77250354889218875,2.046746752238934,1.9122453932506962,null,null,null,null,null,null,null,null,77,"Anhydrous App., No-Till 32 Ft  ",17.066666666666666,0.40044711392962451,1.235623500140197,1.1194244981952532]
["25 ft","Presswheel drill (25 ft)",10.606060606060606,0.88669972568494715,2.349309315613386,2.1726518551101162,null,null,null,null,null,null,null,null,78,"Potato Shredder 18 Ft  ",6.9818181818181824,0.84101539719939244,1.3115865684246371,1.4010579887801793]
["30 ft","Presswheel drill (30 ft)",12.727272727272727,1.009630064828285,2.3359609672292185,2.1344143851541335,null,null,null,null,null,null,null,null,79,"Stalk Shredder 20 Ft  "]
["15 ft","No-till drill (15 ft)",6.3636363636363633,3.34,7.43,4.28,2021,null,null,null,null,null,null,null,80,"Mower-Conditioner 9 Ft  ",4.3636363636363633,0.90547518227233958,3.3428962435140046,2.9555042460744483]
["20 ft","No-till drill (20 ft)",8.4848484848484844,1.7398884233081298,4.0255451830993421,3.622440408321137,"old, possibly 2009",null,null,null,null,null,null,null,81,"Rotary Hay Mower 6 Ft  ",2.9090909090909092,0.68047979999999997,0.60534764696521703,0.68511570636008279]
["30 ft","No-till drill (30 ft)",12.727272727272727,2.0819177714798132,4.8168916720846831,4.2761191699080747,null,null,null,null,null,null,null,null,82,"Ditch Mowing - Rotary Hay Mower  Ft  ",0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["6 row","Row cultivator (6 row)",7.7272727272727275,0.1778492457555268,0.49900535056479939,0.46666510578091641,null,null,null,null,null,null,null,null,83,"Rotary Mow/Cond 9 Ft  ",6.5454545454545459,0.57481068088888898,2.1971877556515294,2.226612100862523]
["8 row","Row cultivator (8 row)",10.303030303030303,0.2032562808634592,0.57029182921691368,0.52732314610256004,null,null,null,null,null,null,null,null,84,"Hay Rake (Hyd) 9 Ft  ",3.4909090909090912,0.51827884573266192,0.55714937391900066,0.55106928406796352]
["12 row","Row cultivator (12 row)",15.454545454545455,0.39701615435806886,1.1139388555949505,0.9425951121842896,null,null,null,null,null,null,null,null,85,"Hay Swather-Cond 12 Ft  ",5.8181818181818183,0.8564286098992544,3.3409781904990736,2.8101981361413624]
["16 row","Row cultivator (16 row)",20.606060606060606,0.24136683352535784,0.67722154719508498,0.59040579482031963,null,null,null,null,null,null,null,null,86,"Hay Swather-Cond 14 Ft  ",6.7878787878787881,0.87313678290547025,3.4061577524282565,2.8614937436589094]
["6 row","Row cultivator- High residue (6 row)",7.7272727272727275,0.44716381789961018,1.2546420242772101,1.0753462155432791,null,null,null,null,null,null,null,null,87,"Swather-Cond, Self-Prop 16 Ft  ",7.7575757575757578,0.81657575999999998,9.7138572939620644,7.7398205548328143]
["8 row","Row cultivator- High residue (8 row)",10.303030303030303,0.42937889332405754,1.20474148922073,1.0286797049651877,null,null,null,null,null,null,null,null,88,"Grain Swather, Self-Prop 21 Ft  ",10.181818181818182,0.50903423999999997,6.0553915598724561,4.906017399441235]
["12 row","Row cultivator- High residue (12 row)",15.454545454545455,0.4403886085374949,1.235632296636646,1.0438570126339779,null,null,null,null,null,null,null,null,89,"Hay Merger 9 Ft  ",6.1090909090909093,0.47968695765515951,5.1863307341500198,4.2558371265882275]
["21 ft","Rotary hoe (21 ft)",25.963636363636361,0.12387343160193359,0.30755687803125398,0.26428279263019594,null,null,null,null,null,null,null,null,90,"Hay Baler PTO Twine 12 Ft  ",4.3636363636363633,2.4696300290768454,1.4190110383599921,1.2898671936870902]
["60 ft","Boom sprayer, self propelled (60 ft)",33.090909090909093,1.4734095234030831,2.019783561809902,1.6571975893330133,null,null,null,null,null,null,null,null,91,"Round Baler 9 Ft 1000 Lb",3.0136363636363637,3.5269881972406094,1.1895496201541249,1.0758750151096033]
["30 ft","Boom sprayer (30 ft)",15.363636363636365,0.40708648715046719,0.64114840718371569,0.61756645823736267,null,null,null,null,null,null,null,null,92,"Round Baler 12 Ft 1500 Lb",4.0181818181818185,5.0500058278672348,1.7032187743115879,1.4932289012105102]
["50 ft","Boom sprayer (50 ft)",25.606060606060609,0.32132836365287581,0.44048428935788908,0.39387254181047804,null,null,null,null,null,null,null,null,93,"Rd Baler/Wrap 9 Ft 1000 Lb",3.0136363636363637,10.260329301063591,3.4605079859029093,2.9714471850494086]
["90 ft","Boom sprayer (90 ft)",46.09,0.47,1.28,0.95,2018,null,null,null,null,null,null,null,94,"Rd Bale Wrapper Silage  Ft  ",0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["21 ft","Anhydrous applicator (21 ft)",11.200000000000001,0.25576944696150211,0.91808343718631913,0.82286870111207555,"old, not in Lazarus database",null,null,null,null,null,null,null,95,"Bale Wrapper Dry Hay  Ft  ",0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["20 ft","Stalk shredder (20 ft)",7.7575757575757578,1.0094338225214088,1.8535365949164799,1.8046900534351149,null,null,null,null,null,null,null,null,96,"Large Rectangular Baler 24 Ft  "]
["7 ft swath","Disc mower, 7 ft swath",4.4121212121212121,0.72328221229320122,0.78283871075877798,0.82930148344869736,null,null,null,null,null,null,null,null,97,"Forage Harvester (Corn Head) 5 Ft 2 Row"]
["8 ft swath","Disc mower, 8 ft swath",5.0424242424242429,0.78449750369822457,1.1090215069082687,1.1544271015523213,null,null,null,null,null,null,null,null,98,"Forage Harvester (Pickup Head) 12 Ft  ",3.3090909090909086,2.7300557716904139,2.7521427391486797,2.469995741131672]
["9 ft swath","Disc mower, 9 ft swath",5.6727272727272728,0.82038954635108485,0.93940645291053348,0.9811617801384368,null,null,null,null,null,null,null,null,99,"Corn Head for SP Harvstr Base 7.5 Ft 3 Row",2.5454545454545454,0.31814639999999994,1.5792317342005135,1.0897275149375567]
["10 ft swath","Disc mower, 10 ft swath",6.3030303030303028,1.0853753698224848,0.78283871075877809,0.81430148344869724,null,null,null,null,null,null,null,null,100,"Corn Head for SP Harvstr Base 15 Ft 6 Row",5.0909090909090908,0.25451711999999999,3.5094038537789189,2.0123905093850469]
["6 ft","Disk mower-conditioner (6 ft)",3.7818181818181822,0.71597633136094663,1.7292202909137486,1.5159894763981812,null,null,null,null,null,null,null,null,101,"Pickup Head for SP Harvstr Base 12 Ft  ",4.0727272727272723,9.2792700000000006E-2,2.8788078488030195,1.9097525383906355]
["9 ft","Disk mower-conditioner (9 ft)",5.6727272727272728,0.54692636423405672,1.572018446285226,1.3861267967256194,null,null,null,null,null,null,null,null,102,"Pickup Head for SP Harvstr Base (2X Windrows) 24 Ft  ",8.1454545454545446,6.1861800000000002E-2,1.9192052325353468,1.196438448212805]
["8.5 ft","Roller bar rake (basket), 8.5 ft",5.6924242424242424,0.41403326518435424,1.4332580665736194,1.1472358019260784,null,null,null,null,null,null,null,null,103,"Combine Grain Head  20 Ft  "]
["9.5 ft","Roller bar rake (basket), 9.5 ft",6.3621212121212114,0.10902480616020133,0.44100248202265241,0.40977571025733389,null,null,null,null,null,null,null,null,104,"Combine Grain Head  30 Ft  "]
["tandem, 24 ft","Roller bar rake (basket), 24 ft tandem",16.072727272727271,7.4445434705155453E-2,0.6247535161987573,0.56193118782182117,null,null,null,null,null,null,null,null,105,"Combine Soybean Hd 15 Ft  "]
["7 ft swath","Swather mower-conditioner, 7 ft swath",4.0727272727272741,0.54194874128601578,1.4410169090947902,1.2822828969984843,null,null,null,null,null,null,null,null,106,"Combine Soybean Hd 18 Ft  "]
["9 ft swath","Swather mower-conditioner, 9 ft swath",5.2363636363636363,0.57049524905627025,1.3624159867805294,1.2097947389803854,null,null,null,null,null,null,null,null,107,"Combine Soybean Hd 25 Ft  "]
["12 ft swath","Swather mower-conditioner, 12 ft swath",6.9818181818181833,0.58379973594195611,1.3449491151551378,1.1921307038652522,null,null,null,null,null,null,null,null,108,"Combine Corn Hd 15 Ft 6 Row"]
["20 ft","Hay merger (20 ft both swaths)",6.1090909090909093,0.4478033585279681,4.8416082282953887,3.9180108410173178,null,null,null,null,null,null,null,null,109,"Combine Corn Hd 20 Ft 8 Row"]
["6 ft pickup","Small square baler",4.9090909090909092,1.0554520876990523,1.6858081567253198,1.4835100966169446,null,null,null,null,null,null,null,null,110,"Combine Corn Hd 30 Ft 12 Row"]
["750 lb","Round baler (tie), 750 lb",5.2363636363636354,0.89219604586409229,2.7764490401670527,2.0063024135184877,null,null,null,null,null,null,null,null,111,"Combine Belt Pickup Hd 14 Ft  ",4.751515151515151,0.49607814854857391,1.6920340009291217,0.89133751600452504]
["1000 lb","Round baler (tie), 1000 lb",3.0136363636363637,3.4917183152682032,1.3658209866976818,1.1527848347096381,null,null,null,null,null,null,null,null,112,"Disk Bean Top Cutter 11 Ft 6 Row",6.4000000000000012,0.57926021761530144,1.9697910850367719,1.6943532062931406]
["1500 lb","Round baler (tie), 1500 lb",4.0181818181818185,4.9995057695885636,1.9556073218625896,1.6033497792741973,null,null,null,null,null,null,null,null,113,"Bean Cutter 15 Ft 6 Row",8.7272727272727284,0.33536117861938497,1.1404053650212889,0.99526424662585333]
["2000 lb","Round baler (tie), 2000 lb",6.5454545454545459,1.7331533361048193,2.943309524354432,2.0970161546264952,null,null,null,null,null,null,null,null,114,"Bean Rod 15 Ft 6 Row",8.7272727272727284,0.16768058930969248,0.57020268251064443,0.53164905039625998]
["1000 Lb","Round baler/wrap 1000 lb",3.0136363636363637,10.157726008052956,3.9732974158478016,3.1951848420676936,null,null,null,null,null,null,null,null,115,"Bean Windrower 15 Ft 6 Row",8.7272727272727284,0.83840294654846248,2.8510134125532232,2.3861098353146333]
[1,"Large rectangular baler",16.290909090909093,0.65904260050969443,3.3875003230134464,2.7980571673900352,null,null,null,null,null,null,null,null,116,"Sugar Beet Lifter 7.33 Ft 4 Row",2.0213030303030304,19.891080996095663,22.649791277456842,18.709631859585482,null,null,null,null,"Replace implement vales use Arial font."]
["2 row (5 ft)","Silage chopper, 2 row (5 ft)",1.3787878787878789,6.2072847019487298,6.2575034911169976,5.6293506405649669,null,null,null,null,null,null,null,null,117,"Sugar Beet Lifter 11 Ft 6 Row",3.0333333333333332,17.528851334322841,19.959942053119864,16.517309166718235]
["15 ft","Combine, fixed grain head (15 ft)",5.94,0.37834226795971243,1.4409041456609912,0.74606745234387306,null,null,null,null,null,null,null,null,118,"Sugar Beet Lifter 14.7 Ft 8 Row",4.0536363636363628,15.273018355784046,17.391245754978172,14.356171044454969]
["20 ft","Combine, fixed grain head (20 ft)",7.42,0.323369459794626,1.1029554969019459,0.57718497641897393,null,null,null,null,null,null,null,null,119,"Sugar Beet Lifter 14.7 Ft (Higher Usage) 8 Row",4.0536363636363628,14.182796868855387,14.555330476510294,5.7337563399354332]
["30 ft","Combine, fixed grain head (30 ft)",8.91,0.63,1.69,0.78,"2021, used same numbers as flex grain head. Lazarus does not report a fixed grain head",null,null,null,null,null,null,null,120,"Sugar Beet Topper 11 Ft 6 Row",5.333333333333333,1.3877895411341383,3.343461183812416,2.8825334233462523]
["15 ft","Combine, flexible grain head (15 ft)",5.94,0.42555980856089304,1.4515085327194441,0.75996443225877153,null,null,null,null,null,null,null,null,121,"Sugar Beet Topper 14.7 Ft 8 Row",7.127272727272727,1.7388535304196133,4.1892441980373887,3.5289203192378289]
["18 ft","Combine, flexible grain head (18 ft)",6.5,0.37563119067052508,1.2812109307446846,0.67871569617005112,null,null,null,null,null,null,null,null,122,"Sugar Beet Topper 22 Ft 12 Row",10.666666666666666,1.3877895411341383,3.343461183812416,2.8590959233462523]
["20 ft","Combine, flexible grain head (20 ft)",7.92,0.34716021290808774,1.3221483094801403,0.69016595229086275,null,null,null,null,null,null,null,null,123,"Sugar Beet Wagon 11 Ft 20 Ton",5.2000000000000011,2.4115262246082323,6.3798901539652517,5.4276875102611832]
["25 ft","Combine, flexible grain head (25 ft)",7.42,0.57999999999999996,1.57,0.71,2020,null,null,null,null,null,null,null,124,"Sugar Beet Wagon 11 Ft 24 Ton",5.2000000000000011,2.7009093715612202,7.1454769724410818,6.0501638576463721]
["30 ft","Combine, flexible grain head (30 ft)",8.91,0.63,1.69,0.78,2021,null,null,null,null,null,null,null,125,"Manure Spreader  Ft 300 Bu",0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["6 row","Combine, corn head (6 row)",6.6818181818181817,0.69000204799877507,2.6278502183686201,1.3564095237406595,null,null,null,null,null,null,null,null,126,"Liquid Manure Spreader  Ft 9500 Gal",0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["8 row","Combine, corn head (8 row)",6.79,1.1200000000000001,3.07,1.34,2018,null,null,null,null,null,null,null,127,"Grain Cart  Ft 500 Bu",0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["12 row","Combine, corn head (12 row)",10.18,0.68216111563515269,2.5979882840689767,1.3265399968397722,null,null,null,null,null,null,null,null,128,"Grain Cart  Ft 1000 Bu",0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["8 wheel, 17.5 ft","Wheel rake, 8 wheel",19.833333333333332,4.348755019606966E-2,0.51883459559619738,0.50723625596590349,null,null,null,null,null,null,null,null,129,"Gravity Grain Box  Ft 240 Bu",0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["10 wheel, 20 ft","Wheel rake, 10 wheel",22.666666666666668,4.635377509535607E-2,0.55303051212412857,0.53244581133905744,null,null,null,null,null,null,null,null,130,"Grain Auger, 70 Ft,  Ft 10 Inch",0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["12 wheel, 25 ft","Wheel rake, 12 wheel",28.333333333333332,4.3171277103734612E-2,0.51506125308277062,0.49167560725941367,null,null,null,null,null,null,null,null,131,"Loader  Ft  ",0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["16 wheel, 31 ft","Wheel rake, 16 wheel",35.133333333333326,4.4635315450511387E-2,0.53252817729814983,0.49539515663224543,null,null,null,null,null,null,null,null,132,"Boom Sprayer 30 Ft  ",15.363636363636365,0.41929908176498121,0.66038285939922725,0.63414078926259021]
["20 wheel, 36 ft","Wheel rake, 20 wheel",37.090909090909093,5.4963431497810258E-2,0.6527346094480424,0.59569886956936313,null,null,null,null,null,null,null,null,133,"Field Cultivator  30 Ft  ",21.636363636363637,0.63032878274754933,0.8580334648200465,0.79714070429179418]
[1,"Hay tedder",9.6333333333333329,4.0696905263701552E-2,0.48554039694831302,0.51007482274254901,null,null,null,null,null,null,null,null,134,"Field Cultivator  35 Ft  ",25.242424242424242,0.62031423256381502,0.84440118365511463,0.77714046377461221]
["3 ton","Bale wagon/stacker (pull-type), 3 ton",7.7575757575757578,0.74506514558891535,3.2663049939481921,2.8971745665298978,null,null,null,null,null,null,null,null,135,"Tandem Disk 25 Ft  ",14.545454545454547,0.84902875372272535,1.4966527767923063,1.3200097886596496]
["15 ft","Rotary mower (15 ft)",7.69,0.4,1,1.9,null,null,null,null,null,null,null,null,136,"Combine, Fixed grain head 15 Ft  "]
["4 T (40 ft)","Fertilizer spreader 4 T (40 ft)",23.76,0.23,0.77,0.71,null,null,null,null,null,null,null,null,137,"Combine, Flexible grain head 20 Ft  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,138,"Combine, Flexible grain head 30 Ft  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,139,"Field roller 8 Ft  ",4.6545454545454552,7.2320190536891774E-2,0.47072914341036654,0.64776424745720762]
[null,"Unupdated costs",null,null,null,null,null,null,null,null,null,null,null,null,140,"Field roller 10 Ft  ",5.8181818181818192,6.3641767672464766E-2,0.41424164620112264,0.58292316276234279]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,141,"Field roller 12 Ft  ",6.9818181818181833,5.785615242951344E-2,0.37658331472829337,0.53969577296576621]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,"Hay tedder 8.5 Ft 2 rotor",9.6333333333333329,3.6997186603365047E-2,0.44140036086210271,0.47550054662660152]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,143,"Hay tedder 16.5 Ft 4 rotor",18.7,2.668281942909358E-2,0.3183432905611529,0.32956777391287523]
[null,"Grain hauling",2.6,"$ per loaded mile",null,null,null,null,null,null,null,null,null,null,144,"Hay tedder 23 Ft 6 rotor",23.696969696969695,3.0080321281866367E-2,0.35887768470092701,0.35495300197595048]
[null,"Irrigation repairs",5.6,"$ per acre-inch applied",null,null,null,null,null,null,null,null,null,null,145,"Wheel rake, V hitch 17.5 Ft 8 wheel"]
[null,"Irrigation overhead",22,"$ per acre land irrigated",null,null,null,null,null,null,null,null,null,null,146,"Wheel rake, V hitch 20 Ft 10 wheel"]
[null,"Irrigation depreciation",22,"$ per acre land irrigated",null,null,null,null,null,null,null,null,null,null,147,"Wheel rake, V hitch 25 Ft 12 wheel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,148,"Wheel rake, V hitch 31 Ft 16 wheel"]
[null,null,null,null,null,1,"Irrigated",1,"Corn, grain","Corn",1,"Bushel","bushel",null,149,"Wheel rake, V hitch 36 Ft 20 wheel"]
[null,"Crop Number",4,4,null,2,"Dryland",2,"Corn, silage","Silage",2,"Ton","ton",null,150,"Roller bar rake (basket) 8.5 Ft  ",5.6924242424242424,8.7654872875664896E-2,1.040971563338333,1.0406119140718777]
[null,"Primary crop yields",1,null,null,null,null,3,"Grain sorghum","Milo",3,"Cwt","cwt",null,151,"Roller bar rake (basket) 9.5 Ft  ",6.3621212121212114,0.10083605676674233,1.1975086405320672,1.1802541642742286]
[null,"By-product units",1,null,null,1,"Owned land",4,"Soybeans","Beans",4,"Bale","bale",null,152,"Roller bar rake (basket) 24 Ft  tandem",16.072727272727271,7.5393625776985579E-2,0.89535946965707813,0.90060523513058555]
[null,"Irrigation",2,null,null,2,"Cash rent",5,"Soybeans, double crop","Beans, DC",null,null,null,null,153,"Row Crop Planter 60 Ft 24 row",27.999999999999996,1.5338885720976427,3.6157425596486403,3.9908691610694524]
[null,"Lease arrangement",1,null,null,3,"Share lease",6,"Wheat","Wheat"]
[null,null,null,null,null,null,null,7,"Wheat & straw","Straw"]
[null,"Crop",{"$f":"VLOOKUP(cropnum,H157:J163,3)","v":"Beans"}]
[]
[null,"Drying costs (Assumes combo drying with heat and air)"]
[null,"Propane required, gallons",1.7999999999999999E-2,"per pt per bu"]
[null,"Propane price, $ per gallon",{"$f":"Input!F106","v":0},"per gallon"]
[null,"Electricity required, KWH",0.01,"per pt per bu"]
[null,"Electricity price, $ per KWH",0.08,"per KWH"]
[null,"Costs per pt removed",{"$f":"(C167*C168)+(C169*C170)","v":8.0000000000000004E-4},"per bushel"]
[null,"Costs for current budget",{"$f":"Input!B106*MDB!C171","v":0},"per bushel"]

{"sheet":"Store","index":11,"n_rows":298,"n_cols":9,"rows_kept":298,"cut":false,"hidden":true,"merged":[[1,1,1,2],[1,7,1,8]]}
[]
[null,"Export",null,null,"Imported Data",null,null,"Lookup Data"]
[null,"cropnum-22706",{"$f":"cropnum","v":4},null,"cropnum-22706",4,null,{"$f":"B3","v":"cropnum-22706"},{"$f":"IF(COUNTIF(import,\"=\"&H3)<>0,IF(VLOOKUP(H3,import,2,FALSE)<>0,VLOOKUP(H3,import,2,FALSE),\"\"),\"\")","v":4}]
[null,"primyieldtype-22706",{"$f":"primyield","v":1},null,"primyieldtype-22706",1,null,{"$f":"B4","v":"primyieldtype-22706"},1]
[null,"byyieldtype-22706",{"$f":"byyield","v":1},null,"byyieldtype-22706",1,null,"byyieldtype-22706",1]
[null,"irrigation2-22706",{"$f":"irrigation2","v":2},null,"irrigation2-22706",2,null,"irrigation2-22706",2]
[null,"leasenum-22706",{"$f":"leasenum","v":1},null,"leasenum-22706",1,null,"leasenum-22706",1]
[1,"40hp-22706",{"$f":"MDB!A4","v":0},null,"40hp-22706",0,null,"40hp-22706",""]
[null,"60hp-22706",{"$f":"MDB!A5","v":0},null,"60hp-22706",0,null,"60hp-22706",""]
[null,"75hp-22706",{"$f":"MDB!A6","v":0},null,"75hp-22706",0,null,"75hp-22706",""]
[null,"105twd-22706",{"$f":"MDB!A7","v":0},null,"105twd-22706",0,null,"105twd-22706",""]
[null,"140twd-22706",{"$f":"MDB!A8","v":0},null,"140twd-22706",0,null,"140twd-22706",""]
[null,"105mfwd-22706",{"$f":"MDB!A9","v":0},null,"105mfwd-22706",0,null,"105mfwd-22706",""]
[null,"130mfwd-22706",{"$f":"MDB!A10","v":true},null,"130mfwd-22706",true,null,"130mfwd-22706",true]
[null,"160mfwd-22706",{"$f":"MDB!A11","v":false},null,"160mfwd-22706",false,null,"160mfwd-22706",false]
[null,"200mfwd-22706",{"$f":"MDB!A12","v":false},null,"200mfwd-22706",false,null,"200mfwd-22706",false]
[null,"225mfwd-22706",{"$f":"MDB!A13","v":true},null,"225mfwd-22706",true,null,"225mfwd-22706",true]
[null,"2604wd-22706",{"$f":"MDB!A14","v":false},null,"2604wd-22706",false,null,"2604wd-22706",false]
[null,"3104wd-22706",{"$f":"MDB!A15","v":false},null,"3104wd-22706",false,null,"3104wd-22706",false]
[null,"360 4wd-22706",{"$f":"MDB!A16","v":true},null,"360 4wd-22706",true,null,"360 4wd-22706",true]
[null,"4254wd-22706",{"$f":"MDB!A17","v":0},null,"4254wd-22706",0,null,"4254wd-22706",""]
[null,"225tt-22706",{"$f":"MDB!A18","v":0},null,"225tt-22706",0,null,"225tt-22706",""]
[null,"425tt-22706",{"$f":"MDB!A19","v":0},null,"425tt-22706",0,null,"425tt-22706",""]
[1,"description-1-22706",{"$f":"Input!$B$10","v":"2022 Soybeans"},null,"description-1-22706","2022 Soybeans",null,"description-1-22706","2022 Soybeans"]
[null,"acres-1-22706",{"$f":"Input!$B$12","v":1000},null,"acres-1-22706",1000,null,"acres-1-22706",1000]
[null,"receipts-1-22706",{"$f":"Input!$B$13","v":55},null,"receipts-1-22706",55,null,"receipts-1-22706",55]
[null,"receipts-2-22706",{"$f":"Input!$B$14","v":12.05},null,"receipts-2-22706",12.05,null,"receipts-2-22706",12.05]
[null,"receipts-3-22706",{"$f":"Input!$B$15","v":0},null,"receipts-3-22706",0,null,"receipts-3-22706",""]
[null,"receipts-4-22706",{"$f":"Input!$B$16","v":0},null,"receipts-4-22706",0,null,"receipts-4-22706",""]
[null,"receipts-5-22706",{"$f":"Input!$B$17","v":0},null,"receipts-5-22706",0,null,"receipts-5-22706",""]
[null,"receipts-6-22706",{"$f":"Input!$B$18","v":0},null,"receipts-6-22706",0,null,"receipts-6-22706",""]
[null,"seed1-1-22706",{"$f":"Input!$F$22","v":0},null,"seed1-1-22706",0,null,"seed1-1-22706",""]
[null,"seed1-2-22706",{"$f":"Input!$F$23","v":58},null,"seed1-2-22706",58,null,"seed1-2-22706",58]
[null,"seed1-3-22706",{"$f":"Input!$F$24","v":0},null,"seed1-3-22706",0,null,"seed1-3-22706",""]
[null,"seed1-4-22706",{"$f":"Input!$F$25","v":0},null,"seed1-4-22706",0,null,"seed1-4-22706",{"$f":"IF(COUNTIF(import,\"=\"&H35)<>0,IF(VLOOKUP(H35,import,2,FALSE)<>0,VLOOKUP(H35,import,2,FALSE),\"\"),\"\")","v":""}]
[null,"seed1-5-22706",{"$f":"Input!$F$26","v":0},null,"seed1-5-22706",0,null,"seed1-5-22706",""]
[null,"seed1-6-22706",{"$f":"Input!$F$27","v":0},null,"seed1-6-22706",0,null,"seed1-6-22706",""]
[null,"seed2-1-22706",{"$f":"Input!$B$22","v":0},null,"seed2-1-22706",0,null,"seed2-1-22706",""]
[null,"seed2-2-22706",{"$f":"Input!$B$23","v":170000},null,"seed2-2-22706",170000,null,"seed2-2-22706",170000]
[null,"seed2-3-22706",{"$f":"Input!$B$24","v":0},null,"seed2-3-22706",0,null,"seed2-3-22706",""]
[null,"seed2-4-22706",{"$f":"Input!$B$25","v":0},null,"seed2-4-22706",0,null,"seed2-4-22706",""]
[null,"seed2-5-22706",{"$f":"Input!$B$27","v":0},null,"seed2-5-22706",0,null,"seed2-5-22706",""]
[null,"seed2-6-22706",{"$f":"Input!$B$28","v":0},null,"seed2-6-22706",0," 20% non Bt","seed2-6-22706",""]
[null,"fertilizer1-1-22706",{"$f":"Input!$B$32","v":0},null,"fertilizer1-1-22706",0,null,"fertilizer1-1-22706",""]
[null,"fertilizer1-2-22706",{"$f":"Input!$B$33","v":0},null,"fertilizer1-2-22706",0,null,"fertilizer1-2-22706",""]
[null,"fertilizer1-3-22706",{"$f":"Input!$B$34","v":0},null,"fertilizer1-3-22706",0,null,"fertilizer1-3-22706",""]
[null,"fertilizer1-4-22706",{"$f":"Input!$B$35","v":46},null,"fertilizer1-4-22706",46,null,"fertilizer1-4-22706",46]
[null,"fertilizer1-5-22706",{"$f":"Input!$B$36","v":80},null,"fertilizer1-5-22706",80,null,"fertilizer1-5-22706",80]
[null,"fertilizer1-6-22706",{"$f":"Input!$B$37","v":0.5},null,"fertilizer1-6-22706",0.5,null,"fertilizer1-6-22706",0.5]
[null,"fertilizer1-7-22706",{"$f":"Input!$B$38","v":0},null,"fertilizer1-7-22706",0,null,"fertilizer1-7-22706",""]
[null,"fertilizer1-8-22706",{"$f":"Input!$B$39","v":0},null,"fertilizer1-8-22706",0,null,"fertilizer1-8-22706",""]
[null,"fertilizer2-1-22706",{"$f":"Input!$F$32","v":0},null,"fertilizer2-1-22706",0,null,"fertilizer2-1-22706",""]
[null,"fertilizer2-2-22706",{"$f":"Input!$F$33","v":0},null,"fertilizer2-2-22706",0,null,"fertilizer2-2-22706",""]
[null,"fertilizer2-3-22706",{"$f":"Input!$F$34","v":0},null,"fertilizer2-3-22706",0,null,"fertilizer2-3-22706",""]
[null,"fertilizer2-4-22706",{"$f":"Input!$F$35","v":0.65},null,"fertilizer2-4-22706",0.65,null,"fertilizer2-4-22706",0.65]
[null,"fertilizer2-5-22706",{"$f":"Input!$F$36","v":0.57999999999999996},null,"fertilizer2-5-22706",0.57999999999999996,null,"fertilizer2-5-22706",0.57999999999999996]
[null,"fertilizer2-6-22706",{"$f":"Input!$F$37","v":25},null,"fertilizer2-6-22706",25,null,"fertilizer2-6-22706",25]
[null,"fertilizer2-7-22706",{"$f":"Input!$F$38","v":0},null,"fertilizer2-7-22706",0,null,"fertilizer2-7-22706",""]
[null,"fertilizer2-8-22706",{"$f":"Input!$F$39","v":0},null,"fertilizer2-8-22706",0,null,"fertilizer2-8-22706",""]
[null,"herbicide1-1-22706",{"$f":"Input!$B$43","v":0},null,"herbicide1-1-22706",0,null,"herbicide1-1-22706",""]
[null,"herbicide1-2-22706",{"$f":"Input!$B$44","v":0},null,"herbicide1-2-22706",0,null,"herbicide1-2-22706",""]
[null,"herbicide1-3-22706",{"$f":"Input!$B$45","v":0},null,"herbicide1-3-22706",0,null,"herbicide1-3-22706",""]
[null,"herbicide1-4-22706",{"$f":"Input!$B$46","v":0},null,"herbicide1-4-22706",0,null,"herbicide1-4-22706",""]
[null,"herbicide1-5-22706",{"$f":"Input!$B$47","v":2},null,"herbicide1-5-22706",2,null,"herbicide1-5-22706",2]
[null,"herbicide1-6-22706",{"$f":"Input!$B$48","v":0},null,"herbicide1-6-22706",0,null,"herbicide1-6-22706",""]
[null,"herbicide1-7-22706",{"$f":"Input!$B$49","v":0},null,"herbicide1-7-22706",0,null,"herbicide1-7-22706",""]
[null,"herbicide1-8-22706",{"$f":"Input!$B$50","v":0},null,"herbicide1-8-22706",0,null,"herbicide1-8-22706",{"$f":"IF(COUNTIF(import,\"=\"&H67)<>0,IF(VLOOKUP(H67,import,2,FALSE)<>0,VLOOKUP(H67,import,2,FALSE),\"\"),\"\")","v":""}]
[null,"herbicide2-1-22706",{"$f":"Input!$F$43","v":0},null,"herbicide2-1-22706",0,null,{"$f":"B68","v":"herbicide2-1-22706"},""]
[null,"herbicide2-2-22706",{"$f":"Input!$F$44","v":0},null,"herbicide2-2-22706",0,null,"herbicide2-2-22706",""]
[null,"herbicide2-3-22706",{"$f":"Input!$F$45","v":0},null,"herbicide2-3-22706",0,null,"herbicide2-3-22706",""]
[null,"herbicide2-4-22706",{"$f":"Input!$F$46","v":0},null,"herbicide2-4-22706",0,null,"herbicide2-4-22706",""]
[null,"herbicide2-5-22706",{"$f":"Input!$F$47","v":27.5},null,"herbicide2-5-22706",27.5,null,"herbicide2-5-22706",27.5]
[null,"herbicide2-6-22706",{"$f":"Input!$F$48","v":0},null,"herbicide2-6-22706",0,null,"herbicide2-6-22706",""]
[null,"herbicide2-7-22706",{"$f":"Input!$F$49","v":0},null,"herbicide2-7-22706",0,null,"herbicide2-7-22706",""]
[null,"herbicide2-8-22706",{"$f":"Input!$F$50","v":0},null,"herbicide2-8-22706",0,null,"herbicide2-8-22706",""]
[null,"herbicide2-9-22706",{"$f":"Input!$B$51","v":0},null,"herbicide2-9-22706",0,null,"herbicide2-9-22706",""]
[null,"insecticide1-1-22706",{"$f":"Input!$B$55","v":0},null,"insecticide1-1-22706",0,null,"insecticide1-1-22706",""]
[null,"insecticide1-2-22706",{"$f":"Input!$B$56","v":0},null,"insecticide1-2-22706",0,null,"insecticide1-2-22706",""]
[null,"insecticide1-3-22706",{"$f":"Input!$B$57","v":0},null,"insecticide1-3-22706",0,null,"insecticide1-3-22706",""]
[null,"insecticide1-4-22706",{"$f":"Input!$B$58","v":0},null,"insecticide1-4-22706",0,null,"insecticide1-4-22706",""]
[null,"insecticide2-1-22706",{"$f":"Input!$F$55","v":0},null,"insecticide2-1-22706",0,null,"insecticide2-1-22706",""]
[null,"insecticide2-2-22706",{"$f":"Input!$F$56","v":0},null,"insecticide2-2-22706",0,null,"insecticide2-2-22706",""]
[null,"insecticide2-3-22706",{"$f":"Input!$F$57","v":0},null,"insecticide2-3-22706",0,null,"insecticide2-3-22706",""]
[null,"insecticide2-4-22706",{"$f":"Input!$F$58","v":0},null,"insecticide2-4-22706",0,null,"insecticide2-4-22706",""]
[null,"insecticide2-5-22706",{"$f":"Input!$B$59","v":0},null,"insecticide2-5-22706",0,null,"insecticide2-5-22706",""]
[null,"labor-1-22706",{"$f":"Input!$B$63","v":0.5},null,"labor-1-22706",0.5,null,"labor-1-22706",0.5]
[null,"labor-2-22706",{"$f":"Input!$B$64","v":17.5},null,"labor-2-22706",17.5,null,"labor-2-22706",17.5]
[null,"labor-3-22706",{"$f":"Input!$B$65","v":23},null,"labor-3-22706",23,null,"labor-3-22706",23]
[null,"irrigation1-1-22706",{"$f":"Input!$B$69","v":0},null,"irrigation1-1-22706",0,null,"irrigation1-1-22706",""]
[null,"irrigation1-2-22706",{"$f":"Input!$B$70","v":0},null,"irrigation1-2-22706",0,null,"irrigation1-2-22706",""]
[null,"irrigation1-3-22706",{"$f":"Input!$B$71","v":0},null,"irrigation1-3-22706",0,null,"irrigation1-3-22706",""]
[null,"land-1-22706",{"$f":"Input!$B$75","v":4800},null,"land-1-22706",4800,null,"land-1-22706",4800]
[null,"land-2-22706",{"$f":"Input!$B$76","v":3.5},null,"land-2-22706",3.5,null,"land-2-22706",3.5]
[null,"land-3-22706",{"$f":"Input!$B$77","v":0},null,"land-3-22706",0,null,"land-3-22706",""]
[null,"land-3-9106",{"$f":"Input!B78","v":0},null,"land-3-9106",0,null,"land-3-9106"]
[null,"land-4-22706",{"$f":"Input!B79","v":0},null,"land-4-22706",0,null,"land-4-22706",""]
[null,"otheritems1-1-22706",{"$f":"Input!$B$83","v":4.9000000000000004},null,"otheritems1-1-22706",4.9000000000000004,null,"otheritems1-1-22706",4.9000000000000004]
[null,"otheritems1-2-22706",{"$f":"Input!$B$84","v":2.91},null,"otheritems1-2-22706",2.91,null,"otheritems1-2-22706",2.91]
[null,"otheritems1-3-22706",{"$f":"Input!$B$85","v":3.08},null,"otheritems1-3-22706",3.08,null,"otheritems1-3-22706",3.08]
[null,"otheritems1-4-22706",{"$f":"Input!$B$86","v":3.5},null,"otheritems1-4-22706",3.5,null,"otheritems1-4-22706",{"$f":"IF(COUNTIF(import,\"=\"&H100)<>0,IF(VLOOKUP(H100,import,2,FALSE)<>0,VLOOKUP(H100,import,2,FALSE),\"\"),\"\")","v":3.5}]
[null,"otheritems1-5-22706",{"$f":"Input!$B$87","v":0},null,"otheritems1-5-22706",0,null,"otheritems1-5-22706",""]
[null,"otheritems1-6-22706",{"$f":"Input!$B$88","v":17},null,"otheritems1-6-22706",17,null,"otheritems1-6-22706",17]
[null,"otheritems1-7-22706",{"$f":"Input!$B$89","v":0},null,"otheritems1-7-22706",0,null,"otheritems1-7-22706",""]
[null,"postharvest-1-22706",{"$f":"Input!$B$104","v":0},null,"postharvest-1-22706",0,null,"postharvest-1-22706",""]
[null,"postharvest-2-22706",{"$f":"Input!$B$105","v":0},null,"postharvest-2-22706",0,null,"postharvest-2-22706",""]
[null,"postharvest-3-22706",{"$f":"Input!$B$106","v":0},null,"postharvest-3-22706",0,null,"postharvest-3-22706",""]
[null,"postharvest-4-22706",{"$f":"Input!$B$107","v":0},null,"postharvest-4-22706",0,null,"postharvest-4-22706",""]
[null,"postharvest-5-22706",{"$f":"Input!$B$108","v":15},null,"postharvest-5-22706",15,null,"postharvest-5-22706",15]
[null,"postharvest-6-22706",{"$f":"Input!$B$109","v":20},null,"postharvest-6-22706",20,null,"postharvest-6-22706",20]
[null,"postharvest-7-22706",{"$f":"Input!$F$105","v":0},null,"postharvest-7-22706",0,null,"postharvest-7-22706",""]
[null,"postharvest-8-22706",{"$f":"Input!$F$106","v":0},null,"postharvest-8-22706",0,null,"postharvest-8-22706",""]
[null,"postharvest-9-22706",{"$f":"Input!$F$108","v":12500},null,"postharvest-9-22706",12500,null,"postharvest-9-22706",12500]
[null,"postharvest-10-22706",{"$f":"Input!$F$109","v":12500},null,"postharvest-10-22706",12500,null,"postharvest-10-22706",12500]
[null,"overhead-1-22706",{"$f":"Input!$B$92","v":0},null,"overhead-1-22706",0,null,"overhead-1-22706",""]
[null,"overhead-2-22706",{"$f":"Input!$B$93","v":0},null,"overhead-2-22706",0,null,"overhead-2-22706",""]
[null,"overhead-3-22706",{"$f":"Input!$B$94","v":10000},null,"overhead-3-22706",10000,null,"overhead-3-22706",10000]
[null,"overhead-4-22706",{"$f":"Input!$B$95","v":40},null,"overhead-4-22706",40,null,"overhead-4-22706",40]
[null,"overhead-5-22706",{"$f":"Input!$B$99","v":15000},null,"overhead-5-22706",15000,null,"overhead-5-22706",15000]
[null,"overhead-6-22706",{"$f":"Input!$B$100","v":40},null,"overhead-6-22706",40,null,"overhead-6-22706",40]
[null,"landlord_share-1-22706",{"$f":"Input!$B$130","v":0},null,"landlord_share-1-22706",0,null,"landlord_share-1-22706",""]
[null,"landlord_share-2-22706",{"$f":"Input!$B$131","v":0},null,"landlord_share-2-22706",0,null,"landlord_share-2-22706",""]
[null,"landlord_share-3-22706",{"$f":"Input!$B$132","v":0},null,"landlord_share-3-22706",0,null,"landlord_share-3-22706",""]
[null,"landlord_share-4-22706",{"$f":"Input!$B$133","v":0},null,"landlord_share-4-22706",0,null,"landlord_share-4-22706",""]
[null,"landlord_share-5-22706",{"$f":"Input!$B$134","v":0},null,"landlord_share-5-22706",0,null,"landlord_share-5-22706",""]
[null,"landlord_share-6-22706",{"$f":"Input!$B$135","v":0},null,"landlord_share-6-22706",0,null,"landlord_share-6-22706",""]
[null,"landlord_share-7-22706",{"$f":"Input!$B$136","v":0},null,"landlord_share-7-22706",0,null,"landlord_share-7-22706",""]
[null,"landlord_share-8-22706",{"$f":"Input!$B$137","v":0},null,"landlord_share-8-22706",0,null,"landlord_share-8-22706",""]
[null,"landlord_share-9-22706",{"$f":"Input!$B$138","v":0},null,"landlord_share-9-22706",0,null,"landlord_share-9-22706",""]
[null,"landlord_share-10-22706",{"$f":"Input!$B$139","v":0},null,"landlord_share-10-22706",0,null,"landlord_share-10-22706",""]
[null,"landlord_share-11-22706",{"$f":"Input!$B$140","v":0},null,"landlord_share-11-22706",0,null,"landlord_share-11-22706",""]
[null,"customhire1-1-22706",{"$f":"Input!$B$114","v":6},null,"customhire1-1-22706",6,null,"customhire1-1-22706",6]
[null,"customhire1-2-22706",{"$f":"Input!$B$115","v":0},null,"customhire1-2-22706",0,null,"customhire1-2-22706",{"$f":"IF(COUNTIF(import,\"=\"&H132)<>0,IF(VLOOKUP(H132,import,2,FALSE)<>0,VLOOKUP(H132,import,2,FALSE),\"\"),\"\")","v":""}]
[null,"customhire1-3-22706",{"$f":"Input!$B$116","v":0},null,"customhire1-3-22706",0,null,{"$f":"B133","v":"customhire1-3-22706"},""]
[null,"customhire1-4-22706",{"$f":"Input!$B$117","v":0},null,"customhire1-4-22706",0,null,"customhire1-4-22706",""]
[null,"customhire1-5-22706",{"$f":"Input!$B$118","v":0},null,"customhire1-5-22706",0,null,"customhire1-5-22706",""]
[null,"customhire1-6-22706",{"$f":"Input!$B$119","v":0},null,"customhire1-6-22706",0,null,"customhire1-6-22706",""]
[null,"customhire1-7-22706",{"$f":"Input!$B$120","v":0},null,"customhire1-7-22706",0,null,"customhire1-7-22706",""]
[null,"customhire1-8-22706",{"$f":"Input!$B$121","v":0},null,"customhire1-8-22706",0,null,"customhire1-8-22706",""]
[null,"customhire1-9-22706",{"$f":"Input!$B$122","v":0},null,"customhire1-9-22706",0,null,"customhire1-9-22706",""]
[null,"customhire1-10-22706",{"$f":"Input!$B$123","v":0},null,"customhire1-10-22706",0,null,"customhire1-10-22706",""]
[null,"customhire1-11-22706",{"$f":"Input!$B$124","v":0},null,"customhire1-11-22706",0,null,"customhire1-11-22706",""]
[null,"customhire1-12-22706",{"$f":"Input!$B$125","v":0},null,"customhire1-12-22706",0,null,"customhire1-12-22706",""]
[null,"customhire1-13-22706",{"$f":"Input!$B$126","v":0},null,"customhire1-13-22706",0,null,"customhire1-13-22706",""]
[null,"customhire2-1-22706",{"$f":"Input!$F$114","v":1},null,"customhire2-1-22706",1,null,"customhire2-1-22706",1]
[null,"customhire2-2-22706",{"$f":"Input!$F$115","v":0},null,"customhire2-2-22706",0,null,"customhire2-2-22706",""]
[null,"customhire2-3-22706",{"$f":"Input!$F$116","v":0},null,"customhire2-3-22706",0,null,"customhire2-3-22706",""]
[null,"customhire2-4-22706",{"$f":"Input!$F$117","v":0},null,"customhire2-4-22706",0,null,"customhire2-4-22706",""]
[null,"customhire2-5-22706",{"$f":"Input!$F$123","v":0},null,"customhire2-5-22706",0,null,"customhire2-5-22706",""]
[null,"customhire2-6-22706",{"$f":"Input!$F$124","v":0},null,"customhire2-6-22706",0,null,"customhire2-6-22706",""]
[null,"customhire2-7-22706",{"$f":"Input!$F$125","v":0},null,"customhire2-7-22706",0,null,"customhire2-7-22706",""]
[null,"customhire2-8-22706",{"$f":"Input!$F$126","v":0},null,"customhire2-8-22706",0,null,"customhire2-8-22706",""]
[null,"size-1-3806",{"$f":"Input!B149","v":"15 ft"},null,"size-1-3806","15 ft",null,"size-1-3806","15 ft"]
[null,"size-2-3806",{"$f":"Input!B150","v":"16.3 ft"},null,"size-2-3806","16.3 ft",null,{"$f":"B153","v":"size-2-3806"},"16.3 ft"]
[null,"size-3-3806",{"$f":"Input!B151","v":"6 ft"},null,"size-3-3806","6 ft",null,"size-3-3806","6 ft"]
[null,"size-4-3806",{"$f":"Input!B152","v":"35 ft"},null,"size-4-3806","35 ft",null,"size-4-3806","35 ft"]
[null,"size-5-3806",{"$f":"Input!B153","v":"30 ft"},null,"size-5-3806","30 ft",null,"size-5-3806","30 ft"]
[null,"size-6-3806",{"$f":"Input!B154","v":"30\" O.C., 17 ft"},null,"size-6-3806","30\" O.C., 17 ft"," 17 ft","size-6-3806","30\" O.C., 17 ft"]
[null,"size-7-3806",{"$f":"Input!B155","v":"16 ft"},null,"size-7-3806","16 ft",null,"size-7-3806","16 ft"]
[null,"size-8-3806",{"$f":"Input!B156","v":"17.5 ft"},null,"size-8-3806","17.5 ft",null,"size-8-3806","17.5 ft"]
[null,"size-9-3806",{"$f":"Input!B157","v":"22 ft"},null,"size-9-3806","22 ft",null,"size-9-3806","22 ft"]
[null,"size-10-3806",{"$f":"Input!B158","v":"12 ft"},null,"size-10-3806","12 ft",null,"size-10-3806","12 ft"]
[null,"size-11-3806",{"$f":"Input!B160","v":"16 row"},null,"size-11-3806","16 row",null,"size-11-3806","16 row"]
[null,"size-12-3806",{"$f":"Input!B161","v":"(16/31 row 30/15\")"},null,"size-12-3806","(16/31 row 30/15\")",null,"size-12-3806","(16/31 row 30/15\")"]
[null,"size-13-3806",{"$f":"Input!B162","v":"6 row"},null,"size-13-3806","6 row",null,"size-13-3806","6 row"]
[null,"size-14-3806",{"$f":"Input!B163","v":"16 ft"},null,"size-14-3806","16 ft",null,"size-14-3806","16 ft"]
[null,"size-15-3806",{"$f":"Input!B164","v":"15 ft"},null,"size-15-3806","15 ft",null,"size-15-3806","15 ft"]
[null,"size-16-3806",{"$f":"Input!B166","v":"6 row"},null,"size-16-3806","6 row",null,"size-16-3806","6 row"]
[null,"size-17-3806",{"$f":"Input!B167","v":"6 row"},null,"size-17-3806","6 row",null,"size-17-3806","6 row"]
[null,"size-18-3806",{"$f":"Input!B170","v":"90 ft"},null,"size-18-3806","90 ft",null,"size-18-3806","90 ft"]
[null,"size-27-101707",{"$f":"Input!B175","v":"7 ft swath"},null,"size-27-101707","7 ft swath",null,{"$f":"B170","v":"size-27-101707"},"7 ft swath"]
[null,"size-19-3806",{"$f":"Input!B176","v":"6 ft"},null,"size-19-3806","6 ft",null,"size-19-3806","6 ft"]
[null,"size-28-101707",{"$f":"Input!B177","v":"7 ft swath"},null,"size-28-101707","7 ft swath",null,{"$f":"B172","v":"size-28-101707"},"7 ft swath"]
[null,"size-25-101707",{"$f":"Input!B179","v":"10 wheel, 20 ft"},null,"size-25-101707","10 wheel, 20 ft",null,"size-25-101707","10 wheel, 20 ft"]
[null,"size-26-101707",{"$f":"Input!B180","v":"9.5 ft"},null,"size-26-101707","9.5 ft",null,"size-26-101707","9.5 ft"]
[null,"size-20-101707",{"$f":"Input!B183","v":"1000 lb"},null,"size-20-101707","1000 lb",null,"size-20-101707","1000 lb"]
[null,"size-21-3806",{"$f":"Input!B193","v":"15 ft"},null,"size-21-3806","15 ft",null,"size-21-3806","15 ft"]
[null,"size-22-3806",{"$f":"Input!B194","v":"25 ft"},null,"size-22-3806","25 ft",null,"size-22-3806","25 ft"]
[null,"size-23-3806",{"$f":"Input!B195","v":"8 row"},null,"size-23-3806","8 row",null,"size-23-3806","8 row"]
[null,"size-24-3806",{"$f":"Input!B196","v":"500 bushel"},null,"size-24-3806","500 bushel",null,"size-24-3806","500 bushel"]
[null,"power-1-22706",{"$f":"Input!$D$149","v":0},null,"power-1-22706",0,null,"power-1-22706",""]
[null,"power-2-22706",{"$f":"Input!$D$150","v":0},null,"power-2-22706",0,null,"power-2-22706",""]
[null,"power-3-22706",{"$f":"Input!$D$151","v":0},null,"power-3-22706",0,null,"power-3-22706",""]
[null,"power-4-22706",{"$f":"Input!$D$152","v":0},null,"power-4-22706",0,null,"power-4-22706",""]
[null,"power-5-22706",{"$f":"Input!$D$153","v":"360 4WD"},null,"power-5-22706","360 4WD",null,"power-5-22706","360 4WD"]
[null,"power-6-22706",{"$f":"Input!$D$154","v":0},null,"power-6-22706",0,null,"power-6-22706",""]
[null,"power-7-22706",{"$f":"Input!$D$155","v":0},null,"power-7-22706",0,null,"power-7-22706",""]
[null,"power-8-22706",{"$f":"Input!$D$156","v":0},null,"power-8-22706",0,null,"power-8-22706",""]
[null,"power-9-22706",{"$f":"Input!$D$157","v":0},null,"power-9-22706",0,null,"power-9-22706",""]
[null,"power-10-22706",{"$f":"Input!$D$158","v":0},null,"power-10-22706",0,null,"power-10-22706",""]
[null,"power-11-22706",{"$f":"Input!$D$160","v":"225 MFWD"},null,"power-11-22706","225 MFWD",null,"power-11-22706","225 MFWD"]
[null,"power-12-22706",{"$f":"Input!$D$161","v":"225 MFWD"},null,"power-12-22706","225 MFWD",null,"power-12-22706","225 MFWD"]
[null,"power-13-22706",{"$f":"Input!$D$162","v":0},null,"power-13-22706",0,null,"power-13-22706",{"$f":"IF(COUNTIF(import,\"=\"&H192)<>0,IF(VLOOKUP(H192,import,2,FALSE)<>0,VLOOKUP(H192,import,2,FALSE),\"\"),\"\")","v":""}]
[null,"power-14-22706",{"$f":"Input!$D$163","v":0},null,"power-14-22706",0,null,"power-14-22706",""]
[null,"power-15-22706",{"$f":"Input!$D$164","v":0},null,"power-15-22706",0,null,"power-15-22706",""]
[null,"power-16-22706",{"$f":"Input!$D$166","v":0},null,"power-16-22706",0,null,"power-16-22706",""]
[null,"power-17-22706",{"$f":"Input!$D$167","v":0},null,"power-17-22706",0,null,"power-17-22706",""]
[null,"power-18-22706",{"$f":"Input!$D$168","v":0},null,"power-18-22706",0,null,"power-18-22706",""]
[null,"power-19-22706",{"$f":"Input!$D$169","v":0},null,"power-19-22706",0,null,"power-19-22706",""]
[null,"power-20-22706",{"$f":"Input!$D$170","v":"130 MFWD"},null,"power-20-22706","130 MFWD",null,"power-20-22706","130 MFWD"]
[null,"power-21-22706",{"$f":"Input!$D$172","v":0},null,"power-21-22706",0,null,"power-21-22706",""]
[null,"power-22-22706",{"$f":"Input!$D$173","v":0},null,"power-22-22706",0,null,"power-22-22706",""]
[null,"power-23-22706",{"$f":"Input!$D$175","v":0},null,"power-23-22706",0,null,"power-23-22706",""]
[null,"power-24-22706",{"$f":"Input!$D$176","v":0},null,"power-24-22706",0,null,"power-24-22706",""]
[null,"power-25-22706",{"$f":"Input!$D$177","v":0},null,"power-25-22706",0,null,"power-25-22706",""]
[null,"power-26-22706",{"$f":"Input!$D$178","v":0},null,"power-26-22706",0,null,"power-26-22706",""]
[null,"power-27-22706",{"$f":"Input!$D$179","v":0},null,"power-27-22706",0,null,"power-27-22706",""]
[null,"power-28-22706",{"$f":"Input!$D$180","v":0},null,"power-28-22706",0,null,"power-28-22706",""]
[null,"power-29-22706",{"$f":"Input!$D$181","v":0},null,"power-29-22706",0,null,"power-29-22706",""]
[null,"power-30-22706",{"$f":"Input!$D$182","v":0},null,"power-30-22706",0,null,"power-30-22706",""]
[null,"power-31-22706",{"$f":"Input!$D$183","v":0},null,"power-31-22706",0,null,"power-31-22706",""]
[null,"power-32-22706",{"$f":"Input!$D$184","v":0},null,"power-32-22706",0,null,"power-32-22706",""]
[null,"power-33-22706",{"$f":"Input!$D$185","v":0},null,"power-33-22706",0,null,"power-33-22706",""]
[null,"power-34-22706",{"$f":"Input!$D$186","v":0},null,"power-34-22706",0,null,"power-34-22706",""]
[null,"power-35-22706",{"$f":"Input!$D$187","v":0},null,"power-35-22706",0,null,"power-35-22706",""]
[null,"power-36-22706",{"$f":"Input!$D$192","v":0},null,"power-36-22706",0,null,"power-36-22706",""]
[null,"power-37-22706",{"$f":"Input!$D$196","v":"225 MFWD"},null,"power-37-22706","225 MFWD",null,"power-37-22706","225 MFWD"]
[null,"power-38-22706",{"$f":"Input!$D$197","v":"130 MFWD"},null,"power-38-22706","130 MFWD",null,"power-38-22706","130 MFWD"]
[null,"passes-1-22706",{"$f":"Input!$F$149","v":0},null,"passes-1-22706",0,null,"passes-1-22706",{"$f":"IF(COUNTIF(import,\"=\"&H218)<>0,IF(VLOOKUP(H218,import,2,FALSE)<>0,VLOOKUP(H218,import,2,FALSE),0),0)","v":0}]
[null,"passes-2-22706",{"$f":"Input!$F$150","v":0},null,"passes-2-22706",0,null,"passes-2-22706",0]
[null,"passes-3-22706",{"$f":"Input!$F$151","v":0},null,"passes-3-22706",0,null,"passes-3-22706",0]
[null,"passes-4-22706",{"$f":"Input!$F$152","v":0},null,"passes-4-22706",0,null,"passes-4-22706",0]
[null,"passes-5-22706",{"$f":"Input!$F$153","v":1},null,"passes-5-22706",1,null,"passes-5-22706",1]
[null,"passes-6-22706",{"$f":"Input!$F$154","v":0},null,"passes-6-22706",0,null,"passes-6-22706",0]
[null,"passes-7-22706",{"$f":"Input!$F$155","v":0},null,"passes-7-22706",0,null,"passes-7-22706",0]
[null,"passes-8-22706",{"$f":"Input!$F$156","v":0},null,"passes-8-22706",0,null,{"$f":"B225","v":"passes-8-22706"},0]
[null,"passes-9-22706",{"$f":"Input!$F$157","v":0},null,"passes-9-22706",0,null,"passes-9-22706",0]
[null,"passes-10-22706",{"$f":"Input!$F$158","v":0},null,"passes-10-22706",0,null,"passes-10-22706",0]
[null,"passes-11-22706",{"$f":"Input!$F$160","v":1},null,"passes-11-22706",1,null,"passes-11-22706",1]
[null,"passes-12-22706",{"$f":"Input!$F$161","v":0},null,"passes-12-22706",0,null,"passes-12-22706",0]
[null,"passes-13-22706",{"$f":"Input!$F$162","v":0},null,"passes-13-22706",0,null,"passes-13-22706",0]
[null,"passes-14-22706",{"$f":"Input!$F$163","v":0},null,"passes-14-22706",0,null,"passes-14-22706",0]
[null,"passes-15-22706",{"$f":"Input!$F$164","v":0},null,"passes-15-22706",0,null,"passes-15-22706",0]
[null,"passes-16-22706",{"$f":"Input!$F$166","v":0},null,"passes-16-22706",0,null,"passes-16-22706",0]
[null,"passes-17-22706",{"$f":"Input!$F$167","v":0},null,"passes-17-22706",0,null,"passes-17-22706",0]
[null,"passes-18-22706",{"$f":"Input!$F$168","v":0},null,"passes-18-22706",0,null,"passes-18-22706",0]
[null,"passes-19-22706",{"$f":"Input!$F$169","v":0},null,"passes-19-22706",0,null,"passes-19-22706",0]
[null,"passes-20-22706",{"$f":"Input!$F$170","v":2},null,"passes-20-22706",2,null,"passes-20-22706",2]
[null,"passes-21-22706",{"$f":"Input!$F$171","v":0},null,"passes-21-22706",0,null,"passes-21-22706",0]
[null,"passes-22-22706",{"$f":"Input!$F$172","v":0},null,"passes-22-22706",0,null,"passes-22-22706",0]
[null,"passes-23-22706",{"$f":"Input!$F$173","v":0},null,"passes-23-22706",0,null,"passes-23-22706",0]
[null,"passes-24-22706",{"$f":"Input!$F$175","v":0},null,"passes-24-22706",0,null,"passes-24-22706",0]
[null,"passes-25-22706",{"$f":"Input!$F$176","v":0},null,"passes-25-22706",0,null,"passes-25-22706",0]
[null,"passes-26-22706",{"$f":"Input!$F$177","v":0},null,"passes-26-22706",0,null,"passes-26-22706",0]
[null,"passes-27-22706",{"$f":"Input!$F$178","v":0},null,"passes-27-22706",0,null,"passes-27-22706",0]
[null,"passes-28-22706",{"$f":"Input!$F$179","v":0},null,"passes-28-22706",0,null,"passes-28-22706",0]
[null,"passes-29-22706",{"$f":"Input!$F$180","v":0},null,"passes-29-22706",0,null,"passes-29-22706",0]
[null,"passes-30-22706",{"$f":"Input!$F$181","v":0},null,"passes-30-22706",0,null,"passes-30-22706",0]
[null,"passes-31-22706",{"$f":"Input!$F$182","v":0},null,"passes-31-22706",0,null,"passes-31-22706",0]
[null,"passes-32-22706",{"$f":"Input!$F$183","v":0},null,"passes-32-22706",0,null,"passes-32-22706",0]
[null,"passes-33-22706",{"$f":"Input!$F$184","v":0},null,"passes-33-22706",0,null,"passes-33-22706",0]
[null,"passes-34-22706",{"$f":"Input!$F$185","v":0},null,"passes-34-22706",0,null,"passes-34-22706",0]
[null,"passes-35-22706",{"$f":"Input!$F$186","v":0},null,"passes-35-22706",0,null,"passes-35-22706",0]
[null,"passes-36-22706",{"$f":"Input!$F$187","v":0},null,"passes-36-22706",0,null,"passes-36-22706",0]
[null,"passes-37-22706",{"$f":"Input!$F$192","v":0},null,"passes-37-22706",0,null,"passes-37-22706",0]
[null,"passes-38-22706",{"$f":"Input!$F$193","v":0},null,"passes-38-22706",0,null,"passes-38-22706",0]
[null,"passes-39-22706",{"$f":"Input!$F$194","v":1},null,"passes-39-22706",1,null,"passes-39-22706",1]
[null,"passes-40-22706",{"$f":"Input!$F$195","v":0},null,"passes-40-22706",0,null,"passes-40-22706",0]
[null,"rent-1-82906",{"$f":"Input!H149","v":0},null,"rent-1-82906",0,null,"rent-1-82906",0]
[null,"rent-2-82906",{"$f":"Input!H150","v":0},null,"rent-2-82906",0,null,{"$f":"B259","v":"rent-2-82906"},0]
[null,"rent-3-82906",{"$f":"Input!H151","v":0},null,"rent-3-82906",0,null,"rent-3-82906",0]
[null,"rent-4-82906",{"$f":"Input!H152","v":0},null,"rent-4-82906",0,null,"rent-4-82906",0]
[null,"rent-5-82906",{"$f":"Input!H153","v":0},null,"rent-5-82906",0,null,"rent-5-82906",0]
[null,"rent-6-82906",{"$f":"Input!H154","v":0},null,"rent-6-82906",0,null,"rent-6-82906",0]
[null,"rent-7-82906",{"$f":"Input!H155","v":0},null,"rent-7-82906",0,null,"rent-7-82906",0]
[null,"rent-8-82906",{"$f":"Input!H156","v":0},null,"rent-8-82906",0,null,"rent-8-82906",0]
[null,"rent-9-82906",{"$f":"Input!H157","v":0},null,"rent-9-82906",0,null,"rent-9-82906",0]
[null,"rent-10-82906",{"$f":"Input!H158","v":0},null,"rent-10-82906",0,null,"rent-10-82906",0]
[null,"rent-11-82906",{"$f":"Input!H160","v":0},null,"rent-11-82906",0,null,"rent-11-82906",0]
[null,"rent-12-82906",{"$f":"Input!H161","v":0},null,"rent-12-82906",0,null,"rent-12-82906",0]
[null,"rent-13-82906",{"$f":"Input!H162","v":0},null,"rent-13-82906",0,null,"rent-13-82906",0]
[null,"rent-14-82906",{"$f":"Input!H163","v":0},null,"rent-14-82906",0,null,"rent-14-82906",0]
[null,"rent-15-82906",{"$f":"Input!H164","v":0},null,"rent-15-82906",0,null,"rent-15-82906",0]
[null,"rent-16-82906",{"$f":"Input!H166","v":0},null,"rent-16-82906",0,null,"rent-16-82906",0]
[null,"rent-17-82906",{"$f":"Input!H167","v":0},null,"rent-17-82906",0,null,"rent-17-82906",0]
[null,"rent-18-82906",{"$f":"Input!H168","v":0},null,"rent-18-82906",0,null,"rent-18-82906",0]
[null,"rent-19-82906",{"$f":"Input!H169","v":0},null,"rent-19-82906",0,null,"rent-19-82906",0]
[null,"rent-20-82906",{"$f":"Input!H170","v":0},null,"rent-20-82906",0,null,"rent-20-82906",0]
[null,"rent-21-82906",{"$f":"Input!H171","v":0},null,"rent-21-82906",0,null,"rent-21-82906",0]
[null,"rent-22-82906",{"$f":"Input!H172","v":0},null,"rent-22-82906",0,null,"rent-22-82906",0]
[null,"rent-23-82906",{"$f":"Input!H173","v":0},null,"rent-23-82906",0,null,"rent-23-82906",0]
[null,"rent-24-82906",{"$f":"Input!H175","v":0},null,"rent-24-82906",0,null,"rent-24-82906",0]
[null,"rent-25-82906",{"$f":"Input!H176","v":0},null,"rent-25-82906",0,null,"rent-25-82906",{"$f":"IF(COUNTIF(import,\"=\"&H282)<>0,IF(VLOOKUP(H282,import,2,FALSE)<>0,VLOOKUP(H282,import,2,FALSE),0),0)","v":0}]
[null,"rent-26-82906",{"$f":"Input!H177","v":0},null,"rent-26-82906",0,null,"rent-26-82906",0]
[null,"rent-27-82906",{"$f":"Input!H178","v":0},null,"rent-27-82906",0,null,"rent-27-82906",0]
[null,"rent-28-82906",{"$f":"Input!H179","v":0},null,"rent-28-82906",0,null,"rent-28-82906",0]
[null,"rent-29-82906",{"$f":"Input!H180","v":0},null,"rent-29-82906",0,null,"rent-29-82906",0]
[null,"rent-30-82906",{"$f":"Input!H181","v":0},null,"rent-30-82906",0,null,"rent-30-82906",0]
[null,"rent-31-82906",{"$f":"Input!H182","v":0},null,"rent-31-82906",0,null,"rent-31-82906",0]
[null,"rent-32-82906",{"$f":"Input!H183","v":0},null,"rent-32-82906",0,null,"rent-32-82906",0]
[null,"rent-33-82906",{"$f":"Input!H184","v":0},null,"rent-33-82906",0,null,"rent-33-82906",0]
[null,"rent-34-82906",{"$f":"Input!H185","v":0},null,"rent-34-82906",0,null,"rent-34-82906",0]
[null,"rent-35-82906",{"$f":"Input!H186","v":0},null,"rent-35-82906",0,null,"rent-35-82906",0]
[null,"rent-36-82906",{"$f":"Input!H187","v":0},null,"rent-36-82906",0,null,"rent-36-82906",0]
[null,"rent-37-82906",{"$f":"Input!H192","v":0},null,"rent-37-82906",0,null,"rent-37-82906",0]
[null,"rent-38-82906",{"$f":"Input!H193","v":0},null,"rent-38-82906",0,null,"rent-38-82906",0]
[null,"rent-39-82906",{"$f":"Input!H194","v":0},null,"rent-39-82906",0,null,"rent-39-82906",0]
[null,"rent-40-82906",{"$f":"Input!H195","v":0},null,"rent-40-82906",0,null,"rent-40-82906",0]
[1]