{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["Instructions","Input","Prod(2021 Fescue+Seed+Stubb...)","Prod(2021 Fesc-Clover Hay)","Est(2021 CS Pasture Estab)","Prod(2021 Alfalfa Baleage)","Prod(2021 Alfalfa Small Bal...)","Est(2021 Alfalfa Estab)","Est(2021 Corn Silage)","MDB","Machinery Cost","Output","Store"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":2,"defined_names":143,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Instructions","index":0,"n_rows":32,"n_cols":5,"rows_kept":32,"cut":false,"hidden":true,"merged":[]}
["Barter","See owned equipment"]
["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 FBG estimates total operating and ownership costs of the pickup based on the mileage input for all uses. It is important to specify the allocation for the enterprise as a percentage of total pickup use, not just farm use.","overhead"]
["Button controls","See help for specific button topics, such as, 'Clear Input'."]
["Clear input","This button erases 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 saved and attached to output (a budget report) with the 'Budget Report' command.\n\nIf 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 Forage Budget Generator 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 generator and distinguishing between budgets of the same forage crop. The FBG will not allow a budget with the same crop description to be overwritten without warning. Use the crop description field 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"]
["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 permamently erases all input and output with the same crop description (except for 'Typical budgets'). To delete a budget it must have been run and appear as a worksheet tab. Use normal Excel commands to delete a worksheet: Select the worksheet, right-click, click delete."]
["Export data","The Export data option can be used to transfer budgets between different FBG 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 'FBG 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 phospate (MAP) is typically 11-48-0\n -Diammonium phoshpate (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"]
["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"]
["Import data","This option allows the user to bring previous budgets into the current Forage Budget Generator.  If you wish to retrieve a budget from a previous version of the FBG and that version supports this method, simply enter the location of the FBG 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 'FBG 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 generator 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'."]
["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, etc.\n\nThe skilled labor rate is used to estimate costs for most machinery operations.\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 are always difficult to estimate, but should follow trends in current market values for bare land and attached buildings (grain bin) to operate the enterprise. Land charges implicitly include associated real estate taxes. 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.\n\nFor share rent situations, the land costs entered are the costs incurred by the landlord. \n","land"]
["Lease arrangement","The generator allows one of three types of land arrangements: owned land, cash rent, or share leasaed. 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"]
["Other input costs","Operating interest is the projected costs 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 and  combines.\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 items 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. A list of all available combines will appear under harvest activities. \n\nWith a few exceptions, four fields are available for each machine operation. The 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). The 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 to capture all costs of the 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\nNOTE: Machinery cost calculations (per acre) assume certain annual hours of use and an economic life of the implement and power unit to estimate age and use depreciation and overhead. Internal adjustments have been made to base machinery on \"typical\" farming operations in Missouri. In some cases, used, \"depreciated\" 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 seed combine is based on used values, increasing repair and maintenance costs, but lowering depreciation costs, relative to new. ","power","Passes","rental"]
["Preview","Selecting the 'Preview' buttom 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.  This window can remain open while entering data."]
["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. "]
["Rented equipment","See owned equipment"]
["Run Budget","Selecting the 'Run Budget' button launches the calculations to build a budget report and the report appears on screen. It is stored as a new worksheet in the current session and can be recalled later (input and report) with the 'Recall Data' button.\n\nBudget reports can be hidden with Excel commands (Format\\Sheet\\Hide). Hiding does not remove the report from the 'Custom Budgets' list. Budget report worksheets can also be deleted. To delete, point to the worksheet tab, right-click and select delete."]
["Save budget","The Forage Budget Generator works like any Excel spreadsheet. You must save your work before closing the file. "]
["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 use this field to identify seed technology or species. ","seed1","seed2"]
["Start","The Forage Budget Generator works like any other Excel spreadsheet except that many steps have been automated. Begin by entering data into a black 'Input' worksheet, or by retrieving one of the pre-stored input worksheets. Run the generator by selecting the 'Budget Report' button. \n\nSee help on 'Input Sheet'"]
["Summary","The summary option allows budget summaries to be combined in one workseet.  When 'Show Summary' is clicked on the FBG 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 the original budget will cause the Summary budget to also be updated."]
["Tractors","See owned equipment"]
["Troubleshooting","The Forage Budget Generator 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 lilst boxes, to 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 FBG comes with a set of pre-entered budgets, based on typical forage establishment and production practices. To retrieve the typical budgets go to Recall Data and click the Typical tab.\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."]
["Value of production","The planted acres field is used in some of the calculations to estimate fixed costs of machinery.\n\nThe FBG allows for multiple methods of harvest on the same acre of land. Enter appropriate price and yield information for each method of harvest, but be careful with dry matter conversions.\n\nPrice input data for hay, haylage, pasture, and seed is for moisture content as harvested, regardless of yield units. (wet-basis for haylage).\n\nYieldinput data for hay, pasture, and seed is for moisture content as harvested. Enter haylage yield as number of bales or tons on a wet-basis and specify converted to an air-dry tonnage, i.e. approximately 10 percent moisture, roughly equivalent to the moisture content of field cured hay. For haylage, enter yield (as bales or tons) on a wet basis and specify percentage dry matter percentage.\n\n","receipts1","receipts2"]

{"sheet":"Input","index":1,"n_rows":207,"n_cols":32,"rows_kept":207,"cut":false,"hidden":false,"merged":[[31,1,31,5],[54,1,54,5],[206,0,206,7],[147,0,147,7],[110,0,110,7],[64,1,64,5],[131,0,131,7],[24,0,24,7],[1,0,1,7],[4,1,4,6],[13,0,13,7],[3,0,3,7]]}
[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,"Establishment=1"]
["FORAGE 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,null,"A number signals hiding",null,null,"Production=2"]
["Enter data in white boxes. Use \"Tab\" key to navigate between boxes",null,null,null,null,null,null,"Version 11.7.16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hide always=3"]
["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,"Hay","Haylage","Pasture","Seed","Establishment","Irr"]
["Crop description","2021 Fescue+Seed+Stubble Prod"]
["Is this an establishment year?"]
["Harvest as:","Yield unit"]
[]
[]
[]
[null,"Pounds"]
["Irrigation"]
["Lease arrangement"]
["Value of production"]
["Planted acres",300,null,"number of acres"]
["Hay, 90% dry matter",4,null,{"$f":"VLOOKUP(MDB!C175,MDB!$L$172:$N$173,3)&\"s per acre\"","v":"bales per acre"},null,56,null,{"$f":"\"$ per \"&VLOOKUP(MDB!C175,MDB!L172:N173,3)","v":"$ per bale"}]
[null,1400,null,"lbs per bale"]
["Baleage, wet basis",null,null,{"$f":"VLOOKUP(MDB!D175,MDB!$L$172:$N$173,3)&\"s per acre\"","v":"bales per acre"},null,null,null,{"$f":"\"$ per \"&VLOOKUP(MDB!D175,MDB!L172:N173,3)","v":"$ per bale"}]
[null,null,null,{"$f":"IF(HaylageYieldType=2,\"lbs per bale (90% dry matter)\",\"% dry matter\")","v":"lbs per bale (90% dry matter)"}]
["Pasture, 90% dry matter",1,null,{"$f":"VLOOKUP(MDB!E175,MDB!$L$175:$N$176,3)&\"s per acre\"","v":"AUMs per acre"},null,15,null,{"$f":"\"$ per \"&VLOOKUP(MDB!E175,MDB!L175:N176,3)","v":"$ per AUM"}]
[null,825,null,"lbs per AUM"]
["Seed, 90% dry matter",300,null,"lbs per acre",null,0.28000000000000003,null,"$ per lb"]
["Other income",null,null,"$ per acre"]
["Sub-total per acre",{"$f":"income","v":323}]
["Input costs"]
["Seed","Rate",null,"Rate units",null,"Price","Price units"]
["Seed A",null,null,"lbs per acre",null,null,"$ per lb"]
["Seed B",null,null,"lbs per acre",null,null,"$ per lb"]
["Seed C",null,null,"lbs per acre",null,null,"$ per lb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Seed D",null,null,"lbs per acre",null,null,"$ per lb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Additional seed treatment costs",null,null,"units per acre",null,null,"$ per unit"]
["Seed notes",null,null,null,null,null,"$ per acre"]
["Sub-total per acre",{"$f":"Output!F17","v":0}]
[]
["Fertilizer (not application)","Rate",null,"Rate units",null,"Price","Price units"]
["Nitrogen (anhydrous)",null,null,"lbs  per acre",null,null,"$ per lb"]
["Nitrogen (dry)",70,null,"lbs per acre",null,0.4,"$ per lb"]
["Nitrogen (liquid)",null,null,"lbs per acre",null,null,"$ per lb"]
["Phosphorus, P2O5",30,null,"lbs per acre",null,0.38,"$ per lb"]
["Potassium, K20",80,null,"lbs per acre",null,0.28000000000000003,"$ per lb"]
["Lime",0.5,null,"tons per acre",null,21,"$ per ton"]
["Other amendment",null,null,"lbs per acre",null,null,"$ per lb"]
["Other amendment",null,null,"lbs per acre",null,null,"$ per lb"]
["Sub-total per acre",{"$f":"Output!F18","v":72.3}]
[]
["Herbicide (not application)","Rate",null,"Rate units",null,"Price","Price units"]
["One-pass program",null,null,"trips per acre",null,null,"$ per trip"]
["Burn-down mix",null,null,"trips per acre",null,null,"$ per trip"]
["Pre-emergence mix",null,null,"trips per acre",null,null,"$ per trip"]
["Post-emergence mix",null,null,"trips per acre",null,null,"$ per trip"]
["Other herbicide A, by trip",null,null,"trips per acre",null,null,"$ per trip"]
["Other herbicide B, by trip",null,null,"trips per acre",null,null,"$ per trip"]
["Other herbicide C, by unit",null,null,"units per acre",null,null,"$ per unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
["Other herbicide D, by unit",null,null,"units per acre",null,null,"$ per unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
["Herbicide notes"]
["Sub-total per acre",{"$f":"Output!E24","v":0}]
[]
["Insecticide/fungicide (not application)","Rate",null,"Rate units",null,"Price","Price units"]
["Treatment A, by trip",null,null,"trips per acre",null,null,"$ per trip"]
["Treatment B, by trip",null,null,"trips per acre",null,null,"$ per trip"]
["Treatment C, by trip",null,null,"trips per acre",null,null,"$ per trip",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
["Treatment D, by unit",null,null,"units per acre",null,null,"$ per unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
["Treatment E, by unit",null,null,"units per acre",null,null,"$ per unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
["Treatment F, by unit",null,null,"units per acre",null,null,"$ per unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
["Insecticide, fungicide notes"]
["Sub-total per acre",{"$f":"Output!E25","v":0}]
[]
["Labor input","Value",null,"Rate units"]
["Non-machinery labor, hours",0.3,null,"hours per acre"]
["Non-machinery labor, rate",15.5,null,"$ per hour"]
["Skilled machinery labor, rate",21,null,"$ per hour"]
["Sub-total per acre",{"$f":"Output!F31","v":15.423648130366963}]
[]
["Irrigation",null,null,"Units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Irrigation labor, hours",null,null,"hours per acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Irrigation water applied",null,null,"acre-inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Irrigation energy cost",null,null,"$ 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,1]
["Sub-total per acre",{"$f":"B75*B70+B76*B77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Land costs","Value",null,"Units"]
["Cash rent",null,null,"$ per acre"]
["Market value",3000,null,"$ per acre"]
["Capitalization rate",1.9,null,"percent"]
["Landowner real estate/drainage taxes",null,null,"$ per acre"]
["Landowner liability insurance",null,null,"$ per acre"]
["Sub-total per acre",{"$f":"Output!F40","v":57}]
[]
["Other input items","Value",null,"Units"]
["Operating interest rate",4.5,null,"percent"]
["Fuel price (farm diesel)",2.38,null,"$ per gallon"]
["Fuel price (pickup, retail)",2.5499999999999998,null,"$ per gallon"]
["Crop supplies, soil test, etc.",7,null,"$ per acre"]
["Seed drying energy cost",null,null,"$ per lb",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,3]
["Crop storage rent",null,null,"months",null,null,"$ per mon"]
["Clean harvested seed",null,null,"$ per lb",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]
["Crop scouting and consulting",null,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.)",9000,null,"$ for farm"]
["Allocate above overhead costs to crop",10,null,"percent"]
["Sub-total per acre",{"$f":"(SUM(B100:B102)*B103*0.01)/acres","v":3}]
[]
["Light vehicle costs","Value"]
["Farm pickup mileage, all uses",15000,null,"miles per year"]
["Farm pickup cost allocation for this crop",10,null,"percent"]
[null,{"$f":"'Machinery Cost'!I55","v":2.9451331666666665}]
[]
["Custom hire: includes labor and equipment"]
["Hire custom work","Value",null,"Units",null,"Passes"]
["Hire dry fertilizer application",6.2,1,"$ per acre",null,2,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",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,3]
["Hire silo filling (chopping & hauling)",null,null,{"$f":"\"$ per \" & VLOOKUP(HaylageYieldType,MDB!$L$172:$N$173,3)","v":"$ per bale"},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]
["Hire silage hauling",null,null,{"$f":"\"$ per \" & VLOOKUP(HaylageYieldType,MDB!$L$172:$N$173,3)","v":"$ per bale"},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]
["Hire mowing hay",null,0,"$ per acre",null,null,null,"trips per acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
["Hire mow and condition hay",null,0,"$ per acre",null,null,null,"trips per acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
["Hire raking hay",null,0,"$ per acre",null,null,null,"trips per acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
["Hire tedding hay",null,0,"$ per acre",null,null,null,"trips per acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
["Hire baling hay",null,0,"$ per acre",null,null,null,"trips per acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
["Hire complete hay harvest",null,0,"$ per acre",null,null,null,"trips per acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
["Hire custom combining, acre",null,0,"$ per acre",null,null,null,"trips per acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[{"$f":"\"Hire custom combining, lb\"","v":"Hire custom combining, lb"},null,null,{"$f":"\"$ per lb\"","v":"$ per lb"},null,{"$f":"seed","v":300},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
["Seed hauling",0.03,null,"$ per lb",null,{"$f":"seed","v":300},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
["Hay and haylage hauling",4,null,{"$f":"\"$ per \" & VLOOKUP(MDB!C175,MDB!L172:N173,3)","v":"$ per bale"},null,{"$f":"hay+haylage","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
["Other machine hire",null,null,"$ per acre",null,null,null,"trips per acre"]
["Other machine hire",null,null,"$ per acre",null,null,null,"trips per acre"]
["Sub-total per acre",{"$f":"SUMPRODUCT(Input!B113:B130,Input!F113:F130)-(Input!B117+Input!B118)","v":37.4}]
["Crop shares"]
["Crop share arrangements","Lndlrd share",null,null,null,"$ per acre"]
["Production",null,null,"percent",null,{"$f":"SUM(Output!F9:F12)","v":323}]
["Farm program payments",null,null,"percent"]
["Other income",null,null,"percent",null,{"$f":"Output!F13","v":0}]
["Seed costs",null,null,"percent",null,{"$f":"Output!F17","v":0}]
["Fertilizer costs",null,null,"percent",null,{"$f":"Output!F18","v":72.3}]
["Herbicide costs",null,null,"percent",null,{"$f":"Output!E24","v":0}]
["Insecticide/fungicide costs",null,null,"percent",null,{"$f":"Output!E25","v":0}]
["Custom application costs",null,null,"percent",null,{"$f":"SUMPRODUCT(B113:B115,F113:F115)","v":12.4}]
["Power unit fuel costs",null,null,"percent",null,{"$f":"SUMPRODUCT('Machinery Cost'!H7:H55,'Machinery Cost'!O7:O55)","v":6.2010535896315711}]
["Crop consulting and insurance costs",null,null,"percent"]
["Irrigation energy costs",null,null,"percent",null,{"$f":"B76*B77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Drying/hauling costs",null,null,"percent"]
["Other costs",null,null,"percent",null,{"$f":"Output!F32","v":0}]
[]
["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,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]
["Chisel plow, front disk","16.3 ft",null,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,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]
["Field cultivator","18 ft",null,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]
["Tandem disk","25 ft",null,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]
["V-Ripper","30\" O.C., 17 ft",null,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]
["Combo. field cultivator incorporated","16 ft",null,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]
["Combo. disk and v-ripper","17.5 ft",null,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]
["Disk, field cultivator finish","22 ft",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,2]
["Roller harrow","12 ft",null,null,0]
["Planting equipment","Size",null,"Power",null,"Passes",null,"Rental fee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Row crop planter","6 row",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,1,1,2]
["Split row no-till planter","(6 row 30/15)",null,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]
["No-till planter","6 row",null,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]
["Presswheel drill","16 ft",null,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]
["No-till drill","15 ft",null,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]
["Sprigger","6 ft"]
["Crop maintenance equipment","Size",null,"Power",null,"Passes",null,"Rental fee"]
["Row cultivator","6 row",null,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]
["Row cultivator- high residue","6 row",null,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]
["Rotary hoe","21 ft",null,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]
["Rotary mower","15 ft",null,null,0]
["Boom sprayer, pull type","30 ft",null,null,0]
["Boom sprayer, self propelled","60 ft",null,"---",0]
["Anhydrous applicator","21 ft",null,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]
["Fertilizer spreader","4 T (40 ft)",null,null,0]
["Field roller","8 ft"]
["ATV with broadcaster","6 ft",null,"---"]
["Harvesting","Size",null,"Power",null,"Passes",null,"Rental fee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Disc mower","7 ft",null,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,1,1]
["Disk mower-conditioner","9 ft",null,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,1,1]
["Swather (haybine) mower-conditioner","9 ft",null,"105 MFWD",0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
["Hay tedder","2 rotor, 8.5 ft",null,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,1,1]
["Wheel rake, V hitch","2-16' wheel, 30 ft",null,"60 HP",0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
["Roller bar rake (basket)","8.5 ft",null,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,1,1]
["Hay merger (double rake)","20 ft",null,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,1,1,3]
["Small square baler","6 ft pickup",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
["Round baler, tie","1000 Lb",null,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,1,1]
["Round baler, net wrap","1500 lb",null,"105 MFWD",0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
["Round baler, silage kit","1000 lb",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,1,1]
["Large square baler, 3x4x8 bales","1200 lb",null,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,1,1]
["Silage chopper","3 row corn head",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,1,1]
["Bale wagon/stacker, pull type","3 ton",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
["Stalk shredder","20 ft",null,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]
["Combine, fixed grain head","15 ft",null,"100 HP Comb.",0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
["Combine, flexible grain head","15 ft",null,"220 HP Comb.",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]
["Combine, corn head","6 row",null,"220 HP Comb.",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]
["Hourly Equipment","Size",null,"Power",null,"Hours/Year",null,"Rent/Hour",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,1,1]
["Round bale wrapper, haylage","---",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,1,1]
["Grain cart for seed","500 bushel",null,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]
["Grain auger 10 inch, 5000 bu/hr","70 ft",null,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]
[]
[]
["End of Screen"]

{"sheet":"Prod(2021 Fescue+Seed+Stubb...)","index":2,"n_rows":1337,"n_cols":7,"rows_kept":1337,"cut":false,"hidden":true,"merged":[]}
["Typical",null,null,null,"2020-10-26",null,""]
[]
["2021 Fescue+Seed+Stubble Prod",null,null,"Yield, tons air-dry:",3.2124999999999999]
["Production",null,null,"Weighted value per ton, air-dry:",74.39688715953308]
["Owned land"]
["Dryland"]
[null,null,null,null,"Business unit"]
["Income per acre",null,"Yield","Price","total"]
["Hay","1400 lb bales",4,56,224]
["Baleage or silage","bales",0,0,0]
["Grazing","AUMs",1,15,15]
["Seed","lbs",300,0.28000000000000003,84.000000000000014]
["Other income",null,null,null,0]
["Total income per acre",null,null,null,323]
[]
["Operating costs per acre"]
["Seed",null,null,null,0]
["Fertilizer",null,null,null,72.3]
["Nitrogen",null,null,28]
["Phosphorus",null,null,11.4]
["Potassium",null,null,22.400000000000002]
["Other amendments",null,null,10.5]
["Crop protection",null,null,null,0]
["Herbicide",null,null,0]
["Insecticide-fungicide",null,null,0]
["Crop supplies, storage",null,null,null,7]
["Crop consulting",null,null,null,0]
["Custom hire and rental",null,null,null,37.4]
["Machinery fuel and irrigation energy",null,null,null,6.2010535896315711]
["Machinery repairs and maintenance",null,null,null,13.631323506802206]
["Operator and hired labor",null,null,null,15.423648130366963]
["Other expense",null,null,null,0]
["Operating interest",null,null,null,3.4190105676030162]
["Operating costs per acre",null,null,null,155.37503579440374]
[]
["Ownership costs per acre1"]
["Farm business overhead",null,null,null,3]
["Machinery overhead",null,null,null,9.7412312876858991]
["Machinery depreciation",null,null,null,15.501868846318891]
["Real estate charge",null,null,null,57]
["Ownership costs per acre",null,null,null,85.243100134004791]
[]
["Total costs per acre",null,null,null,240.61813592840855]
[]
["Income over operating costs per acre",null,null,null,167.62496420559626]
["Income over total costs per acre",null,null,null,82.381864071591451]
[]
[null,null,"",null,""]
[null,null,"",null,""]
[null,null,"",null,""]
[]
[]
["Detailed Report","Production 2021 Fescue+Seed+Stubble Prod",null,null,null,null,"2020-10-26"]
[]
["Selected input quantities","per acre",null,null,"Selected input prices",null,"$ per unit"]
["Forage yield, tons",3.2124999999999999,null,null,"Farm diesel, per gallon",null,2.38]
["Seeding rate, lbs",0,null,null,"Operating interest, %",null,4.5]
["Nitrogen rate, lbs",70,null,null,"Nitrogen, per lb",null,0.4]
["Phosphorus rate, lbs",30,null,null,"Phosphorus, per lb",null,0.38]
["Potassium rate, lbs",80,null,null,"Potassium, per lb",null,0.28000000000000003]
["Lime rate, tons",0.5,null,null,"Lime, per ton",null,21]
["Sum of allocated labor, hours",0.82303486495144806,null,null,"Skilled labor, per hour",null,21]
["Irrigation, inches",0,null,null,"Land value, per acre",null,3000]
[]
[]
[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"]
["Swather (haybine) mower-conditioner (9 ft); 105 MFWD",0.2293577981651376,1.0596330275229358,9.6556284403669714,12.26788990825688,21.923518348623851,1]
["Wheel rake (2-16'); 60 HP",3.819709702062643E-2,0.10084033613445377,1.2404537815126051,2.3746371275783043,3.6150909090909096,1]
["Round baler, net wrap (1500 lb); 105 MFWD",0.10582010582010583,0.48888888888888893,12.00888253968254,6.0587830687830682,18.06766560846561,1]
["Combine, fixed grain head (15 ft); 100 HP Comb.",0.14965986394557823,0.65850340136054419,6.52080213190529,2.7769151960532046,9.2977173279584946,1]
["Pickup truck","",0.27777777777777773,1.1802583333333332,1.7648748333333335,2.9451331666666665,""]
["Total",0.52303486495144802,2.5856434316846002,30.606025226800739,25.243100134004788,55.84912536080553,4]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
[]
[]
["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"]
["establishment-82506",2]
["harvestashay-82506",true]
["harvestashaylage-82506",false]
["harvestaspasture-82506",true]
["harvestasseed-82506",true]
["yield-1-83106",2]
["yield-2-83106",2]
["yield-3-83106",2]
["irrigation2-22706",2]
["leasenum-22706",1]
["40hp-22706",false]
["60hp-22706",true]
["75hp-22706",false]
["105twd-22706",false]
["140twd-22706",false]
["105mfwd-22706",true]
["130mfwd-22706",false]
["160mfwd-22706",false]
["200mfwd-22706",false]
["225mfwd-22706",false]
["2604wd-22706",false]
["3104wd-22706",false]
["description-1-22706","2021 Fescue+Seed+Stubble Prod"]
["acres-1-22706",300]
["receipts-1-22706",4]
["receipts-2-22706",1400]
["receipts-3-22706",0]
["receipts-4-22706",0]
["receipts-5-22706",1]
["receipts-6-22706",825]
["receipts-7-82506",300]
["receipts-8-82506",0]
["receipts-9-82506",56]
["receipts-10-82506",0]
["receipts-11-82506",15]
["receipts-12-82506",0.28000000000000003]
["seed1-1-22706",0]
["seed1-2-22706",0]
["seed1-3-22706",0]
["seed1-4-22706",0]
["seed1-5-22706",0]
["seed1-6-22706",0]
["seed2-1-22706",0]
["seed2-2-22706",0]
["seed2-3-22706",0]
["seed2-4-22706",0]
["seed2-5-22706",0]
["fertilizer1-1-22706",0]
["fertilizer1-2-22706",70]
["fertilizer1-3-22706",0]
["fertilizer1-4-22706",30]
["fertilizer1-5-22706",80]
["fertilizer1-6-22706",0.5]
["fertilizer1-7-22706",0]
["fertilizer1-8-22706",0]
["fertilizer2-1-22706",0]
["fertilizer2-2-22706",0.4]
["fertilizer2-3-22706",0]
["fertilizer2-4-22706",0.38]
["fertilizer2-5-22706",0.28000000000000003]
["fertilizer2-6-22706",21]
["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",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",0]
["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]
["insecticide1-5-11206",0]
["insecticide1-6-11206",0]
["insecticide1-7-11206",0]
["insecticide2-1-22706",0]
["insecticide2-2-22706",0]
["insecticide2-3-22706",0]
["insecticide2-4-22706",0]
["insecticide2-5-22706",0]
["insecticide2-6-11206",0]
["labor-1-22706",0.3]
["labor-2-22706",15.5]
["labor-3-22706",21]
["irrigation1-1-22706",0]
["irrigation1-2-22706",0]
["irrigation1-3-22706",0]
["land-1-22706",0]
["land-2-22706",3000]
["land-3-22706",1.9]
["land-4-22706",0]
["land-5-22706",0]
["otheritems1-1-22706",4.5]
["otheritems1-2-22706",2.38]
["otheritems1-3-22706",2.5499999999999998]
["otheritems1-4-22706",7]
["otheritems1-5-22706",0]
["otheritems1-6-22706",0]
["otheritems1-7-22706",0]
["otheritems1-8-22706",0]
["otheritems1-9-22706",0]
["otheritems1-10-22706",0]
["overhead-1-22706",0]
["overhead-2-22706",0]
["overhead-3-22706",9000]
["overhead-4-22706",10]
["overhead-5-22706",15000]
["overhead-6-22706",10]
["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]
["landlord_share-12-22706",0]
["landlord_share-13-22706",0]
["customhire1-1-22706",6.2]
["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]
["customhire1-14-22706",0]
["customhire1-15-22706",0.03]
["customhire1-16-22706",4]
["customhire1-17-22706",0]
["customhire1-18-22706",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]
["customhire2-9-22706",0]
["customhire2-10-22706",0]
["customhire2-11-22706",0]
["customhire2-12-22706",0]
["customhire2-13-22706",0]
["size-1-3806","15 ft"]
["size-2-3806","16.3 ft"]
["size-3-3806","6 ft"]
["size-4-3806","18 ft"]
["size-5-3806","25 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","(6 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","30 ft"]
["size-26-111606","8 ft"]
["size-27-111606","6 ft"]
["size-31-12506","7 ft"]
["size-19-3806","9 ft"]
["size-20-3806","9 ft"]
["size-28-12506","2 rotor, 8.5 ft"]
["size-29-12506","2-16' wheel, 30 ft"]
["size-30-12506","8.5 ft"]
["size-21-3806","1000 Lb"]
["size-33-12506","1500 lb"]
["size-35-12506","1000 lb"]
["size-34-12506","3 row corn head"]
["size-22-3806","15 ft"]
["size-23-3806","15 ft"]
["size-24-3806","6 row"]
["size-25-3806","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",0]
["power-43-111406",0]
["power-16-22706",0]
["power-17-22706",0]
["power-18-22706",0]
["power-19-22706",0]
["power-20-22706",0]
["power-21-22706",0]
["power-22-22706",0]
["power-43-111606",0]
["power-23-22706",0]
["power-24-22706",0]
["power-25-22706","105 MFWD"]
["power-26-22706",0]
["power-27-22706","60 HP"]
["power-28-22706",0]
["power-29-22706",0]
["power-30-22706",0]
["power-31-22706",0]
["power-32-22706","105 MFWD"]
["power-44-12506",0]
["power-33-22706",0]
["power-34-22706",0]
["power-35-22706",0]
["power-36-22706",0]
["power-37-22706","100 HP Comb."]
["power-38-22706","220 HP Comb."]
["power-39-22706","220 HP Comb."]
["power-40-22706",0]
["power-41-22706",0]
["power-42-22706",0]
["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",0]
["passes-44-111406",0]
["passes-16-22706",0]
["passes-17-22706",0]
["passes-18-22706",0]
["passes-19-22706",0]
["passes-20-22706",0]
["passes-21-22706",0]
["passes-22-22706",0]
["passes-23-22706",0]
["passes-44-111606",0]
["passes-45-111606",0]
["passes-24-22706",0]
["passes-25-22706",0]
["passes-26-22706",1]
["passes-27-22706",0]
["passes-28-22706",1]
["passes-29-22706",0]
["passes-30-22706",0]
["passes-31-22706",0]
["passes-32-22706",0]
["passes-33-22706",1]
["passes-44-12506",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]
["passes-41-82906",0]
["passes-42-82906",0]
["passes-43-82906",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-45-111606",0]
["rent-46-111606",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-47-12506",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]
["rent-41-82906",0]
["rent-42-82906",0]
["rent-43-82906",0]
["rent-44-111406",0]

{"sheet":"Prod(2021 Fesc-Clover Hay)","index":3,"n_rows":1337,"n_cols":7,"rows_kept":1337,"cut":false,"hidden":true,"merged":[]}
["Typical",null,null,null,"2020-10-26",null,""]
[]
["2021 Fesc-Clover Hay",null,null,"Yield, tons air-dry:",3.14]
["Production",null,null,"Weighted value per ton, air-dry:",90.764331210191074]
["Owned land"]
["Dryland"]
[null,null,null,null,"Business unit"]
["Income per acre",null,"Yield","Price","total"]
["Hay","tons",3,90,270]
["Baleage or silage","bales",0,0,0]
["Grazing","AUMs",1,15,15]
["Seed","lbs",0,0,0]
["Other income",null,null,null,0]
["Total income per acre",null,null,null,285]
[]
["Operating costs per acre"]
["Seed",null,null,null,0]
["Fertilizer",null,null,null,60.78]
["Nitrogen",null,null,16]
["Phosphorus",null,null,17.48]
["Potassium",null,null,16.8]
["Other amendments",null,null,10.5]
["Crop protection",null,null,null,0]
["Herbicide",null,null,0]
["Insecticide-fungicide",null,null,0]
["Crop supplies, storage",null,null,null,11.5]
["Crop consulting",null,null,null,0]
["Custom hire and rental",null,null,null,24.2]
["Machinery fuel and irrigation energy",null,null,null,5.4685509259259257]
["Machinery repairs and maintenance",null,null,null,11.896073071346388]
["Operator and hired labor",null,null,null,10.391200302965007]
["Other expense",null,null,null,0]
["Operating interest",null,null,null,2.7953060467553397]
["Operating costs per acre",null,null,null,127.03113034699267]
[]
["Ownership costs per acre1"]
["Farm business overhead",null,null,null,5.625]
["Machinery overhead",null,null,null,8.735650662899614]
["Machinery depreciation",null,null,null,12.756137848805364]
["Real estate charge",null,null,null,57]
["Ownership costs per acre",null,null,null,84.116788511704982]
[]
["Total costs per acre",null,null,null,211.14791885869766]
[]
["Income over operating costs per acre",null,null,null,157.96886965300735]
["Income over total costs per acre",null,null,null,73.852081141302335]
[]
[null,null,"Operating costs per ton, air-dry basis",null,40.455773995857534]
[null,null,"Ownership costs per ton, air-dry basis",null,26.788786150224517]
[null,null,"Total costs per ton, air-dry basis",null,67.244560146082051]
[]
[]
["Detailed Report","Production 2021 Fesc-Clover Hay",null,null,null,null,"2020-10-26"]
[]
["Selected input quantities","per acre",null,null,"Selected input prices",null,"$ per unit"]
["Forage yield, tons",3.14,null,null,"Farm diesel, per gallon",null,2.38]
["Seeding rate, lbs",0,null,null,"Operating interest, %",null,4.5]
["Nitrogen rate, lbs",40,null,null,"Nitrogen, per lb",null,0.4]
["Phosphorus rate, lbs",46,null,null,"Phosphorus, per lb",null,0.38]
["Potassium rate, lbs",60,null,null,"Potassium, per lb",null,0.28000000000000003]
["Lime rate, tons",0.5,null,null,"Lime, per ton",null,21]
["Sum of allocated labor, hours",0.57029925412278359,null,null,"Skilled labor, per hour",null,21]
["Irrigation, inches",0,null,null,"Land value, per acre",null,3000]
[]
[]
[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"]
["Disk mower-conditioner (9 ft); 130 MFWD",0.17628205128205127,1.0083333333333333,7.8971193129520056,8.8970875507031515,16.794206863655155,1]
["Wheel rake (2-16'); 75 HP",3.819709702062643E-2,0.12605042016806722,1.3384835752482811,2.5304812834224601,3.8689648586707412,1]
["Round baler, net wrap (1500 lb); 130 MFWD",0.10582010582010583,0.60529100529100532,12.432237037037037,6.7550793650793652,19.187316402116402,1]
["Pickup truck","",0.52083333333333326,2.212984375,3.3091403125000003,5.5221246874999999,""]
["Total",0.32029925412278354,2.2605080921257388,23.880824300237325,21.491788511704975,45.37261281194229,3]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
[]
[]
["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"]
["establishment-82506",2]
["harvestashay-82506",true]
["harvestashaylage-82506",false]
["harvestaspasture-82506",true]
["harvestasseed-82506",false]
["yield-1-83106",1]
["yield-2-83106",2]
["yield-3-83106",2]
["irrigation2-22706",2]
["leasenum-22706",1]
["40hp-22706",false]
["60hp-22706",false]
["75hp-22706",true]
["105twd-22706",false]
["140twd-22706",false]
["105mfwd-22706",false]
["130mfwd-22706",true]
["160mfwd-22706",false]
["200mfwd-22706",false]
["225mfwd-22706",false]
["2604wd-22706",false]
["3104wd-22706",false]
["description-1-22706","2021 Fesc-Clover Hay"]
["acres-1-22706",160]
["receipts-1-22706",3]
["receipts-2-22706",0]
["receipts-3-22706",0]
["receipts-4-22706",0]
["receipts-5-22706",1]
["receipts-6-22706",280]
["receipts-7-82506",0]
["receipts-8-82506",0]
["receipts-9-82506",90]
["receipts-10-82506",0]
["receipts-11-82506",15]
["receipts-12-82506",0]
["seed1-1-22706",0]
["seed1-2-22706",0]
["seed1-3-22706",0]
["seed1-4-22706",0]
["seed1-5-22706",0]
["seed1-6-22706",0]
["seed2-1-22706",0]
["seed2-2-22706",0]
["seed2-3-22706",0]
["seed2-4-22706",0]
["seed2-5-22706",0]
["fertilizer1-1-22706",0]
["fertilizer1-2-22706",40]
["fertilizer1-3-22706",0]
["fertilizer1-4-22706",46]
["fertilizer1-5-22706",60]
["fertilizer1-6-22706",0.5]
["fertilizer1-7-22706",0]
["fertilizer1-8-22706",0]
["fertilizer2-1-22706",0]
["fertilizer2-2-22706",0.4]
["fertilizer2-3-22706",0]
["fertilizer2-4-22706",0.38]
["fertilizer2-5-22706",0.28000000000000003]
["fertilizer2-6-22706",21]
["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",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",0]
["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]
["insecticide1-5-11206",0]
["insecticide1-6-11206",0]
["insecticide1-7-11206",0]
["insecticide2-1-22706",0]
["insecticide2-2-22706",0]
["insecticide2-3-22706",0]
["insecticide2-4-22706",0]
["insecticide2-5-22706",0]
["insecticide2-6-11206",0]
["labor-1-22706",0.25]
["labor-2-22706",15.5]
["labor-3-22706",21]
["irrigation1-1-22706",0]
["irrigation1-2-22706",0]
["irrigation1-3-22706",0]
["land-1-22706",0]
["land-2-22706",3000]
["land-3-22706",1.9]
["land-4-22706",0]
["land-5-22706",0]
["otheritems1-1-22706",4.5]
["otheritems1-2-22706",2.38]
["otheritems1-3-22706",2.5499999999999998]
["otheritems1-4-22706",11.5]
["otheritems1-5-22706",0]
["otheritems1-6-22706",0]
["otheritems1-7-22706",0]
["otheritems1-8-22706",0]
["otheritems1-9-22706",0]
["otheritems1-10-22706",0]
["overhead-1-22706",0]
["overhead-2-22706",0]
["overhead-3-22706",9000]
["overhead-4-22706",10]
["overhead-5-22706",15000]
["overhead-6-22706",10]
["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]
["landlord_share-12-22706",0]
["landlord_share-13-22706",0]
["customhire1-1-22706",6.2]
["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]
["customhire1-14-22706",0]
["customhire1-15-22706",0]
["customhire1-16-22706",6]
["customhire1-17-22706",0]
["customhire1-18-22706",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]
["customhire2-9-22706",0]
["customhire2-10-22706",0]
["customhire2-11-22706",0]
["customhire2-12-22706",0]
["customhire2-13-22706",0]
["size-1-3806","15 ft"]
["size-2-3806","16.3 ft"]
["size-3-3806","6 ft"]
["size-4-3806","18 ft"]
["size-5-3806","21 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","(6 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","30 ft"]
["size-26-111606","8 ft"]
["size-27-111606","6 ft"]
["size-31-12506","7 ft"]
["size-19-3806","9 ft"]
["size-20-3806","12 ft"]
["size-28-12506","2 rotor, 8.5 ft"]
["size-29-12506","2-16' wheel, 30 ft"]
["size-30-12506","8.5 ft"]
["size-21-3806","1000 Lb"]
["size-33-12506","1500 lb"]
["size-35-12506","1000 lb"]
["size-34-12506","3 row corn head"]
["size-22-3806","15 ft"]
["size-23-3806","15 ft"]
["size-24-3806","6 row"]
["size-25-3806","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",0]
["power-43-111406",0]
["power-16-22706",0]
["power-17-22706",0]
["power-18-22706",0]
["power-19-22706",0]
["power-20-22706",0]
["power-21-22706",0]
["power-22-22706",0]
["power-43-111606",0]
["power-23-22706",0]
["power-24-22706","130 MFWD"]
["power-25-22706",0]
["power-26-22706",0]
["power-27-22706","75 HP"]
["power-28-22706",0]
["power-29-22706",0]
["power-30-22706",0]
["power-31-22706",0]
["power-32-22706","130 MFWD"]
["power-44-12506",0]
["power-33-22706",0]
["power-34-22706",0]
["power-35-22706",0]
["power-36-22706",0]
["power-37-22706","100 HP Comb."]
["power-38-22706","220 HP Comb."]
["power-39-22706","220 HP Comb."]
["power-40-22706",0]
["power-41-22706",0]
["power-42-22706",0]
["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",0]
["passes-44-111406",0]
["passes-16-22706",0]
["passes-17-22706",0]
["passes-18-22706",0]
["passes-19-22706",0]
["passes-20-22706",0]
["passes-21-22706",0]
["passes-22-22706",0]
["passes-23-22706",0]
["passes-44-111606",0]
["passes-45-111606",0]
["passes-24-22706",0]
["passes-25-22706",1]
["passes-26-22706",0]
["passes-27-22706",0]
["passes-28-22706",1]
["passes-29-22706",0]
["passes-30-22706",0]
["passes-31-22706",0]
["passes-32-22706",0]
["passes-33-22706",1]
["passes-44-12506",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",0]
["passes-41-82906",0]
["passes-42-82906",0]
["passes-43-82906",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-45-111606",0]
["rent-46-111606",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-47-12506",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]
["rent-41-82906",0]
["rent-42-82906",0]
["rent-43-82906",0]
["rent-44-111406",0]

{"sheet":"Est(2021 CS Pasture Estab)","index":4,"n_rows":1337,"n_cols":7,"rows_kept":1337,"cut":false,"hidden":true,"merged":[]}
["Typical",null,null,null,"2020-10-13",null,""]
[]
["2021 CS Pasture Estab",null,null,"Yield, tons air-dry:",0.82499999999999996]
["Establishment year",null,null,"Weighted value per ton, air-dry:",36.363636363636367]
["Owned land"]
["Dryland"]
[null,null,null,null,"Business unit"]
["Income per acre",null,"Yield","Price","total"]
["Hay"," lb bales",0,0,0]
["Baleage or silage","tons",0,0,0]
["Grazing","AUMs",2,15,30]
["Seed","lbs",0,0,0]
["Other income",null,null,null,0]
["Total income per acre",null,null,null,30]
[]
["Operating costs per acre"]
["Seed, orchard+red clover",null,null,null,33]
["Fertilizer",null,null,null,100.9]
["Nitrogen",null,null,12]
["Phosphorus",null,null,13.3]
["Potassium",null,null,12.600000000000001]
["Other amendments",null,null,63]
["Crop protection",null,null,null,9.75]
["Herbicide",null,null,9.75]
["Insecticide-fungicide",null,null,0]
["Crop supplies, storage",null,null,null,4]
["Crop consulting",null,null,null,0]
["Custom hire and rental",null,null,null,25.2]
["Machinery fuel and irrigation energy",null,null,null,5.0268093528064144]
["Machinery repairs and maintenance",null,null,null,3.5489816155498279]
["Operator and hired labor",null,null,null,12.825486827033219]
["Other expense",null,null,null,0]
["Operating interest",null,null,null,4.3706537503962624]
["Operating costs per acre",null,null,null,198.62193154578571]
[]
["Ownership costs per acre1"]
["Farm business overhead",null,null,null,5.625]
["Machinery overhead",null,null,null,7.0044682805340779]
["Machinery depreciation",null,null,null,10.405351262068402]
["Real estate charge",null,null,null,43.7]
["Ownership costs per acre",null,null,null,66.73481954260248]
[]
["Total costs per acre",null,null,null,265.35675108838819]
[]
["Income over operating costs per acre",null,null,null,-168.62193154578571]
["Income over total costs per acre",null,null,null,-235.35675108838819]
[]
[null,null,"Operating costs per ton, air-dry basis",null,240.75385641913422]
[null,null,"Ownership costs per ton, air-dry basis",null,80.890690354669673]
[null,null,"Total costs per ton, air-dry basis",null,321.64454677380388]
[]
[]
["Detailed Report","Establishment year 2021 CS Pasture Estab",null,null,null,null,"2020-10-13"]
[]
["Selected input quantities","per acre",null,null,"Selected input prices",null,"$ per unit"]
["Forage yield, tons",0.82499999999999996,null,null,"Farm diesel, per gallon",null,2.38]
["Seeding rate, lbs",14,null,null,"Operating interest, %",null,4.5]
["Nitrogen rate, lbs",30,null,null,"Nitrogen, per lb",null,0.4]
["Phosphorus rate, lbs",35,null,null,"Phosphorus, per lb",null,0.38]
["Potassium rate, lbs",45,null,null,"Potassium, per lb",null,0.28000000000000003]
["Lime rate, tons",3,null,null,"Lime, per ton",null,21]
["Sum of allocated labor, hours",0.77169039437080666,null,null,"Skilled labor, per hour",null,21]
["Irrigation, inches",0,null,null,"Land value, per acre",null,2300]
[]
[]
[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"]
["Rent, No-till drill (15 ft); 130 MFWD",0.15714285714285714,0.89885714285714291,18.552171999999999,5.294142857142857,23.846314857142858,1]
["Rotary mower (12 ft); 130 MFWD",0.11454753722794959,0.6552119129438716,4.8861214203894612,8.8091065292096218,13.695227949599083,1]
["Pickup truck","",0.52083333333333326,2.212984375,3.3065701562500003,5.5195545312499998,""]
["Total",0.27169039437080672,2.0749023891343477,25.651277795389461,17.409819542602477,43.061097337991946,2]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
[]
[]
["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"]
["establishment-82506",1]
["harvestashay-82506",false]
["harvestashaylage-82506",false]
["harvestaspasture-82506",true]
["harvestasseed-82506",false]
["yield-1-83106",2]
["yield-2-83106",1]
["yield-3-83106",2]
["irrigation2-22706",2]
["leasenum-22706",1]
["40hp-22706",false]
["60hp-22706",false]
["75hp-22706",false]
["105twd-22706",false]
["140twd-22706",false]
["105mfwd-22706",false]
["130mfwd-22706",true]
["160mfwd-22706",false]
["200mfwd-22706",false]
["225mfwd-22706",false]
["2604wd-22706",false]
["3104wd-22706",false]
["description-1-22706","2021 CS Pasture Estab"]
["acres-1-22706",80]
["receipts-1-22706",0]
["receipts-2-22706",0]
["receipts-3-22706",0]
["receipts-4-22706",0]
["receipts-5-22706",2]
["receipts-6-22706",825]
["receipts-7-82506",0]
["receipts-8-82506",0]
["receipts-9-82506",0]
["receipts-10-82506",0]
["receipts-11-82506",15]
["receipts-12-82506",0]
["seed1-1-22706",6]
["seed1-2-22706",8]
["seed1-3-22706",0]
["seed1-4-22706",0]
["seed1-5-22706",0]
["seed1-6-22706","orchard+red clover"]
["seed2-1-22706",2.2999999999999998]
["seed2-2-22706",2.4]
["seed2-3-22706",0]
["seed2-4-22706",0]
["seed2-5-22706",0]
["fertilizer1-1-22706",0]
["fertilizer1-2-22706",30]
["fertilizer1-3-22706",0]
["fertilizer1-4-22706",35]
["fertilizer1-5-22706",45]
["fertilizer1-6-22706",3]
["fertilizer1-7-22706",0]
["fertilizer1-8-22706",0]
["fertilizer2-1-22706",0]
["fertilizer2-2-22706",0.4]
["fertilizer2-3-22706",0]
["fertilizer2-4-22706",0.38]
["fertilizer2-5-22706",0.28000000000000003]
["fertilizer2-6-22706",21]
["fertilizer2-7-22706",0]
["fertilizer2-8-22706",0]
["herbicide1-1-22706",0]
["herbicide1-2-22706",1]
["herbicide1-3-22706",0]
["herbicide1-4-22706",0]
["herbicide1-5-22706",0]
["herbicide1-6-22706",0]
["herbicide1-7-22706",0]
["herbicide1-8-22706",0]
["herbicide2-1-22706",0]
["herbicide2-2-22706",9.75]
["herbicide2-3-22706",0]
["herbicide2-4-22706",0]
["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]
["insecticide1-5-11206",0]
["insecticide1-6-11206",0]
["insecticide1-7-11206",0]
["insecticide2-1-22706",0]
["insecticide2-2-22706",0]
["insecticide2-3-22706",0]
["insecticide2-4-22706",0]
["insecticide2-5-22706",0]
["insecticide2-6-11206",0]
["labor-1-22706",0.5]
["labor-2-22706",15.5]
["labor-3-22706",21]
["irrigation1-1-22706",0]
["irrigation1-2-22706",0]
["irrigation1-3-22706",0]
["land-1-22706",0]
["land-2-22706",2300]
["land-3-22706",1.9]
["land-4-22706",0]
["land-5-22706",0]
["otheritems1-1-22706",4.5]
["otheritems1-2-22706",2.38]
["otheritems1-3-22706",2.5499999999999998]
["otheritems1-4-22706",4]
["otheritems1-5-22706",0]
["otheritems1-6-22706",0]
["otheritems1-7-22706",0]
["otheritems1-8-22706",0]
["otheritems1-9-22706",0]
["otheritems1-10-22706",0]
["overhead-1-22706",0]
["overhead-2-22706",0]
["overhead-3-22706",9000]
["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]
["landlord_share-12-22706",0]
["landlord_share-13-22706",0]
["customhire1-1-22706",6.2]
["customhire1-2-22706",7]
["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]
["customhire1-14-22706",0]
["customhire1-15-22706",0]
["customhire1-16-22706",0]
["customhire1-17-22706",0]
["customhire1-18-22706",0]
["customhire2-1-22706",1]
["customhire2-2-22706",1]
["customhire2-3-22706",0]
["customhire2-4-22706",0]
["customhire2-5-22706",0]
["customhire2-6-22706",0]
["customhire2-7-22706",0]
["customhire2-8-22706",0]
["customhire2-9-22706",0]
["customhire2-10-22706",0]
["customhire2-11-22706",0]
["customhire2-12-22706",0]
["customhire2-13-22706",0]
["size-1-3806","15 ft"]
["size-2-3806","16.3 ft"]
["size-3-3806","6 ft"]
["size-4-3806","18 ft"]
["size-5-3806","25 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","(6 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","30 ft"]
["size-26-111606","8 ft"]
["size-27-111606","6 ft"]
["size-31-12506","7 ft"]
["size-19-3806","9 ft"]
["size-20-3806","12 ft"]
["size-28-12506","2 rotor, 8.5 ft"]
["size-29-12506","8 wheel, 17.5 ft"]
["size-30-12506","8.5 ft"]
["size-21-3806","1000 Lb"]
["size-33-12506","1000 lb"]
["size-35-12506","1000 lb"]
["size-34-12506","3 row corn head"]
["size-22-3806","20 ft"]
["size-23-3806","15 ft"]
["size-24-3806","6 row"]
["size-25-3806","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","130 MFWD"]
["power-43-111406",0]
["power-16-22706",0]
["power-17-22706",0]
["power-18-22706",0]
["power-19-22706","130 MFWD"]
["power-20-22706",0]
["power-21-22706",0]
["power-22-22706",0]
["power-43-111606",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-44-12506",0]
["power-33-22706",0]
["power-34-22706",0]
["power-35-22706",0]
["power-36-22706",0]
["power-37-22706","100 HP Comb."]
["power-38-22706","220 HP Comb."]
["power-39-22706","220 HP Comb."]
["power-40-22706",0]
["power-41-22706",0]
["power-42-22706",0]
["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-44-111406",0]
["passes-16-22706",0]
["passes-17-22706",0]
["passes-18-22706",0]
["passes-19-22706",1]
["passes-20-22706",0]
["passes-21-22706",0]
["passes-22-22706",0]
["passes-23-22706",0]
["passes-44-111606",0]
["passes-45-111606",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-44-12506",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",0]
["passes-41-82906",0]
["passes-42-82906",0]
["passes-43-82906",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",12]
["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-45-111606",0]
["rent-46-111606",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-47-12506",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]
["rent-41-82906",0]
["rent-42-82906",0]
["rent-43-82906",0]
["rent-44-111406",0]

{"sheet":"Prod(2021 Alfalfa Baleage)","index":5,"n_rows":1337,"n_cols":7,"rows_kept":1337,"cut":false,"hidden":true,"merged":[]}
["Typical",null,null,null,"2020-10-26",null,""]
[]
["2021 Alfalfa Baleage",null,null,"Yield, tons air-dry:",5]
["Production",null,null,"Weighted value per ton, air-dry:",162]
["Owned land"]
["Dryland"]
[null,null,null,null,"Business unit"]
["Income per acre",null,"Yield","Price","total"]
["Hay"," lb bales",0,0,0]
["Baleage or silage","tons",9,90,810]
["Grazing","AUMs",0,0,0]
["Seed","lbs",0,0,0]
["Other income",null,null,null,0]
["Total income per acre",null,null,null,810]
[]
["Operating costs per acre"]
["Seed",null,null,null,0]
["Fertilizer",null,null,null,82.600000000000009]
["Nitrogen",null,null,0]
["Phosphorus",null,null,26.6]
["Potassium",null,null,56.000000000000007]
["Other amendments",null,null,0]
["Crop protection",null,null,null,16]
["Herbicide",null,null,0]
["Insecticide-fungicide",null,null,16]
["Crop supplies, storage",null,null,null,100]
["Crop consulting",null,null,null,0]
["Custom hire and rental",null,null,null,48.4]
["Machinery fuel and irrigation energy",null,null,null,32.382132442934946]
["Machinery repairs and maintenance",null,null,null,48.964391892165324]
["Operator and hired labor",null,null,null,65.444865207795146]
["Other expense",null,null,null,0]
["Operating interest",null,null,null,8.8603062647151472]
["Operating costs per acre",null,null,null,402.65169580761057]
[]
["Ownership costs per acre1"]
["Farm business overhead",null,null,null,11.25]
["Machinery overhead",null,null,null,30.934581802521869]
["Machinery depreciation",null,null,null,63.05583702933955]
["Real estate charge",null,null,null,105]
["Ownership costs per acre",null,null,null,210.2404188318614]
[]
["Total costs per acre",null,null,null,612.89211463947197]
[]
["Income over operating costs per acre",null,null,null,407.34830419238943]
["Income over total costs per acre",null,null,null,197.10788536052803]
[]
[null,null,"Operating costs per ton, air-dry basis",null,80.530339161522107]
[null,null,"Ownership costs per ton, air-dry basis",null,42.04808376637228]
[null,null,"Total costs per ton, air-dry basis",null,122.57842292789439]
[]
[]
["Detailed Report","Production 2021 Alfalfa Baleage",null,null,null,null,"2020-10-26"]
[]
["Selected input quantities","per acre",null,null,"Selected input prices",null,"$ per unit"]
["Forage yield, tons",5,null,null,"Farm diesel, per gallon",null,2.38]
["Seeding rate, lbs",0,null,null,"Operating interest, %",null,4.5]
["Nitrogen rate, lbs",0,null,null,"Nitrogen, per lb",null,0]
["Phosphorus rate, lbs",70,null,null,"Phosphorus, per lb",null,0.38]
["Potassium rate, lbs",200,null,null,"Potassium, per lb",null,0.28000000000000003]
["Lime rate, tons",0,null,null,"Lime, per ton",null,0]
["Sum of allocated labor, hours",3.7064381591547111,null,null,"Skilled labor, per hour",null,21]
["Irrigation, inches",0,null,null,"Land value, per acre",null,3000]
[]
[]
[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"]
["Boom sprayer (90 ft); 105 TWD",4.339336081579518E-2,0.21002386634844866,2.5803983510522888,4.2847602516814929,6.8651586027337821,2]
["Disk mower-conditioner (9 ft); 105 TWD",0.70512820512820507,3.4128205128205127,28.84365289283366,18.180663722892163,47.024316615725823,4]
["Wheel rake (2-16'); 75 HP",0.15278838808250572,0.50420168067226889,5.3539343009931244,7.1224064171123,12.476340718105424,4]
["Round baler, silage kit (1500 lb); 105 TWD",0.70512820512820507,3.4128205128205127,34.004285248016345,28.039307815175462,62.043593063191807,4]
["Rd bale wrapper haylage; 75 HP",1.5,4.95,62.283149999999999,29.745000000000001,92.028149999999997,1]
["Pickup truck","",1.0416666666666665,4.42596875,6.6182806250000006,11.044249375,""]
["Total",3.106438159154711,13.531533239328409,137.49138954289543,93.990418831861419,231.48180837475684,15]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
[]
[]
["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"]
["establishment-82506",2]
["harvestashay-82506",false]
["harvestashaylage-82506",true]
["harvestaspasture-82506",false]
["harvestasseed-82506",false]
["yield-1-83106",2]
["yield-2-83106",1]
["yield-3-83106",2]
["irrigation2-22706",2]
["leasenum-22706",1]
["40hp-22706",false]
["60hp-22706",false]
["75hp-22706",true]
["105twd-22706",true]
["140twd-22706",false]
["105mfwd-22706",false]
["130mfwd-22706",false]
["160mfwd-22706",false]
["200mfwd-22706",false]
["225mfwd-22706",false]
["2604wd-22706",false]
["3104wd-22706",false]
["description-1-22706","2021 Alfalfa Baleage"]
["acres-1-22706",80]
["receipts-1-22706",0]
["receipts-2-22706",0]
["receipts-3-22706",9]
["receipts-4-22706",0.5]
["receipts-5-22706",0]
["receipts-6-22706",0]
["receipts-7-82506",0]
["receipts-8-82506",0]
["receipts-9-82506",0]
["receipts-10-82506",90]
["receipts-11-82506",0]
["receipts-12-82506",0]
["seed1-1-22706",0]
["seed1-2-22706",0]
["seed1-3-22706",0]
["seed1-4-22706",0]
["seed1-5-22706",0]
["seed1-6-22706",0]
["seed2-1-22706",0]
["seed2-2-22706",0]
["seed2-3-22706",0]
["seed2-4-22706",0]
["seed2-5-22706",0]
["fertilizer1-1-22706",0]
["fertilizer1-2-22706",0]
["fertilizer1-3-22706",0]
["fertilizer1-4-22706",70]
["fertilizer1-5-22706",200]
["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",0.38]
["fertilizer2-5-22706",0.28000000000000003]
["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",0]
["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",0]
["herbicide2-5-22706",0]
["herbicide2-6-22706",0]
["herbicide2-7-22706",0]
["herbicide2-8-22706",0]
["herbicide2-9-22706",0]
["insecticide1-1-22706",2]
["insecticide1-2-22706",0]
["insecticide1-3-22706",0]
["insecticide1-4-22706",0]
["insecticide1-5-11206",0]
["insecticide1-6-11206",0]
["insecticide1-7-11206",0]
["insecticide2-1-22706",8]
["insecticide2-2-22706",0]
["insecticide2-3-22706",0]
["insecticide2-4-22706",0]
["insecticide2-5-22706",0]
["insecticide2-6-11206",0]
["labor-1-22706",0.6]
["labor-2-22706",15.5]
["labor-3-22706",21]
["irrigation1-1-22706",0]
["irrigation1-2-22706",0]
["irrigation1-3-22706",0]
["land-1-22706",0]
["land-2-22706",3000]
["land-3-22706",3.5]
["land-4-22706",0]
["land-5-22706",0]
["otheritems1-1-22706",4.5]
["otheritems1-2-22706",2.38]
["otheritems1-3-22706",2.5499999999999998]
["otheritems1-4-22706",100]
["otheritems1-5-22706",0]
["otheritems1-6-22706",0]
["otheritems1-7-22706",0]
["otheritems1-8-22706",0]
["otheritems1-9-22706",0]
["otheritems1-10-22706",0]
["overhead-1-22706",0]
["overhead-2-22706",0]
["overhead-3-22706",9000]
["overhead-4-22706",10]
["overhead-5-22706",15000]
["overhead-6-22706",10]
["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]
["landlord_share-12-22706",0]
["landlord_share-13-22706",0]
["customhire1-1-22706",6.2]
["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]
["customhire1-14-22706",0]
["customhire1-15-22706",0]
["customhire1-16-22706",4]
["customhire1-17-22706",0]
["customhire1-18-22706",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]
["customhire2-9-22706",0]
["customhire2-10-22706",0]
["customhire2-11-22706",0]
["customhire2-12-22706",0]
["customhire2-13-22706",0]
["size-1-3806","15 ft"]
["size-2-3806","16.3 ft"]
["size-3-3806","6 ft"]
["size-4-3806","18 ft"]
["size-5-3806","25 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","(6 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-26-111606","8 ft"]
["size-27-111606","6 ft"]
["size-31-12506","7 ft"]
["size-19-3806","9 ft"]
["size-20-3806","12 ft"]
["size-28-12506","2 rotor, 8.5 ft"]
["size-29-12506","2-16' wheel, 30 ft"]
["size-30-12506","8.5 ft"]
["size-21-3806","1000 Lb"]
["size-33-12506","1000 lb"]
["size-35-12506","1500 lb"]
["size-34-12506","12 ft pickup head"]
["size-22-3806","20 ft"]
["size-23-3806","15 ft"]
["size-24-3806","6 row"]
["size-25-3806","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",0]
["power-43-111406",0]
["power-16-22706",0]
["power-17-22706",0]
["power-18-22706",0]
["power-19-22706",0]
["power-20-22706","105 TWD"]
["power-21-22706",0]
["power-22-22706",0]
["power-43-111606",0]
["power-23-22706",0]
["power-24-22706","105 TWD"]
["power-25-22706",0]
["power-26-22706",0]
["power-27-22706","75 HP"]
["power-28-22706",0]
["power-29-22706",0]
["power-30-22706",0]
["power-31-22706",0]
["power-32-22706",0]
["power-44-12506","105 TWD"]
["power-33-22706",0]
["power-34-22706",0]
["power-35-22706",0]
["power-36-22706",0]
["power-37-22706","100 HP Comb."]
["power-38-22706","220 HP Comb."]
["power-39-22706","220 HP Comb."]
["power-40-22706","75 HP"]
["power-41-22706",0]
["power-42-22706",0]
["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",0]
["passes-44-111406",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-44-111606",0]
["passes-45-111606",0]
["passes-24-22706",0]
["passes-25-22706",4]
["passes-26-22706",0]
["passes-27-22706",0]
["passes-28-22706",4]
["passes-29-22706",0]
["passes-30-22706",0]
["passes-31-22706",0]
["passes-32-22706",0]
["passes-33-22706",0]
["passes-44-12506",4]
["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",0]
["passes-41-82906",120]
["passes-42-82906",0]
["passes-43-82906",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-45-111606",0]
["rent-46-111606",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-47-12506",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]
["rent-41-82906",0]
["rent-42-82906",0]
["rent-43-82906",0]
["rent-44-111406",0]

{"sheet":"Prod(2021 Alfalfa Small Bal...)","index":6,"n_rows":1337,"n_cols":7,"rows_kept":1337,"cut":false,"hidden":true,"merged":[]}
["Typical",null,null,null,"2020-10-26",null,""]
[]
["2021 Alfalfa Small Bales",null,null,"Yield, tons air-dry:",5.0000999999999998]
["Production",null,null,"Weighted value per ton, air-dry:",200]
["Owned land"]
["Dryland"]
[null,null,null,null,"Business unit"]
["Income per acre",null,"Yield","Price","total"]
["Hay","60 lb bales",166.67,6,1000.02]
["Baleage or silage","bales",0,0,0]
["Grazing","AUMs",0,0,0]
["Seed","lbs",0,0,0]
["Other income",null,null,null,0]
["Total income per acre",null,null,null,1000.02]
[]
["Operating costs per acre"]
["Seed",null,null,null,0]
["Fertilizer",null,null,null,82.600000000000009]
["Nitrogen",null,null,0]
["Phosphorus",null,null,26.6]
["Potassium",null,null,56.000000000000007]
["Other amendments",null,null,0]
["Crop protection",null,null,null,16]
["Herbicide",null,null,0]
["Insecticide-fungicide",null,null,16]
["Crop supplies, storage",null,null,null,12]
["Crop consulting",null,null,null,0]
["Custom hire and rental",null,null,null,161.06950000000001]
["Machinery fuel and irrigation energy",null,null,null,22.554743053256857]
["Machinery repairs and maintenance",null,null,null,29.76826970155313]
["Operator and hired labor",null,null,null,52.77958376373843]
["Other expense",null,null,null,0]
["Operating interest",null,null,null,8.4773721716673389]
["Operating costs per acre",null,null,null,385.24946869021579]
[]
["Ownership costs per acre1"]
["Farm business overhead",null,null,null,11.25]
["Machinery overhead",null,null,null,13.020069746618454]
["Machinery depreciation",null,null,null,57.278348891732399]
["Real estate charge",null,null,null,105]
["Ownership costs per acre",null,null,null,186.54841863835085]
[]
["Total costs per acre",null,null,null,571.79788732856662]
[]
["Income over operating costs per acre",null,null,null,614.77053130978425]
["Income over total costs per acre",null,null,null,428.22211267143336]
[]
[null,null,"Operating costs per ton, air-dry basis",null,77.048352770987748]
[null,null,"Ownership costs per ton, air-dry basis",null,37.308937548919197]
[null,null,"Total costs per ton, air-dry basis",null,114.35729031990694]
[]
[]
["Detailed Report","Production 2021 Alfalfa Small Bales",null,null,null,null,"2020-10-26"]
[]
["Selected input quantities","per acre",null,null,"Selected input prices",null,"$ per unit"]
["Forage yield, tons",5.0000999999999998,null,null,"Farm diesel, per gallon",null,2.38]
["Seeding rate, lbs",0,null,null,"Operating interest, %",null,4.5]
["Nitrogen rate, lbs",0,null,null,"Nitrogen, per lb",null,0]
["Phosphorus rate, lbs",70,null,null,"Phosphorus, per lb",null,0.38]
["Potassium rate, lbs",200,null,null,"Potassium, per lb",null,0.28000000000000003]
["Lime rate, tons",0,null,null,"Lime, per ton",null,0]
["Sum of allocated labor, hours",2.7386565909668064,null,null,"Skilled labor, per hour",null,21]
["Irrigation, inches",0,null,null,"Land value, per acre",null,3000]
[]
[]
[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"]
["Boom sprayer (90 ft); 75 HP",4.339336081579518E-2,0.14319809069212408,2.3243393360815796,3.8912106747667607,6.2155500108483404,2]
["Swather (haybine) mower-conditioner (9 ft); 105 MFWD",0.9174311926605504,4.238532110091743,38.622513761467886,35.008165137614675,73.630678899082568,4]
["Hay tedder (8.5 ft); 60 HP",0.20761245674740486,0.54809688581314875,5.0299778935723856,2.6500137481270647,7.6799916416994503,2]
["Wheel rake (2-16'); 60 HP",0.15278838808250572,0.40336134453781508,4.9618151260504204,6.7110236822001523,11.672838808250573,4]
["Small square baler; 75 HP",0.9174311926605504,3.0275229357798161,41.987981651376138,15.419724770642201,57.407706422018336,4]
["Pickup truck","",1.0416666666666665,4.42596875,6.6182806250000006,11.044249375,""]
["Total",2.2386565909668064,9.4023780335813125,97.352596518548395,70.298418638350853,167.65101515689926,16]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
[]
[]
["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"]
["establishment-82506",2]
["harvestashay-82506",true]
["harvestashaylage-82506",false]
["harvestaspasture-82506",false]
["harvestasseed-82506",false]
["yield-1-83106",2]
["yield-2-83106",2]
["yield-3-83106",2]
["irrigation2-22706",2]
["leasenum-22706",1]
["40hp-22706",false]
["60hp-22706",true]
["75hp-22706",true]
["105twd-22706",false]
["140twd-22706",false]
["105mfwd-22706",true]
["130mfwd-22706",false]
["160mfwd-22706",false]
["200mfwd-22706",false]
["225mfwd-22706",false]
["2604wd-22706",false]
["3104wd-22706",false]
["description-1-22706","2021 Alfalfa Small Bales"]
["acres-1-22706",80]
["receipts-1-22706",166.67]
["receipts-2-22706",60]
["receipts-3-22706",0]
["receipts-4-22706",0]
["receipts-5-22706",0]
["receipts-6-22706",0]
["receipts-7-82506",0]
["receipts-8-82506",0]
["receipts-9-82506",6]
["receipts-10-82506",0]
["receipts-11-82506",0]
["receipts-12-82506",0]
["seed1-1-22706",0]
["seed1-2-22706",0]
["seed1-3-22706",0]
["seed1-4-22706",0]
["seed1-5-22706",0]
["seed1-6-22706",0]
["seed2-1-22706",0]
["seed2-2-22706",0]
["seed2-3-22706",0]
["seed2-4-22706",0]
["seed2-5-22706",0]
["fertilizer1-1-22706",0]
["fertilizer1-2-22706",0]
["fertilizer1-3-22706",0]
["fertilizer1-4-22706",70]
["fertilizer1-5-22706",200]
["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",0.38]
["fertilizer2-5-22706",0.28000000000000003]
["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",0]
["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",0]
["herbicide2-5-22706",0]
["herbicide2-6-22706",0]
["herbicide2-7-22706",0]
["herbicide2-8-22706",0]
["herbicide2-9-22706",0]
["insecticide1-1-22706",1]
["insecticide1-2-22706",1]
["insecticide1-3-22706",0]
["insecticide1-4-22706",0]
["insecticide1-5-11206",0]
["insecticide1-6-11206",0]
["insecticide1-7-11206",0]
["insecticide2-1-22706",8]
["insecticide2-2-22706",8]
["insecticide2-3-22706",0]
["insecticide2-4-22706",0]
["insecticide2-5-22706",0]
["insecticide2-6-11206",0]
["labor-1-22706",0.5]
["labor-2-22706",15.5]
["labor-3-22706",21]
["irrigation1-1-22706",0]
["irrigation1-2-22706",0]
["irrigation1-3-22706",0]
["land-1-22706",0]
["land-2-22706",3000]
["land-3-22706",3.5]
["land-4-22706",0]
["land-5-22706",0]
["otheritems1-1-22706",4.5]
["otheritems1-2-22706",2.38]
["otheritems1-3-22706",2.5499999999999998]
["otheritems1-4-22706",12]
["otheritems1-5-22706",0]
["otheritems1-6-22706",0]
["otheritems1-7-22706",0]
["otheritems1-8-22706",0]
["otheritems1-9-22706",0]
["otheritems1-10-22706",0]
["overhead-1-22706",0]
["overhead-2-22706",0]
["overhead-3-22706",9000]
["overhead-4-22706",10]
["overhead-5-22706",15000]
["overhead-6-22706",10]
["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]
["landlord_share-12-22706",0]
["landlord_share-13-22706",0]
["customhire1-1-22706",6.2]
["customhire1-2-22706",0]
["customhire1-3-22706",7]
["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]
["customhire1-14-22706",0]
["customhire1-15-22706",0]
["customhire1-16-22706",0.85]
["customhire1-17-22706",0]
["customhire1-18-22706",0]
["customhire2-1-22706",2]
["customhire2-2-22706",0]
["customhire2-3-22706",1]
["customhire2-4-22706",0]
["customhire2-5-22706",0]
["customhire2-6-22706",0]
["customhire2-7-22706",0]
["customhire2-8-22706",0]
["customhire2-9-22706",0]
["customhire2-10-22706",0]
["customhire2-11-22706",0]
["customhire2-12-22706",0]
["customhire2-13-22706",0]
["size-1-3806","15 ft"]
["size-2-3806","16.3 ft"]
["size-3-3806","6 ft"]
["size-4-3806","18 ft"]
["size-5-3806","25 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","(6 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-26-111606","8 ft"]
["size-27-111606","6 ft"]
["size-31-12506","7 ft"]
["size-19-3806","9 ft"]
["size-20-3806","9 ft"]
["size-28-12506","2 rotor, 8.5 ft"]
["size-29-12506","2-16' wheel, 30 ft"]
["size-30-12506","8.5 ft"]
["size-21-3806","1000 Lb"]
["size-33-12506","1000 lb"]
["size-35-12506","1000 lb"]
["size-34-12506","3 row corn head"]
["size-22-3806","20 ft"]
["size-23-3806","15 ft"]
["size-24-3806","6 row"]
["size-25-3806","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",0]
["power-43-111406",0]
["power-16-22706",0]
["power-17-22706",0]
["power-18-22706",0]
["power-19-22706",0]
["power-20-22706","75 HP"]
["power-21-22706",0]
["power-22-22706",0]
["power-43-111606",0]
["power-23-22706",0]
["power-24-22706",0]
["power-25-22706","105 MFWD"]
["power-26-22706","60 HP"]
["power-27-22706","60 HP"]
["power-28-22706",0]
["power-29-22706",0]
["power-30-22706","75 HP"]
["power-31-22706",0]
["power-32-22706",0]
["power-44-12506",0]
["power-33-22706",0]
["power-34-22706",0]
["power-35-22706",0]
["power-36-22706",0]
["power-37-22706","100 HP Comb."]
["power-38-22706","220 HP Comb."]
["power-39-22706","220 HP Comb."]
["power-40-22706",0]
["power-41-22706",0]
["power-42-22706",0]
["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",0]
["passes-44-111406",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-44-111606",0]
["passes-45-111606",0]
["passes-24-22706",0]
["passes-25-22706",0]
["passes-26-22706",4]
["passes-27-22706",2]
["passes-28-22706",4]
["passes-29-22706",0]
["passes-30-22706",0]
["passes-31-22706",4]
["passes-32-22706",0]
["passes-33-22706",0]
["passes-44-12506",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",0]
["passes-41-82906",0]
["passes-42-82906",0]
["passes-43-82906",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-45-111606",0]
["rent-46-111606",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-47-12506",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]
["rent-41-82906",0]
["rent-42-82906",0]
["rent-43-82906",0]
["rent-44-111406",0]

{"sheet":"Est(2021 Alfalfa Estab)","index":7,"n_rows":1337,"n_cols":7,"rows_kept":1337,"cut":false,"hidden":true,"merged":[]}
["Typical",null,null,null,"2020-10-26",null,""]
[]
["2021 Alfalfa Estab",null,null,"Yield, tons air-dry:",2.1]
["Establishment year",null,null,"Weighted value per ton, air-dry:",200]
["Owned land"]
["Dryland"]
[null,null,null,null,"Business unit"]
["Income per acre",null,"Yield","Price","total"]
["Hay","60 lb bales",70,6,420]
["Baleage or silage","tons",0,0,0]
["Grazing","tons",0,0,0]
["Seed","lbs",0,0,0]
["Other income",null,null,null,0]
["Total income per acre",null,null,null,420]
[]
["Operating costs per acre"]
["Seed",null,null,null,43.5]
["Fertilizer",null,null,null,114.80000000000001]
["Nitrogen",null,null,0]
["Phosphorus",null,null,26.6]
["Potassium",null,null,25.200000000000003]
["Other amendments",null,null,63]
["Crop protection",null,null,null,37]
["Herbicide",null,null,21]
["Insecticide-fungicide",null,null,16]
["Crop supplies, storage",null,null,null,7.5]
["Crop consulting",null,null,null,0]
["Custom hire and rental",null,null,null,72.7]
["Machinery fuel and irrigation energy",null,null,null,18.481927125567896]
["Machinery repairs and maintenance",null,null,null,23.347939415049442]
["Operator and hired labor",null,null,null,43.652821493930666]
["Other expense",null,null,null,0]
["Operating interest",null,null,null,8.1221104807773301]
["Operating costs per acre",null,null,null,369.10479851532534]
[]
["Ownership costs per acre1"]
["Farm business overhead",null,null,null,11.25]
["Machinery overhead",null,null,null,24.293476513757632]
["Machinery depreciation",null,null,null,44.444552670710529]
["Real estate charge",null,null,null,105]
["Ownership costs per acre",null,null,null,184.98802918446816]
[]
["Total costs per acre",null,null,null,554.09282769979347]
[]
["Income over operating costs per acre",null,null,null,50.895201484674658]
["Income over total costs per acre",null,null,null,-134.09282769979347]
[]
[null,null,"Operating costs per ton, air-dry basis",null,175.76418976920255]
[null,null,"Ownership costs per ton, air-dry basis",null,88.089537706889601]
[null,null,"Total costs per ton, air-dry basis",null,263.8537274760921]
[]
[]
["Detailed Report","Establishment year 2021 Alfalfa Estab",null,null,null,null,"2020-10-26"]
[]
["Selected input quantities","per acre",null,null,"Selected input prices",null,"$ per unit"]
["Forage yield, tons",2.1,null,null,"Farm diesel, per gallon",null,2.38]
["Seeding rate, lbs",15,null,null,"Operating interest, %",null,4.5]
["Nitrogen rate, lbs",0,null,null,"Nitrogen, per lb",null,0]
["Phosphorus rate, lbs",70,null,null,"Phosphorus, per lb",null,0.38]
["Potassium rate, lbs",90,null,null,"Potassium, per lb",null,0.28000000000000003]
["Lime rate, tons",3,null,null,"Lime, per ton",null,21]
["Sum of allocated labor, hours",2.4726772539177984,null,null,"Skilled labor, per hour",null,21]
["Irrigation, inches",0,null,null,"Land value, per acre",null,3000]
[]
[]
[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"]
["Chisel plow (15 ft); 130 MFWD",0.12936610608020699,0.73997412677878394,5.4624890038809832,9.0383441138421734,14.500833117723158,1]
["Tandem disk (21 ft); 130 MFWD",0.16369047619047619,0.9363095238095237,7.9248815476190471,8.9920238095238076,16.916905357142856,2]
["Roller harrow (12 ft); 105 TWD",0.13480392156862744,0.65245098039215688,4.760451897917866,5.4903553788341419,10.250807276752008,1]
["No-till drill (15 ft); 130 MFWD",0.15714285714285714,0.89885714285714291,9.5121720000000014,15.084142857142858,24.596314857142858,1]
["Disk mower-conditioner (9 ft); 105 TWD",0.35256410256410253,1.7064102564102563,14.42182644641683,10.824966573911457,25.246793020328287,2]
["Wheel rake (2-16'); 60 HP",7.6394194041252861E-2,0.20168067226890754,2.4809075630252102,3.8200993124522533,6.301006875477464,2]
["Small square baler; 75 HP",0.4587155963302752,1.5137614678899081,20.993990825688069,8.8698165137614673,29.863807339449536,2]
["Pickup truck","",1.0416666666666665,4.42596875,6.6182806250000006,11.044249375,""]
["Total",1.4726772539177984,7.6911108370733459,69.982688034548005,68.738029184468147,138.72071721901617,11]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
[]
[]
["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"]
["establishment-82506",1]
["harvestashay-82506",true]
["harvestashaylage-82506",false]
["harvestaspasture-82506",false]
["harvestasseed-82506",false]
["yield-1-83106",2]
["yield-2-83106",1]
["yield-3-83106",1]
["irrigation2-22706",2]
["leasenum-22706",1]
["40hp-22706",false]
["60hp-22706",true]
["75hp-22706",true]
["105twd-22706",true]
["140twd-22706",false]
["105mfwd-22706",false]
["130mfwd-22706",true]
["160mfwd-22706",false]
["200mfwd-22706",false]
["225mfwd-22706",false]
["2604wd-22706",false]
["3104wd-22706",false]
["description-1-22706","2021 Alfalfa Estab"]
["acres-1-22706",80]
["receipts-1-22706",70]
["receipts-2-22706",60]
["receipts-3-22706",0]
["receipts-4-22706",0]
["receipts-5-22706",0]
["receipts-6-22706",0]
["receipts-7-82506",0]
["receipts-8-82506",0]
["receipts-9-82506",6]
["receipts-10-82506",0]
["receipts-11-82506",0]
["receipts-12-82506",0]
["seed1-1-22706",15]
["seed1-2-22706",0]
["seed1-3-22706",0]
["seed1-4-22706",0]
["seed1-5-22706",0]
["seed1-6-22706",0]
["seed2-1-22706",2.9]
["seed2-2-22706",0]
["seed2-3-22706",0]
["seed2-4-22706",0]
["seed2-5-22706",0]
["fertilizer1-1-22706",0]
["fertilizer1-2-22706",0]
["fertilizer1-3-22706",0]
["fertilizer1-4-22706",70]
["fertilizer1-5-22706",90]
["fertilizer1-6-22706",3]
["fertilizer1-7-22706",0]
["fertilizer1-8-22706",0]
["fertilizer2-1-22706",0]
["fertilizer2-2-22706",0]
["fertilizer2-3-22706",0]
["fertilizer2-4-22706",0.38]
["fertilizer2-5-22706",0.28000000000000003]
["fertilizer2-6-22706",21]
["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",21]
["herbicide2-5-22706",0]
["herbicide2-6-22706",0]
["herbicide2-7-22706",0]
["herbicide2-8-22706",0]
["herbicide2-9-22706",0]
["insecticide1-1-22706",2]
["insecticide1-2-22706",0]
["insecticide1-3-22706",0]
["insecticide1-4-22706",0]
["insecticide1-5-11206",0]
["insecticide1-6-11206",0]
["insecticide1-7-11206",0]
["insecticide2-1-22706",8]
["insecticide2-2-22706",0]
["insecticide2-3-22706",0]
["insecticide2-4-22706",0]
["insecticide2-5-22706",0]
["insecticide2-6-11206",0]
["labor-1-22706",1]
["labor-2-22706",15.5]
["labor-3-22706",21]
["irrigation1-1-22706",0]
["irrigation1-2-22706",0]
["irrigation1-3-22706",0]
["land-1-22706",0]
["land-2-22706",3000]
["land-3-22706",3.5]
["land-4-22706",0]
["land-5-22706",0]
["otheritems1-1-22706",4.5]
["otheritems1-2-22706",2.38]
["otheritems1-3-22706",2.5499999999999998]
["otheritems1-4-22706",7.5]
["otheritems1-5-22706",0]
["otheritems1-6-22706",0]
["otheritems1-7-22706",0]
["otheritems1-8-22706",0]
["otheritems1-9-22706",0]
["otheritems1-10-22706",0]
["overhead-1-22706",0]
["overhead-2-22706",0]
["overhead-3-22706",9000]
["overhead-4-22706",10]
["overhead-5-22706",15000]
["overhead-6-22706",10]
["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]
["landlord_share-12-22706",0]
["landlord_share-13-22706",0]
["customhire1-1-22706",6.2]
["customhire1-2-22706",7]
["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]
["customhire1-14-22706",0]
["customhire1-15-22706",0]
["customhire1-16-22706",0.85]
["customhire1-17-22706",0]
["customhire1-18-22706",0]
["customhire2-1-22706",1]
["customhire2-2-22706",1]
["customhire2-3-22706",0]
["customhire2-4-22706",0]
["customhire2-5-22706",0]
["customhire2-6-22706",0]
["customhire2-7-22706",0]
["customhire2-8-22706",0]
["customhire2-9-22706",0]
["customhire2-10-22706",0]
["customhire2-11-22706",0]
["customhire2-12-22706",0]
["customhire2-13-22706",0]
["size-1-3806","15 ft"]
["size-2-3806","16.3 ft"]
["size-3-3806","6 ft"]
["size-4-3806","18 ft"]
["size-5-3806","21 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","(6 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","30 ft"]
["size-26-111606","8 ft"]
["size-27-111606","6 ft"]
["size-31-12506","7 ft"]
["size-19-3806","9 ft"]
["size-20-3806","12 ft"]
["size-28-12506","2 rotor, 8.5 ft"]
["size-29-12506","2-16' wheel, 30 ft"]
["size-30-12506","8.5 ft"]
["size-21-3806","1000 Lb"]
["size-33-12506","1000 lb"]
["size-35-12506","1000 lb"]
["size-34-12506","12 ft pickup head"]
["size-22-3806","20 ft"]
["size-23-3806","15 ft"]
["size-24-3806","6 row"]
["size-25-3806","500 bushel"]
["power-1-22706","130 MFWD"]
["power-2-22706",0]
["power-3-22706",0]
["power-4-22706",0]
["power-5-22706","130 MFWD"]
["power-6-22706",0]
["power-7-22706",0]
["power-8-22706",0]
["power-9-22706",0]
["power-10-22706","105 TWD"]
["power-11-22706",0]
["power-12-22706",0]
["power-13-22706",0]
["power-14-22706",0]
["power-15-22706","130 MFWD"]
["power-43-111406",0]
["power-16-22706",0]
["power-17-22706",0]
["power-18-22706",0]
["power-19-22706",0]
["power-20-22706",0]
["power-21-22706",0]
["power-22-22706",0]
["power-43-111606",0]
["power-23-22706",0]
["power-24-22706","105 TWD"]
["power-25-22706",0]
["power-26-22706",0]
["power-27-22706","60 HP"]
["power-28-22706",0]
["power-29-22706",0]
["power-30-22706","75 HP"]
["power-31-22706",0]
["power-32-22706",0]
["power-44-12506",0]
["power-33-22706",0]
["power-34-22706",0]
["power-35-22706",0]
["power-36-22706",0]
["power-37-22706","100 HP Comb."]
["power-38-22706","220 HP Comb."]
["power-39-22706","220 HP Comb."]
["power-40-22706",0]
["power-41-22706",0]
["power-42-22706",0]
["passes-1-22706",1]
["passes-2-22706",0]
["passes-3-22706",0]
["passes-4-22706",0]
["passes-5-22706",2]
["passes-6-22706",0]
["passes-7-22706",0]
["passes-8-22706",0]
["passes-9-22706",0]
["passes-10-22706",1]
["passes-11-22706",0]
["passes-12-22706",0]
["passes-13-22706",0]
["passes-14-22706",0]
["passes-15-22706",1]
["passes-44-111406",0]
["passes-16-22706",0]
["passes-17-22706",0]
["passes-18-22706",0]
["passes-19-22706",0]
["passes-20-22706",0]
["passes-21-22706",0]
["passes-22-22706",0]
["passes-23-22706",0]
["passes-44-111606",0]
["passes-45-111606",0]
["passes-24-22706",0]
["passes-25-22706",2]
["passes-26-22706",0]
["passes-27-22706",0]
["passes-28-22706",2]
["passes-29-22706",0]
["passes-30-22706",0]
["passes-31-22706",2]
["passes-32-22706",0]
["passes-33-22706",0]
["passes-44-12506",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",0]
["passes-41-82906",0]
["passes-42-82906",0]
["passes-43-82906",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-45-111606",0]
["rent-46-111606",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-47-12506",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]
["rent-41-82906",0]
["rent-42-82906",0]
["rent-43-82906",0]
["rent-44-111406",0]

{"sheet":"Est(2021 Corn Silage)","index":8,"n_rows":1337,"n_cols":7,"rows_kept":1337,"cut":false,"hidden":true,"merged":[]}
["Typical",null,null,null,"2020-10-26",null,""]
[]
["2021 Corn Silage",null,null,"Yield, tons air-dry:",8]
["Establishment year",null,null,"Weighted value per ton, air-dry:",101.25]
["Owned land"]
["Dryland"]
[null,null,null,null,"Business unit"]
["Income per acre",null,"Yield","Price","total"]
["Hay","tons",0,0,0]
["Baleage or silage","tons",18,45,810]
["Grazing","AUMs",0,0,0]
["Seed","lbs",0,0,0]
["Other income",null,null,null,0]
["Total income per acre",null,null,null,810]
[]
["Operating costs per acre"]
["Seed, silage variety, units are 50# bags",null,null,null,68.25]
["Fertilizer",null,null,null,145.44]
["Nitrogen",null,null,73.600000000000009]
["Phosphorus",null,null,22.42]
["Potassium",null,null,38.92]
["Other amendments",null,null,10.5]
["Crop protection",null,null,null,41]
["Herbicide",null,null,41]
["Insecticide-fungicide",null,null,0]
["Crop supplies, storage",null,null,null,5.5]
["Crop consulting",null,null,null,0]
["Custom hire and rental",null,null,null,78.2]
["Machinery fuel and irrigation energy",null,null,null,14.478222985484186]
["Machinery repairs and maintenance",null,null,null,22.25014712684434]
["Operator and hired labor",null,null,null,23.375165704399997]
["Other expense",null,null,null,0]
["Operating interest",null,null,null,8.9661045558763917]
["Operating costs per acre",null,null,null,407.45964037260489]
[]
["Ownership costs per acre1"]
["Farm business overhead",null,null,null,8]
["Machinery overhead",null,null,null,26.374622557644003]
["Machinery depreciation",null,null,null,38.157709539751892]
["Real estate charge",null,null,null,154]
["Ownership costs per acre",null,null,null,226.53233209739591]
[]
["Total costs per acre",null,null,null,633.99197247000075]
[]
["Income over operating costs per acre",null,null,null,402.54035962739511]
["Income over total costs per acre",null,null,null,176.00802752999925]
[]
[null,null,"Operating costs per ton, air-dry basis",null,50.932455046575612]
[null,null,"Ownership costs per ton, air-dry basis",null,28.316541512174489]
[null,null,"Total costs per ton, air-dry basis",null,79.248996558750093]
[]
[]
["Detailed Report","Establishment year 2021 Corn Silage",null,null,null,null,"2020-10-26"]
[]
["Selected input quantities","per acre",null,null,"Selected input prices",null,"$ per unit"]
["Forage yield, tons",8,null,null,"Farm diesel, per gallon",null,2.38]
["Seeding rate, lbs",0,null,null,"Operating interest, %",null,4.5]
["Nitrogen rate, lbs",184,null,null,"Nitrogen, per lb",null,0.4]
["Phosphorus rate, lbs",59,null,null,"Phosphorus, per lb",null,0.38]
["Potassium rate, lbs",139,null,null,"Potassium, per lb",null,0.28000000000000003]
["Lime rate, tons",0.5,null,null,"Lime, per ton",null,21]
["Sum of allocated labor, hours",1.2642302462946244,null,null,"Skilled labor, per hour",null,21]
["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"]
["Field cultivator (18 ft); 160 MFWD",7.7030812324929962E-2,0.54229691876750696,3.8028521008403353,4.6990992446830857,8.5019513455234215,1]
["Row crop planter (12 row); 130 MFWD",7.1428571428571438E-2,0.40857142857142859,5.2682600000000006,11.796428571428571,17.064688571428572,1]
["Boom sprayer (90 ft); 105 TWD",4.339336081579518E-2,0.21002386634844866,2.5803983510522888,4.2847602516814929,6.8651586027337821,2]
["Anhydrous applicator (21 ft); 160 MFWD",8.9285714285714274E-2,0.62857142857142845,4.4824194469615017,5.1722021382983945,9.6546215852598962,1]
["Silage Chopper, 3 row (5 ft); 160 MFWD",0.48309178743961356,3.4009661835748792,32.6788309178744,33.28521739130435,65.96404830917875,1]
["Pickup truck","",0.83333333333333326,3.5407749999999996,5.2946245000000003,8.8353994999999994,""]
["Total",0.76423024629462444,6.0237631591670251,52.353535816728524,64.532332097395894,116.88586791412442,6]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
[]
[]
["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"]
["establishment-82506",1]
["harvestashay-82506",false]
["harvestashaylage-82506",true]
["harvestaspasture-82506",false]
["harvestasseed-82506",false]
["yield-1-83106",1]
["yield-2-83106",1]
["yield-3-83106",2]
["irrigation2-22706",2]
["leasenum-22706",1]
["40hp-22706",false]
["60hp-22706",false]
["75hp-22706",false]
["105twd-22706",true]
["140twd-22706",false]
["105mfwd-22706",false]
["130mfwd-22706",true]
["160mfwd-22706",true]
["200mfwd-22706",false]
["225mfwd-22706",false]
["2604wd-22706",false]
["3104wd-22706",false]
["description-1-22706","2021 Corn Silage"]
["acres-1-22706",100]
["receipts-1-22706",0]
["receipts-2-22706",0]
["receipts-3-22706",18]
["receipts-4-22706",0.4]
["receipts-5-22706",0]
["receipts-6-22706",0]
["receipts-7-82506",0]
["receipts-8-82506",0]
["receipts-9-82506",0]
["receipts-10-82506",45]
["receipts-11-82506",0]
["receipts-12-82506",0]
["seed1-1-22706",0]
["seed1-2-22706",0]
["seed1-3-22706",0]
["seed1-4-22706",0]
["seed1-5-22706",0.32500000000000001]
["seed1-6-22706","silage variety, units are 50# bags"]
["seed2-1-22706",0]
["seed2-2-22706",0]
["seed2-3-22706",0]
["seed2-4-22706",0]
["seed2-5-22706",210]
["fertilizer1-1-22706",0]
["fertilizer1-2-22706",184]
["fertilizer1-3-22706",0]
["fertilizer1-4-22706",59]
["fertilizer1-5-22706",139]
["fertilizer1-6-22706",0.5]
["fertilizer1-7-22706",0]
["fertilizer1-8-22706",0]
["fertilizer2-1-22706",0]
["fertilizer2-2-22706",0.4]
["fertilizer2-3-22706",0]
["fertilizer2-4-22706",0.38]
["fertilizer2-5-22706",0.28000000000000003]
["fertilizer2-6-22706",21]
["fertilizer2-7-22706",0]
["fertilizer2-8-22706",0]
["herbicide1-1-22706",0]
["herbicide1-2-22706",0]
["herbicide1-3-22706",0]
["herbicide1-4-22706",2]
["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",20.5]
["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]
["insecticide1-5-11206",0]
["insecticide1-6-11206",0]
["insecticide1-7-11206",0]
["insecticide2-1-22706",0]
["insecticide2-2-22706",0]
["insecticide2-3-22706",0]
["insecticide2-4-22706",0]
["insecticide2-5-22706",0]
["insecticide2-6-11206",0]
["labor-1-22706",0.5]
["labor-2-22706",15.5]
["labor-3-22706",21]
["irrigation1-1-22706",0]
["irrigation1-2-22706",0]
["irrigation1-3-22706",0]
["land-1-22706",0]
["land-2-22706",4400]
["land-3-22706",3.5]
["land-4-22706",0]
["land-5-22706",0]
["otheritems1-1-22706",4.5]
["otheritems1-2-22706",2.38]
["otheritems1-3-22706",2.5499999999999998]
["otheritems1-4-22706",5.5]
["otheritems1-5-22706",0]
["otheritems1-6-22706",0]
["otheritems1-7-22706",0]
["otheritems1-8-22706",0]
["otheritems1-9-22706",0]
["otheritems1-10-22706",0]
["overhead-1-22706",0]
["overhead-2-22706",0]
["overhead-3-22706",8000]
["overhead-4-22706",10]
["overhead-5-22706",15000]
["overhead-6-22706",10]
["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]
["landlord_share-12-22706",0]
["landlord_share-13-22706",0]
["customhire1-1-22706",6.2]
["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]
["customhire1-14-22706",0]
["customhire1-15-22706",0]
["customhire1-16-22706",4]
["customhire1-17-22706",0]
["customhire1-18-22706",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]
["customhire2-9-22706",0]
["customhire2-10-22706",0]
["customhire2-11-22706",0]
["customhire2-12-22706",0]
["customhire2-13-22706",0]
["size-1-3806","15 ft"]
["size-2-3806","16.3 ft"]
["size-3-3806","6 ft"]
["size-4-3806","18 ft"]
["size-5-3806","21 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","12 row"]
["size-12-3806","(6 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-26-111606","8 ft"]
["size-27-111606","6 ft"]
["size-31-12506","7 ft"]
["size-19-3806","9 ft"]
["size-20-3806","12 ft"]
["size-28-12506","2 rotor, 8.5 ft"]
["size-29-12506","8 wheel, 17.5 ft"]
["size-30-12506","8.5 ft"]
["size-21-3806","1000 Lb"]
["size-33-12506","1000 lb"]
["size-35-12506","1000 lb"]
["size-34-12506","3 row corn head"]
["size-22-3806","15 ft"]
["size-23-3806","15 ft"]
["size-24-3806","6 row"]
["size-25-3806","500 bushel"]
["power-1-22706",0]
["power-2-22706",0]
["power-3-22706",0]
["power-4-22706","160 MFWD"]
["power-5-22706",0]
["power-6-22706","160 MFWD"]
["power-7-22706",0]
["power-8-22706",0]
["power-9-22706",0]
["power-10-22706",0]
["power-11-22706","130 MFWD"]
["power-12-22706",0]
["power-13-22706",0]
["power-14-22706",0]
["power-15-22706",0]
["power-43-111406",0]
["power-16-22706",0]
["power-17-22706",0]
["power-18-22706",0]
["power-19-22706",0]
["power-20-22706","105 TWD"]
["power-21-22706","160 MFWD"]
["power-22-22706",0]
["power-43-111606",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-44-12506",0]
["power-33-22706",0]
["power-34-22706","160 MFWD"]
["power-35-22706",0]
["power-36-22706",0]
["power-37-22706","100 HP Comb."]
["power-38-22706","220 HP Comb."]
["power-39-22706","220 HP Comb."]
["power-40-22706",0]
["power-41-22706",0]
["power-42-22706",0]
["passes-1-22706",0]
["passes-2-22706",0]
["passes-3-22706",0]
["passes-4-22706",1]
["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-44-111406",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-44-111606",0]
["passes-45-111606",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-44-12506",0]
["passes-34-22706",0]
["passes-35-22706",1]
["passes-36-22706",0]
["passes-37-22706",0]
["passes-38-22706",0]
["passes-39-22706",0]
["passes-40-22706",0]
["passes-41-82906",0]
["passes-42-82906",0]
["passes-43-82906",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-45-111606",0]
["rent-46-111606",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-47-12506",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]
["rent-41-82906",0]
["rent-42-82906",0]
["rent-43-82906",0]
["rent-44-111406",0]

{"sheet":"MDB","index":9,"n_rows":180,"n_cols":45,"rows_kept":180,"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 data","HP","Maint. & Repair Cost/Hr","Depreciation Cost/Hr","Cost/Hr","Diesel Hr/Gal",null,null,"Number of Columns"]
[false,"40 HP",0.6048,2.6286551813260108,2.6145101516921936,1.76,null,"60 HP",1.1100000000000001,4.07,3.12,2.6399999999999997,null,null,5]
[true,"60 HP",1.1100000000000001,4.07,3.12,2.6399999999999997,2020,"105 MFWD",4.05,16.829999999999998,10.28,4.62]
[false,"75 HP",1.87,6.3,4.97,3.3,2020,0]
[false,"105 TWD",3.5559216000000009,11.945780495351976,11.817113161009503,4.84]
[false,"140 TWD",3.9798897600000003,16.590113129546094,16.827497597912256,6.1599999999999993]
[true,"105 MFWD",4.05,16.829999999999998,10.28,4.62,2020]
[false,"130 MFWD",5.04,20.95,12.74,5.72,2020]
[false,"160 MFWD",7.07,23.95,14.48,7.0399999999999991,2020]
[false,"200 MFWD",5.34,24.783983114484005,18.356454593793998,8.7999999999999989]
[false,"225 MFWD",4.7759999999999998,34.289369218168382,25.808501320305258,9.8999999999999986]
[false,"260 4WD",3.6576,43.766330559873211,32.846497916369522,11.44]
[false,"310 4WD",3.5135999999999994,42.043246679563232,31.566862171630564,13.639999999999999]
[]
["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","Year for data"]
["100 HP Comb.","100 HP Comb.",null,8,2.0755401628049386,1.8663556968816988,4.3999999999999995,"old, smallest I have data for is 275 hp"]
["220 HP Comb.","220 HP Comb.",null,37.324935713797522,48.938631639300517,34.505318211519828,9.68]
["275 HP Comb.","275 HP Comb.",null,82.77,64.52,26,12.1,2020]
[]
["Hourly Equipment"]
[null,null,"Acres/Hr","Repairs/Hour","Depreciation/Hour","Overhead/Hour","Hours/Year"]
[1,"Rd bale wrapper haylage",{"$f":"IF(G26<>0,Input!$B$15/MDB!G26,0)","v":0},15.12,1.97,6.59,{"$f":"Input!F202","v":0},"old, not in database"]
["500 bushel","Grain cart (500 bushel)",{"$f":"IF(G27<>0,Input!$B$15/MDB!G27,0)","v":0},2.85,7.14,6.25,{"$f":"Input!F203","v":0}]
["1000 bushel","Grain cart (1000 bushel)",{"$f":"IF(G28<>0,Input!$B$15/MDB!G28,0)","v":0},6.81,12.49,11.23,{"$f":"Input!F203","v":0}]
["70 ft","Grain auger 10 in- 5000 bu/hr (70 ft)",{"$f":"IF(G29<>0,Input!$B$15/MDB!G29,0)","v":0},1.84,3.44,2.75,{"$f":"Input!F204","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,"2010 Updates"]
["Equipment"]
[null,null,null,"Implement Cost/Acre",null,null,null,"Number of Columns",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Implement Cost/Acre"]
["Number","Implement","Acres/Hr","Repairs","Depreciation","Overhead","Year for data",6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number",null,"Implement","Acres/Hr","Repairs","Depreciation","Overhead"]
["15 ft","Chisel plow (15 ft)",7.73,0.78,2.73,1.95,2020,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"15 ft",null,"Chisel plow (15 ft)"]
["23 ft","Chisel plow (23 ft)",13.033333333333331,0.73973993743193134,1.9927010330766977,1.7250471775298419,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"23 ft",null,"Chisel plow (23 ft)"]
["37 ft","Chisel plow (37 ft)",20.966666666666665,0.5912207221946324,1.5926220611848509,1.3931844237400663,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"37 ft",null,"Chisel plow (37 ft)"]
["57 ft","Chisel plow (57 ft)",32.299999999999997,0.63962475792986551,1.7230121714572946,1.4595166882223973,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"57 ft",null,"Chisel plow (57 ft)"]
["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,null,null,null,null,null,null,null,null,null,null,"16.3 ft",null,"Chisel plow, front dsk (16.3 ft)"]
["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,null,null,null,null,null,null,null,null,null,null,"21.3 ft",null,"Chisel plow, front dsk (21.3 ft) Fold"]
["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,null,null,null,null,null,null,null,null,null,null,"6 ft",null,"Moldboard plow 4 bottom-18 (6 ft)"]
["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,null,null,null,null,null,null,null,null,null,null,"7.5 ft",null,"Moldboard plow 5 bottom-18 (7.5 ft)"]
["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,null,null,null,null,null,null,null,null,null,null,"9 ft",null,"Moldboard plow 6 bottom-18 (9 ft)"]
["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,null,null,null,null,null,null,null,null,null,null,"12 ft",null,"Moldboard plow 8 bottom-18 (12 ft)"]
["18 ft","Field cultivator (18 ft)",12.981818181818182,0.57999999999999996,1.03,0.70880512703602694,2013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"18 ft",null,"Field cultivator (18 ft)"]
["23 ft","Field cultivator (23 ft)",16.587878787878786,0.62775807826900265,0.99408127740272267,0.85099070034120816,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"23 ft",null,"Field cultivator (23 ft)"]
["30 ft","Field cultivator (30 ft)",21.636363636363637,0.61196969198791185,0.833042198854414,0.77560572579524756,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30 ft",null,"Field cultivator (30 ft)"]
["35 ft","Field cultivator (35 ft)",25.242424242424242,0.60224682773185911,0.81980697442244133,0.75594762913816249,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"35 ft",null,"Field cultivator (35 ft)"]
["47 ft","Field cultivator (47 ft)",33.896969696969698,0.58061524577700119,0.9194286225563606,0.78978754627811709,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"47 ft",null,"Field cultivator (47 ft)"]
["60 ft","Field cultivator (60 ft)",43.272727272727273,0.5125695966026067,0.81167547975412035,0.69233694364341092,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"60 ft",null,"Field cultivator (60 ft)"]
["11 ft","Tandem disk (11 ft)",6.4000000000000012,0.23289657153213944,0.47498530640766401,0.48854171284780723,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"11 ft",null,"Tandem disk (11 ft)"]
["21 ft","Tandem disk (21 ft)",12.218181818181819,1,1.69,1.1399999999999999,2013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"21 ft",null,"Tandem disk (21 ft)"]
["25 ft","Tandem disk (25 ft)",14.545454545454547,0.82429976089584978,1.4530609483420449,1.2845665423880093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"25 ft",null,"Tandem disk (25 ft)"]
["30 ft","Tandem disk (30 ft)",17.454545454545457,0.84550867185553891,1.7243886113463858,1.4000116639359028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30 ft",null,"Tandem disk (30 ft)"]
["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,null,null,null,null,null,null,null,null,null,null,"25\" O.C., 10 ft",null,"V-Ripper 25\" O.C., (10 ft)"]
["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,null,null,null,null,null,null,null,null,null,null,"25\" O.C., 18 ft",null,"V-Ripper 25\" O.C., (18 ft)"]
["30\" O.C., 17 ft","V-Ripper 30\" O.C., (17 ft)",10.509090909090908,0.46980759677790201,0.96029211689219895,0.88772219132937491,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30\" O.C., 17 ft",null,"V-Ripper 30\" O.C., (17 ft)"]
["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,null,null,null,null,null,null,null,null,null,null,"30\" O.C., 22.5 ft",null,"V-Ripper 30\" O.C., (22.5 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,null,null,null,null,null,null,null,null,null,null,"16 ft",null,"Comb fld cult incorp (16 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,null,null,null,null,null,null,null,null,null,null,"25 ft",null,"Comb fld cult incorp (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,null,null,null,null,null,null,null,null,null,null,"33 ft",null,"Comb fld cult incorp (33 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,null,null,null,null,null,null,null,null,null,null,"17.5 ft",null,"Comb disk & v-ripper (17.5 ft)"]
["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,null,null,null,null,null,null,null,null,null,null,"22.5 ft",null,"Comb disk & v-ripper (22.5 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,null,null,null,null,null,null,null,null,null,null,"22 ft",null,"Disk, fld cult finish (22 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,null,null,null,null,null,null,null,null,null,null,"38 ft",null,"Disk, fld cult finish (38 ft)"]
["12 ft","Roller harrow (12 ft)",7.418181818181818,0.4058835155649248,1.2191289531130047,1.0678943178779996,"old, not in database",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12 ft",null,"Roller harrow (12 ft)"]
["28 ft","Roller harrow (28 ft)",17.309090909090909,0.45022373155100903,1.3069187752887605,1.1105234563169664,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"28 ft",null,"Roller harrow (28 ft)"]
["6 row","Row crop planter (6 row)",6.9999999999999991,0.79246200279550483,2.225165503985882,2.3473994013057586,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6 row",null,"Row crop planter (6 row)"]
["8 row","Row crop planter (8 row)",9.3333333333333339,0.9905775034943809,2.7814568799823518,2.8704737414281167,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8 row",null,"Row crop planter (8 row)"]
["12 row","Row crop planter (12 row)",13.999999999999998,2.29,5.13,4.26,2020,null,"update list",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12 row",null,"Row crop planter (12 row)"]
["16 row","Row crop planter (16 row)",18.666666666666668,1.2311463257715876,3.4569535508352089,3.4921514751335447,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"16 row",null,"Row crop planter (16 row)"]
["(6 row 30/15)","Split row no-till planter (6 row 30/15)",6.9999999999999991,1.395944711271029,3.2905758575126751,3.7125722011106888,null,null,"Offset Disk  12 Ft  ",13650,100,1173,0.18,1.7,2000,556.36363636363637,0.24540342707495991,310.16266477529655,0.26289585147642408,805.22885438396406,707.20813236306208,2995.5996515223223,2.1083333333333334,null,"(6/11 row 30/15\")",null,"Split row no-till planter (6/11 row 30/15\")"]
["(8 row 30/15)","Split row no-till planter (8 row 30/15)",9.3333333333333339,1.3440683875413626,3.1682909438888927,3.5606433251868981,null,null,"Subsoiler 10 Ft 30 \" O.C.",17850,150,1759.5,0.27,1.4,2000,618.18181818181813,0.61481615604772955,1016.1544801344418,0.28763784783269608,1012.098557054294,942.1255134702983,4729.8785506590339,2.8462500000000004,null,"(8/15 row 30/15\")",null,"Split row no-till planter (8/15 row 30/15\")"]
["(12 row 30/15)","Split row no-till planter (12 row 30/15)",13.999999999999998,1.8982018455628018,4.4745161575974723,4.9655236649479857,null,null,"Subsoiler 15 Ft 30 \" O.C.",26880,150,1759.5,0.27,1.4,2000,927.27272727272725,0.61481615604772955,1530.2090994965711,0.28763784783269608,1524.1013565052897,1400.8184202846846,6214.6288762865461,1.8975,null,"(12/23 row 30/15\")",null,"Split row no-till planter (12/23 row 30/15\")"]
["(16 row 30/15)","Split row no-till planter (16 row 30/15)",18.666666666666668,1.7596684810574414,4.1479598541703266,4.5760382738852634,null,null,"Rod weeder 33 Ft  ",22365,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},0.59388529160000003,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#N/A"},{"$error":"#DIV/0!"},null,"(16/31 row 30/15\")",null,"Split row no-till planter (16/31 row 30/15\")"]
["(24 row 30/15)","Split row no-till planter (24 row 30/15)",28,1.3637474413187194,3.2146791845803908,3.524820839645848,"not changed",null,"Corrigator 15 Ft 6 Row",3150,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},0.77682100000000021,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#N/A"},{"$error":"#DIV/0!"},null,"6 row",null,"No-till planter (6 row)"]
["6 row","No-till planter (6 row)",6.3636363636363633,1.4904062861750873,3.1615893202466072,3.2557565133008439,null,null,"Ditcher 1 Ft  ",1680,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},0.59388529160000003,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#N/A"},{"$error":"#DIV/0!"},null,"8 row",null,"No-till planter (8 row)"]
["8 row","No-till planter (8 row)",8.4848484848484844,1.3144737053655351,3.6909297035793251,3.774311644629825,null,null,"Potato Planter 12.64 Ft 4 Row",42000,56,1145.76,0.32,2.1,1500,214.4969696969697,0.13887544121631165,540.07116028565645,0.3769536588839531,2034.0691043401823,2206.5960147551591,5926.4962793809973,5.3416139240506331,null,"12 row",null,"No-till planter (12 row)"]
["12 row","No-till planter (12 row)",12.727272727272727,2.7653907631146621,3.671523081576705,3.6812702366442971,null,null,"Potato Planter 18.96 Ft 6 Row",63000,56,1145.76,0.32,2.1,1500,321.74545454545455,0.13887544121631165,810.10674042848461,0.3769536588839531,3051.1036565102731,3311.2940221327385,8318.2644190714964,3.5610759493670887,null,"16 row",null,"No-till planter (16 row)"]
["16 row","No-till planter (16 row)",16.969696969696969,3.377263172168091,2.5888944805989591,2.6199432987327005,null,null,"Potato Planter 25.3 Ft 8 Row",84000,56,1145.76,0.32,2.1,1500,429.33333333333337,0.13887544121631165,1080.1423205713129,0.3769536588839531,4068.1382086803646,4419.142029510318,10713.182558761995,2.6686956521739127,null,"16 ft",null,"Presswheel drill (16 ft)"]
["16 ft","Presswheel drill (16 ft)",6.7878787878787881,0.79769388200823832,2.1134884941597689,1.9718256001734675,null,null,"Beet Planter 22 Ft 12 Row",38850,60,1227.5999999999999,0.32,2.1,1500,280,0.1605270485484257,577.45146630614238,0.3769536588839531,1881.5139215146689,2076.1188136485221,5762.6842014693339,4.3842857142857143,null,"20 ft",null,"Presswheel drill (20 ft)"]
["20 ft","Presswheel drill (20 ft)",8.4848484848484844,0.77250354889218875,2.046746752238934,1.9122453932506962,null,null,"Beet Planter, Vacuum 44 Ft 24 Row",103950,45,920.7,0.32,2.1,1500,1007.9999999999998,8.7735806765695395E-2,844.45714011981818,0.3769536588839531,5034.3210332419512,5519.5476365190189,12319.025809880788,0.91339285714285734,null,"25 ft",null,"Presswheel drill (25 ft)"]
["25 ft","Presswheel drill (25 ft)",10.606060606060606,0.88669972568494715,2.349309315613386,2.1726518551101162,null,null,"Air Seeder Drill w/Cart 52 Ft  ",166950,80,1465.2,0.32,2.1,1500,1764.848484848485,0.12535103485247973,2906.5771206418735,0.45132544111385287,10403.641334172537,9362.6451284581271,24138.063583272538,0.83021291208791204,null,"30 ft",null,"Presswheel drill (30 ft)"]
["30 ft","Presswheel drill (30 ft)",12.727272727272727,1.009630064828285,2.3359609672292185,2.1344143851541335,null,null,"Potato Cultivator 18.96 Ft 6 Row",12600,140,1674.4,0.17,2.2000000000000002,2000,1126.1090909090908,0.53226675484970942,620.97788065799432,0.28763784783269608,714.42251086185445,645.36800950844588,3655.1684010282947,1.4868896925858954,null,"15 ft",null,"No-till drill (15 ft)"]
["15 ft","No-till drill (15 ft)",6.3636363636363633,2.96,5.85,3.94,2013,null,"Sugar Beet Cult 22 Ft 12 Row",15750,60,717.6,0.17,2.2000000000000002,2000,335.99999999999994,8.2524027198766392E-2,120.34753966486765,0.28763784783269608,893.02813857731815,822.02251188555738,2552.9981901277433,2.1357142857142861,null,"20 ft",null,"No-till drill (20 ft)"]
["20 ft","No-till drill (20 ft)",8.4848484848484844,1.7398884233081298,4.0255451830993421,3.622440408321137,null,null,"Sugar Beet Cult 44 Ft 24 Row",36750,60,717.6,0.17,2.2000000000000002,2000,671.99999999999989,8.2524027198766392E-2,280.81092588469124,0.28763784783269608,2083.7323233470756,1865.5525277329671,4947.6957769647343,1.0678571428571431,null,"30 ft",null,"No-till drill (30 ft)"]
["30 ft","No-till drill (30 ft)",12.727272727272727,2.0819177714798132,4.8168916720846831,4.2761191699080747,null,null,"Anhydrous App., No-Till 32 Ft  ",26040,75,897,0.23,1.4,2000,1280,0.19845742371143585,478.50289939312864,0.28763784783269608,1476.4731891144995,1321.2772196507881,4173.253308158417,0.70078125000000002,null,"6 row",null,"Row cultivator (6 row)"]
["6 row","Row cultivator (6 row)",7.7272727272727275,0.1778492457555268,0.49900535056479939,0.46666510578091641,null,null,"Potato Shredder 18 Ft  ",16380,100,1265,0.28000000000000003,1.4,1200,698.18181818181824,0.36141966232934358,548.15315453283779,0.33635612825367989,854.85987214858551,892.15721992597742,3560.1702466074003,1.8118489583333333,null,"8 row",null,"Row cultivator (8 row)"]
["8 row","Row cultivator (8 row)",10.303030303030303,0.2032562808634592,0.57029182921691368,0.52732314610256004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12 row",null,"Row cultivator (12 row)"]
["12 row","Row cultivator (12 row)",15.454545454545455,0.39701615435806886,1.1139388555949505,0.9425951121842896,null,null,"Hooded Sprayer 20 Ft 8 Row",7875,80,1650,0.41,1.3,1500,819.39393939393949,0.38880913466616041,283.50666069407526,0.28763784783269608,446.51406928865907,437.26125594277869,2817.2819859255133,2.0136834319526624,null,"16 row",null,"Row cultivator (16 row)"]
["16 row","Row cultivator (16 row)",20.606060606060606,0.24136683352535784,0.67722154719508498,0.59040579482031963,null,null,"Disk Bean Top Cutter 11 Ft 6 Row",15960,80,1465.2,0.2,1.6,2000,512.00000000000011,0.18735443089412118,276.86821454353463,0.26289585147642408,941.49835281817332,798.75489322450335,3482.3214605862113,2.8617187499999996,null,"6 row",null,"Row cultivator- High residue (6 row)"]
["6 row","Row cultivator- High residue (6 row)",7.7272727272727275,0.44716381789961018,1.2546420242772101,1.0753462155432791,null,null,"Bean Cutter 15 Ft 6 Row",12600,80,1465.2,0.2,1.6,2000,698.18181818181824,0.18735443089412118,218.58016937647471,0.26289585147642408,743.28817327750528,637.59596833513433,3064.6643109891143,2.09859375,null,"8 row",null,"Row cultivator- High residue (8 row)"]
["8 row","Row cultivator- High residue (8 row)",10.303030303030303,0.42937889332405754,1.20474148922073,1.0286797049651877,null,null,"Bean Rod 15 Ft 6 Row",6300,80,1465.2,0.2,1.6,2000,698.18181818181824,0.18735443089412118,109.29008468823736,0.26289585147642408,371.64408663875264,335.42298416756717,2281.5571554945573,2.09859375,null,"12 row",null,"Row cultivator- High residue (12 row)"]
["12 row","Row cultivator- High residue (12 row)",15.454545454545455,0.4403886085374949,1.235632296636646,1.0438570126339779,null,null,"Bean Windrower 15 Ft 6 Row",31500,80,1465.2,0.2,1.6,2000,698.18181818181824,0.18735443089412118,546.45042344118679,0.26289585147642408,1858.220433193763,1544.1149208378354,5413.9857774727852,2.09859375,null,"21 ft",null,"Rotary hoe (21 ft)"]
["21 ft","Rotary hoe (21 ft)",25.963636363636361,0.12387343160193359,0.30755687803125398,0.26428279263019594,null,null,"Sugar Beet Lifter 7.33 Ft 4 Row",57960,80,1465.2,0.59,1.3,1500,161.70424242424244,0.55950582793423087,3002.681276580372,0.26289585147642408,3419.1255970765246,2813.2414543416171,10700.248327998514,9.0609867622145934,null,"60 ft",null,"Boom sprayer, self propelled (60 ft)"]
["60 ft","Boom sprayer, self propelled (60 ft)",33.090909090909093,1.4734095234030831,2.019783561809902,1.6571975893330133,null,null,"Sugar Beet Lifter 11 Ft 6 Row",76650,80,1465.2,0.59,1.3,1500,242.66666666666666,0.55950582793423087,3970.9371954776666,0.26289585147642408,4521.6697207714897,3725.4379740387335,13683.24489028789,6.0379120879120887,null,"30 ft",null,"Boom sprayer (30 ft)"]
["30 ft","Boom sprayer (30 ft)",15.363636363636365,0.40708648715046719,0.64114840718371569,0.61756645823736267,null,null,"Sugar Beet Lifter 14.7 Ft 8 Row",89250,80,1465.2,0.59,1.3,1500,324.29090909090905,0.55950582793423087,4623.693994734268,0.26289585147642408,5264.9578940489955,4329.7839423738678,15683.635831157131,4.5181655079614274,null,"50 ft",null,"Boom sprayer (50 ft)",null,null,null,null,null,"Adjustments Oct 2010"]
["90 ft","Boom sprayer (90 ft)",46.09,0.47,1.28,0.95,2018,null,"Sugar Beet Lifter 14.7 Ft (Higher Usage) 8 Row",89250,250,4578.75,0.59,1.3,1500,1013.4090909090907,0.40591177892926278,13417.639359050629,0.48342630573821205,13770.074893653547,5408.0746825505985,37174.538935254772,4.5181655079614274,null,"21 ft",null,"Anhydrous applicator (21 ft)"]
["21 ft","Anhydrous applicator (21 ft)",11.200000000000001,0.25576944696150211,0.91808343718631913,0.82286870111207555,"old, not in database",null,"Sugar Beet Topper 11 Ft 6 Row",22575,80,1320,0.28000000000000003,1.4,1200,426.66666666666663,0.26444645991852356,552.7665585796916,0.26289585147642408,1331.7246437888637,1131.786526600449,4336.2777289690048,3.0937500000000004,null,"20 ft",null,"Stalk shredder (20 ft)",null,null,null,null,null,0.04,0.04,0.04,null,null,null,null,null,null,null,0.04,0.04,0.04]
["20 ft","Stalk shredder (20 ft)",7.7575757575757578,1.0094338225214088,1.8535365949164799,1.8046900534351149,null,null,"Sugar Beet Topper 14.7 Ft 8 Row",37800,80,1320,0.28000000000000003,1.4,1200,570.18181818181813,0.26444645991852356,925.56260971483243,0.26289585147642408,2229.8645198325157,1862.0379050054028,6337.4650345527507,2.3150510204081636,null,"7 ft swath",null,"Disc mower, 7 ft swath",4.4121212121212121,0.72328221229320122,0.78283871075877798,0.82930148344869736,null,{"$f":"AC99*(1+$AG$98)","v":0.75221350078492932},{"$f":"AD99*(1+$AH$98)","v":0.81415225918912915},{"$f":"AE99*(1+$AI$98)","v":0.86247354278664534}]
["7 ft","Disc mower (7 ft)",4.4121212121212121,0.72328221229320122,0.78283871075877798,0.82930148344869736,null,null,"Sugar Beet Topper 22 Ft 12 Row",45150,80,1320,0.28000000000000003,1.4,1200,853.33333333333326,0.26444645991852356,1105.5331171593832,0.26289585147642408,2663.4492875777273,2249.5730532008979,7338.5554579380096,1.5468750000000002,null,"8 ft swath",null,"Disc mower, 8 ft swath",5.0424242424242429,0.78449750369822457,1.1090215069082687,1.1544271015523213,null,{"$f":"AC100*(1+$AG$98)","v":0.81587740384615359},{"$f":"AD100*(1+$AH$98)","v":1.1533823671845995},{"$f":"AE100*(1+$AI$98)","v":1.2006041856144143},null,"Disc mower (7 ft)",4.4121212121212121,0.72328221229320122,0.78283871075877798,0.82930148344869736,null,{"$f":"AM100*(1+$AQ$98)","v":0.75221350078492932},{"$f":"AN100*(1+$AR$98)","v":0.81415225918912915},{"$f":"AO100*(1+$AS$98)","v":0.86247354278664534}]
["8 ft","Disc mower (8 ft)",5.0424242424242429,0.78449750369822457,1.1090215069082687,1.1544271015523213,null,null,"Sugar Beet Wagon 11 Ft 20 Ton",52500,100,1150,0.19,1.3,3000,520.00000000000011,0.24081815280415086,1170.6437983535111,0.26289585147642408,3097.0340553229385,2605.6082013963924,8023.2860550728419,2.2115384615384612,null,"9 ft swath",null,"Disc mower, 9 ft swath",5.6727272727272728,0.82038954635108485,0.93940645291053348,0.9811617801384368,null,0.85320512820512828,0.97698271102695489,1.0204082513439743,null,"Disc mower (8 ft)",5.0424242424242429,0.78449750369822457,1.1090215069082687,1.1544271015523213,null,0.81587740384615359,1.1533823671845995,1.2006041856144143]
["9 ft","Disc mower (9 ft)",5.6727272727272728,0.82038954635108485,0.93940645291053348,0.9811617801384368,null,null,"Sugar Beet Wagon 11 Ft 24 Ton",58800,100,1150,0.19,1.3,3000,520.00000000000011,0.24081815280415086,1311.1210541559324,0.26289585147642408,3468.6781419616914,2907.7811855639598,8837.5803816815824,2.2115384615384612,null,"10 ft swath",null,"Disc mower, 10 ft swath",6.3030303030303028,1.0853753698224848,0.78283871075877809,0.81430148344869724,null,1.1287903846153842,0.81415225918912926,0.84687354278664517,null,"Disc mower (9 ft)",5.6727272727272728,0.82038954635108485,0.93940645291053348,0.9811617801384368,null,0.85320512820512828,0.97698271102695489,1.0204082513439743]
["10 ft","Disc mower (10 ft)",6.3030303030303028,1.0853753698224848,0.78283871075877809,0.81430148344869724,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6 ft",null,"Disk mower-conditioner (6 ft)",3.7818181818181822,0.71597633136094663,1.7292202909137486,1.5159894763981812,null,0.74461538461538457,1.7983891025502987,1.5766290554541085,null,"Disc mower (10 ft)",6.3030303030303028,1.0853753698224848,0.78283871075877809,0.81430148344869724,null,1.1287903846153842,0.81415225918912926,0.84687354278664517]
["6 ft","Disk mower-conditioner (6 ft)",3.7818181818181822,0.71597633136094663,1.7292202909137486,1.5159894763981812,null,null,"Mower-Conditioner 9 Ft  ",18900,80,1012.0000000000001,0.18,1.6,2500,349.09090909090907,0.16861898780470905,295.08322865824084,0.27748069527105046,1089.4087832756616,951.48587013085432,3347.9778820647566,2.8989583333333337,null,"9 ft",null,"Disk mower-conditioner (9 ft)",5.6727272727272728,0.54692636423405672,1.572018446285226,1.3861267967256194,null,0.568803418803419,1.6348991841366352,1.4415718685946444,null,"Disk mower-conditioner (6 ft)",3.7818181818181822,0.71597633136094663,1.7292202909137486,1.5159894763981812,null,0.74461538461538457,1.7983891025502987,1.5766290554541085]
["9 ft","Disk mower-conditioner (9 ft)",5.6727272727272728,0.54692636423405672,1.572018446285226,1.3861267967256194,"om",null,"Rotary Hay Mower 6 Ft  ",3150,100,1150,0.44,2,2000,290.90909090909093,0.63359999999999994,184.79999999999998,0.33635612825367989,164.39612925934338,179.40331152422641,1678.5994407835697,3.9531249999999996,null,"8.5 ft",null,"Roller bar rake (basket), 8.5 ft",5.6924242424242424,0.41403326518435424,1.4332580665736194,1.1472358019260784,null,0.43059459579172843,1.4905883892365643,1.1931252340031215,null,"Disk mower-conditioner (9 ft)",5.6727272727272728,0.54692636423405672,1.572018446285226,1.3861267967256194,null,0.568803418803419,1.6348991841366352,1.4415718685946444]
["10.5 ft","Disk mower-conditioner (10.5 ft)",6.6180000000000003,0.62557823129251677,1.7522765614592657,1.535736002750157,null,null,"Ditch Mowing - Rotary Hay Mower  Ft  ",3045,40,460,0.44,2,2000,0,0.10137599999999999,28.582399999999996,0.33635612825367989,158.91625828403193,174.08820114008554,821.58685942411751,{"$error":"#DIV/0!"},null,"9.5 ft",null,"Roller bar rake (basket), 9.5 ft",6.3621212121212114,0.10902480616020133,0.44100248202265241,0.40977571025733389,null,0.11338579840660938,0.45864258130355851,0.42616673866762728,null,"Disk mower-conditioner (10.5 ft)",6.6180000000000003,0.60151753008895836,1.6848813090954478,1.4766692334136124,null,0.62557823129251677,1.7522765614592657,1.535736002750157]
["13 ft","Disk mower-conditioner (13 ft)",8.1940000000000008,0.60802913063268071,1.7234562232773698,1.5135903448101873,null,null,"Rotary Mow/Cond 9 Ft  ",20580,80,966,0.16,2,2500,523.63636363636363,0.147456,280.98560000000003,0.33635612825367989,1074.0547111610433,1076.7616352916127,3397.801946452656,1.8447916666666666,null,"tandem, 24 ft",null,"Roller bar rake (basket), 24 ft tandem",16.072727272727271,7.4445434705155453E-2,0.6247535161987573,0.56193118782182117,null,7.7423252093361677E-2,0.64974365684670765,0.584408435334694,null,"Disk mower-conditioner (13 ft)",8.1940000000000008,0.58464339483911609,1.6571694454590093,1.4553753315482569,null,0.60802913063268071,1.7234562232773698,1.5135903448101873]
["15.5 ft","Disk mower-conditioner (15.5 ft)",9.77,0.62761546466020945,1.618550192295269,1.4235161499086981,null,null,"Hay Rake (Hyd) 9 Ft  ",6300,200,2300,0.17,1.4,2500,698.18181818181824,0.57908812574224477,337.80140668297611,0.27748069527105046,363.13626109188726,345.74529004361807,3346.6829578184816,3.294270833333333,null,"7 ft swath",null,"Swather mower-conditioner, 7 ft swath",4.0727272727272741,0.54194874128601578,1.4410169090947902,1.2822828969984843,null,0.56362669093745643,1.4986575854585817,1.3335742128784238,null,"Disk mower-conditioner (15.5 ft)",9.77,0.60347640832712446,1.556298261822374,1.3687655287583635,null,0.62761546466020945,1.618550192295269,1.4235161499086981]
["8.5 ft","Roller bar rake (basket) (8.5 ft)",5.6924242424242424,0.41403326518435424,1.4332580665736194,1.1472358019260784,null,null,"Hay Swather-Cond 12 Ft  ",23835,80,920,0.18,1.6,2500,465.4545454545455,0.16861898780470905,372.13273836344814,0.24220744817734199,1451.7116178419494,1197.1416132327188,3940.9859694381166,1.9765624999999998,null,"9 ft swath",null,"Swather mower-conditioner, 9 ft swath",5.2363636363636363,0.57049524905627025,1.3624159867805294,1.2097947389803854,null,0.59331505901852111,1.4169126262517506,1.2581865285396008,null,"Roller bar rake (basket) (8.5 ft)",5.6924242424242424,0.41403326518435424,1.4332580665736194,1.1472358019260784,null,0.43059459579172843,1.4905883892365643,1.1931252340031215]
["9.5 ft","Roller bar rake (basket) (9.5 ft)",6.3621212121212114,0.10902480616020133,0.44100248202265241,0.40977571025733389,null,null,"Hay Swather-Cond 14 Ft  ",28350,80,920,0.18,1.6,2500,543.030303030303,0.16861898780470905,442.62484298736126,0.24220744817734199,1726.7054485344772,1422.5715223472869,4511.9018138691254,1.6941964285714286,null,"12 ft swath",null,"Swather mower-conditioner, 12 ft swath",6.9818181818181833,0.58379973594195611,1.3449491151551378,1.1921307038652522,null,0.60715172537963435,1.3987470797613433,1.2398159320198623,null,"Roller bar rake (basket) (9.5 ft)",6.3621212121212114,0.10902480616020133,0.44100248202265241,0.40977571025733389,null,0.11338579840660938,0.45864258130355851,0.42616673866762728]
["tandem, 24 ft","Roller bar rake (basket) (24 ft)",16.072727272727271,7.4445434705155453E-2,0.6247535161987573,0.56193118782182117,null,null,"Swather-Cond, Self-Prop 16 Ft  ",92400,80,920,0.06,2,3000,620.60606060606062,5.5295999999999998E-2,473.08799999999997,0.24220744817734199,5627.7807211494073,4453.7516283911573,11474.620349540564,1.482421875,null,"20 ft",null,"Hay merger (20 ft both swaths)",6.1090909090909093,0.4478033585279681,4.8416082282953887,3.9180108410173178,null,0.46571549286908681,5.0352725574272048,4.0747312746580109,null,"Roller bar rake (basket) (24 ft)",16.072727272727271,7.4445434705155453E-2,0.6247535161987573,0.56193118782182117,null,7.7423252093361677E-2,0.64974365684670765,0.584408435334694]
["7 ft","Swather (haybine) mower-conditioner (7 ft)",4.0727272727272741,0.54194874128601578,1.4410169090947902,1.2822828969984843,null,null,"Grain Swather, Self-Prop 21 Ft  ",75600,80,920,0.06,2,3000,814.5454545454545,5.5295999999999998E-2,387.07199999999995,0.24220744817734199,4604.5478627586062,3690.2740595927653,9601.8939223513717,1.1294642857142858,null,"6 ft pickup",null,"Small square baler",4.9090909090909092,1.0554520876990523,1.6858081567253198,1.4835100966169446,null,1.0976701712070145,1.7532404829943327,1.5428505004816224,null,"Swather (haybine) mower-conditioner (7 ft)",4.0727272727272741,0.54194874128601578,1.4410169090947902,1.2822828969984843,null,0.56362669093745643,1.4986575854585817,1.3335742128784238]
["9 ft","Swather (haybine) mower-conditioner (9 ft)",4.3600000000000003,1.01,3.72,2.33,2013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"750 lb",null,"Round baler (tie), 750 lb",5.2363636363636354,0.89219604586409229,2.7764490401670527,2.0063024135184877,null,0.92788388769865604,2.8875070017737348,2.0865545100592273,null,"Swather (haybine) mower-conditioner (9 ft)",5.2363636363636363,0.57049524905627025,1.3624159867805294,1.2097947389803854,null,0.59331505901852111,1.4169126262517506,1.2581865285396008]
["12 ft","Swather (haybine) mower-conditioner (12 ft)",6.9818181818181833,0.58379973594195611,1.3449491151551378,1.1921307038652522,null,null,"Hay Baler PTO Twine 12 Ft  ",19950,200,3663.0000000000005,0.23,1.8,2000,872.72727272727263,1.0892328647961105,2012.0551530261484,0.27414372181572499,1156.0956249792857,1029.3946584455891,7860.5454364510233,4.197187500000001,null,"1000 lb",null,"Round baler (tie), 1000 lb",5.6727272727272728,1.2715527679231502,2.5762661940108069,1.8497978507883148,null,1.3224148786400762,2.6793168417712394,1.9237897648198474,null,"Swather (haybine) mower-conditioner (12 ft)",6.9818181818181833,0.58379973594195611,1.3449491151551378,1.1921307038652522,null,0.60715172537963435,1.3987470797613433,1.2398159320198623]
["20 ft","Hay merger (20 ft both swaths)",6.1090909090909093,0.4478033585279681,4.8416082282953887,3.9180108410173178,null,null,"Round Baler 9 Ft 1000 Lb",11550,200,2553,0.43,1.8,1500,602.72727272727275,0.99919613288160014,1602.8771298309,0.3485397768495786,884.63410797046777,635.21842416933885,5675.7296619707067,4.2357466063348417,null,"1500 lb",null,"Round baler (tie), 1500 lb",6.1090909090909093,1.2751641370492122,2.9522618007042762,2.117635669797715,null,1.3261707025311806,3.0703522727324475,2.2023410965896235,null,"Hay merger (20 ft both swaths)",6.1090909090909093,0.4478033585279681,4.8416082282953887,3.9180108410173178,null,0.46571549286908681,5.0352725574272048,4.0747312746580109]
[1,"Small square baler",4.3600000000000003,3.18,1.83,1.18,2013,null,"Round Baler 12 Ft 1500 Lb",22050,200,2553,0.43,1.8,1500,803.63636363636374,0.99919613288160014,3060.0381569499004,0.3485397768495786,1688.8469333981654,1186.1215370505561,8488.0066273986231,3.1768099547511306,null,"2000 lb",null,"Round baler (tie), 2000 lb",6.5454545454545459,1.7331533361048193,2.943309524354432,2.0970161546264952,null,1.8024794695490121,3.0610419053286093,2.180896800811555,null,"Small square baler",4.9090909090909092,1.0554520876990523,1.6858081567253198,1.4835100966169446,null,1.0976701712070145,1.7532404829943327,1.5428505004816224]
["750 lb","Round baler, tie (750 lb)",5.2363636363636354,0.89219604586409229,2.7764490401670527,2.0063024135184877,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1000 Lb",null,"Round baler/wrap 1000 lb",3.0136363636363637,7.736360204312037,4.2697272179570085,2.9550512177102326,null,8.0458146124845182,4.4405163066752893,3.073253266418642,null,"Round baler, tie (750 lb)",5.2363636363636354,0.89219604586409229,2.7764490401670527,2.0063024135184877,null,0.92788388769865604,2.8875070017737348,2.0865545100592273]
["1000 lb","Round baler, tie (1000 lb)",3.0136363636363637,3.4917183152682032,1.3658209866976818,1.1527848347096381,null,null,"Rd Bale Wrapper Silage  Ft  ",22050,150,1725,0.43,1.8,1500,0,0.59702799847842669,1828.3982453401818,0.3485397768495786,1688.8469333981654,1166.8715370505561,6409.1167157889031,{"$error":"#DIV/0!"},null,1,null,"Large rectangular baler",null,null,null,null,null,null,null,null,null,"Round baler, tie (1000 lb)",5.6727272727272728,1.2715527679231502,2.5762661940108069,1.8497978507883148,null,1.3224148786400762,2.6793168417712394,1.9237897648198474]
["1500 lb","Round baler, tie (1500 lb)",4.0181818181818185,4.9995057695885636,1.9556073218625896,1.6033497792741973,null,null,"Bale Wrapper Dry Hay  Ft  ",9555,150,1725,0.43,1.8,1500,0,1.2133095899276574,1073.44195664433,0.27414372181572499,553.70895722692114,483.18165220288734,3835.3325660741384,{"$error":"#DIV/0!"},null,"2 row (5 ft)",null,"Silage chopper, 2 row (5 ft)",null,null,null,null,null,null,null,null,null,"Round baler, tie (1500 lb)",6.1090909090909093,1.2751641370492122,2.9522618007042762,2.117635669797715,null,1.3261707025311806,3.0703522727324475,2.2023410965896235]
["2000 lb","Round baler, tie (2000 lb)",6.5454545454545459,1.7331533361048193,2.943309524354432,2.0970161546264952,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"15 ft",null,"Combine, fixed grain head (15 ft)",null,null,null,null,null,null,null,null,null,"Round baler, tie (2000 lb)",6.5454545454545459,1.7331533361048193,2.943309524354432,2.0970161546264952,null,1.8024794695490121,3.0610419053286093,2.180896800811555]
["1000 lb","Round baler, net wrap (1000 lb)",3.0136363636363637,10.157726008052956,3.9732974158478016,3.1951848420676936,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20 ft",null,"Combine, fixed grain head (20 ft)",null,null,null,null,null,null,null,null,null,"Round baler, net wrap (1000 lb)",5.9345454545454546,1.4258478213756884,3.1332967224455759,2.2277394008359113,null,1.4828817342307161,3.258628591343399,2.3168489768693479]
["1500 lb","Round baler, net wrap (1500 lb)",9.4499999999999993,8.02,2.0299999999999998,1.1599999999999999,2020,null,"Forage Harvester (Pickup Head) 12 Ft  ",29925,200,3663.0000000000005,0.15,1.6,2500,661.81818181818176,0.60873636382747176,1686.7070081052864,0.28633877698175952,1700.3529721130415,1509.6871643898576,8559.7471446081872,5.5347527472527487,null,"30 ft",null,"Combine, fixed grain head (30 ft)",null,null,null,null,null,null,null,null,null,"Round baler, net wrap (1500 lb)",6.3272727272727272,1.4512138437151489,3.5789211451933913,2.542819913601261,null,1.5092623974637549,3.722077991001127,2.6445327101453118]
["2000 lb","Round baler, net wrap (2000 lb)",6.5454545454545459,2.097308825162977,3.56173277460169,2.5206122626543377,null,null,"Corn Head for SP Harvstr Base 7.5 Ft 3 Row",9450,200,3663.0000000000005,0.03,2,4000,509.09090909090907,0.17279999999999998,151.19999999999999,4.2246325371436799E-2,750.5344652999928,482.86629130035283,5047.6007566003454,7.1951785714285723,null,"15 ft",null,"Combine, flexible grain head (15 ft)",null,null,null,null,null,null,null,null,null,"Round baler, net wrap (2000 lb)",6.5454545454545459,2.0166431011182469,3.4247430525016247,2.4236656371676322,null,2.097308825162977,3.56173277460169,2.5206122626543377]
["1000 lb","Round baler, silage kit (1000 lb)",5.4545454545454541,1.7259910021133933,3.258628591343399,2.3168489768693479,null,null,"Corn Head for SP Harvstr Base 15 Ft 6 Row",25200,120,2197.8000000000002,0.03,2,4000,610.90909090909088,6.2207999999999992E-2,145.15199999999999,4.2246325371436799E-2,2001.4252407999809,1112.6434434676075,5457.0206842675889,3.5975892857142862,null,"18 ft",null,"Combine, flexible grain head (18 ft)",null,null,null,null,null,null,null,null,null,"Round baler, silage kit (1000 lb)",5.4545454545454541,1.6596067328013397,3.1332967224455759,2.2277394008359113,null,1.7259910021133933,3.258628591343399,2.3168489768693479]
["1500 lb","Round baler, silage kit (1500 lb)",5.6727272727272728,1.8370844530297274,3.722077991001127,2.6445327101453118,"old, not in database",null,"Pickup Head for SP Harvstr Base 12 Ft  ",11025,80,1465.2,0.03,2,4000,325.81818181818176,2.7647999999999999E-2,28.224,4.2246325371436799E-2,875.62354284999162,545.84400651707824,2914.8915493670702,4.4969866071428584,null,"20 ft",null,"Combine, flexible grain head (20 ft)",null,null,null,null,null,null,null,null,null,"Round baler, silage kit (1500 lb)",5.6727272727272728,1.7664273586824302,3.5789211451933913,2.542819913601261,null,1.8370844530297274,3.722077991001127,2.6445327101453118]
["2000 lb","Round baler, silage kit (2000 lb)",6.1090909090909093,2.3746312914755734,3.56173277460169,2.5206122626543377,null,null,"Pickup Head for SP Harvstr Base (2X Windrows) 24 Ft  ",14700,80,1465.2,0.03,2,4000,651.63636363636351,2.7647999999999999E-2,37.631999999999998,4.2246325371436799E-2,1167.4980571333222,692.79200868943781,3363.1220658227599,2.2484933035714292,null,"25 ft",null,"Combine, flexible grain head (25 ft)",null,null,null,null,null,null,null,null,null,"Round baler, silage kit (2000 lb)",6.1090909090909093,2.2832993187265127,3.4247430525016247,2.4236656371676322,null,2.3746312914755734,3.56173277460169,2.5206122626543377]
[1,"Large rectangular baler",16.290909090909093,0.65904260050969443,3.3875003230134464,2.7980571673900352,null,null,"Combine Corn Hd 15 Ft 6 Row",33600,200,3663.0000000000005,0.04,2.1,3000,839.99999999999989,0.25148008526236348,782.38248748290869,4.2246325371436799E-2,2668.566987733308,1385.5245912901435,8499.47406650636,4.3607142857142867,null,"30 ft",null,"Combine, flexible grain head (30 ft)",null,null,null,null,null,null,null,null,null,"Large rectangular baler",16.290909090909093,0.66569959647443877,2.9422578625767133,2.6042746997530788,null,{"$f":"AM127*(1+$AQ$98)","v":0.69232758033341635},{"$f":"AN127*(1+$AR$98)","v":3.0599481770797818},{"$f":"AO127*(1+$AS$98)","v":2.7084456877432022}]
["3 row corn head","Silage Chopper, 3 row (5 ft)",2.0699999999999998,9.81,8.2100000000000009,6.51,2020,null,"Combine Belt Pickup Hd 14 Ft  ",18900,200,3663.0000000000005,0.04,2.1,3000,712.72727272727263,0.25148008526236348,440.09014920913609,4.2246325371436799E-2,1501.0689305999856,781.98258260070565,6386.1416624098274,5.139413265306124,null,"6 row",null,"Combine, corn head (6 row)",null,null,null,null,null,null,null,null,null,"Silage Chopper, 2 row (5 ft)",1.3787878787878789,6.2072847019487298,6.2575034911169976,5.6293506405649669,null,{"$f":"AM128*(1+$AQ$98)","v":6.4555760900266792},{"$f":"AN128*(1+$AR$98)","v":6.5078036307616776},{"$f":"AO128*(1+$AS$98)","v":5.8545246661875661}]
["12 ft pickup head","Silage Chopper, 12 ft pickup head",3.3090909090909086,2.299484890831796,2.6958356638738481,2.2714519974330871,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8 row",null,"Combine, corn head (8 row)",null,null,null,null,null,null,null,null,null,"Silage Chopper, 12 ft pickup head",3.3090909090909086,2.5485957540052406,2.5692146556653102,2.2811207154242354,null,2.6505395841654504,2.6719832418919225,2.3723655440412048]
["15 ft","Combine, fixed grain head (15 ft)",6.6818181818181817,0.37834226795971243,1.4409041456609912,0.74606745234387306,null,null,"Manure Spreader  Ft 300 Bu",13860,100,1150,0.63,1.3,1200,0,0.79850229614007917,1024.7446133797682,0.28848925409032006,784.7721239174225,704.90648561024648,3664.4232229074373,{"$error":"#DIV/0!"},null,"12 row",null,"Combine, corn head (12 row)",null,null,null,null,null,null,null,null,null,"Combine, fixed grain head (15 ft)",6.6818181818181817,0.34394751632701126,1.3099128596918099,0.68069211808626673,null,0.35770541698009173,1.3623093740794823,0.70791980280971745]
["20 ft","Combine, fixed grain head (20 ft)",6.79,0.38,1.02,0.55000000000000004,2013,null,"Liquid Manure Spreader  Ft 9500 Gal",51135,70,805,0.63,1.3,1200,0,0.50223112198385877,2377.9248539485757,0.28848925409032006,2895.3335177862486,2587.4572613044702,8665.7156330392936,{"$error":"#DIV/0!"},null,"8 wheel, 17.5 ft",null,"Wheel rake, 8 wheel",null,null,null,null,null,null,null,null,null,"Combine, fixed grain head (20 ft)",8.9090909090909083,0.323369459794626,1.1029554969019459,0.57718497641897393,null,0.33630423818641103,1.1470737167780238,0.60027237547573287]
["30 ft","Combine, fixed grain head (30 ft)",13.363636363636363,0.26457501255923949,0.90241813382886482,0.47117082486227735,null,null,"Grain Cart  Ft 500 Bu",16590,130,1495,0.19,1.3,3000,0,0.33870029804821894,520.28129116851403,0.26289585147642408,978.66276148204861,865.72219164126011,3859.6662442918227,{"$error":"#DIV/0!"},null,"10 wheel, 20 ft",null,"Wheel rake, 10 wheel",null,null,null,null,null,null,null,null,null,"Combine, fixed grain head (30 ft)",13.363636363636363,0.26457501255923949,0.90241813382886482,0.47117082486227735,null,0.27515801306160909,0.93851485918201949,0.49001765785676848]
["15 ft","Combine, flexible grain head (15 ft)",6.6818181818181817,0.42555980856089304,1.4515085327194441,0.75996443225877153,null,null,"Grain Cart  Ft 1000 Bu",29190,130,1495,0.19,1.3,3000,0,0.33870029804821894,915.43163889143614,0.26289585147642408,1721.950934759554,1575.0681599763943,5707.4507336273837,{"$error":"#DIV/0!"},null,"12 wheel, 25 ft",null,"Wheel rake, 12 wheel",null,null,null,null,null,null,null,null,null,"Combine, flexible grain head (15 ft)",6.6818181818181817,0.42555980856089304,1.4515085327194441,0.75996443225877153,null,0.44258220090332878,1.509568874028222,0.79036300954912242]
["18 ft","Combine, flexible grain head (18 ft)",8.0181818181818176,0.37563119067052508,1.2812109307446846,0.67871569617005112,null,null,"Gravity Grain Box  Ft 240 Bu",3990,130,1495,0.19,1.3,3000,0,0.33870029804821894,125.13094344559198,0.26289585147642408,235.37458820454333,264.87622330612584,2120.3817549562609,{"$error":"#DIV/0!"},null,"16 wheel, 31 ft",null,"Wheel rake, 16 wheel",null,null,null,null,null,null,null,null,null,"Combine, flexible grain head (18 ft)",8.0181818181818176,0.37563119067052508,1.2812109307446846,0.67871569617005112,null,0.39065643829734609,1.3324593679744721,0.70586432401685317]
["20 ft","Combine, flexible grain head (20 ft)",8.9090909090909083,0.34716021290808774,1.3221483094801403,0.69016595229086275,null,null,"Grain Auger, 70 Ft,  Ft 10 Inch",7980,130,1495,0.19,1.3,3000,0,0.33870029804821894,250.26188689118396,0.26289585147642408,470.74917640908666,382.75244661225167,2598.7635099125223,{"$error":"#DIV/0!"},null,"20 wheel, 36 ft",null,"Wheel rake, 20 wheel",null,null,null,null,null,null,null,null,null,"Combine, flexible grain head (20 ft)",8.9090909090909083,0.31560019355280705,1.2019530086183092,0.63017869503250967,null,0.32822420129491936,1.2500311289630417,0.65538584283381007]
["25 ft","Combine, flexible grain head (25 ft)",11.136363636363637,0.30573112562400995,1.0427942879800216,0.54925317993155676,null,null,"Loader  Ft  ",8925,50,575,0.28999999999999998,1.8,2000,0,0.11562992623512146,95.555286263746197,0.27414372181572499,517.20067433283839,431.70813667302667,1619.4640972696113,{"$error":"#DIV/0!"},null,1,null,"Hay tedder",9.6333333333333329,0.13539028334333894,0.99676583720801748,0.85835384966117845,null,{"$f":"AC136*(1+$AG$98)","v":0.1408058946770725},{"$f":"AD136*(1+$AH$98)","v":1.0366364706963382},{"$f":"AE136*(1+$AI$98)","v":0.89268800364762557},null,"Combine, flexible grain head (25 ft)",11.136363636363637,0.30573112562400995,1.0427942879800216,0.54925317993155676,null,0.31796037064897037,1.0845060594992224,0.57122330712881908]
["30 ft","Combine, flexible grain head (30 ft)",13.363636363636363,0.27301621534089138,1.0397733212278948,0.53913576418295628,null,null,"Field roller 8 Ft  ",2100,40,469.2,0.16,1.3,2000,186.18181818181822,0.11971180132129554,12.569739138736031,0.22080081269504692,81.815914667020067,107.91516555709497,671.50081936285108,2.5201171874999995,null,"3 ton",null,"Bale wagon/stacker (pull-type), 3 ton",7.7575757575757578,0.74506514558891535,3.2663049939481921,2.8971745665298978,null,{"$f":"AC137*(1+$AG$98)","v":0.77486775141247199},{"$f":"AD137*(1+$AH$98)","v":3.39695719370612},{"$f":"AE137*(1+$AI$98)","v":3.0130615491910939},null,"Combine, flexible grain head (30 ft)",13.363636363636363,0.24819655940081034,0.94524847384354072,0.49196015667838322,null,0.25812442177684275,0.98305841279728234,0.51163856294551857]
["6 row","Combine, corn head (6 row)",6.6818181818181817,0.69000204799877507,2.6278502183686201,1.3564095237406595,null,null,"Field roller 10 Ft  ",2310,40,469.2,0.16,1.3,2000,232.72727272727278,0.11971180132129554,13.826713052609634,0.22080081269504692,89.997506133722084,120.80668211280448,693.83090129913626,2.0160937499999996,null,"15 ft",null,"Rotary mower (15 ft)",7.69,0.4,1,1.9,null,{"$f":"AC138*(1+$AG$98)","v":0.41600000000000004},{"$f":"AD138*(1+$AH$98)","v":1.04},{"$f":"AE138*(1+$AI$98)","v":1.976},null,"Combine, corn head (6 row)",6.6818181818181817,0.62714077051078976,2.1390652061128645,1.1218380247680286,null,0.65222640133122134,2.2246278143573792,1.1667115457587498]
["8 row","Combine, corn head (8 row)",8.9090909090909083,0.67039971708971902,2.5531953826195117,1.3191506724748361,null,null,"Field roller 12 Ft  ",2520,40,469.2,0.16,1.3,2000,279.27272727272731,0.11971180132129554,15.083686966483238,0.22080081269504692,98.179097600424086,133.69819866851395,716.16098323542133,1.6800781249999996,null,"4 T (40 ft)",null,"Fertilizer spreader 4 T (40 ft)",23.76,0.23,0.77,0.71,null,{"$f":"AC139*(1+$AG$98)","v":0.23920000000000002},{"$f":"AD139*(1+$AH$98)","v":0.80080000000000007},{"$f":"AE139*(1+$AI$98)","v":0.73839999999999995},null,"Combine, corn head (8 row)",8.9090909090909083,0.63204030778040532,2.1557766530356215,1.1302516190304064,null,0.6573219200916216,2.2420077191570464,1.1754616837916227]
["12 row","Combine, corn head (12 row)",13.363636363636363,0.68216111563515269,2.5979882840689767,1.3265399968397722,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,"Combine, corn head (12 row)",13.363636363636363,0.646738919589252,2.2059109938038923,1.1405264154229817,null,0.67260847637282206,2.2941474335560481,1.186147472039901]
["6 ft","Sprigger (6 ft)",3.2,2.9224000000000001,2.6415999999999999,3.5880000000000005,null,null,"Hay tedder 16.5 Ft 4 rotor",17325,34.759358288770052,399.73262032085557,0.17,1.4,2500,650,4.99807899607577E-2,72.159765505843936,0.26289585147642408,1064.1941144309128,877.50719831472873,2413.5936985723411,0.61497326203208547,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprigger (6 ft)",3.2,2.81,2.54,3.45,null,2.9224000000000001,2.6415999999999999,3.5880000000000005]
["8 ft","Field roller (8 ft)",4.6545454545454552,7.9552209590580972E-2,0.51780205775140331,0.7017984847029286,null,null,"Hay tedder 23 Ft 6 rotor",24150,42.199488491048598,485.2941176470589,0.17,1.4,2500,1000,6.5574158697174215E-2,131.96799437806311,0.26289585147642408,1483.4220989036967,1208.8736703781067,3309.5578813069251,0.48529411764705888,null,null,null,null,null,null,null,null,null,null,null,null,null,"Field roller (8 ft)",4.6545454545454552,6.4298330787805211E-2,0.4185151884938712,0.55130525536088382,null,6.6870264019317421E-2,0.43525579603362607,0.57335746557531919]
["10 ft","Field roller (10 ft)",5.8181818181818192,7.0005944439711254E-2,0.45566581082123492,0.6304732915385769,null,null,"Row Crop Planter 60 Ft 24 row",130100,70,1339.8,0.32,2.1,1500,1959.9999999999998,0.22188936078274132,2672.9449849846897,0.3769536588839531,6300.7712017775657,6916.6488457058613,17230.165032468118,0.68357142857142861,null,null,null,null,null,null,null,null,null,null,null,null,null,"Field roller (10 ft)",5.8181818181818192,5.6582531093268586E-2,0.36829336587460665,0.49365643721757774,null,5.8845832336999332E-2,0.38302510050959093,0.51340269470628086]
["12 ft","Field roller (12 ft)",6.9818181818181833,6.3641767672464794E-2,0.4142416462011228,0.58292316276234279,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,"Field roller (12 ft)",6.9818181818181833,5.1438664630244171E-2,0.33481215079509696,0.45522389178870704,null,5.3496211215453941E-2,0.34820463682690084,0.47343284746025532]
["6 ft","ATV spreader combo (6 ft)",6.18,6.394822006472492E-2,0.84310679611650485,0.37022653721682852,null,null,"Disc Mow-Condition 10.5 Ft  ",19000,98.214285714285708,1620.5357142857142,0.16,2,2500,650,0.22224489795918359,390.98639455782296,0.27748069527105046,1095.172850912041,959.83500171884805,4066.5299614744263,2.4931318681318682,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATV spreader combo (6 ft)",6.18,6.1488673139158581E-2,0.81067961165048541,0.35598705501618128,null,6.394822006472492E-2,0.84310679611650485,0.37022653721682852]
["8 ft","ATV spreader combo (8 ft)",8.24,4.796116504854369E-2,0.63233009708737864,0.27766990291262134,null,null,"Disc Mow-Condition 13 Ft  ",23000,97.633136094674541,1610.94674556213,0.16,2,2500,800,0.21962256223521578,467.71471587129287,0.27748069527105046,1325.7355563672074,1164.3002652386056,4568.697283039236,2.0136834319526624,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATV spreader combo (8 ft)",8.24,4.6116504854368932E-2,0.60800970873786409,0.26699029126213591,null,4.796116504854369E-2,0.63233009708737864,0.27766990291262134]
["10 ft","ATV spreader combo (10 ft)",10.3,3.8368932038834951E-2,0.50586407766990282,0.2221359223300971,null,null,"Disc Mow-Condition 15.5 Ft  ",27000,102.35732009925556,1688.8957816377167,0.16,2,2500,999.99999999999989,0.24139056333084977,603.47640832712443,0.27748069527105046,1556.2982618223739,1368.7655287583634,5217.4359805455788,1.6888957816377168,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATV spreader combo (10 ft)",10.3,3.6893203883495145E-2,0.4864077669902912,0.21359223300970875,null,3.8368932038834951E-2,0.50586407766990282,0.2221359223300971]
["12 ft","ATV spreader combo (12 ft)",12.36,3.197411003236246E-2,0.42155339805825243,0.18511326860841426,null,null,"Tedder 8.5 Ft  ",2500,57.093425605536332,656.57439446366777,0.17,1.4,2500,550,0.10012054566566242,23.176052237421857,0.26289585147642408,147.47781215823517,154.90991435220917,982.13817321153397,1.1937716262975777,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATV spreader combo (12 ft)",12.36,3.0744336569579291E-2,0.4053398058252427,0.17799352750809064,null,3.197411003236246E-2,0.42155339805825243,0.18511326860841426]
["8 wheel, 17.5 ft","Wheel rake, V hitch (8 wheel)",19.833333333333332,4.348755019606966E-2,0.51883459559619738,0.50723625596590349,null,null,"Tedder 16.5 Ft  ",3500,34.759358288770052,399.73262032085557,0.17,1.4,2500,650,4.99807899607577E-2,16.197478228023328,0.26289585147642408,206.46893702152923,230.87388009309288,853.27291566350107,0.61497326203208547,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheel rake, V hitch (8 wheel)",19.833333333333332,3.9534136541881509E-2,0.47166781417836123,0.47029117234486273,null,4.1115502003556771E-2,0.49053452674549569,0.48910281923865728]
["10 wheel, 20 ft","Wheel rake, V hitch (10 wheel)",22.666666666666668,4.635377509535607E-2,0.55303051212412857,0.53244581133905744,null,null,"Tedder 23 Ft  ",5000,42.199488491048598,485.2941176470589,0.17,1.4,2500,1000,6.5574158697174215E-2,30.358406804247323,0.26289585147642408,294.95562431647033,323.81982870441834,1134.4279774721949,0.48529411764705888,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheel rake, V hitch (10 wheel)",22.666666666666668,4.2139795541232782E-2,0.50275501102193498,0.49306571084299328,null,4.3825387362882093E-2,0.5228652114628124,0.51278833927671308]
["2-16' wheel, 30 ft","Wheel rake (2-16')",26.18,0.33,1.29,0.81,2013,null,"Wheel Rake 17.5 Ft  ",5500,30.252100840336137,347.89915966386559,0.17,1.4,2500,600,4.1149107586381566E-2,20.955564048620243,0.26289585147642408,324.45118674811738,326.80181157486021,1020.1077220354634,0.57983193277310929,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheel rake, V hitch (12 wheel)",28.333333333333332,3.9246615548849645E-2,0.46823750280251863,0.45499921515561664,null,4.081648017080363E-2,0.48696700291461942,0.47319918376184134]
["16 wheel, 31 ft","Wheel rake, V hitch (16 wheel)",35.133333333333326,4.4635315450511387E-2,0.53252817729814983,0.49539515663224543,null,null,"Wheel Rake 20 Ft  ",6700,35.294117647058819,405.88235294117641,0.17,1.4,2500,799.99999999999989,5.1060601489782899E-2,31.676484257550502,0.26289585147642408,395.24053658407024,391.35857046392061,1224.1579442467178,0.50735294117647056,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheel rake, V hitch (16 wheel)",35.133333333333326,4.0577559500464898E-2,0.4841165248164998,0.45747498282765792,null,4.2200661880483492E-2,0.50348118580915979,0.47577398214076427]
["20 wheel, 36 ft","Wheel rake, V hitch (20 wheel)",37.090909090909093,5.4963431497810258E-2,0.6527346094480424,0.59569886956936313,null,null,"Wheel Rake 25 Ft  ",7800,35.294117647058826,405.88235294117652,0.17,1.4,2500,1000,5.1060601489782913E-2,36.877101075954322,0.26289585147642408,460.13077393369372,461.6189327788926,1364.5091607297172,0.40588235294117653,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheel rake, V hitch (20 wheel)",37.090909090909093,4.9966755907100237E-2,0.59339509949822022,0.54889736805770972,null,5.1965426143384251E-2,0.61713090347814903,0.57085326278001813]
["2 rotor, 8.5 ft","Hay tedder (8.5 ft)",9.6333333333333329,4.0696905263701552E-2,0.48554039694831302,0.51007482274254901,"old, not in database",null,"Wheel Rake 31 Ft  ",10000,34.15559772296016,392.78937381404182,0.17,1.4,2500,1200,4.8769613261686912E-2,45.157049316376771,0.26289585147642408,589.91124863294067,591.63965740883668,1619.4973291721958,0.32732447817836818,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hay tedder (8.5 ft)",9.6333333333333329,0.13539028334333894,0.99676583720801748,0.85835384966117845,null,0.1408058946770725,1.0366364706963382,0.89268800364762557]
["4 rotor, 16.5 ft","Hay tedder (16.5 ft)",18.7,2.935110137200294E-2,0.35017761961726823,0.35450316092983125,null,null,"Wheel Rake 36 Ft  ",13000,34.313725490196077,394.60784313725492,0.17,1.4,2500,1399.9999999999998,4.9086005020976847E-2,59.085006043768423,0.26289585147642408,766.88462322282294,721.53155463148778,1942.1090270353341,0.28186274509803927,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hay tedder (16.5 ft)",18.7,2.4919197273882043E-2,0.31764451849466036,0.35519058475860443,null,2.5915965164837323E-2,0.33035029923444675,0.36939820814894864]
["6 rotor, 23 ft","Hay tedder (23 ft)",23.696969696969695,3.3088353410053006E-2,0.39476545317101974,0.38306339168761211,null,null,"Bar Rake 8.5 Ft  ",3500,97.874443895205147,1125.5561047948593,0.17,1.4,2500,600.00000000000011,0.21293139352338222,69.005544197392382,0.26289585147642408,206.46893702152923,199.37388009309288,1600.4044661068735,1.8759268413247652,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hay tedder (23 ft)",23.696969696969695,3.0358406804247322E-2,0.29495562431647032,0.32381982870441833,null,3.1572743076417213E-2,0.30675384928912913,0.3367726218525951]
["3 ton","Bale wagon/stacker, pull-type (3 ton)",7.7575757575757578,0.74506514558891535,3.2663049939481921,2.8971745665298978,null,null,"Bar Rake 9.5 Ft  ",4500,87.571870853604594,1007.0765148164528,0.17,1.4,2500,600,0.18222717601062216,75.927990004425894,0.26289585147642408,265.46006188482329,250.83784583397653,1599.3024125396787,1.6784608580274214,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bale wagon/stacker, pull-type (3 ton)",7.76,0.74506514558891535,3.2663049939481921,2.8971745665298978,null,0.77486775141247199,3.39695719370612,3.0130615491910939]
["12 ft","Rotary mower (12 ft)",8.73,0.74,3,1.95,2020,null,"Bar Rake 24 Ft  ",8500,51.995798319327733,597.95168067226894,0.17,1.4,2500,900.00000000000023,8.7833101114317857E-2,69.127903654787204,0.26289585147642408,501.42456133799959,495.19370879751119,1663.697854462567,0.66439075630252087,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rotary mower (15 ft)",7.69,0.4,1,1.9,null,0.41600000000000004,1.04,1.976]
["40 ft","Fertilizer spreader 4 T (40 ft)",23.76,0.23,0.77,0.71,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,"Fertilizer spreader 4 T (40 ft)",23.76,0.23,0.77,0.71,null,0.23920000000000002,0.80080000000000007,0.73839999999999995]
[]
[]
[]
[null,"Manufactured Costs"]
[null,"Unupdated Costs"]
[]
[]
[null,"Grain hauling",2.6,"$ per bushel per mile"]
[null,"Irrigation repairs",5.6,"$ per acre-inch applied"]
[null,"Irrigation overhead",22,"$ per acre land irrigated"]
[null,"Irrigation depreciation",22,"$ per acre land irrigated",null,null,null,"Est",{"$f":"VLOOKUP(establishment,H172:K173,4)","v":"Prod"}]
[]
[null,null,null,null,null,null,null,1,"Yes","Establishment year","Est",1,"Tons","ton"]
[null,"Establishment",2,1,null,null,null,2,"No","Production","Prod",2,"Bales","bale"]
[null,"Harvest as",true,false,true,true]
[null,"Yield",2,2,2,null,null,1,"Owned land",null,null,1,"Tons","ton"]
[null,"Irrigation",2,null,null,null,null,3,"Cash rent",null,null,2,"AUM","AUM"]
[null,"Lease arrangement",1,null,null,null,null,2,"Share crop"]
[]
[null,null,null,null,null,null,null,1,"Irrigated"]
[null,null,null,null,null,null,null,2,"Dryland"]

{"sheet":"Machinery Cost","index":10,"n_rows":72,"n_cols":23,"rows_kept":72,"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!B71","v":21}]
[null,"Unskilled Labor, $/hr",{"$f":"Input!B70","v":15.5}]
[null,"Power Unit Fuel",{"$f":"Input!B90","v":2.38}]
[null,"Pickup fuel, $/gal",{"$f":"Input!B91","v":2.5499999999999998},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!B154","v":"15 ft"},{"$f":"Input!D154","v":0},1,{"$f":"VLOOKUP($B7,OFFSET(INDIRECT(A7),0,0,,MDB!$H$33),2,FALSE)","v":"Chisel plow (15 ft)"},{"$f":"VLOOKUP(C7,OFFSET(Power_Size,0,0,,MDB!$O$4),1,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(H7>0,1,0)","v":0},{"$f":"Input!F154","v":0},{"$f":"J7+K7","v":7.4651746442432083},{"$f":"N7+O7+P7+S7+Input!H154","v":2.7851746442432086},{"$f":"Q7+R7+T7+U7","v":4.68},{"$f":"VLOOKUP($B7,OFFSET(INDIRECT(A7),0,0,,MDB!$H$33),3,FALSE)","v":7.73},{"$f":"VLOOKUP(C7,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),5,FALSE)/L7","v":0},{"$f":"C$2*(1/L7)","v":2.0051746442432083},{"$f":"M7*C$3","v":0},{"$f":"IF(V7=0,VLOOKUP($B7,OFFSET(INDIRECT(A7),0,0,,MDB!$H$33),4,FALSE),0)","v":0.78},{"$f":"IF(V7=0,VLOOKUP($B7,OFFSET(INDIRECT(A7),0,0,,MDB!$H$33),5,FALSE),0)","v":2.73},{"$f":"IF(V7=0,VLOOKUP($B7,OFFSET(INDIRECT(A7),0,0,,MDB!$H$33),6,FALSE),0)","v":1.95},{"$f":"(VLOOKUP(C7,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),2,FALSE)/L7)+(0.15*O7)","v":0},{"$f":"VLOOKUP(C7,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),3,FALSE)/L7","v":0},{"$f":"VLOOKUP(C7,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),4,FALSE)/L7","v":0},{"$f":"Input!H154","v":0},{"$f":"CONCATENATE(IF(V7<>0,\"Rent, \",\"\"),E7,\"; \",F7)","v":{"$error":"#N/A"}}]
["Chisel_Plow_FD",{"$f":"Input!B155","v":"16.3 ft"},{"$f":"Input!D155","v":0},2,{"$f":"VLOOKUP($B8,OFFSET(INDIRECT(A8),0,0,,MDB!$H$33),2,FALSE)","v":"Chisel plow, front dsk (16.3 ft)"},{"$f":"VLOOKUP(C8,OFFSET(Power_Size,0,0,,MDB!$O$4),1,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(H8>0,1,0)","v":0},{"$f":"Input!F155","v":0},{"$f":"J8+K8","v":5.4548155314271076},{"$f":"N8+O8+P8+S8+Input!H155","v":2.1011883709733321},3.3536271604537755,{"$f":"VLOOKUP($B8,OFFSET(INDIRECT(A8),0,0,,MDB!$H$33),3,FALSE)","v":9.2083333333333339},{"$f":"VLOOKUP(C8,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),5,FALSE)/L8","v":0},{"$f":"C$2*(1/L8)","v":1.683257918552036},0,{"$f":"IF(V8=0,VLOOKUP($B8,OFFSET(INDIRECT(A8),0,0,,MDB!$H$33),4,FALSE),0)","v":0.41793045242129601},{"$f":"IF(V8=0,VLOOKUP($B8,OFFSET(INDIRECT(A8),0,0,,MDB!$H$33),5,FALSE),0)","v":1.7728469850317514},{"$f":"IF(V8=0,VLOOKUP($B8,OFFSET(INDIRECT(A8),0,0,,MDB!$H$33),6,FALSE),0)","v":1.5807801754220241},{"$f":"(VLOOKUP(C8,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),2,FALSE)/L8)+(0.15*O8)","v":0},{"$f":"VLOOKUP(C8,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),3,FALSE)/L8","v":0},{"$f":"VLOOKUP(C8,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),4,FALSE)/L8","v":0},{"$f":"Input!H155","v":0},{"$f":"CONCATENATE(IF(V8<>0,\"Rent, \",\"\"),E8,\"; \",F8)","v":{"$error":"#N/A"}}]
["Moldboard_Plow",{"$f":"Input!B156","v":"6 ft"},{"$f":"Input!D156","v":0},3,{"$f":"VLOOKUP($B9,OFFSET(INDIRECT(A9),0,0,,MDB!$H$33),2,FALSE)","v":"Moldboard plow 4 bottom-18 (6 ft)"},{"$f":"VLOOKUP(C9,OFFSET(Power_Size,0,0,,MDB!$O$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F156","v":0},{"$f":"J9+K9","v":13.663093407321618},{"$f":"N9+O9+P9+S9+Input!H156","v":7.9892470900096448},5.6738463173119733,{"$f":"VLOOKUP($B9,OFFSET(INDIRECT(A9),0,0,,MDB!$H$33),3,FALSE)","v":2.7818181818181817},{"$f":"VLOOKUP(C9,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),5,FALSE)/L9","v":0},{"$f":"C$2*(1/L9)","v":5.5718954248366011},0,{"$f":"IF(V9=0,VLOOKUP($B9,OFFSET(INDIRECT(A9),0,0,,MDB!$H$33),4,FALSE),0)","v":2.4173516651730433},{"$f":"IF(V9=0,VLOOKUP($B9,OFFSET(INDIRECT(A9),0,0,,MDB!$H$33),5,FALSE),0)","v":3.0802799417580218},{"$f":"IF(V9=0,VLOOKUP($B9,OFFSET(INDIRECT(A9),0,0,,MDB!$H$33),6,FALSE),0)","v":2.5935663755539511},{"$f":"(VLOOKUP(C9,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),2,FALSE)/L9)+(0.15*O9)","v":0},{"$f":"VLOOKUP(C9,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),3,FALSE)/L9","v":0},{"$f":"VLOOKUP(C9,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),4,FALSE)/L9","v":0},{"$f":"Input!H156","v":0},{"$error":"#N/A"}]
["Field_Cultivator",{"$f":"Input!B157","v":"18 ft"},{"$f":"Input!D157","v":0},4,{"$f":"VLOOKUP($B10,OFFSET(INDIRECT(A10),0,0,,MDB!$H$33),2,FALSE)","v":"Field cultivator (18 ft)"},{"$f":"VLOOKUP(C10,OFFSET(Power_Size,0,0,,MDB!$O$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F157","v":0},3.5127827180724411,{"$f":"N10+O10+P10+S10+Input!H157","v":1.7739775910364144},1.738805127036027,{"$f":"VLOOKUP($B10,OFFSET(INDIRECT(A10),0,0,,MDB!$H$33),3,FALSE)","v":12.981818181818182},{"$f":"VLOOKUP(C10,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),5,FALSE)/L10","v":0},{"$f":"(1/L10)*C$2","v":1.1939775910364143},0,{"$f":"IF(V10=0,VLOOKUP($B10,OFFSET(INDIRECT(A10),0,0,,MDB!$H$33),4,FALSE),0)","v":0.57999999999999996},{"$f":"IF(V10=0,VLOOKUP($B10,OFFSET(INDIRECT(A10),0,0,,MDB!$H$33),5,FALSE),0)","v":1.03},{"$f":"IF(V10=0,VLOOKUP($B10,OFFSET(INDIRECT(A10),0,0,,MDB!$H$33),6,FALSE),0)","v":0.70880512703602694},{"$f":"(VLOOKUP(C10,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),2,FALSE)/L10)+(0.15*O10)","v":0},{"$f":"VLOOKUP(C10,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),3,FALSE)/L10","v":0},{"$f":"VLOOKUP(C10,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),4,FALSE)/L10","v":0},{"$f":"Input!H157","v":0},{"$error":"#N/A"}]
["Tandem_Disk",{"$f":"Input!B158","v":"25 ft"},{"$f":"Input!D158","v":0},5,{"$f":"VLOOKUP($B11,OFFSET(INDIRECT(A11),0,0,,MDB!$H$33),2,FALSE)","v":"Tandem disk (25 ft)"},{"$f":"VLOOKUP(C11,OFFSET(Power_Size,0,0,,MDB!$O$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F158","v":0},4.6275522516259038,{"$f":"N11+O11+P11+S11+Input!H158","v":1.8899247608958496},2.7376274907300542,{"$f":"VLOOKUP($B11,OFFSET(INDIRECT(A11),0,0,,MDB!$H$33),3,FALSE)","v":14.545454545454547},{"$f":"VLOOKUP(C11,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),5,FALSE)/L11","v":0},{"$f":"C$2*(1/L11)","v":1.0656249999999998},0,{"$f":"IF(V11=0,VLOOKUP($B11,OFFSET(INDIRECT(A11),0,0,,MDB!$H$33),4,FALSE),0)","v":0.82429976089584978},{"$f":"IF(V11=0,VLOOKUP($B11,OFFSET(INDIRECT(A11),0,0,,MDB!$H$33),5,FALSE),0)","v":1.4530609483420449},{"$f":"IF(V11=0,VLOOKUP($B11,OFFSET(INDIRECT(A11),0,0,,MDB!$H$33),6,FALSE),0)","v":1.2845665423880093},{"$f":"(VLOOKUP(C11,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),2,FALSE)/L11)+(0.15*O11)","v":0},{"$f":"VLOOKUP(C11,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),3,FALSE)/L11","v":0},{"$f":"VLOOKUP(C11,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),4,FALSE)/L11","v":0},{"$f":"Input!H158","v":0},{"$error":"#N/A"}]
["VRipper",{"$f":"Input!B159","v":"30\" O.C., 17 ft"},{"$f":"Input!D159","v":0},6,{"$f":"VLOOKUP($B12,OFFSET(INDIRECT(A12),0,0,,MDB!$H$33),2,FALSE)","v":"V-Ripper 30\" O.C., (17 ft)"},{"$f":"VLOOKUP(C12,OFFSET(Power_Size,0,0,,MDB!$O$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F159","v":0},3.7927353998091649,{"$f":"N12+O12+P12+S12+Input!H159","v":1.9447210915875908},1.8480143082215739,{"$f":"VLOOKUP($B12,OFFSET(INDIRECT(A12),0,0,,MDB!$H$33),3,FALSE)","v":10.509090909090908},{"$f":"VLOOKUP(C12,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),5,FALSE)/L12","v":0},{"$f":"(1/L12)*C$2","v":1.4749134948096887},0,{"$f":"IF(V12=0,VLOOKUP($B12,OFFSET(INDIRECT(A12),0,0,,MDB!$H$33),4,FALSE),0)","v":0.46980759677790201},{"$f":"IF(V12=0,VLOOKUP($B12,OFFSET(INDIRECT(A12),0,0,,MDB!$H$33),5,FALSE),0)","v":0.96029211689219895},{"$f":"IF(V12=0,VLOOKUP($B12,OFFSET(INDIRECT(A12),0,0,,MDB!$H$33),6,FALSE),0)","v":0.88772219132937491},{"$f":"(VLOOKUP(C12,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),2,FALSE)/L12)+(0.15*O12)","v":0},{"$f":"VLOOKUP(C12,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),3,FALSE)/L12","v":0},{"$f":"VLOOKUP(C12,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),4,FALSE)/L12","v":0},{"$f":"Input!H159","v":0},{"$error":"#N/A"}]
["Comb_Fld_Cult_Incorp",{"$f":"Input!B160","v":"16 ft"},{"$f":"Input!D160","v":0},7,{"$f":"VLOOKUP($B13,OFFSET(INDIRECT(A13),0,0,,MDB!$H$33),2,FALSE)","v":"Comb fld cult incorp (16 ft)"},{"$f":"VLOOKUP(C13,OFFSET(Power_Size,0,0,,MDB!$O$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F160","v":0},4.3159911894701288,{"$f":"N13+O13+P13+S13+Input!H160","v":1.958533058500344},2.3574581309697846,{"$f":"VLOOKUP($B13,OFFSET(INDIRECT(A13),0,0,,MDB!$H$33),3,FALSE)","v":11.539393939393939},{"$f":"VLOOKUP(C13,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),5,FALSE)/L13","v":0},{"$f":"(1/L13)*C$2","v":1.3432247899159664},0,{"$f":"IF(V13=0,VLOOKUP($B13,OFFSET(INDIRECT(A13),0,0,,MDB!$H$33),4,FALSE),0)","v":0.61530826858437759},{"$f":"IF(V13=0,VLOOKUP($B13,OFFSET(INDIRECT(A13),0,0,,MDB!$H$33),5,FALSE),0)","v":1.257697159076586},{"$f":"IF(V13=0,VLOOKUP($B13,OFFSET(INDIRECT(A13),0,0,,MDB!$H$33),6,FALSE),0)","v":1.0997609718931984},{"$f":"(VLOOKUP(C13,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),2,FALSE)/L13)+(0.15*O13)","v":0},{"$f":"VLOOKUP(C13,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),3,FALSE)/L13","v":0},{"$f":"VLOOKUP(C13,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),4,FALSE)/L13","v":0},{"$f":"Input!H160","v":0},{"$error":"#N/A"}]
["Comb_Disk_VRipper",{"$f":"Input!B161","v":"17.5 ft"},{"$f":"Input!D161","v":0},8,{"$f":"VLOOKUP($B14,OFFSET(INDIRECT(A14),0,0,,MDB!$H$33),2,FALSE)","v":"Comb disk & v-ripper (17.5 ft)"},{"$f":"VLOOKUP(C14,OFFSET(Power_Size,0,0,,MDB!$O$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F161","v":0},7.5823033484372679,{"$f":"N14+O14+P14+S14+Input!H161","v":2.6267017471679188},4.9556016012693496,{"$f":"VLOOKUP($B14,OFFSET(INDIRECT(A14),0,0,,MDB!$H$33),3,FALSE)","v":9.0151515151515156},{"$f":"VLOOKUP(C14,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),5,FALSE)/L14","v":0},{"$f":"(1/L14)*C$2","v":1.7193277310924369},0,{"$f":"IF(V14=0,VLOOKUP($B14,OFFSET(INDIRECT(A14),0,0,,MDB!$H$33),4,FALSE),0)","v":0.90737401607548207},{"$f":"IF(V14=0,VLOOKUP($B14,OFFSET(INDIRECT(A14),0,0,,MDB!$H$33),5,FALSE),0)","v":2.7254271037846505},{"$f":"IF(V14=0,VLOOKUP($B14,OFFSET(INDIRECT(A14),0,0,,MDB!$H$33),6,FALSE),0)","v":2.2301744974846991},{"$f":"(VLOOKUP(C14,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),2,FALSE)/L14)+(0.15*O14)","v":0},{"$f":"VLOOKUP(C14,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),3,FALSE)/L14","v":0},{"$f":"VLOOKUP(C14,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),4,FALSE)/L14","v":0},{"$f":"Input!H161","v":0},{"$error":"#N/A"}]
["Disk",{"$f":"Input!B162","v":"22 ft"},{"$f":"Input!D162","v":0},9,{"$f":"VLOOKUP($B15,OFFSET(INDIRECT(A15),0,0,,MDB!$H$33),2,FALSE)","v":"Disk, fld cult finish (22 ft)"},{"$f":"VLOOKUP(C15,OFFSET(Power_Size,0,0,,MDB!$O$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F162","v":0},5.9763200170987627,{"$f":"N15+O15+P15+S15+Input!H162","v":2.0820516576482708},3.8942683594504919,{"$f":"VLOOKUP($B15,OFFSET(INDIRECT(A15),0,0,,MDB!$H$33),3,FALSE)","v":11.333333333333334},{"$f":"VLOOKUP(C15,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),5,FALSE)/L15","v":0},{"$f":"(1/L15)*C$2","v":1.3676470588235292},0,{"$f":"IF(V15=0,VLOOKUP($B15,OFFSET(INDIRECT(A15),0,0,,MDB!$H$33),4,FALSE),0)","v":0.71440459882474139},{"$f":"IF(V15=0,VLOOKUP($B15,OFFSET(INDIRECT(A15),0,0,,MDB!$H$33),5,FALSE),0)","v":2.0737884698796858},{"$f":"IF(V15=0,VLOOKUP($B15,OFFSET(INDIRECT(A15),0,0,,MDB!$H$33),6,FALSE),0)","v":1.8204798895708063},{"$f":"(VLOOKUP(C15,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),2,FALSE)/L15)+(0.15*O15)","v":0},{"$f":"VLOOKUP(C15,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),3,FALSE)/L15","v":0},{"$f":"VLOOKUP(C15,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),4,FALSE)/L15","v":0},{"$f":"Input!H162","v":0},{"$error":"#N/A"}]
["Harrow",{"$f":"Input!B163","v":"12 ft"},{"$f":"Input!D163","v":0},10,{"$f":"VLOOKUP($B16,OFFSET(INDIRECT(A16),0,0,,MDB!$H$33),2,FALSE)","v":"Roller harrow (12 ft)"},{"$f":"VLOOKUP(C16,OFFSET(Power_Size,0,0,,MDB!$O$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F163","v":0},4.7823675708696545,{"$f":"N16+O16+P16+S16+Input!H163","v":2.4953442998786501},2.2870232709910043,{"$f":"VLOOKUP($B16,OFFSET(INDIRECT(A16),0,0,,MDB!$H$33),3,FALSE)","v":7.418181818181818},{"$f":"VLOOKUP(C16,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),5,FALSE)/L16","v":0},{"$f":"(1/L16)*C2","v":2.0894607843137254},0,{"$f":"IF(V16=0,VLOOKUP($B16,OFFSET(INDIRECT(A16),0,0,,MDB!$H$33),4,FALSE),0)","v":0.4058835155649248},{"$f":"IF(V16=0,VLOOKUP($B16,OFFSET(INDIRECT(A16),0,0,,MDB!$H$33),5,FALSE),0)","v":1.2191289531130047},{"$f":"IF(V16=0,VLOOKUP($B16,OFFSET(INDIRECT(A16),0,0,,MDB!$H$33),6,FALSE),0)","v":1.0678943178779996},{"$f":"(VLOOKUP(C16,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),2,FALSE)/L16)+(0.15*O16)","v":0},{"$f":"VLOOKUP(C16,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),3,FALSE)/L16","v":0},{"$f":"VLOOKUP(C16,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),4,FALSE)/L16","v":0},{"$f":"Input!H163","v":0},{"$error":"#N/A"}]
["Planter",{"$f":"Input!B165","v":"6 row"},{"$f":"Input!D165","v":0},11,{"$f":"VLOOKUP($B17,OFFSET(INDIRECT(A17),0,0,,MDB!$H$33),2,FALSE)","v":"Row crop planter (6 row)"},{"$f":"VLOOKUP(C17,OFFSET(Power_Size,0,0,,MDB!$O$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F165","v":0},8.3650269080871453,{"$f":"N17+O17+P17+S17+Input!H165","v":3.7924620027955052},4.5725649052916406,{"$f":"VLOOKUP($B17,OFFSET(INDIRECT(A17),0,0,,MDB!$H$33),3,FALSE)","v":6.9999999999999991},{"$f":"VLOOKUP(C17,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),5,FALSE)/L17","v":0},{"$f":"(1/L17)*C1","v":3.0000000000000004},0,{"$f":"IF(V17=0,VLOOKUP($B17,OFFSET(INDIRECT(A17),0,0,,MDB!$H$33),4,FALSE),0)","v":0.79246200279550483},{"$f":"IF(V17=0,VLOOKUP($B17,OFFSET(INDIRECT(A17),0,0,,MDB!$H$33),5,FALSE),0)","v":2.225165503985882},{"$f":"IF(V17=0,VLOOKUP($B17,OFFSET(INDIRECT(A17),0,0,,MDB!$H$33),6,FALSE),0)","v":2.3473994013057586},{"$f":"(VLOOKUP(C17,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),2,FALSE)/L17)+(0.15*O17)","v":0},{"$f":"VLOOKUP(C17,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),3,FALSE)/L17","v":0},{"$f":"VLOOKUP(C17,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),4,FALSE)/L17","v":0},{"$f":"Input!H165","v":0},{"$error":"#N/A"}]
["SplitRow_Planter",{"$f":"Input!B166","v":"(6 row 30/15)"},{"$f":"Input!D166","v":0},12,{"$f":"VLOOKUP($B18,OFFSET(INDIRECT(A18),0,0,,MDB!$H$33),2,FALSE)","v":"Split row no-till planter (6 row 30/15)"},{"$f":"VLOOKUP(C18,OFFSET(Power_Size,0,0,,MDB!$O$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F166","v":0},11.399092769894393,{"$f":"N18+O18+P18+S18+Input!H166","v":4.3959447112710297},7.0031480586233634,{"$f":"VLOOKUP($B18,OFFSET(INDIRECT(A18),0,0,,MDB!$H$33),3,FALSE)","v":6.9999999999999991},{"$f":"VLOOKUP(C18,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),5,FALSE)/L18","v":0},{"$f":"C1*(1/L18)","v":3.0000000000000004},0,{"$f":"IF(V18=0,VLOOKUP($B18,OFFSET(INDIRECT(A18),0,0,,MDB!$H$33),4,FALSE),0)","v":1.395944711271029},{"$f":"IF(V18=0,VLOOKUP($B18,OFFSET(INDIRECT(A18),0,0,,MDB!$H$33),5,FALSE),0)","v":3.2905758575126751},{"$f":"IF(V18=0,VLOOKUP($B18,OFFSET(INDIRECT(A18),0,0,,MDB!$H$33),6,FALSE),0)","v":3.7125722011106888},{"$f":"(VLOOKUP(C18,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),2,FALSE)/L18)+(0.15*O18)","v":0},{"$f":"VLOOKUP(C18,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),3,FALSE)/L18","v":0},{"$f":"VLOOKUP(C18,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),4,FALSE)/L18","v":0},{"$f":"Input!H166","v":0},{"$error":"#N/A"}]
["NoTill_Planter",{"$f":"Input!B167","v":"6 row"},{"$f":"Input!D167","v":0},13,{"$f":"VLOOKUP($B19,OFFSET(INDIRECT(A19),0,0,,MDB!$H$33),2,FALSE)","v":"No-till planter (6 row)"},{"$f":"VLOOKUP(C19,OFFSET(Power_Size,0,0,,MDB!$O$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F167","v":0},11.207752119722539,{"$f":"N19+O19+P19+S19+Input!H167","v":4.7904062861750871},6.4173458335474507,{"$f":"VLOOKUP($B19,OFFSET(INDIRECT(A19),0,0,,MDB!$H$33),3,FALSE)","v":6.3636363636363633},{"$f":"VLOOKUP(C19,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),5,FALSE)/L19","v":0},{"$f":"C1*(1/L19)","v":3.3},0,{"$f":"IF(V19=0,VLOOKUP($B19,OFFSET(INDIRECT(A19),0,0,,MDB!$H$33),4,FALSE),0)","v":1.4904062861750873},{"$f":"IF(V19=0,VLOOKUP($B19,OFFSET(INDIRECT(A19),0,0,,MDB!$H$33),5,FALSE),0)","v":3.1615893202466072},{"$f":"IF(V19=0,VLOOKUP($B19,OFFSET(INDIRECT(A19),0,0,,MDB!$H$33),6,FALSE),0)","v":3.2557565133008439},{"$f":"(VLOOKUP(C19,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),2,FALSE)/L19)+(0.15*O19)","v":0},{"$f":"VLOOKUP(C19,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),3,FALSE)/L19","v":0},{"$f":"VLOOKUP(C19,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),4,FALSE)/L19","v":0},{"$f":"Input!H167","v":0},{"$error":"#N/A"}]
["Presswheel_Drill",{"$f":"Input!B168","v":"16 ft"},{"$f":"Input!D168","v":0},14,{"$f":"VLOOKUP($B20,OFFSET(INDIRECT(A20),0,0,,MDB!$H$33),2,FALSE)","v":"Presswheel drill (16 ft)"},{"$f":"VLOOKUP(C20,OFFSET(Power_Size,0,0,,MDB!$O$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F168","v":0},7.9767579763414744,{"$f":"N20+O20+P20+S20+Input!H168","v":3.8914438820082382},4.0853140943332367,{"$f":"VLOOKUP($B20,OFFSET(INDIRECT(A20),0,0,,MDB!$H$33),3,FALSE)","v":6.7878787878787881},{"$f":"VLOOKUP(C20,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),5,FALSE)/L20","v":0},{"$f":"(1/L20)*C1","v":3.09375},0,{"$f":"IF(V20=0,VLOOKUP($B20,OFFSET(INDIRECT(A20),0,0,,MDB!$H$33),4,FALSE),0)","v":0.79769388200823832},{"$f":"IF(V20=0,VLOOKUP($B20,OFFSET(INDIRECT(A20),0,0,,MDB!$H$33),5,FALSE),0)","v":2.1134884941597689},{"$f":"IF(V20=0,VLOOKUP($B20,OFFSET(INDIRECT(A20),0,0,,MDB!$H$33),6,FALSE),0)","v":1.9718256001734675},{"$f":"(VLOOKUP(C20,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),2,FALSE)/L20)+(0.15*O20)","v":0},{"$f":"VLOOKUP(C20,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),3,FALSE)/L20","v":0},{"$f":"VLOOKUP(C20,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),4,FALSE)/L20","v":0},{"$f":"Input!H168","v":0},{"$error":"#N/A"}]
["NoTill_Drill",{"$f":"Input!B169","v":"15 ft"},{"$f":"Input!D169","v":0},15,{"$f":"VLOOKUP($B21,OFFSET(INDIRECT(A21),0,0,,MDB!$H$33),2,FALSE)","v":"No-till drill (15 ft)"},{"$f":"VLOOKUP(C21,OFFSET(Power_Size,0,0,,MDB!$O$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F169","v":0},16.049999999999997,{"$f":"N21+O21+P21+S21+Input!H169","v":6.26},9.7899999999999991,{"$f":"VLOOKUP($B21,OFFSET(INDIRECT(A21),0,0,,MDB!$H$33),3,FALSE)","v":6.3636363636363633},{"$f":"VLOOKUP(C21,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),5,FALSE)/L21","v":0},{"$f":"(1/L21)*C1","v":3.3},0,{"$f":"IF(V21=0,VLOOKUP($B21,OFFSET(INDIRECT(A21),0,0,,MDB!$H$33),4,FALSE),0)","v":2.96},{"$f":"IF(V21=0,VLOOKUP($B21,OFFSET(INDIRECT(A21),0,0,,MDB!$H$33),5,FALSE),0)","v":5.85},{"$f":"IF(V21=0,VLOOKUP($B21,OFFSET(INDIRECT(A21),0,0,,MDB!$H$33),6,FALSE),0)","v":3.94},{"$f":"(VLOOKUP(C21,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),2,FALSE)/L21)+(0.15*O21)","v":0},{"$f":"VLOOKUP(C21,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),3,FALSE)/L21","v":0},{"$f":"VLOOKUP(C21,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),4,FALSE)/L21","v":0},{"$f":"Input!H169","v":0},{"$error":"#N/A"}]
["Sprigger",{"$f":"Input!B170","v":"6 ft"},{"$f":"Input!D170","v":0},16,{"$f":"VLOOKUP($B22,OFFSET(INDIRECT(A22),0,0,,MDB!$H$33),2,FALSE)","v":"Sprigger (6 ft)"},{"$f":"VLOOKUP(C22,OFFSET(Power_Size,0,0,,MDB!$O$4),1,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(H22>0,1,0)","v":0},{"$f":"Input!F170","v":0},{"$f":"J22+K22","v":15.714500000000001},{"$f":"N22+O22+P22+S22+Input!H170","v":9.4848999999999997},{"$f":"Q22+R22+T22+U22","v":6.2296000000000005},{"$f":"VLOOKUP($B22,OFFSET(INDIRECT(A22),0,0,,MDB!$H$33),3,FALSE)","v":3.2},{"$f":"VLOOKUP(C22,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),5,FALSE)/L22","v":0},{"$f":"(1/L22)*C1","v":6.5625},{"$f":"M22*C$3","v":0},{"$f":"IF(V22=0,VLOOKUP($B22,OFFSET(INDIRECT(A22),0,0,,MDB!$H$33),4,FALSE),0)","v":2.9224000000000001},{"$f":"IF(V22=0,VLOOKUP($B22,OFFSET(INDIRECT(A22),0,0,,MDB!$H$33),5,FALSE),0)","v":2.6415999999999999},{"$f":"IF(V22=0,VLOOKUP($B22,OFFSET(INDIRECT(A22),0,0,,MDB!$H$33),6,FALSE),0)","v":3.5880000000000005},{"$f":"(VLOOKUP(C22,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),2,FALSE)/L22)+(0.15*O22)","v":0},{"$f":"VLOOKUP(C22,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),3,FALSE)/L22","v":0},{"$f":"VLOOKUP(C22,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),4,FALSE)/L22","v":0},{"$f":"Input!H170","v":0},{"$f":"CONCATENATE(IF(V22<>0,\"Rent, \",\"\"),E22,\"; \",F22)","v":{"$error":"#N/A"}}]
["Cultivator",{"$f":"Input!B172","v":"6 row"},{"$f":"Input!D172","v":0},17,{"$f":"VLOOKUP($B23,OFFSET(INDIRECT(A23),0,0,,MDB!$H$33),2,FALSE)","v":"Row cultivator (6 row)"},{"$f":"VLOOKUP(C23,OFFSET(Power_Size,0,0,,MDB!$O$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F172","v":0},3.1494020550424189,{"$f":"N23+O23+P23+S23+Input!H172","v":2.1837315986967032},{"$f":"Q23+R23+T23+U23","v":0.9656704563457158},{"$f":"VLOOKUP($B23,OFFSET(INDIRECT(A23),0,0,,MDB!$H$33),3,FALSE)","v":7.7272727272727275},{"$f":"VLOOKUP(C23,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),5,FALSE)/L23","v":0},{"$f":"(1/L23)*C$2","v":2.0058823529411764},{"$f":"M23*C$3","v":0},{"$f":"IF(V23=0,VLOOKUP($B23,OFFSET(INDIRECT(A23),0,0,,MDB!$H$33),4,FALSE),0)","v":0.1778492457555268},{"$f":"IF(V23=0,VLOOKUP($B23,OFFSET(INDIRECT(A23),0,0,,MDB!$H$33),5,FALSE),0)","v":0.49900535056479939},{"$f":"IF(V23=0,VLOOKUP($B23,OFFSET(INDIRECT(A23),0,0,,MDB!$H$33),6,FALSE),0)","v":0.46666510578091641},{"$f":"(VLOOKUP(C23,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),2,FALSE)/L23)+(0.15*O23)","v":0},{"$f":"VLOOKUP(C23,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),3,FALSE)/L23","v":0},{"$f":"VLOOKUP(C23,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),4,FALSE)/L23","v":0},{"$f":"Input!H172","v":0},{"$error":"#N/A"}]
["Cultivator_HR",{"$f":"Input!B173","v":"6 row"},{"$f":"Input!D173","v":0},18,{"$f":"VLOOKUP($B24,OFFSET(INDIRECT(A24),0,0,,MDB!$H$33),2,FALSE)","v":"Row cultivator- High residue (6 row)"},{"$f":"VLOOKUP(C24,OFFSET(Power_Size,0,0,,MDB!$O$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F173","v":0},4.7830344106612754,{"$f":"N24+O24+P24+S24+Input!H173","v":2.4530461708407865},2.329988239820489,{"$f":"VLOOKUP($B24,OFFSET(INDIRECT(A24),0,0,,MDB!$H$33),3,FALSE)","v":7.7272727272727275},{"$f":"VLOOKUP(C24,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),5,FALSE)/L24","v":0},{"$f":"(1/L24)*C$2","v":2.0058823529411764},0,{"$f":"IF(V24=0,VLOOKUP($B24,OFFSET(INDIRECT(A24),0,0,,MDB!$H$33),4,FALSE),0)","v":0.44716381789961018},{"$f":"IF(V24=0,VLOOKUP($B24,OFFSET(INDIRECT(A24),0,0,,MDB!$H$33),5,FALSE),0)","v":1.2546420242772101},{"$f":"IF(V24=0,VLOOKUP($B24,OFFSET(INDIRECT(A24),0,0,,MDB!$H$33),6,FALSE),0)","v":1.0753462155432791},{"$f":"(VLOOKUP(C24,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),2,FALSE)/L24)+(0.15*O24)","v":0},{"$f":"VLOOKUP(C24,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),3,FALSE)/L24","v":0},{"$f":"VLOOKUP(C24,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),4,FALSE)/L24","v":0},{"$f":"Input!H173","v":0},{"$error":"#N/A"}]
["Rotary_Hoe","21 ft",{"$f":"Input!D174","v":0},19,{"$f":"VLOOKUP($B25,OFFSET(INDIRECT(A25),0,0,,MDB!$H$33),2,FALSE)","v":"Rotary hoe (21 ft)"},{"$f":"VLOOKUP(C25,OFFSET(Power_Size,0,0,,MDB!$O$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F174","v":0},1.2927018977815907,{"$f":"N25+O25+P25+S25+Input!H174","v":0.72086222712014081},0.57183967066144992,{"$f":"VLOOKUP($B25,OFFSET(INDIRECT(A25),0,0,,MDB!$H$33),3,FALSE)","v":25.963636363636361},{"$f":"VLOOKUP(C25,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),5,FALSE)/L25","v":0},{"$f":"(1/L25)*C$2","v":0.59698879551820727},0,{"$f":"IF(V25=0,VLOOKUP($B25,OFFSET(INDIRECT(A25),0,0,,MDB!$H$33),4,FALSE),0)","v":0.12387343160193359},{"$f":"IF(V25=0,VLOOKUP($B25,OFFSET(INDIRECT(A25),0,0,,MDB!$H$33),5,FALSE),0)","v":0.30755687803125398},{"$f":"IF(V25=0,VLOOKUP($B25,OFFSET(INDIRECT(A25),0,0,,MDB!$H$33),6,FALSE),0)","v":0.26428279263019594},{"$f":"(VLOOKUP(C25,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),2,FALSE)/L25)+(0.15*O25)","v":0},{"$f":"VLOOKUP(C25,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),3,FALSE)/L25","v":0},{"$f":"VLOOKUP(C25,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),4,FALSE)/L25","v":0},{"$f":"Input!H174","v":0},{"$error":"#N/A"}]
["Rotary_Mower","12 ft",{"$f":"Input!D175","v":0},20,{"$f":"VLOOKUP($B26,OFFSET(INDIRECT(A26),0,0,,MDB!$H$33),2,FALSE)","v":"Rotary mower (12 ft)"},{"$f":"VLOOKUP(C26,OFFSET(Power_Size,0,0,,MDB!$O$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F175","v":0},7.4654868270332191,{"$f":"N26+O26+P26+S26+Input!H175","v":2.5154868270332189},4.95,{"$f":"VLOOKUP($B26,OFFSET(INDIRECT(A26),0,0,,MDB!$H$33),3,FALSE)","v":8.73},{"$f":"VLOOKUP(C26,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),5,FALSE)/L26","v":0},{"$f":"(1/L26)*C$2","v":1.7754868270332187},0,{"$f":"IF(V26=0,VLOOKUP($B26,OFFSET(INDIRECT(A26),0,0,,MDB!$H$33),4,FALSE),0)","v":0.74},{"$f":"IF(V26=0,VLOOKUP($B26,OFFSET(INDIRECT(A26),0,0,,MDB!$H$33),5,FALSE),0)","v":3},{"$f":"IF(V26=0,VLOOKUP($B26,OFFSET(INDIRECT(A26),0,0,,MDB!$H$33),6,FALSE),0)","v":1.95},{"$f":"(VLOOKUP(C26,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),2,FALSE)/L26)+(0.15*O26)","v":0},{"$f":"VLOOKUP(C26,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),3,FALSE)/L26","v":0},{"$f":"VLOOKUP(C26,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),4,FALSE)/L26","v":0},{"$f":"Input!H175","v":0},{"$error":"#N/A"}]
["Boom_Sprayer",{"$f":"Input!B176","v":"30 ft"},{"$f":"Input!D176","v":0},21,{"$f":"VLOOKUP($B27,OFFSET(INDIRECT(A27),0,0,,MDB!$H$33),2,FALSE)","v":"Boom sprayer (30 ft)"},{"$f":"VLOOKUP(C27,OFFSET(Power_Size,0,0,,MDB!$O$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F176","v":0},3.0326652578969893,{"$f":"N27+O27+P27+S27+Input!H176","v":1.773950392475911},1.2587148654210782,{"$f":"VLOOKUP($B27,OFFSET(INDIRECT(A27),0,0,,MDB!$H$33),3,FALSE)","v":15.363636363636365},{"$f":"VLOOKUP(C27,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),5,FALSE)/L27","v":0},{"$f":"(1/L27)*C$1","v":1.3668639053254439},0,{"$f":"IF(V27=0,VLOOKUP($B27,OFFSET(INDIRECT(A27),0,0,,MDB!$H$33),4,FALSE),0)","v":0.40708648715046719},{"$f":"IF(V27=0,VLOOKUP($B27,OFFSET(INDIRECT(A27),0,0,,MDB!$H$33),5,FALSE),0)","v":0.64114840718371569},{"$f":"IF(V27=0,VLOOKUP($B27,OFFSET(INDIRECT(A27),0,0,,MDB!$H$33),6,FALSE),0)","v":0.61756645823736267},{"$f":"(VLOOKUP(C27,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),2,FALSE)/L27)+(0.15*O27)","v":0},{"$f":"VLOOKUP(C27,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),3,FALSE)/L27","v":0},{"$f":"VLOOKUP(C27,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),4,FALSE)/L27","v":0},{"$f":"Input!H176","v":0},{"$error":"#N/A"}]
["Boom_Sprayer_SP","60 ft",null,22,{"$f":"VLOOKUP($B28,OFFSET(INDIRECT(A28),0,0,,MDB!$H$33),2,FALSE)","v":"Boom sprayer, self propelled (60 ft)"},"N/A",0,{"$f":"Input!F177","v":0},5.7850060591613834,{"$f":"N28+O28+P28+S28+Input!H177","v":2.1080249080184679},3.6769811511429156,{"$f":"VLOOKUP($B28,OFFSET(INDIRECT(A28),0,0,,MDB!$H$33),3,FALSE)","v":33.090909090909093},{"$f":"VLOOKUP(B28,MDB!$A$95:$G$95,7)","v":0},0.63461538461538458,0,{"$f":"IF(V28=0,VLOOKUP($B28,OFFSET(INDIRECT(A28),0,0,,MDB!$H$33),4,FALSE),0)","v":1.4734095234030831},{"$f":"IF(V28=0,VLOOKUP($B28,OFFSET(INDIRECT(A28),0,0,,MDB!$H$33),5,FALSE),0)","v":2.019783561809902},{"$f":"IF(V28=0,VLOOKUP($B28,OFFSET(INDIRECT(A28),0,0,,MDB!$H$33),6,FALSE),0)","v":1.6571975893330133},0,0,0,{"$f":"Input!H177","v":0},"Boom sprayer, self propelled (60 ft); N/A"]
["Anhydrous_Applicator","21 ft",{"$f":"Input!D178","v":0},23,{"$f":"VLOOKUP($B29,OFFSET(INDIRECT(A29),0,0,,MDB!$H$33),2,FALSE)","v":"Anhydrous applicator (21 ft)"},{"$f":"VLOOKUP(C29,OFFSET(Power_Size,0,0,,MDB!$O$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F178","v":0},3.8717215852598965,{"$f":"N29+O29+P29+S29+Input!H178","v":2.1307694469615019},1.7409521382983946,{"$f":"VLOOKUP($B29,OFFSET(INDIRECT(A29),0,0,,MDB!$H$33),3,FALSE)","v":11.200000000000001},{"$f":"VLOOKUP(C29,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),5,FALSE)/L29","v":0},1.8749999999999998,0,{"$f":"IF(V29=0,VLOOKUP($B29,OFFSET(INDIRECT(A29),0,0,,MDB!$H$33),4,FALSE),0)","v":0.25576944696150211},{"$f":"IF(V29=0,VLOOKUP($B29,OFFSET(INDIRECT(A29),0,0,,MDB!$H$33),5,FALSE),0)","v":0.91808343718631913},{"$f":"IF(V29=0,VLOOKUP($B29,OFFSET(INDIRECT(A29),0,0,,MDB!$H$33),6,FALSE),0)","v":0.82286870111207555},{"$f":"(VLOOKUP(C29,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),2,FALSE)/L29)+(0.15*O29)","v":0},{"$f":"VLOOKUP(C29,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),3,FALSE)/L29","v":0},{"$f":"VLOOKUP(C29,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),4,FALSE)/L29","v":0},{"$f":"Input!H178","v":0},{"$error":"#N/A"}]
["Fertilizer_Spreader","40 ft",{"$f":"Input!D179","v":0},24,{"$f":"VLOOKUP($B30,OFFSET(INDIRECT(A30),0,0,,MDB!$H$33),2,FALSE)","v":"Fertilizer spreader 4 T (40 ft)"},{"$f":"VLOOKUP(C30,OFFSET(Power_Size,0,0,,MDB!$O$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F179","v":0},2.5938383838383841,{"$f":"N30+O30+P30+S30+Input!H179","v":1.1138383838383838},1.48,{"$f":"VLOOKUP($B30,OFFSET(INDIRECT(A30),0,0,,MDB!$H$33),3,FALSE)","v":23.76},{"$f":"VLOOKUP(C30,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),5,FALSE)/L30","v":0},0.88383838383838376,0,{"$f":"IF(V30=0,VLOOKUP($B30,OFFSET(INDIRECT(A30),0,0,,MDB!$H$33),4,FALSE),0)","v":0.23},{"$f":"IF(V30=0,VLOOKUP($B30,OFFSET(INDIRECT(A30),0,0,,MDB!$H$33),5,FALSE),0)","v":0.77},{"$f":"IF(V30=0,VLOOKUP($B30,OFFSET(INDIRECT(A30),0,0,,MDB!$H$33),6,FALSE),0)","v":0.71},{"$f":"(VLOOKUP(C30,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),2,FALSE)/L30)+(0.15*O30)","v":0},{"$f":"VLOOKUP(C30,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),3,FALSE)/L30","v":0},{"$f":"VLOOKUP(C30,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),4,FALSE)/L30","v":0},{"$f":"Input!H179","v":0},{"$error":"#N/A"}]
["Roller",{"$f":"Input!B180","v":"8 ft"},{"$f":"Input!D180","v":0},25,{"$f":"VLOOKUP($B31,OFFSET(INDIRECT(A31),0,0,,MDB!$H$33),2,FALSE)","v":"Field roller (8 ft)"},{"$f":"VLOOKUP(C31,OFFSET(Power_Size,0,0,,MDB!$O$4),1,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(H31>0,1,0)","v":0},{"$f":"Input!F180","v":0},{"$f":"J31+K31","v":5.810871502044912},{"$f":"N31+O31+P31+S31+Input!H180","v":4.5912709595905801},{"$f":"Q31+R31+T31+U31","v":1.2196005424543319},{"$f":"VLOOKUP($B31,OFFSET(INDIRECT(A31),0,0,,MDB!$H$33),3,FALSE)","v":4.6545454545454552},{"$f":"VLOOKUP(C31,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),5,FALSE)/L31","v":0},4.5117187499999991,{"$f":"M31*C$3","v":0},{"$f":"IF(V31=0,VLOOKUP($B31,OFFSET(INDIRECT(A31),0,0,,MDB!$H$33),4,FALSE),0)","v":7.9552209590580972E-2},{"$f":"IF(V31=0,VLOOKUP($B31,OFFSET(INDIRECT(A31),0,0,,MDB!$H$33),5,FALSE),0)","v":0.51780205775140331},{"$f":"IF(V31=0,VLOOKUP($B31,OFFSET(INDIRECT(A31),0,0,,MDB!$H$33),6,FALSE),0)","v":0.7017984847029286},{"$f":"(VLOOKUP(C31,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),2,FALSE)/L31)+(0.15*O31)","v":0},{"$f":"VLOOKUP(C31,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),3,FALSE)/L31","v":0},{"$f":"VLOOKUP(C31,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),4,FALSE)/L31","v":0},{"$f":"Input!H180","v":0},{"$f":"CONCATENATE(IF(V31<>0,\"Rent, \",\"\"),E31,\"; \",F31)","v":{"$error":"#N/A"}}]
["Mower_Conditioner",{"$f":"Input!B183","v":"7 ft"},{"$f":"Input!D183","v":0},26,{"$f":"VLOOKUP($B32,OFFSET(INDIRECT(A32),0,0,,MDB!$H$33),2,FALSE)","v":"Disc mower (7 ft)"},{"$f":"VLOOKUP(C32,OFFSET(Power_Size,0,0,,MDB!$O$4),1,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(H32>0,1,0)","v":0},{"$f":"Input!F183","v":0},7.0950377911160611,{"$f":"N32+O32+P32+S32+Input!H183","v":5.482897596908586},1.6121401942074753,{"$f":"VLOOKUP($B32,OFFSET(INDIRECT(A32),0,0,,MDB!$H$33),3,FALSE)","v":4.4121212121212121},{"$f":"VLOOKUP(C32,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),5,FALSE)/L32","v":0},4.759615384615385,0,{"$f":"IF(V32=0,VLOOKUP($B32,OFFSET(INDIRECT(A32),0,0,,MDB!$H$33),4,FALSE),0)","v":0.72328221229320122},{"$f":"IF(V32=0,VLOOKUP($B32,OFFSET(INDIRECT(A32),0,0,,MDB!$H$33),5,FALSE),0)","v":0.78283871075877798},{"$f":"IF(V32=0,VLOOKUP($B32,OFFSET(INDIRECT(A32),0,0,,MDB!$H$33),6,FALSE),0)","v":0.82930148344869736},{"$f":"(VLOOKUP(C32,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),2,FALSE)/L32)+(0.15*O32)","v":0},{"$f":"VLOOKUP(C32,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),3,FALSE)/L32","v":0},{"$f":"VLOOKUP(C32,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),4,FALSE)/L32","v":0},{"$f":"Input!H183","v":0},{"$error":"#N/A"}]
["Disk_Mower",{"$f":"Input!B184","v":"9 ft"},{"$f":"Input!D184","v":0},27,{"$f":"VLOOKUP($B33,OFFSET(INDIRECT(A33),0,0,,MDB!$H$33),2,FALSE)","v":"Disk mower-conditioner (9 ft)"},{"$f":"VLOOKUP(C33,OFFSET(Power_Size,0,0,,MDB!$O$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F184","v":0},7.2069946841679791,{"$f":"N33+O33+P33+S33+Input!H184","v":4.2488494411571338},2.9581452430108452,{"$f":"VLOOKUP($B33,OFFSET(INDIRECT(A33),0,0,,MDB!$H$33),3,FALSE)","v":5.6727272727272728},{"$f":"VLOOKUP(C33,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),5,FALSE)/L33","v":0},3.7019230769230766,0,{"$f":"IF(V33=0,VLOOKUP($B33,OFFSET(INDIRECT(A33),0,0,,MDB!$H$33),4,FALSE),0)","v":0.54692636423405672},{"$f":"IF(V33=0,VLOOKUP($B33,OFFSET(INDIRECT(A33),0,0,,MDB!$H$33),5,FALSE),0)","v":1.572018446285226},{"$f":"IF(V33=0,VLOOKUP($B33,OFFSET(INDIRECT(A33),0,0,,MDB!$H$33),6,FALSE),0)","v":1.3861267967256194},{"$f":"(VLOOKUP(C33,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),2,FALSE)/L33)+(0.15*O33)","v":0},{"$f":"VLOOKUP(C33,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),3,FALSE)/L33","v":0},{"$f":"VLOOKUP(C33,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),4,FALSE)/L33","v":0},{"$f":"Input!H184","v":0},{"$error":"#N/A"}]
["Hay_Swather",{"$f":"Input!B185","v":"9 ft"},{"$f":"Input!D185","v":"105 MFWD"},28,{"$f":"VLOOKUP($B34,OFFSET(INDIRECT(A34),0,0,,MDB!$H$33),2,FALSE)","v":"Swather (haybine) mower-conditioner (9 ft)"},{"$f":"VLOOKUP(C34,OFFSET(Power_Size,0,0,,MDB!$O$4),1,FALSE)","v":"105 MFWD"},1,{"$f":"Input!F185","v":1},21.923518348623851,{"$f":"N34+O34+P34+S34+Input!H185","v":9.6556284403669714},12.267889908256882,{"$f":"VLOOKUP($B34,OFFSET(INDIRECT(A34),0,0,,MDB!$H$33),3,FALSE)","v":4.3600000000000003},{"$f":"VLOOKUP(C34,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),5,FALSE)/L34","v":1.0596330275229358},4.8165137614678892,2.521926605504587,{"$f":"IF(V34=0,VLOOKUP($B34,OFFSET(INDIRECT(A34),0,0,,MDB!$H$33),4,FALSE),0)","v":1.01},{"$f":"IF(V34=0,VLOOKUP($B34,OFFSET(INDIRECT(A34),0,0,,MDB!$H$33),5,FALSE),0)","v":3.72},{"$f":"IF(V34=0,VLOOKUP($B34,OFFSET(INDIRECT(A34),0,0,,MDB!$H$33),6,FALSE),0)","v":2.33},{"$f":"(VLOOKUP(C34,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),2,FALSE)/L34)+(0.15*O34)","v":1.3071880733944954},{"$f":"VLOOKUP(C34,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),3,FALSE)/L34","v":3.8600917431192654},{"$f":"VLOOKUP(C34,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),4,FALSE)/L34","v":2.3577981651376145},{"$f":"Input!H185","v":0},"Swather (haybine) mower-conditioner (9 ft); 105 MFWD"]
["Hay_Tedder",{"$f":"Input!B186","v":"2 rotor, 8.5 ft"},{"$f":"Input!D186","v":0},29,{"$f":"VLOOKUP($B35,OFFSET(INDIRECT(A35),0,0,,MDB!$H$33),2,FALSE)","v":"Hay tedder (8.5 ft)"},{"$f":"VLOOKUP(C35,OFFSET(Power_Size,0,0,,MDB!$O$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F186","v":0},2.6453086647469517,{"$f":"N35+O35+P35+S35+Input!H186","v":1.6496934450560894},0.99561521969086209,{"$f":"VLOOKUP($B35,OFFSET(INDIRECT(A35),0,0,,MDB!$H$33),3,FALSE)","v":9.6333333333333329},{"$f":"VLOOKUP(C35,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),5,FALSE)/L35","v":0},{"$f":"(1/L35)*C$2","v":1.6089965397923878},0,{"$f":"IF(V35=0,VLOOKUP($B35,OFFSET(INDIRECT(A35),0,0,,MDB!$H$33),4,FALSE),0)","v":4.0696905263701552E-2},{"$f":"IF(V35=0,VLOOKUP($B35,OFFSET(INDIRECT(A35),0,0,,MDB!$H$33),5,FALSE),0)","v":0.48554039694831302},{"$f":"IF(V35=0,VLOOKUP($B35,OFFSET(INDIRECT(A35),0,0,,MDB!$H$33),6,FALSE),0)","v":0.51007482274254901},{"$f":"(VLOOKUP(C35,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),2,FALSE)/L35)+(0.15*O35)","v":0},{"$f":"VLOOKUP(C35,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),3,FALSE)/L35","v":0},{"$f":"VLOOKUP(C35,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),4,FALSE)/L35","v":0},{"$f":"Input!H186","v":0},{"$error":"#N/A"}]
["Wheel_Rake",{"$f":"Input!B187","v":"2-16' wheel, 30 ft"},{"$f":"Input!D187","v":"60 HP"},30,{"$f":"VLOOKUP($B36,OFFSET(INDIRECT(A36),0,0,,MDB!$H$33),2,FALSE)","v":"Wheel rake (2-16')"},{"$f":"VLOOKUP(C36,OFFSET(Power_Size,0,0,,MDB!$O$4),1,FALSE)","v":"60 HP"},1,{"$f":"Input!F187","v":1},3.6150909090909096,{"$f":"N36+O36+P36+S36+Input!H187","v":1.2404537815126051},2.3746371275783043,{"$f":"VLOOKUP($B36,OFFSET(INDIRECT(A36),0,0,,MDB!$H$33),3,FALSE)","v":26.18},{"$f":"VLOOKUP(C36,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),5,FALSE)/L36","v":0.10084033613445377},{"$f":"(1/L36)*C$2","v":0.59205500381970966},0.23999999999999996,{"$f":"IF(V36=0,VLOOKUP($B36,OFFSET(INDIRECT(A36),0,0,,MDB!$H$33),4,FALSE),0)","v":0.33},{"$f":"IF(V36=0,VLOOKUP($B36,OFFSET(INDIRECT(A36),0,0,,MDB!$H$33),5,FALSE),0)","v":1.29},{"$f":"IF(V36=0,VLOOKUP($B36,OFFSET(INDIRECT(A36),0,0,,MDB!$H$33),6,FALSE),0)","v":0.81},{"$f":"(VLOOKUP(C36,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),2,FALSE)/L36)+(0.15*O36)","v":7.8398777692895327E-2},{"$f":"VLOOKUP(C36,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),3,FALSE)/L36","v":0.15546218487394958},{"$f":"VLOOKUP(C36,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),4,FALSE)/L36","v":0.11917494270435447},{"$f":"Input!H187","v":0},"Wheel rake (2-16'); 60 HP"]
["Hay_Rake",{"$f":"Input!B188","v":"8.5 ft"},{"$f":"Input!D188","v":0},31,{"$f":"VLOOKUP($B37,OFFSET(INDIRECT(A37),0,0,,MDB!$H$33),2,FALSE)","v":"Roller bar rake (basket) (8.5 ft)"},{"$f":"VLOOKUP(C37,OFFSET(Power_Size,0,0,,MDB!$O$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F188","v":0},5.7174443548711693,{"$f":"N37+O37+P37+S37+Input!H188","v":3.1369504863714717},2.5804938684996976,{"$f":"VLOOKUP($B37,OFFSET(INDIRECT(A37),0,0,,MDB!$H$33),3,FALSE)","v":5.6924242424242424},{"$f":"VLOOKUP(C37,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),5,FALSE)/L37","v":0},{"$f":"(1/L37)*C$2","v":2.7229172211871173},0,{"$f":"IF(V37=0,VLOOKUP($B37,OFFSET(INDIRECT(A37),0,0,,MDB!$H$33),4,FALSE),0)","v":0.41403326518435424},{"$f":"IF(V37=0,VLOOKUP($B37,OFFSET(INDIRECT(A37),0,0,,MDB!$H$33),5,FALSE),0)","v":1.4332580665736194},{"$f":"IF(V37=0,VLOOKUP($B37,OFFSET(INDIRECT(A37),0,0,,MDB!$H$33),6,FALSE),0)","v":1.1472358019260784},{"$f":"(VLOOKUP(C37,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),2,FALSE)/L37)+(0.15*O37)","v":0},{"$f":"VLOOKUP(C37,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),3,FALSE)/L37","v":0},{"$f":"VLOOKUP(C37,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),4,FALSE)/L37","v":0},{"$f":"Input!H188","v":0},{"$error":"#N/A"}]
["Hay_Merger","20 ft",{"$f":"Input!D189","v":0},32,{"$f":"VLOOKUP($B38,OFFSET(INDIRECT(A38),0,0,,MDB!$H$33),2,FALSE)","v":"Hay merger (20 ft both swaths)"},{"$f":"VLOOKUP(C38,OFFSET(Power_Size,0,0,,MDB!$O$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F189","v":0},11.744624808793056,{"$f":"N38+O38+P38+S38+Input!H189","v":2.9850057394803491},8.7596190693127056,{"$f":"VLOOKUP($B38,OFFSET(INDIRECT(A38),0,0,,MDB!$H$33),3,FALSE)","v":6.1090909090909093},{"$f":"VLOOKUP(C38,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),5,FALSE)/L38","v":0},{"$f":"(1/L38)*C$2","v":2.5372023809523809},0,{"$f":"IF(V38=0,VLOOKUP($B38,OFFSET(INDIRECT(A38),0,0,,MDB!$H$33),4,FALSE),0)","v":0.4478033585279681},{"$f":"IF(V38=0,VLOOKUP($B38,OFFSET(INDIRECT(A38),0,0,,MDB!$H$33),5,FALSE),0)","v":4.8416082282953887},{"$f":"IF(V38=0,VLOOKUP($B38,OFFSET(INDIRECT(A38),0,0,,MDB!$H$33),6,FALSE),0)","v":3.9180108410173178},{"$f":"(VLOOKUP(C38,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),2,FALSE)/L38)+(0.15*O38)","v":0},{"$f":"VLOOKUP(C38,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),3,FALSE)/L38","v":0},{"$f":"VLOOKUP(C38,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),4,FALSE)/L38","v":0},{"$f":"Input!H189","v":0},{"$error":"#N/A"}]
["Hay_Baler_Twine",1,{"$f":"Input!D190","v":0},33,{"$f":"VLOOKUP($B39,OFFSET(INDIRECT(A39),0,0,,MDB!$H$33),2,FALSE)","v":"Small square baler"},{"$f":"VLOOKUP(C39,OFFSET(Power_Size,0,0,,MDB!$O$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F190","v":0},11.00651376146789,{"$f":"N39+O39+P39+S39+Input!H190","v":7.9965137614678898},3.01,{"$f":"VLOOKUP($B39,OFFSET(INDIRECT(A39),0,0,,MDB!$H$33),3,FALSE)","v":4.3600000000000003},{"$f":"VLOOKUP(C39,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),5,FALSE)/L39","v":0},{"$f":"(1/L39)*C1","v":4.8165137614678892},0,{"$f":"IF(V39=0,VLOOKUP($B39,OFFSET(INDIRECT(A39),0,0,,MDB!$H$33),4,FALSE),0)","v":3.18},{"$f":"IF(V39=0,VLOOKUP($B39,OFFSET(INDIRECT(A39),0,0,,MDB!$H$33),5,FALSE),0)","v":1.83},{"$f":"IF(V39=0,VLOOKUP($B39,OFFSET(INDIRECT(A39),0,0,,MDB!$H$33),6,FALSE),0)","v":1.18},{"$f":"(VLOOKUP(C39,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),2,FALSE)/L39)+(0.15*O39)","v":0},{"$f":"VLOOKUP(C39,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),3,FALSE)/L39","v":0},{"$f":"VLOOKUP(C39,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),4,FALSE)/L39","v":0},{"$f":"Input!H190","v":0},{"$error":"#N/A"}]
["Round_Baler",{"$f":"Input!B191","v":"1000 Lb"},{"$f":"Input!D191","v":0},34,{"$f":"VLOOKUP($B40,OFFSET(INDIRECT(A40),0,0,,MDB!$H$33),2,FALSE)","v":"Round baler, tie (1000 lb)"},{"$f":"VLOOKUP(C40,OFFSET(Power_Size,0,0,,MDB!$O$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F191","v":0},12.978649928530727,{"$f":"N40+O40+P40+S40+Input!H191","v":10.460044107123407},2.5186058214073199,{"$f":"VLOOKUP($B40,OFFSET(INDIRECT(A40),0,0,,MDB!$H$33),3,FALSE)","v":3.0136363636363637},{"$f":"VLOOKUP(C40,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),5,FALSE)/L40","v":0},{"$f":"C1*(1/L40)","v":6.9683257918552037},0,{"$f":"IF(V40=0,VLOOKUP($B40,OFFSET(INDIRECT(A40),0,0,,MDB!$H$33),4,FALSE),0)","v":3.4917183152682032},{"$f":"IF(V40=0,VLOOKUP($B40,OFFSET(INDIRECT(A40),0,0,,MDB!$H$33),5,FALSE),0)","v":1.3658209866976818},{"$f":"IF(V40=0,VLOOKUP($B40,OFFSET(INDIRECT(A40),0,0,,MDB!$H$33),6,FALSE),0)","v":1.1527848347096381},{"$f":"(VLOOKUP(C40,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),2,FALSE)/L40)+(0.15*O40)","v":0},{"$f":"VLOOKUP(C40,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),3,FALSE)/L40","v":0},{"$f":"VLOOKUP(C40,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),4,FALSE)/L40","v":0},{"$f":"Input!H191","v":0},{"$error":"#N/A"}]
["Hay_Baler_Wrap",{"$f":"Input!B192","v":"1500 lb"},{"$f":"Input!D192","v":"105 MFWD"},35,{"$f":"VLOOKUP($B41,OFFSET(INDIRECT(A41),0,0,,MDB!$H$33),2,FALSE)","v":"Round baler, net wrap (1500 lb)"},{"$f":"VLOOKUP(C41,OFFSET(Power_Size,0,0,,MDB!$O$4),1,FALSE)","v":"105 MFWD"},1,{"$f":"Input!F192","v":1},18.06766560846561,{"$f":"N41+O41+P41+S41+Input!H192","v":12.00888253968254},6.0587830687830682,{"$f":"VLOOKUP($B41,OFFSET(INDIRECT(A41),0,0,,MDB!$H$33),3,FALSE)","v":9.4499999999999993},{"$f":"VLOOKUP(C41,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),5,FALSE)/L41","v":0.48888888888888893},{"$f":"C1*(1/L41)","v":2.2222222222222223},1.1635555555555557,{"$f":"IF(V41=0,VLOOKUP($B41,OFFSET(INDIRECT(A41),0,0,,MDB!$H$33),4,FALSE),0)","v":8.02},{"$f":"IF(V41=0,VLOOKUP($B41,OFFSET(INDIRECT(A41),0,0,,MDB!$H$33),5,FALSE),0)","v":2.0299999999999998},{"$f":"IF(V41=0,VLOOKUP($B41,OFFSET(INDIRECT(A41),0,0,,MDB!$H$33),6,FALSE),0)","v":1.1599999999999999},{"$f":"(VLOOKUP(C41,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),2,FALSE)/L41)+(0.15*O41)","v":0.60310476190476192},{"$f":"VLOOKUP(C41,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),3,FALSE)/L41","v":1.7809523809523808},{"$f":"VLOOKUP(C41,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),4,FALSE)/L41","v":1.0878306878306878},{"$f":"Input!H192","v":0},"Round baler, net wrap (1500 lb); 105 MFWD"]
["Round_Baler_Silage",{"$f":"Input!B193","v":"1000 lb"},{"$f":"Input!D193","v":0},36,{"$f":"VLOOKUP($B42,OFFSET(INDIRECT(A42),0,0,,MDB!$H$33),2,FALSE)","v":"Round baler, silage kit (1000 lb)"},{"$f":"VLOOKUP(C42,OFFSET(Power_Size,0,0,,MDB!$O$4),1,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(H42>0,1,0)","v":0},{"$f":"Input!F193","v":0},{"$f":"J42+K42","v":11.151468570326141},{"$f":"N42+O42+P42+S42+Input!H193","v":5.575991002113394},{"$f":"Q42+R42+T42+U42","v":5.5754775682127473},{"$f":"VLOOKUP($B42,OFFSET(INDIRECT(A42),0,0,,MDB!$H$33),3,FALSE)","v":5.4545454545454541},{"$f":"VLOOKUP(C42,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),5,FALSE)/L42","v":0},{"$f":"C1*(1/L42)","v":3.8500000000000005},{"$f":"M42*C$3","v":0},{"$f":"IF(V42=0,VLOOKUP($B42,OFFSET(INDIRECT(A42),0,0,,MDB!$H$33),4,FALSE),0)","v":1.7259910021133933},{"$f":"IF(V42=0,VLOOKUP($B42,OFFSET(INDIRECT(A42),0,0,,MDB!$H$33),5,FALSE),0)","v":3.258628591343399},{"$f":"IF(V42=0,VLOOKUP($B42,OFFSET(INDIRECT(A42),0,0,,MDB!$H$33),6,FALSE),0)","v":2.3168489768693479},{"$f":"(VLOOKUP(C42,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),2,FALSE)/L42)+(0.15*O42)","v":0},{"$f":"VLOOKUP(C42,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),3,FALSE)/L42","v":0},{"$f":"VLOOKUP(C42,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),4,FALSE)/L42","v":0},{"$f":"Input!H193","v":0},{"$f":"CONCATENATE(IF(V42<>0,\"Rent, \",\"\"),E42,\"; \",F42)","v":{"$error":"#N/A"}}]
["Large_Rectangular_Baler",1,{"$f":"Input!D194","v":0},37,{"$f":"VLOOKUP($B43,OFFSET(INDIRECT(A43),0,0,,MDB!$H$33),2,FALSE)","v":"Large rectangular baler"},{"$f":"VLOOKUP(C43,OFFSET(Power_Size,0,0,,MDB!$O$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F194","v":0},8.1336625909131754,{"$f":"N43+O43+P43+S43+Input!H194","v":1.9481051005096943},6.1855574904034816,{"$f":"VLOOKUP($B43,OFFSET(INDIRECT(A43),0,0,,MDB!$H$33),3,FALSE)","v":16.290909090909093},{"$f":"VLOOKUP(C43,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),5,FALSE)/L43","v":0},{"$f":"C1*(1/L43)","v":1.2890624999999998},0,{"$f":"IF(V43=0,VLOOKUP($B43,OFFSET(INDIRECT(A43),0,0,,MDB!$H$33),4,FALSE),0)","v":0.65904260050969443},{"$f":"IF(V43=0,VLOOKUP($B43,OFFSET(INDIRECT(A43),0,0,,MDB!$H$33),5,FALSE),0)","v":3.3875003230134464},{"$f":"IF(V43=0,VLOOKUP($B43,OFFSET(INDIRECT(A43),0,0,,MDB!$H$33),6,FALSE),0)","v":2.7980571673900352},{"$f":"(VLOOKUP(C43,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),2,FALSE)/L43)+(0.15*O43)","v":0},{"$f":"VLOOKUP(C43,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),3,FALSE)/L43","v":0},{"$f":"VLOOKUP(C43,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),4,FALSE)/L43","v":0},{"$f":"Input!H194","v":0},{"$error":"#N/A"}]
["Forage_Harvester",{"$f":"Input!B195","v":"3 row corn head"},{"$f":"Input!D195","v":0},38,{"$f":"VLOOKUP($B44,OFFSET(INDIRECT(A44),0,0,,MDB!$H$33),2,FALSE)","v":"Silage Chopper, 3 row (5 ft)"},{"$f":"VLOOKUP(C44,OFFSET(Power_Size,0,0,,MDB!$O$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F195","v":0},34.674927536231884,{"$f":"N44+O44+P44+S44+Input!H195","v":19.954927536231885},14.72,{"$f":"VLOOKUP($B44,OFFSET(INDIRECT(A44),0,0,,MDB!$H$33),3,FALSE)","v":2.0699999999999998},{"$f":"VLOOKUP(C44,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),5,FALSE)/L44","v":0},{"$f":"C1*(1/L44)","v":10.144927536231885},0,{"$f":"IF(V44=0,VLOOKUP($B44,OFFSET(INDIRECT(A44),0,0,,MDB!$H$33),4,FALSE),0)","v":9.81},{"$f":"IF(V44=0,VLOOKUP($B44,OFFSET(INDIRECT(A44),0,0,,MDB!$H$33),5,FALSE),0)","v":8.2100000000000009},{"$f":"IF(V44=0,VLOOKUP($B44,OFFSET(INDIRECT(A44),0,0,,MDB!$H$33),6,FALSE),0)","v":6.51},{"$f":"(VLOOKUP(C44,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),2,FALSE)/L44)+(0.15*O44)","v":0},{"$f":"VLOOKUP(C44,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),3,FALSE)/L44","v":0},{"$f":"VLOOKUP(C44,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),4,FALSE)/L44","v":0},{"$f":"Input!H195","v":0},{"$error":"#N/A"}]
["Hay_Stacker","3 ton",{"$f":"Input!D196","v":0},39,{"$f":"VLOOKUP($B45,OFFSET(INDIRECT(A45),0,0,,MDB!$H$33),2,FALSE)","v":"Bale wagon/stacker, pull-type (3 ton)"},{"$f":"VLOOKUP(C45,OFFSET(Power_Size,0,0,,MDB!$O$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F196","v":0},9.6155759560670049,{"$f":"N45+O45+P45+S45+Input!H196","v":3.4520963955889155},6.1634795604780894,{"$f":"VLOOKUP($B45,OFFSET(INDIRECT(A45),0,0,,MDB!$H$33),3,FALSE)","v":7.7575757575757578},{"$f":"VLOOKUP(C45,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),5,FALSE)/L45","v":0},{"$f":"(1/L45)*C1","v":2.70703125},0,{"$f":"IF(V45=0,VLOOKUP($B45,OFFSET(INDIRECT(A45),0,0,,MDB!$H$33),4,FALSE),0)","v":0.74506514558891535},{"$f":"IF(V45=0,VLOOKUP($B45,OFFSET(INDIRECT(A45),0,0,,MDB!$H$33),5,FALSE),0)","v":3.2663049939481921},{"$f":"IF(V45=0,VLOOKUP($B45,OFFSET(INDIRECT(A45),0,0,,MDB!$H$33),6,FALSE),0)","v":2.8971745665298978},{"$f":"(VLOOKUP(C45,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),2,FALSE)/L45)+(0.15*O45)","v":0},{"$f":"VLOOKUP(C45,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),3,FALSE)/L45","v":0},{"$f":"VLOOKUP(C45,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),4,FALSE)/L45","v":0},{"$f":"Input!H196","v":0},{"$error":"#N/A"}]
["Stalk_Shredder","20 ft",{"$f":"Input!D197","v":0},40,{"$f":"VLOOKUP($B46,OFFSET(INDIRECT(A46),0,0,,MDB!$H$33),2,FALSE)","v":"Stalk shredder (20 ft)"},{"$f":"VLOOKUP(C46,OFFSET(Power_Size,0,0,,MDB!$O$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"Input!F197","v":0},6.6657073458730034,{"$f":"N46+O46+P46+S46+Input!H197","v":3.0074806975214088},3.6582266483515946,{"$f":"VLOOKUP($B46,OFFSET(INDIRECT(A46),0,0,,MDB!$H$33),3,FALSE)","v":7.7575757575757578},{"$f":"VLOOKUP(C46,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),5,FALSE)/L46","v":0},{"$f":"C$2*(1/L46)","v":1.998046875},0,{"$f":"IF(V46=0,VLOOKUP($B46,OFFSET(INDIRECT(A46),0,0,,MDB!$H$33),4,FALSE),0)","v":1.0094338225214088},{"$f":"IF(V46=0,VLOOKUP($B46,OFFSET(INDIRECT(A46),0,0,,MDB!$H$33),5,FALSE),0)","v":1.8535365949164799},{"$f":"IF(V46=0,VLOOKUP($B46,OFFSET(INDIRECT(A46),0,0,,MDB!$H$33),6,FALSE),0)","v":1.8046900534351149},{"$f":"(VLOOKUP(C46,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),2,FALSE)/L46)+(0.15*O46)","v":0},{"$f":"VLOOKUP(C46,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),3,FALSE)/L46","v":0},{"$f":"VLOOKUP(C46,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),4,FALSE)/L46","v":0},{"$f":"Input!H197","v":0},{"$error":"#N/A"}]
["Grainhead_Size",{"$f":"Input!B198","v":"15 ft"},{"$f":"Input!D198","v":"100 HP Comb."},41,{"$f":"VLOOKUP($B47,OFFSET(INDIRECT(A47),0,0,,MDB!$H$33),2,FALSE)","v":"Combine, fixed grain head (15 ft)"},{"$f":"VLOOKUP(C47,MDB!$A$20:$G$22,2,FALSE)","v":"100 HP Comb."},1,{"$f":"Input!F198","v":1},9.2977173279584946,{"$f":"N47+O47+P47+S47+Input!H198","v":6.52080213190529},2.7769151960532046,{"$f":"VLOOKUP($B47,OFFSET(INDIRECT(A47),0,0,,MDB!$H$33),3,FALSE)","v":6.6818181818181817},{"$f":"VLOOKUP(C47,MDB!$A$20:$G$22,7,FALSE)/L47","v":0.65850340136054419},{"$f":"(1/L47)*C1","v":3.1428571428571428},1.5672380952380951,{"$f":"IF(V47=0,VLOOKUP($B47,OFFSET(INDIRECT(A47),0,0,,MDB!$H$33),4,FALSE),0)","v":0.37834226795971243},{"$f":"IF(V47=0,VLOOKUP($B47,OFFSET(INDIRECT(A47),0,0,,MDB!$H$33),5,FALSE),0)","v":1.4409041456609912},{"$f":"IF(V47=0,VLOOKUP($B47,OFFSET(INDIRECT(A47),0,0,,MDB!$H$33),6,FALSE),0)","v":0.74606745234387306},{"$f":"(VLOOKUP(C47,MDB!$A$20:$G$22,4,FALSE)/L47)+(0.15*O47)","v":1.4323646258503402},{"$f":"VLOOKUP(C47,MDB!$A$20:$G$22,5,FALSE)/L47","v":0.31062505837897042},{"$f":"VLOOKUP(C47,MDB!$A$20:$G$22,6,FALSE)/L47","v":0.27931853966936987},{"$f":"Input!H198","v":0},"Combine, fixed grain head (15 ft); 100 HP Comb."]
["Soybeanhead_Size",{"$f":"Input!B199","v":"15 ft"},{"$f":"Input!D199","v":"220 HP Comb."},42,{"$f":"VLOOKUP($B48,OFFSET(INDIRECT(A48),0,0,,MDB!$H$33),2,FALSE)","v":"Combine, flexible grain head (15 ft)"},{"$f":"VLOOKUP(C48,MDB!$A$20:$G$22,2,FALSE)","v":"220 HP Comb."},0,{"$f":"Input!F199","v":0},27.819257279808447,{"$f":"N48+O48+P48+S48+Input!H199","v":13.119574133074806},14.699683146733642,{"$f":"VLOOKUP($B48,OFFSET(INDIRECT(A48),0,0,,MDB!$H$33),3,FALSE)","v":6.6818181818181817},{"$f":"VLOOKUP(C48,MDB!$A$20:$G$22,7,FALSE)/L48","v":1.4487074829931972},{"$f":"(1/L48)*C1","v":3.1428571428571428},3.4479238095238092,{"$f":"IF(V48=0,VLOOKUP($B48,OFFSET(INDIRECT(A48),0,0,,MDB!$H$33),4,FALSE),0)","v":0.42555980856089304},{"$f":"IF(V48=0,VLOOKUP($B48,OFFSET(INDIRECT(A48),0,0,,MDB!$H$33),5,FALSE),0)","v":1.4515085327194441},{"$f":"IF(V48=0,VLOOKUP($B48,OFFSET(INDIRECT(A48),0,0,,MDB!$H$33),6,FALSE),0)","v":0.75996443225877153},{"$f":"(VLOOKUP(C48,MDB!$A$20:$G$22,4,FALSE)/L48)+(0.15*O48)","v":6.1032333721329621},{"$f":"VLOOKUP(C48,MDB!$A$20:$G$22,5,FALSE)/L48","v":7.3241489528204857},{"$f":"VLOOKUP(C48,MDB!$A$20:$G$22,6,FALSE)/L48","v":5.1640612289349406},{"$f":"Input!H199","v":0},"Combine, flexible grain head (15 ft); 220 HP Comb."]
["Cornhead_Size",{"$f":"Input!B200","v":"6 row"},{"$f":"Input!D200","v":"220 HP Comb."},43,{"$f":"VLOOKUP($B49,OFFSET(INDIRECT(A49),0,0,,MDB!$H$33),2,FALSE)","v":"Combine, corn head (6 row)"},{"$f":"VLOOKUP(C49,MDB!$A$20:$G$22,2,FALSE)","v":"220 HP Comb."},0,{"$f":"Input!F200","v":0},29.856486296377398,{"$f":"N49+O49+P49+S49+Input!H200","v":13.38401637251269},16.472469923864708,{"$f":"VLOOKUP($B49,OFFSET(INDIRECT(A49),0,0,,MDB!$H$33),3,FALSE)","v":6.6818181818181817},{"$f":"VLOOKUP(C49,MDB!$A$20:$G$22,7,FALSE)/L49","v":1.4487074829931972},{"$f":"(1/L49)*C1","v":3.1428571428571428},3.4479238095238092,{"$f":"IF(V49=0,VLOOKUP($B49,OFFSET(INDIRECT(A49),0,0,,MDB!$H$33),4,FALSE),0)","v":0.69000204799877507},{"$f":"IF(V49=0,VLOOKUP($B49,OFFSET(INDIRECT(A49),0,0,,MDB!$H$33),5,FALSE),0)","v":2.6278502183686201},{"$f":"IF(V49=0,VLOOKUP($B49,OFFSET(INDIRECT(A49),0,0,,MDB!$H$33),6,FALSE),0)","v":1.3564095237406595},{"$f":"(VLOOKUP(C49,MDB!$A$20:$G$22,4,FALSE)/L49)+(0.15*O49)","v":6.1032333721329621},{"$f":"VLOOKUP(C49,MDB!$A$20:$G$22,5,FALSE)/L49","v":7.3241489528204857},{"$f":"VLOOKUP(C49,MDB!$A$20:$G$22,6,FALSE)/L49","v":5.1640612289349406},{"$f":"Input!H200","v":0},"Combine, corn head (6 row); 220 HP Comb."]
["Silage_Wrapper",1,{"$f":"Input!D202","v":0},44,{"$f":"VLOOKUP($B50,OFFSET(Silage_Wrapper,0,0,,MDB!$H$33),2,FALSE)","v":"Rd bale wrapper haylage"},{"$f":"VLOOKUP(C50,OFFSET(Power_Size,0,0,,MDB!$O$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"IF(Input!F202<>0,1,0)","v":0},39.18,{"$f":"N50+O50+P50+S50+Input!F202*Input!H202/Input!$B$15","v":30.619999999999997},8.56,{"$f":"IF(VLOOKUP($B50,OFFSET(Silage_Wrapper,0,0,,MDB!$H$33),3,FALSE)<>0,VLOOKUP($B50,OFFSET(Silage_Wrapper,0,0,,MDB!$H$33),3,FALSE),1)","v":1},{"$f":"VLOOKUP(C50,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),5,FALSE)/L50","v":0},{"$f":"IF(L50<>0,(1/L50)*$C$2,0)","v":15.5},0,{"$f":"IF(Input!H202=0,IF(L50<>0,VLOOKUP($B50,OFFSET(Silage_Wrapper,0,0,,MDB!$H$33),4,FALSE)/L50,0),0)","v":15.12},{"$f":"IF(Input!H202=0,IF(L50<>0,VLOOKUP($B50,OFFSET(Silage_Wrapper,0,0,,MDB!$H$33),5,FALSE)/L50,0),0)","v":1.97},{"$f":"IF(Input!H202=0,IF(L50<>0,VLOOKUP($B50,OFFSET(Silage_Wrapper,0,0,,MDB!$H$33),6,FALSE)/L50,0),0)","v":6.59},{"$f":"(VLOOKUP(C50,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),2,FALSE)/L50)+(0.15*O50)","v":0},{"$f":"VLOOKUP(C50,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),3,FALSE)/L50","v":0},{"$f":"VLOOKUP(C50,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),4,FALSE)/L50","v":0},{"$f":"Input!H202","v":0},{"$error":"#N/A"}]
["Graincart",{"$f":"Input!B203","v":"500 bushel"},{"$f":"Input!D203","v":0},45,{"$f":"VLOOKUP($B51,OFFSET(Graincart,0,0,,MDB!$H$33),2,FALSE)","v":"Grain cart (500 bushel)"},{"$f":"VLOOKUP(C51,OFFSET(Power_Size,0,0,,MDB!$O$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"IF(Input!F203<>0,1,0)","v":0},31.740000000000002,{"$f":"N51+O51+P51+S51+Input!F203*Input!H203/Input!$B$15","v":18.350000000000001},13.39,{"$f":"IF(VLOOKUP($B51,OFFSET(Graincart,0,0,,MDB!$H$33),3,FALSE)<>0,VLOOKUP($B51,OFFSET(Graincart,0,0,,MDB!$H$33),3,FALSE),1)","v":1},{"$f":"VLOOKUP(C51,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),5,FALSE)/L51","v":0},{"$f":"IF(L51<>0,(1/L51)*$C$2,0)","v":15.5},0,{"$f":"IF(Input!H203=0,IF(L51<>0,VLOOKUP($B51,OFFSET(Graincart,0,0,,MDB!$H$33),4,FALSE)/L51,0),0)","v":2.85},{"$f":"IF(Input!H203=0,IF(L51<>0,VLOOKUP($B51,OFFSET(Graincart,0,0,,MDB!$H$33),5,FALSE)/L51,0),0)","v":7.14},{"$f":"IF(Input!H203=0,IF(L51<>0,VLOOKUP($B51,OFFSET(Graincart,0,0,,MDB!$H$33),6,FALSE)/L51,0),0)","v":6.25},{"$f":"(VLOOKUP(C51,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),2,FALSE)/L51)+(0.15*O51)","v":0},{"$f":"VLOOKUP(C51,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),3,FALSE)/L51","v":0},{"$f":"VLOOKUP(C51,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),4,FALSE)/L51","v":0},{"$f":"Input!H203","v":0},{"$error":"#N/A"}]
["Grain_Auger",{"$f":"Input!B204","v":"70 ft"},{"$f":"Input!D204","v":0},46,{"$f":"VLOOKUP($B52,OFFSET(Grain_Auger,0,0,,MDB!$H$33),2,FALSE)","v":"Grain auger 10 in- 5000 bu/hr (70 ft)"},{"$f":"VLOOKUP(C52,OFFSET(Power_Size,0,0,,MDB!$O$4),1,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"IF(Input!F204<>0,1,0)","v":0},23.53,{"$f":"N52+O52+P52+S52+Input!F204*Input!H204/Input!$B$15","v":17.34},6.1899999999999995,{"$f":"IF(VLOOKUP($B52,OFFSET(Grain_Auger,0,0,,MDB!$H$33),3,FALSE)<>0,VLOOKUP($B52,OFFSET(Grain_Auger,0,0,,MDB!$H$33),3,FALSE),1)","v":1},{"$f":"VLOOKUP(C52,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),5,FALSE)/L52","v":0},{"$f":"IF(L52<>0,(1/L52)*$C$2,0)","v":15.5},0,{"$f":"IF(Input!H204=0,IF(L52<>0,VLOOKUP($B52,OFFSET(Grain_Auger,0,0,,MDB!$H$33),4,FALSE)/L52,0),0)","v":1.84},{"$f":"IF(Input!H204=0,IF(L52<>0,VLOOKUP($B52,OFFSET(Grain_Auger,0,0,,MDB!$H$33),5,FALSE)/L52,0),0)","v":3.44},{"$f":"IF(Input!H204=0,IF(L52<>0,VLOOKUP($B52,OFFSET(Grain_Auger,0,0,,MDB!$H$33),6,FALSE)/L52,0),0)","v":2.75},{"$f":"(VLOOKUP(C52,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),2,FALSE)/L52)+(0.15*O52)","v":0},{"$f":"VLOOKUP(C52,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),3,FALSE)/L52","v":0},{"$f":"VLOOKUP(C52,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),4,FALSE)/L52","v":0},{"$f":"Input!H204","v":0},{"$error":"#N/A"}]
["ATVSpreader",{"$f":"Input!B181","v":"6 ft"},null,47,{"$f":"VLOOKUP($B53,OFFSET(ATVSpreader,0,0,,MDB!$H$33),2,FALSE)","v":"ATV spreader combo (6 ft)"},null,{"$f":"IF(H53>0,1,0)","v":0},{"$f":"Input!F181","v":0},{"$f":"J53+K53","v":3.7853721682847903},{"$f":"N53+O53+P53+S53+Input!H204","v":2.5720388349514569},{"$f":"Q53+R53+T53+U53","v":1.2133333333333334},{"$f":"VLOOKUP($B53,OFFSET(ATVSpreader,0,0,,MDB!$H$33),3,FALSE)","v":6.18},{"$f":"VLOOKUP(C53,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),5,FALSE)/L53","v":0},{"$f":"(1/L53)*C2","v":2.5080906148867319},{"$f":"M53*C$3","v":0},{"$f":"IF(Input!H204=0,VLOOKUP($B53,OFFSET(ATVSpreader,0,0,,MDB!$H$33),4,FALSE),0)","v":6.394822006472492E-2},{"$f":"IF(Input!H204=0,VLOOKUP($B53,OFFSET(ATVSpreader,0,0,,MDB!$H$33),5,FALSE),0)","v":0.84310679611650485},{"$f":"IF(Input!H204=0,VLOOKUP($B53,OFFSET(ATVSpreader,0,0,,MDB!$H$33),6,FALSE),0)","v":0.37022653721682852},{"$f":"(VLOOKUP(C53,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),2,FALSE)/L53)+(0.15*O53)","v":0},{"$f":"VLOOKUP(C53,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),3,FALSE)/L53","v":0},{"$f":"VLOOKUP(C53,OFFSET(Power_Size,0,0,ROWS(Power_Size)+1,MDB!$O$4),4,FALSE)/L53","v":0},{"$f":"Input!H181","v":0},{"$f":"CONCATENATE(IF(V53<>0,\"Rent, \",\"\"),E53)","v":"ATV spreader combo (6 ft)"}]
[null,null,null,48,"Irrigation",null,{"$f":"IF(MDB!C176=1,1,0)","v":0},{"$f":"G54","v":0},{"$error":"#DIV/0!"},{"$f":"N54+O54+P54+S54","v":{"$error":"#DIV/0!"}},44,{"$f":"1/Input!B75","v":{"$error":"#DIV/0!"}},null,{"$f":"(1/L54)*C2","v":{"$error":"#DIV/0!"}},{"$f":"Input!B76*Input!B77","v":0},{"$f":"MDB!C168*Input!B76","v":0},{"$f":"MDB!C170","v":22},{"$f":"MDB!C169","v":22},0,0,0,null,{"$f":"E54","v":"Irrigation"}]
[null,null,null,49,"Pickup truck",null,1,1,{"$f":"J55+K55","v":2.9451331666666665},{"$f":"N55+O55+P55+S55","v":1.1802583333333332},{"$f":"Q55+R55+T55+U55","v":1.7648748333333335},0,{"$f":"E71","v":0.27777777777777773},null,{"$f":"E61","v":0.70833333333333326},null,null,null,{"$f":"E62+E63","v":0.47192500000000004},{"$f":"E66","v":0.9138333333333335},{"$f":"E65+E67","v":0.85104150000000001},null,{"$f":"E55","v":"Pickup truck"}]
[]
[]
["Farm pickup annual costs",null,null,"Annual costs","Costs per acre"]
["Assumptions and variables",null,null,"this crop","this crop"]
["New price",37415,"Labor costs","xx","xx"]
["Economic life",10,"Fuel costs",{"$f":"D71*$C$4","v":212.49999999999997},{"$f":"D61/$B$70","v":0.70833333333333326}]
["Salvage value",10000,"Lube costs",{"$f":"B64*D61","v":10.625},3.5416666666666666E-2]
["Miles per gal",18,"Repair costs",{"$f":"B60*B65*B68","v":130.95250000000001},0.43650833333333339]
["Lube factor",0.05,"Oper costs",{"$f":"SUM(D61:D63)","v":354.07749999999999},1.1802583333333332]
["Repair factor",3.5000000000000003E-2,"Tax, insur, housing",{"$f":"B66*B60*B68","v":112.245},0.37415000000000004]
["TIH factor",0.03,"Deprec, S/L",{"$f":"((B60-B62)/B61)*B68","v":274.15000000000003},0.9138333333333335]
["Interest rate",0.06,"Interest",{"$f":"(B60+B62+D66)/2*B67*B68","v":143.06745000000001},0.47689150000000002]
["Allocate pickup costs to this crop",{"$f":"PUAlloc/100","v":0.1},"Ownership costs",{"$f":"SUM(D65:D67)","v":529.46244999999999},1.7648748333333333]
["Fuel price",{"$f":"Input!B91","v":2.5499999999999998},"Total costs",{"$f":"D64+D68","v":883.53994999999998},2.9451331666666665]
["Enterprise planted acres",{"$f":"IF(acres<>0,acres,1)","v":300}]
["Miles per year",{"$f":"PUMiles","v":15000},"Fuel quantity, gal",{"$f":"(B71*B68)/B63","v":83.333333333333329},{"$f":"D71/B70","v":0.27777777777777773}]
[null,null,"Labor, hours","xx","xx"]

{"sheet":"Output","index":11,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":true,"merged":[]}
[null,"Enterprise Budget",null,null,null,{"$f":"IF(MDB!$C$177=1,TODAY(),\"\")","v":"2020-10-26"},null,{"$f":"IF(MDB!$C$177=2,TODAY(),\"\")","v":""},null,null,null,null,null,null,"Enterprise Budget"]
[null,null,null,null,null,null,null,null,null,null,"tons hay/acre"]
[null,{"$f":"Input!B5","v":"2021 Fescue+Seed+Stubble Prod"},null,null,"Yield, tons air-dry:",{"$f":"K3","v":3.2124999999999999},null,null,null,null,{"$f":"SUM(K7:M7)","v":3.2124999999999999},null,null,null,"Yield per acre, tons air-dry basis*"]
[null,{"$f":"VLOOKUP(MDB!C173,MDB!H172:J173,3)","v":"Production"},null,null,{"$f":"IF(F4<>\"\",\"Weighted value per ton, air-dry:\",\"\")","v":"Weighted value per ton, air-dry:"},{"$f":"IF(SUM(K7:M7)<>0,SUM(K8:M8)/SUM(K7:M7),\"\")","v":74.39688715953308},null,null,null,null,null,null,null,null,"Weighted value per ton, air dry*"]
[null,{"$f":"IF(MDB!C177=1,IF(Input!B81<>0,\"Cash rent\",\"Owned land\"),\"Share rent\")","v":"Owned land"},null,null,null,null,null,null,null,null,"hay","haylage","pasture"]
[null,{"$f":"VLOOKUP(MDB!C176,MDB!H179:I180,2)","v":"Dryland"}]
[null,null,null,null,null,"Business unit","Operator","Landlord",null,"Yield, DM",{"$f":"IF(MDB!$C$175=1,hay,(hay*Input!$B$17)/2000)","v":2.8},{"$f":"IF(MDB!$D$175=1,haylage*Input!B19/0.9,(haylage*Input!$B$19)/2000)","v":0},{"$f":"IF(MDB!$E$175=1,pasture,(pasture*Input!$B$21)/2000)","v":0.41249999999999998},null,"Income per acre"]
[null,"Income per acre",null,"Yield","Price","total","share","share",null,"Value",{"$f":"hay*Input!F16","v":224},{"$f":"haylage*Input!F18","v":0},{"$f":"pasture*Input!F20","v":15},null,"Hay",40]
[null,"Hay",{"$f":"IF(HayYieldType=2,Input!B17 & \" lb \",\"\")  & VLOOKUP(MDB!$C$175,OFFSET(Primary_Units,,-1,,3),3) & \"s\"","v":"1400 lb bales"},{"$f":"hay","v":4},{"$f":"Input!F16","v":56},{"$f":"D9*E9","v":224},{"$f":"0.01*(100-Input!$B$134)*Output!$F9","v":224},{"$f":"0.01*(Input!$B$134)*Output!$F9","v":0},null,"Value/Yield",{"$f":"K8/K7","v":80},{"$f":"L8/L7","v":{"$error":"#DIV/0!"}},{"$f":"M8/M7","v":36.363636363636367},null,"Baleage",0]
[null,"Baleage or silage",{"$f":"VLOOKUP(MDB!$D$175,OFFSET(Primary_Units,,-1,,3),3) & \"s\"","v":"bales"},{"$f":"haylage","v":0},{"$f":"Input!F18","v":0},{"$f":"D10*E10","v":0},{"$f":"0.01*(100-Input!$B$134)*Output!$F10","v":0},{"$f":"0.01*(Input!$B$134)*Output!$F10","v":0},null,null,null,null,null,null,"Grazing",14]
[null,"Grazing",{"$f":"VLOOKUP(MDB!$E$175,OFFSET(Pasture_Units,,-1,,3),3) & \"s\"","v":"AUMs"},{"$f":"pasture","v":1},{"$f":"Input!F20","v":15},{"$f":"D11*E11","v":15},{"$f":"0.01*(100-Input!$B$134)*Output!$F11","v":15},{"$f":"0.01*(Input!$B$134)*Output!$F11","v":0},null,null,null,null,null,null,"Seed",0]
[null,"Seed","lbs",{"$f":"seed","v":300},{"$f":"Input!F22","v":0.28000000000000003},{"$f":"D12*E12","v":84.000000000000014},{"$f":"0.01*(100-Input!$B$134)*Output!$F12","v":84.000000000000014},{"$f":"0.01*(Input!$B$134)*Output!$F12","v":0},null,null,null,null,null,null,"Other income",0]
[null,"Other income",null,null,null,{"$f":"Input!B23","v":0},{"$f":"0.01*(100-Input!$B$134)*Output!$F13","v":0},{"$f":"0.01*(Input!$B$134)*Output!$F13+Input!B81","v":0},null,null,null,null,null,null,"Total income per acre",54]
[null,"Total income per acre",null,null,null,{"$f":"SUM(F9:F13)","v":323},{"$f":"SUM(G9:G13)","v":323},{"$f":"SUM(H9:H13)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating costs per acre"]
[null,"Operating costs per acre",null,null,null,null,null,null,null,null,null,null,null,null,"Seed",0]
[null,{"$f":"\"Seed\" & IF(Input!B32<>\"\",\", \" & Input!B32,\"\")","v":"Seed"},null,null,null,{"$f":"SUMPRODUCT(Input!B27:B31,Input!F27:F31)","v":0},{"$f":"0.01*(100-Input!$B$137)*Output!$F17","v":0},{"$f":"0.01*(Input!$B$137)*Output!$F17","v":0},null,null,null,null,null,null,"Fertilizer",62.74]
[null,"Fertilizer",null,null,null,{"$f":"SUM(E19:E22)","v":72.3},{"$f":"0.01*(100-Input!$B$138)*Output!$F18","v":72.3},{"$f":"0.01*(Input!$B$138)*Output!$F18","v":0},null,null,null,null,null,null,"Nitrogen"]
[null,"Nitrogen",null,null,{"$f":"SUMPRODUCT(Input!B36:B38,Input!F36:F38)","v":28},null,null,null,null,null,null,null,null,null,"Phosphorus"]
[null,"Phosphorus",null,null,{"$f":"Input!B39*Input!F39","v":11.4},null,null,null,null,null,null,null,null,null,"Potassium"]
[null,"Potassium",null,null,{"$f":"Input!B40*Input!F40","v":22.400000000000002},null,null,null,null,null,null,null,null,null,"Other amendments"]
[null,"Other amendments",null,null,{"$f":"SUMPRODUCT(Input!B41:B43,Input!F41:F43)","v":10.5},null,null,null,null,null,null,null,null,null,"Crop protection",0]
[null,"Crop protection",null,null,null,{"$f":"SUM(E24:E25)","v":0},{"$f":"0.01*(100-Input!$B$139)*Output!$E24+0.01*(100-Input!$B$140)*Output!$E25","v":0},{"$f":"0.01*(Input!$B$139)*Output!$E24+0.01*(Input!$B$140)*Output!$E25","v":0},null,null,null,null,null,null,"Herbicide"]
[null,{"$f":"\"Herbicide\" & IF(Input!B55<>\"\",\", \" & Input!B55,\"\")","v":"Herbicide"},null,null,{"$f":"SUMPRODUCT(Input!B47:B54,Input!F47:F54)","v":0},null,null,null,null,null,null,null,null,null,"Insecticide-fungicide"]
[null,{"$f":"\"Insecticide-fungicide\" & IF(Input!B65<>\"\",\", \" &Input!B65,\"\")","v":"Insecticide-fungicide"},null,null,{"$f":"SUMPRODUCT(Input!B59:B64,Input!F59:F64)","v":0},null,null,null,null,null,null,null,null,null,"Crop supplies, storage",3.4]
[null,"Crop supplies, storage",null,null,null,{"$f":"Input!B92+Input!B94*otheritems2+Input!B95","v":7},{"$f":"F26","v":7},0,null,null,null,null,null,null,"Crop consulting",0]
[null,"Crop consulting",null,null,null,{"$f":"Input!B96","v":0},{"$f":"Output!$F27","v":0},0,null,null,null,null,null,null,"Custom hire and rental",12]
[null,"Custom hire and rental",null,null,null,{"$f":"SUMPRODUCT(Input!B113:B130,Input!F113:F130)+(Input!B117+Input!B118)*haylage+SUM(Input!H154:H163)+SUM(Input!H165:H170)+SUM(Input!H172:H181)+SUM(Input!H183:H200)+SUMPRODUCT(Input!F202:F204,Input!H202:H204)/Input!B15","v":37.4},{"$f":"F28-H28+Input!B81","v":37.4},{"$f":"(0.01*Input!B141)*SUMPRODUCT(Input!B113:B115,Input!F113:F115)","v":0},null,null,null,null,null,null,"Machinery fuel and irrigation energy",11.694739120777806]
[null,"Machinery fuel and irrigation energy",null,null,null,{"$f":"SUMPRODUCT('Machinery Cost'!H7:H55,'Machinery Cost'!O7:O55)+Input!B76*MDB!C168+Input!B93","v":6.2010535896315711},{"$f":"F29-H29","v":6.2010535896315711},{"$f":"0.01*(Input!$B$144)*'Machinery Cost'!$O$54","v":0},null,null,null,null,null,null,"Machinery repairs and maintenance",6.7790520031849804]
[null,"Machinery repairs and maintenance",null,null,null,{"$f":"SUMPRODUCT('Machinery Cost'!H7:H55,('Machinery Cost'!P7:P55+'Machinery Cost'!S7:S55))","v":13.631323506802206},{"$f":"F30","v":13.631323506802206},{"$f":"F30-G30","v":0},null,null,null,null,null,null,"Operator and hired labor",6.3756233760791217]
[null,"Operator and hired labor",null,null,null,{"$f":"Input!B69*Input!B70+SUMPRODUCT('Machinery Cost'!H7:H52,'Machinery Cost'!N7:N52)+Input!B75*Input!B70","v":15.423648130366963},{"$f":"F31","v":15.423648130366963},0,null,null,null,null,null,null,"Other expense",0]
[null,"Other expense",null,null,null,{"$f":"Input!B97","v":0},{"$f":"0.01*(100-Input!$B$146)*Output!$F32","v":0},{"$f":"0.01*(Input!$B$146)*Output!$F32","v":0},null,null,null,null,null,null,"Operating interest",4.1195765800016764]
[null,"Operating interest",null,null,null,{"$f":"(SUM(F17:F32))*(Input!$B$89/100)/2","v":3.4190105676030162},{"$f":"(SUM(G17:G32))*(Input!$B$89/100)/2","v":3.4190105676030162},{"$f":"(SUM(H17:H32))*(Input!$B$89/100)/2","v":0},null,null,null,null,null,null,"Operating costs per acre",107.10899108004359]
[null,"Operating costs per acre",null,null,null,{"$f":"SUM(F17:F33)","v":155.37503579440374},{"$f":"SUM(G17:G33)","v":155.37503579440374},{"$f":"SUM(H17:H33)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ownership costs per acre"]
[null,"Ownership costs per acre1",null,null,null,null,null,null,null,null,null,null,null,null,"Farm business overhead",2]
[null,"Farm business overhead",null,null,null,{"$f":"((Input!B100+Input!B101+Input!B102)*Input!B103*0.01)/acres","v":3},{"$f":"F37","v":3},{"$f":"F37-G37","v":0},null,null,null,null,null,null,"Machinery overhead",7.9422545008800602]
[null,"Machinery overhead",null,null,null,{"$f":"SUMPRODUCT('Machinery Cost'!$G$7:$G$55,('Machinery Cost'!R7:R55+'Machinery Cost'!U7:U55))+IF(MDB!C176=1,MDB!C169,0)","v":9.7412312876858991},{"$f":"F38","v":9.7412312876858991},0,null,null,null,null,null,null,"Machinery depreciation",9.1905807350599282]
[null,"Machinery depreciation",null,null,null,{"$f":"SUMPRODUCT('Machinery Cost'!H7:H55,('Machinery Cost'!Q7:Q55+'Machinery Cost'!T7:T55))+IF(MDB!C176=1,MDB!C170,0)","v":15.501868846318891},{"$f":"F39","v":15.501868846318891},0,null,null,null,null,null,null,"Real estate charge",85]
[null,"Real estate charge",null,null,null,{"$f":"Input!B82*Input!B83*0.01+Input!B84+Input!B85","v":57},0,{"$f":"F40","v":57},null,null,null,null,null,null,"Ownership costs per acre",104.13283523593999]
[null,"Ownership costs per acre",null,null,null,{"$f":"SUM(F37:F40)","v":85.243100134004791},{"$f":"SUM(G37:G40)","v":28.243100134004791},{"$f":"SUM(H37:H40)","v":57}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total costs per acre",211.24182631598359]
[null,"Total costs per acre",null,null,null,{"$f":"F34+F41","v":240.61813592840855},{"$f":"G34+G41","v":183.61813592840855},{"$f":"H34+H41","v":57}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income over operating costs per acre",-53.108991080043594]
[null,"Income over operating costs per acre",null,null,null,{"$f":"F14-F34","v":167.62496420559626},{"$f":"G14-G34","v":167.62496420559626},{"$f":"H14-H34","v":0},null,null,null,null,null,null,"Income over total costs per acre",-157.24182631598359]
[null,"Income over total costs per acre",null,null,null,{"$f":"F14-F43","v":82.381864071591451},{"$f":"G14-G43","v":139.38186407159145},{"$f":"H14-H43","v":-57}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating costs per ton, air-dry basis",44.628746283351497]
[null,null,null,{"$f":"IF(F48<>\"\",\"Operating costs per ton, air-dry basis\",\"\")","v":""},null,{"$f":"IF(AND(seed=0,SUM(hay,haylage,pasture)<>0),F34/Output!$K$3,\"\")","v":""},{"$f":"IF(AND(seed=0,SUM(hay,haylage,pasture)<>0),G34/(Output!$K$3*Input!$B$134/100),\"\")","v":""},{"$f":"IF(AND(seed=0,SUM(hay,haylage,pasture)<>0),H34/(Output!$K$3*Input!$B$134/100),\"\")","v":""},null,null,null,null,null,null,"Ownership costs per ton, air-dry basis",43.388681348308332]
[null,null,null,{"$f":"IF(F49<>\"\",\"Ownership costs per ton, air-dry basis\",\"\")","v":""},null,{"$f":"IF(AND(seed=0,SUM(hay,haylage,pasture)<>0),F41/$K$3,\"\")","v":""},{"$f":"IF(AND(seed=0,SUM(hay,haylage,pasture)<>0),G41/($K$3*Input!$B$134/100),\"\")","v":""},{"$f":"IF(AND(seed=0,SUM(hay,haylage,pasture)<>0),H41/($K$3*Input!$B$134/100),\"\")","v":""},null,null,null,null,null,null,"Total costs per ton, air-dry basis",88.017427631659828]
[null,null,null,{"$f":"IF(F50<>\"\",\"Total costs per ton, air-dry basis\",\"\")","v":""},null,{"$f":"IF(AND(seed=0,SUM(hay,haylage,pasture)<>0),F43/$K$3,\"\")","v":""},{"$f":"IF(AND(seed=0,SUM(hay,haylage,pasture)<>0),G43/($K$3*Input!$B$134/100),\"\")","v":""},{"$f":"IF(AND(seed=0,SUM(hay,haylage,pasture)<>0),H43/($K$3*Input!$B$134/100),\"\")","v":""}]
[]
[]
[null,"Detailed Report",{"$f":"B4 & \" \" & B3","v":"Production 2021 Fescue+Seed+Stubble Prod"},null,null,null,null,{"$f":"F1","v":"2020-10-26"}]
[]
[null,"Selected input quantities","per acre",null,null,"Selected input prices",null,"$ per unit"]
[null,"Forage yield, tons",{"$f":"F3","v":3.2124999999999999},null,null,"Farm diesel, per gallon",null,{"$f":"Input!B90","v":2.38}]
[null,"Seeding rate, lbs",{"$f":"SUM(Input!B27:B30)","v":0},null,null,"Operating interest, %",null,{"$f":"Input!B89","v":4.5}]
[null,"Nitrogen rate, lbs",{"$f":"SUM(Input!B36:B38)","v":70},null,null,"Nitrogen, per lb",null,{"$f":"IF(SUM(Input!B36:B38)<>0,(Input!B36*Input!F36+Input!B37*Input!F37+Input!B38*Input!F38)/SUM(Input!B36:B38),0)","v":0.4}]
[null,"Phosphorus rate, lbs",{"$f":"Input!B39","v":30},null,null,"Phosphorus, per lb",null,{"$f":"Input!F39","v":0.38}]
[null,"Potassium rate, lbs",{"$f":"Input!B40","v":80},null,null,"Potassium, per lb",null,{"$f":"Input!F40","v":0.28000000000000003}]
[null,"Lime rate, tons",{"$f":"Input!B41","v":0.5},null,null,"Lime, per ton",null,{"$f":"Input!F41","v":21}]
[null,"Sum of allocated labor, hours",{"$f":"SUM(C69:C114)+Input!B69","v":0.44401720284073226},null,null,"Skilled labor, per hour",null,{"$f":"Input!B71","v":21}]
[null,"Irrigation, inches",{"$f":"Input!B76","v":0},null,null,{"$f":"IF(leasearr=2,\"Cash rental rate\",\"Land value\") & \", per acre\"","v":"Land value, per acre"},null,{"$f":"Input!B82","v":3000}]
[]
[]
[null,null,"Labor","Fuel","Operating","Ownership","Total"]
[null,null,"Hours","Gallons","Costs2","Costs3","Costs","Trips"]
[null,"Machine activity (not custom)","per acre","per acre","$ per acre","$ per acre","$ per acre","per acre"]
[27,{"$f":"IF($A69<>0,VLOOKUP($A69,'Machinery Cost'!$D$7:$W$55,20),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AND(A69<>0,A69<>49),1/VLOOKUP($A69,'Machinery Cost'!$D$7:$W$55,9)*VLOOKUP($A69,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":0},{"$f":"IF(A69<>0,VLOOKUP($A69,'Machinery Cost'!$D$7:$W$55,10)*VLOOKUP($A69,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":0},{"$f":"IF(A69<>0,VLOOKUP($A69,'Machinery Cost'!$D$7:$W$55,7)*VLOOKUP($A69,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":0},{"$f":"IF(A69<>0,(VLOOKUP($A69,'Machinery Cost'!$D$7:$W$55,14)+VLOOKUP($A69,'Machinery Cost'!$D$7:$W$55,17))*VLOOKUP($A69,'Machinery Cost'!$D$7:$W$55,5)+(VLOOKUP($A69,'Machinery Cost'!$D$7:$W$55,15)+VLOOKUP($A69,'Machinery Cost'!$D$7:$W$55,18))*VLOOKUP($A69,'Machinery Cost'!$D$7:$W$55,4),\"\")","v":0},{"$f":"IF(A69<>0,E69+F69,\"\")","v":0},{"$f":"IF(AND($A69<>0,$A69<>45,$A69<>49),VLOOKUP($A69,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":0}]
[30,{"$f":"IF($A70<>0,VLOOKUP($A70,'Machinery Cost'!$D$7:$W$55,20),\"\")","v":"Wheel rake (2-16'); 60 HP"},{"$f":"IF(AND(A70<>0,A70<>49),1/VLOOKUP($A70,'Machinery Cost'!$D$7:$W$55,9)*VLOOKUP($A70,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":3.819709702062643E-2},{"$f":"IF(A70<>0,VLOOKUP($A70,'Machinery Cost'!$D$7:$W$55,10)*VLOOKUP($A70,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":0.10084033613445377},{"$f":"IF(A70<>0,VLOOKUP($A70,'Machinery Cost'!$D$7:$W$55,7)*VLOOKUP($A70,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":1.2404537815126051},{"$f":"IF(A70<>0,(VLOOKUP($A70,'Machinery Cost'!$D$7:$W$55,14)+VLOOKUP($A70,'Machinery Cost'!$D$7:$W$55,17))*VLOOKUP($A70,'Machinery Cost'!$D$7:$W$55,5)+(VLOOKUP($A70,'Machinery Cost'!$D$7:$W$55,15)+VLOOKUP($A70,'Machinery Cost'!$D$7:$W$55,18))*VLOOKUP($A70,'Machinery Cost'!$D$7:$W$55,4),\"\")","v":2.3746371275783043},{"$f":"IF(A70<>0,E70+F70,\"\")","v":3.6150909090909096},{"$f":"IF(AND($A70<>0,$A70<>45,$A70<>49),VLOOKUP($A70,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":1}]
[35,{"$f":"IF($A71<>0,VLOOKUP($A71,'Machinery Cost'!$D$7:$W$55,20),\"\")","v":"Round baler, net wrap (1500 lb); 105 MFWD"},{"$f":"IF(AND(A71<>0,A71<>49),1/VLOOKUP($A71,'Machinery Cost'!$D$7:$W$55,9)*VLOOKUP($A71,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":0.10582010582010583},{"$f":"IF(A71<>0,VLOOKUP($A71,'Machinery Cost'!$D$7:$W$55,10)*VLOOKUP($A71,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":0.48888888888888893},{"$f":"IF(A71<>0,VLOOKUP($A71,'Machinery Cost'!$D$7:$W$55,7)*VLOOKUP($A71,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":12.00888253968254},{"$f":"IF(A71<>0,(VLOOKUP($A71,'Machinery Cost'!$D$7:$W$55,14)+VLOOKUP($A71,'Machinery Cost'!$D$7:$W$55,17))*VLOOKUP($A71,'Machinery Cost'!$D$7:$W$55,5)+(VLOOKUP($A71,'Machinery Cost'!$D$7:$W$55,15)+VLOOKUP($A71,'Machinery Cost'!$D$7:$W$55,18))*VLOOKUP($A71,'Machinery Cost'!$D$7:$W$55,4),\"\")","v":6.0587830687830682},{"$f":"IF(A71<>0,E71+F71,\"\")","v":18.06766560846561},{"$f":"IF(AND($A71<>0,$A71<>45,$A71<>49),VLOOKUP($A71,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":1}]
[49,{"$f":"IF($A72<>0,VLOOKUP($A72,'Machinery Cost'!$D$7:$W$55,20),\"\")","v":"Pickup truck"},{"$f":"IF(AND(A72<>0,A72<>49),1/VLOOKUP($A72,'Machinery Cost'!$D$7:$W$55,9)*VLOOKUP($A72,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A72<>0,VLOOKUP($A72,'Machinery Cost'!$D$7:$W$55,10)*VLOOKUP($A72,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":0.27777777777777773},{"$f":"IF(A72<>0,VLOOKUP($A72,'Machinery Cost'!$D$7:$W$55,7)*VLOOKUP($A72,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":1.1802583333333332},{"$f":"IF(A72<>0,(VLOOKUP($A72,'Machinery Cost'!$D$7:$W$55,14)+VLOOKUP($A72,'Machinery Cost'!$D$7:$W$55,17))*VLOOKUP($A72,'Machinery Cost'!$D$7:$W$55,5)+(VLOOKUP($A72,'Machinery Cost'!$D$7:$W$55,15)+VLOOKUP($A72,'Machinery Cost'!$D$7:$W$55,18))*VLOOKUP($A72,'Machinery Cost'!$D$7:$W$55,4),\"\")","v":1.7648748333333335},{"$f":"IF(A72<>0,E72+F72,\"\")","v":2.9451331666666665},{"$f":"IF(AND($A72<>0,$A72<>45,$A72<>49),VLOOKUP($A72,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""}]
[0,{"$f":"IF($A73<>0,VLOOKUP($A73,'Machinery Cost'!$D$7:$W$55,20),\"\")","v":""},{"$f":"IF(AND(A73<>0,A73<>49),1/VLOOKUP($A73,'Machinery Cost'!$D$7:$W$55,9)*VLOOKUP($A73,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A73<>0,VLOOKUP($A73,'Machinery Cost'!$D$7:$W$55,10)*VLOOKUP($A73,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A73<>0,VLOOKUP($A73,'Machinery Cost'!$D$7:$W$55,7)*VLOOKUP($A73,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A73<>0,(VLOOKUP($A73,'Machinery Cost'!$D$7:$W$55,14)+VLOOKUP($A73,'Machinery Cost'!$D$7:$W$55,17))*VLOOKUP($A73,'Machinery Cost'!$D$7:$W$55,5)+(VLOOKUP($A73,'Machinery Cost'!$D$7:$W$55,15)+VLOOKUP($A73,'Machinery Cost'!$D$7:$W$55,18))*VLOOKUP($A73,'Machinery Cost'!$D$7:$W$55,4),\"\")","v":""},{"$f":"IF(A73<>0,E73+F73,\"\")","v":""},{"$f":"IF(AND($A73<>0,$A73<>45,$A73<>49),VLOOKUP($A73,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""}]
[0,{"$f":"IF($A74<>0,VLOOKUP($A74,'Machinery Cost'!$D$7:$W$55,20),\"\")","v":""},{"$f":"IF(AND(A74<>0,A74<>49),1/VLOOKUP($A74,'Machinery Cost'!$D$7:$W$55,9)*VLOOKUP($A74,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A74<>0,VLOOKUP($A74,'Machinery Cost'!$D$7:$W$55,10)*VLOOKUP($A74,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A74<>0,VLOOKUP($A74,'Machinery Cost'!$D$7:$W$55,7)*VLOOKUP($A74,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A74<>0,(VLOOKUP($A74,'Machinery Cost'!$D$7:$W$55,14)+VLOOKUP($A74,'Machinery Cost'!$D$7:$W$55,17))*VLOOKUP($A74,'Machinery Cost'!$D$7:$W$55,5)+(VLOOKUP($A74,'Machinery Cost'!$D$7:$W$55,15)+VLOOKUP($A74,'Machinery Cost'!$D$7:$W$55,18))*VLOOKUP($A74,'Machinery Cost'!$D$7:$W$55,4),\"\")","v":""},{"$f":"IF(A74<>0,E74+F74,\"\")","v":""},{"$f":"IF(AND($A74<>0,$A74<>45,$A74<>49),VLOOKUP($A74,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""}]
[0,{"$f":"IF($A75<>0,VLOOKUP($A75,'Machinery Cost'!$D$7:$W$55,20),\"\")","v":""},{"$f":"IF(AND(A75<>0,A75<>49),1/VLOOKUP($A75,'Machinery Cost'!$D$7:$W$55,9)*VLOOKUP($A75,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A75<>0,VLOOKUP($A75,'Machinery Cost'!$D$7:$W$55,10)*VLOOKUP($A75,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A75<>0,VLOOKUP($A75,'Machinery Cost'!$D$7:$W$55,7)*VLOOKUP($A75,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A75<>0,(VLOOKUP($A75,'Machinery Cost'!$D$7:$W$55,14)+VLOOKUP($A75,'Machinery Cost'!$D$7:$W$55,17))*VLOOKUP($A75,'Machinery Cost'!$D$7:$W$55,5)+(VLOOKUP($A75,'Machinery Cost'!$D$7:$W$55,15)+VLOOKUP($A75,'Machinery Cost'!$D$7:$W$55,18))*VLOOKUP($A75,'Machinery Cost'!$D$7:$W$55,4),\"\")","v":""},"",{"$f":"IF(AND($A75<>0,$A75<>45,$A75<>49),VLOOKUP($A75,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""}]
[0,{"$f":"IF($A76<>0,VLOOKUP($A76,'Machinery Cost'!$D$7:$W$55,20),\"\")","v":""},{"$f":"IF(AND(A76<>0,A76<>49),1/VLOOKUP($A76,'Machinery Cost'!$D$7:$W$55,9)*VLOOKUP($A76,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A76<>0,VLOOKUP($A76,'Machinery Cost'!$D$7:$W$55,10)*VLOOKUP($A76,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A76<>0,VLOOKUP($A76,'Machinery Cost'!$D$7:$W$55,7)*VLOOKUP($A76,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A76<>0,(VLOOKUP($A76,'Machinery Cost'!$D$7:$W$55,14)+VLOOKUP($A76,'Machinery Cost'!$D$7:$W$55,17))*VLOOKUP($A76,'Machinery Cost'!$D$7:$W$55,5)+(VLOOKUP($A76,'Machinery Cost'!$D$7:$W$55,15)+VLOOKUP($A76,'Machinery Cost'!$D$7:$W$55,18))*VLOOKUP($A76,'Machinery Cost'!$D$7:$W$55,4),\"\")","v":""},"",{"$f":"IF(AND($A76<>0,$A76<>45,$A76<>49),VLOOKUP($A76,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""}]
[0,{"$f":"IF($A77<>0,VLOOKUP($A77,'Machinery Cost'!$D$7:$W$55,20),\"\")","v":""},{"$f":"IF(AND(A77<>0,A77<>49),1/VLOOKUP($A77,'Machinery Cost'!$D$7:$W$55,9)*VLOOKUP($A77,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A77<>0,VLOOKUP($A77,'Machinery Cost'!$D$7:$W$55,10)*VLOOKUP($A77,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A77<>0,VLOOKUP($A77,'Machinery Cost'!$D$7:$W$55,7)*VLOOKUP($A77,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A77<>0,(VLOOKUP($A77,'Machinery Cost'!$D$7:$W$55,14)+VLOOKUP($A77,'Machinery Cost'!$D$7:$W$55,17))*VLOOKUP($A77,'Machinery Cost'!$D$7:$W$55,5)+(VLOOKUP($A77,'Machinery Cost'!$D$7:$W$55,15)+VLOOKUP($A77,'Machinery Cost'!$D$7:$W$55,18))*VLOOKUP($A77,'Machinery Cost'!$D$7:$W$55,4),\"\")","v":""},"",{"$f":"IF(AND($A77<>0,$A77<>45,$A77<>49),VLOOKUP($A77,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""}]
[0,{"$f":"IF($A78<>0,VLOOKUP($A78,'Machinery Cost'!$D$7:$W$55,20),\"\")","v":""},{"$f":"IF(AND(A78<>0,A78<>49),1/VLOOKUP($A78,'Machinery Cost'!$D$7:$W$55,9)*VLOOKUP($A78,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A78<>0,VLOOKUP($A78,'Machinery Cost'!$D$7:$W$55,10)*VLOOKUP($A78,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A78<>0,VLOOKUP($A78,'Machinery Cost'!$D$7:$W$55,7)*VLOOKUP($A78,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A78<>0,(VLOOKUP($A78,'Machinery Cost'!$D$7:$W$55,14)+VLOOKUP($A78,'Machinery Cost'!$D$7:$W$55,17))*VLOOKUP($A78,'Machinery Cost'!$D$7:$W$55,5)+(VLOOKUP($A78,'Machinery Cost'!$D$7:$W$55,15)+VLOOKUP($A78,'Machinery Cost'!$D$7:$W$55,18))*VLOOKUP($A78,'Machinery Cost'!$D$7:$W$55,4),\"\")","v":""},"",{"$f":"IF(AND($A78<>0,$A78<>45,$A78<>49),VLOOKUP($A78,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""}]
[0,{"$f":"IF($A79<>0,VLOOKUP($A79,'Machinery Cost'!$D$7:$W$55,20),\"\")","v":""},{"$f":"IF(AND(A79<>0,A79<>49),1/VLOOKUP($A79,'Machinery Cost'!$D$7:$W$55,9)*VLOOKUP($A79,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A79<>0,VLOOKUP($A79,'Machinery Cost'!$D$7:$W$55,10)*VLOOKUP($A79,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A79<>0,VLOOKUP($A79,'Machinery Cost'!$D$7:$W$55,7)*VLOOKUP($A79,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A79<>0,(VLOOKUP($A79,'Machinery Cost'!$D$7:$W$55,14)+VLOOKUP($A79,'Machinery Cost'!$D$7:$W$55,17))*VLOOKUP($A79,'Machinery Cost'!$D$7:$W$55,5)+(VLOOKUP($A79,'Machinery Cost'!$D$7:$W$55,15)+VLOOKUP($A79,'Machinery Cost'!$D$7:$W$55,18))*VLOOKUP($A79,'Machinery Cost'!$D$7:$W$55,4),\"\")","v":""},"",{"$f":"IF(AND($A79<>0,$A79<>45,$A79<>49),VLOOKUP($A79,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""}]
[0,{"$f":"IF($A80<>0,VLOOKUP($A80,'Machinery Cost'!$D$7:$W$55,20),\"\")","v":""},{"$f":"IF(AND(A80<>0,A80<>49),1/VLOOKUP($A80,'Machinery Cost'!$D$7:$W$55,9)*VLOOKUP($A80,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A80<>0,VLOOKUP($A80,'Machinery Cost'!$D$7:$W$55,10)*VLOOKUP($A80,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A80<>0,VLOOKUP($A80,'Machinery Cost'!$D$7:$W$55,7)*VLOOKUP($A80,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A80<>0,(VLOOKUP($A80,'Machinery Cost'!$D$7:$W$55,14)+VLOOKUP($A80,'Machinery Cost'!$D$7:$W$55,17))*VLOOKUP($A80,'Machinery Cost'!$D$7:$W$55,5)+(VLOOKUP($A80,'Machinery Cost'!$D$7:$W$55,15)+VLOOKUP($A80,'Machinery Cost'!$D$7:$W$55,18))*VLOOKUP($A80,'Machinery Cost'!$D$7:$W$55,4),\"\")","v":""},"",{"$f":"IF(AND($A80<>0,$A80<>45,$A80<>49),VLOOKUP($A80,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""}]
[0,{"$f":"IF($A81<>0,VLOOKUP($A81,'Machinery Cost'!$D$7:$W$55,20),\"\")","v":""},{"$f":"IF(AND(A81<>0,A81<>49),1/VLOOKUP($A81,'Machinery Cost'!$D$7:$W$55,9)*VLOOKUP($A81,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A81<>0,VLOOKUP($A81,'Machinery Cost'!$D$7:$W$55,10)*VLOOKUP($A81,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A81<>0,VLOOKUP($A81,'Machinery Cost'!$D$7:$W$55,7)*VLOOKUP($A81,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A81<>0,(VLOOKUP($A81,'Machinery Cost'!$D$7:$W$55,14)+VLOOKUP($A81,'Machinery Cost'!$D$7:$W$55,17))*VLOOKUP($A81,'Machinery Cost'!$D$7:$W$55,5)+(VLOOKUP($A81,'Machinery Cost'!$D$7:$W$55,15)+VLOOKUP($A81,'Machinery Cost'!$D$7:$W$55,18))*VLOOKUP($A81,'Machinery Cost'!$D$7:$W$55,4),\"\")","v":""},"",{"$f":"IF(AND($A81<>0,$A81<>45,$A81<>49),VLOOKUP($A81,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""}]
[0,{"$f":"IF($A82<>0,VLOOKUP($A82,'Machinery Cost'!$D$7:$W$55,20),\"\")","v":""},{"$f":"IF(AND(A82<>0,A82<>49),1/VLOOKUP($A82,'Machinery Cost'!$D$7:$W$55,9)*VLOOKUP($A82,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A82<>0,VLOOKUP($A82,'Machinery Cost'!$D$7:$W$55,10)*VLOOKUP($A82,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A82<>0,VLOOKUP($A82,'Machinery Cost'!$D$7:$W$55,7)*VLOOKUP($A82,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A82<>0,(VLOOKUP($A82,'Machinery Cost'!$D$7:$W$55,14)+VLOOKUP($A82,'Machinery Cost'!$D$7:$W$55,17))*VLOOKUP($A82,'Machinery Cost'!$D$7:$W$55,5)+(VLOOKUP($A82,'Machinery Cost'!$D$7:$W$55,15)+VLOOKUP($A82,'Machinery Cost'!$D$7:$W$55,18))*VLOOKUP($A82,'Machinery Cost'!$D$7:$W$55,4),\"\")","v":""},"",{"$f":"IF(AND($A82<>0,$A82<>45,$A82<>49),VLOOKUP($A82,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""}]
[0,{"$f":"IF($A83<>0,VLOOKUP($A83,'Machinery Cost'!$D$7:$W$55,20),\"\")","v":""},{"$f":"IF(AND(A83<>0,A83<>49),1/VLOOKUP($A83,'Machinery Cost'!$D$7:$W$55,9)*VLOOKUP($A83,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A83<>0,VLOOKUP($A83,'Machinery Cost'!$D$7:$W$55,10)*VLOOKUP($A83,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A83<>0,VLOOKUP($A83,'Machinery Cost'!$D$7:$W$55,7)*VLOOKUP($A83,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A83<>0,(VLOOKUP($A83,'Machinery Cost'!$D$7:$W$55,14)+VLOOKUP($A83,'Machinery Cost'!$D$7:$W$55,17))*VLOOKUP($A83,'Machinery Cost'!$D$7:$W$55,5)+(VLOOKUP($A83,'Machinery Cost'!$D$7:$W$55,15)+VLOOKUP($A83,'Machinery Cost'!$D$7:$W$55,18))*VLOOKUP($A83,'Machinery Cost'!$D$7:$W$55,4),\"\")","v":""},"",{"$f":"IF(AND($A83<>0,$A83<>45,$A83<>49),VLOOKUP($A83,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""}]
[0,{"$f":"IF($A84<>0,VLOOKUP($A84,'Machinery Cost'!$D$7:$W$55,20),\"\")","v":""},{"$f":"IF(AND(A84<>0,A84<>49),1/VLOOKUP($A84,'Machinery Cost'!$D$7:$W$55,9)*VLOOKUP($A84,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A84<>0,VLOOKUP($A84,'Machinery Cost'!$D$7:$W$55,10)*VLOOKUP($A84,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A84<>0,VLOOKUP($A84,'Machinery Cost'!$D$7:$W$55,7)*VLOOKUP($A84,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A84<>0,(VLOOKUP($A84,'Machinery Cost'!$D$7:$W$55,14)+VLOOKUP($A84,'Machinery Cost'!$D$7:$W$55,17))*VLOOKUP($A84,'Machinery Cost'!$D$7:$W$55,5)+(VLOOKUP($A84,'Machinery Cost'!$D$7:$W$55,15)+VLOOKUP($A84,'Machinery Cost'!$D$7:$W$55,18))*VLOOKUP($A84,'Machinery Cost'!$D$7:$W$55,4),\"\")","v":""},"",{"$f":"IF(AND($A84<>0,$A84<>45,$A84<>49),VLOOKUP($A84,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""}]
[0,{"$f":"IF($A85<>0,VLOOKUP($A85,'Machinery Cost'!$D$7:$W$55,20),\"\")","v":""},{"$f":"IF(AND(A85<>0,A85<>49),1/VLOOKUP($A85,'Machinery Cost'!$D$7:$W$55,9)*VLOOKUP($A85,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A85<>0,VLOOKUP($A85,'Machinery Cost'!$D$7:$W$55,10)*VLOOKUP($A85,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A85<>0,VLOOKUP($A85,'Machinery Cost'!$D$7:$W$55,7)*VLOOKUP($A85,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A85<>0,(VLOOKUP($A85,'Machinery Cost'!$D$7:$W$55,14)+VLOOKUP($A85,'Machinery Cost'!$D$7:$W$55,17))*VLOOKUP($A85,'Machinery Cost'!$D$7:$W$55,5)+(VLOOKUP($A85,'Machinery Cost'!$D$7:$W$55,15)+VLOOKUP($A85,'Machinery Cost'!$D$7:$W$55,18))*VLOOKUP($A85,'Machinery Cost'!$D$7:$W$55,4),\"\")","v":""},"",{"$f":"IF(AND($A85<>0,$A85<>45,$A85<>49),VLOOKUP($A85,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""}]
[0,{"$f":"IF($A86<>0,VLOOKUP($A86,'Machinery Cost'!$D$7:$W$55,20),\"\")","v":""},{"$f":"IF(AND(A86<>0,A86<>49),1/VLOOKUP($A86,'Machinery Cost'!$D$7:$W$55,9)*VLOOKUP($A86,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A86<>0,VLOOKUP($A86,'Machinery Cost'!$D$7:$W$55,10)*VLOOKUP($A86,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A86<>0,VLOOKUP($A86,'Machinery Cost'!$D$7:$W$55,7)*VLOOKUP($A86,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A86<>0,(VLOOKUP($A86,'Machinery Cost'!$D$7:$W$55,14)+VLOOKUP($A86,'Machinery Cost'!$D$7:$W$55,17))*VLOOKUP($A86,'Machinery Cost'!$D$7:$W$55,5)+(VLOOKUP($A86,'Machinery Cost'!$D$7:$W$55,15)+VLOOKUP($A86,'Machinery Cost'!$D$7:$W$55,18))*VLOOKUP($A86,'Machinery Cost'!$D$7:$W$55,4),\"\")","v":""},"",{"$f":"IF(AND($A86<>0,$A86<>45,$A86<>49),VLOOKUP($A86,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""}]
[0,{"$f":"IF($A87<>0,VLOOKUP($A87,'Machinery Cost'!$D$7:$W$55,20),\"\")","v":""},{"$f":"IF(AND(A87<>0,A87<>49),1/VLOOKUP($A87,'Machinery Cost'!$D$7:$W$55,9)*VLOOKUP($A87,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A87<>0,VLOOKUP($A87,'Machinery Cost'!$D$7:$W$55,10)*VLOOKUP($A87,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A87<>0,VLOOKUP($A87,'Machinery Cost'!$D$7:$W$55,7)*VLOOKUP($A87,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A87<>0,(VLOOKUP($A87,'Machinery Cost'!$D$7:$W$55,14)+VLOOKUP($A87,'Machinery Cost'!$D$7:$W$55,17))*VLOOKUP($A87,'Machinery Cost'!$D$7:$W$55,5)+(VLOOKUP($A87,'Machinery Cost'!$D$7:$W$55,15)+VLOOKUP($A87,'Machinery Cost'!$D$7:$W$55,18))*VLOOKUP($A87,'Machinery Cost'!$D$7:$W$55,4),\"\")","v":""},"",{"$f":"IF(AND($A87<>0,$A87<>45,$A87<>49),VLOOKUP($A87,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""}]
[0,{"$f":"IF($A88<>0,VLOOKUP($A88,'Machinery Cost'!$D$7:$W$55,20),\"\")","v":""},{"$f":"IF(AND(A88<>0,A88<>49),1/VLOOKUP($A88,'Machinery Cost'!$D$7:$W$55,9)*VLOOKUP($A88,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A88<>0,VLOOKUP($A88,'Machinery Cost'!$D$7:$W$55,10)*VLOOKUP($A88,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A88<>0,VLOOKUP($A88,'Machinery Cost'!$D$7:$W$55,7)*VLOOKUP($A88,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A88<>0,(VLOOKUP($A88,'Machinery Cost'!$D$7:$W$55,14)+VLOOKUP($A88,'Machinery Cost'!$D$7:$W$55,17))*VLOOKUP($A88,'Machinery Cost'!$D$7:$W$55,5)+(VLOOKUP($A88,'Machinery Cost'!$D$7:$W$55,15)+VLOOKUP($A88,'Machinery Cost'!$D$7:$W$55,18))*VLOOKUP($A88,'Machinery Cost'!$D$7:$W$55,4),\"\")","v":""},"",{"$f":"IF(AND($A88<>0,$A88<>45,$A88<>49),VLOOKUP($A88,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""}]
[0,{"$f":"IF($A89<>0,VLOOKUP($A89,'Machinery Cost'!$D$7:$W$55,20),\"\")","v":""},{"$f":"IF(AND(A89<>0,A89<>49),1/VLOOKUP($A89,'Machinery Cost'!$D$7:$W$55,9)*VLOOKUP($A89,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A89<>0,VLOOKUP($A89,'Machinery Cost'!$D$7:$W$55,10)*VLOOKUP($A89,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A89<>0,VLOOKUP($A89,'Machinery Cost'!$D$7:$W$55,7)*VLOOKUP($A89,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A89<>0,(VLOOKUP($A89,'Machinery Cost'!$D$7:$W$55,14)+VLOOKUP($A89,'Machinery Cost'!$D$7:$W$55,17))*VLOOKUP($A89,'Machinery Cost'!$D$7:$W$55,5)+(VLOOKUP($A89,'Machinery Cost'!$D$7:$W$55,15)+VLOOKUP($A89,'Machinery Cost'!$D$7:$W$55,18))*VLOOKUP($A89,'Machinery Cost'!$D$7:$W$55,4),\"\")","v":""},"",{"$f":"IF(AND($A89<>0,$A89<>45,$A89<>49),VLOOKUP($A89,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""}]
[0,{"$f":"IF($A90<>0,VLOOKUP($A90,'Machinery Cost'!$D$7:$W$55,20),\"\")","v":""},{"$f":"IF(AND(A90<>0,A90<>49),1/VLOOKUP($A90,'Machinery Cost'!$D$7:$W$55,9)*VLOOKUP($A90,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A90<>0,VLOOKUP($A90,'Machinery Cost'!$D$7:$W$55,10)*VLOOKUP($A90,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A90<>0,VLOOKUP($A90,'Machinery Cost'!$D$7:$W$55,7)*VLOOKUP($A90,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A90<>0,(VLOOKUP($A90,'Machinery Cost'!$D$7:$W$55,14)+VLOOKUP($A90,'Machinery Cost'!$D$7:$W$55,17))*VLOOKUP($A90,'Machinery Cost'!$D$7:$W$55,5)+(VLOOKUP($A90,'Machinery Cost'!$D$7:$W$55,15)+VLOOKUP($A90,'Machinery Cost'!$D$7:$W$55,18))*VLOOKUP($A90,'Machinery Cost'!$D$7:$W$55,4),\"\")","v":""},"",{"$f":"IF(AND($A90<>0,$A90<>45,$A90<>49),VLOOKUP($A90,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""}]
[0,{"$f":"IF($A91<>0,VLOOKUP($A91,'Machinery Cost'!$D$7:$W$55,20),\"\")","v":""},{"$f":"IF(AND(A91<>0,A91<>49),1/VLOOKUP($A91,'Machinery Cost'!$D$7:$W$55,9)*VLOOKUP($A91,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A91<>0,VLOOKUP($A91,'Machinery Cost'!$D$7:$W$55,10)*VLOOKUP($A91,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A91<>0,VLOOKUP($A91,'Machinery Cost'!$D$7:$W$55,7)*VLOOKUP($A91,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A91<>0,(VLOOKUP($A91,'Machinery Cost'!$D$7:$W$55,14)+VLOOKUP($A91,'Machinery Cost'!$D$7:$W$55,17))*VLOOKUP($A91,'Machinery Cost'!$D$7:$W$55,5)+(VLOOKUP($A91,'Machinery Cost'!$D$7:$W$55,15)+VLOOKUP($A91,'Machinery Cost'!$D$7:$W$55,18))*VLOOKUP($A91,'Machinery Cost'!$D$7:$W$55,4),\"\")","v":""},"",{"$f":"IF(AND($A91<>0,$A91<>45,$A91<>49),VLOOKUP($A91,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""}]
[0,{"$f":"IF($A92<>0,VLOOKUP($A92,'Machinery Cost'!$D$7:$W$55,20),\"\")","v":""},{"$f":"IF(AND(A92<>0,A92<>49),1/VLOOKUP($A92,'Machinery Cost'!$D$7:$W$55,9)*VLOOKUP($A92,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A92<>0,VLOOKUP($A92,'Machinery Cost'!$D$7:$W$55,10)*VLOOKUP($A92,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A92<>0,VLOOKUP($A92,'Machinery Cost'!$D$7:$W$55,7)*VLOOKUP($A92,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A92<>0,(VLOOKUP($A92,'Machinery Cost'!$D$7:$W$55,14)+VLOOKUP($A92,'Machinery Cost'!$D$7:$W$55,17))*VLOOKUP($A92,'Machinery Cost'!$D$7:$W$55,5)+(VLOOKUP($A92,'Machinery Cost'!$D$7:$W$55,15)+VLOOKUP($A92,'Machinery Cost'!$D$7:$W$55,18))*VLOOKUP($A92,'Machinery Cost'!$D$7:$W$55,4),\"\")","v":""},"",{"$f":"IF(AND($A92<>0,$A92<>45,$A92<>49),VLOOKUP($A92,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""}]
[0,{"$f":"IF($A93<>0,VLOOKUP($A93,'Machinery Cost'!$D$7:$W$55,20),\"\")","v":""},{"$f":"IF(AND(A93<>0,A93<>49),1/VLOOKUP($A93,'Machinery Cost'!$D$7:$W$55,9)*VLOOKUP($A93,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A93<>0,VLOOKUP($A93,'Machinery Cost'!$D$7:$W$55,10)*VLOOKUP($A93,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A93<>0,VLOOKUP($A93,'Machinery Cost'!$D$7:$W$55,7)*VLOOKUP($A93,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A93<>0,(VLOOKUP($A93,'Machinery Cost'!$D$7:$W$55,14)+VLOOKUP($A93,'Machinery Cost'!$D$7:$W$55,17))*VLOOKUP($A93,'Machinery Cost'!$D$7:$W$55,5)+(VLOOKUP($A93,'Machinery Cost'!$D$7:$W$55,15)+VLOOKUP($A93,'Machinery Cost'!$D$7:$W$55,18))*VLOOKUP($A93,'Machinery Cost'!$D$7:$W$55,4),\"\")","v":""},"",{"$f":"IF(AND($A93<>0,$A93<>45,$A93<>49),VLOOKUP($A93,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""}]
[0,{"$f":"IF($A94<>0,VLOOKUP($A94,'Machinery Cost'!$D$7:$W$55,20),\"\")","v":""},{"$f":"IF(AND(A94<>0,A94<>49),1/VLOOKUP($A94,'Machinery Cost'!$D$7:$W$55,9)*VLOOKUP($A94,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A94<>0,VLOOKUP($A94,'Machinery Cost'!$D$7:$W$55,10)*VLOOKUP($A94,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A94<>0,VLOOKUP($A94,'Machinery Cost'!$D$7:$W$55,7)*VLOOKUP($A94,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A94<>0,(VLOOKUP($A94,'Machinery Cost'!$D$7:$W$55,14)+VLOOKUP($A94,'Machinery Cost'!$D$7:$W$55,17))*VLOOKUP($A94,'Machinery Cost'!$D$7:$W$55,5)+(VLOOKUP($A94,'Machinery Cost'!$D$7:$W$55,15)+VLOOKUP($A94,'Machinery Cost'!$D$7:$W$55,18))*VLOOKUP($A94,'Machinery Cost'!$D$7:$W$55,4),\"\")","v":""},"",{"$f":"IF(AND($A94<>0,$A94<>45,$A94<>49),VLOOKUP($A94,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""}]
[0,{"$f":"IF($A95<>0,VLOOKUP($A95,'Machinery Cost'!$D$7:$W$55,20),\"\")","v":""},{"$f":"IF(AND(A95<>0,A95<>49),1/VLOOKUP($A95,'Machinery Cost'!$D$7:$W$55,9)*VLOOKUP($A95,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A95<>0,VLOOKUP($A95,'Machinery Cost'!$D$7:$W$55,10)*VLOOKUP($A95,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A95<>0,VLOOKUP($A95,'Machinery Cost'!$D$7:$W$55,7)*VLOOKUP($A95,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A95<>0,(VLOOKUP($A95,'Machinery Cost'!$D$7:$W$55,14)+VLOOKUP($A95,'Machinery Cost'!$D$7:$W$55,17))*VLOOKUP($A95,'Machinery Cost'!$D$7:$W$55,5)+(VLOOKUP($A95,'Machinery Cost'!$D$7:$W$55,15)+VLOOKUP($A95,'Machinery Cost'!$D$7:$W$55,18))*VLOOKUP($A95,'Machinery Cost'!$D$7:$W$55,4),\"\")","v":""},"",{"$f":"IF(AND($A95<>0,$A95<>45,$A95<>49),VLOOKUP($A95,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""}]
[0,{"$f":"IF($A96<>0,VLOOKUP($A96,'Machinery Cost'!$D$7:$W$55,20),\"\")","v":""},{"$f":"IF(AND(A96<>0,A96<>49),1/VLOOKUP($A96,'Machinery Cost'!$D$7:$W$55,9)*VLOOKUP($A96,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A96<>0,VLOOKUP($A96,'Machinery Cost'!$D$7:$W$55,10)*VLOOKUP($A96,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A96<>0,VLOOKUP($A96,'Machinery Cost'!$D$7:$W$55,7)*VLOOKUP($A96,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A96<>0,(VLOOKUP($A96,'Machinery Cost'!$D$7:$W$55,14)+VLOOKUP($A96,'Machinery Cost'!$D$7:$W$55,17))*VLOOKUP($A96,'Machinery Cost'!$D$7:$W$55,5)+(VLOOKUP($A96,'Machinery Cost'!$D$7:$W$55,15)+VLOOKUP($A96,'Machinery Cost'!$D$7:$W$55,18))*VLOOKUP($A96,'Machinery Cost'!$D$7:$W$55,4),\"\")","v":""},"",{"$f":"IF(AND($A96<>0,$A96<>45,$A96<>49),VLOOKUP($A96,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""}]
[0,{"$f":"IF($A97<>0,VLOOKUP($A97,'Machinery Cost'!$D$7:$W$55,20),\"\")","v":""},{"$f":"IF(AND(A97<>0,A97<>49),1/VLOOKUP($A97,'Machinery Cost'!$D$7:$W$55,9)*VLOOKUP($A97,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A97<>0,VLOOKUP($A97,'Machinery Cost'!$D$7:$W$55,10)*VLOOKUP($A97,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A97<>0,VLOOKUP($A97,'Machinery Cost'!$D$7:$W$55,7)*VLOOKUP($A97,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A97<>0,(VLOOKUP($A97,'Machinery Cost'!$D$7:$W$55,14)+VLOOKUP($A97,'Machinery Cost'!$D$7:$W$55,17))*VLOOKUP($A97,'Machinery Cost'!$D$7:$W$55,5)+(VLOOKUP($A97,'Machinery Cost'!$D$7:$W$55,15)+VLOOKUP($A97,'Machinery Cost'!$D$7:$W$55,18))*VLOOKUP($A97,'Machinery Cost'!$D$7:$W$55,4),\"\")","v":""},"",{"$f":"IF(AND($A97<>0,$A97<>45,$A97<>49),VLOOKUP($A97,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""}]
[0,{"$f":"IF($A98<>0,VLOOKUP($A98,'Machinery Cost'!$D$7:$W$55,20),\"\")","v":""},{"$f":"IF(AND(A98<>0,A98<>49),1/VLOOKUP($A98,'Machinery Cost'!$D$7:$W$55,9)*VLOOKUP($A98,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A98<>0,VLOOKUP($A98,'Machinery Cost'!$D$7:$W$55,10)*VLOOKUP($A98,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A98<>0,VLOOKUP($A98,'Machinery Cost'!$D$7:$W$55,7)*VLOOKUP($A98,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A98<>0,(VLOOKUP($A98,'Machinery Cost'!$D$7:$W$55,14)+VLOOKUP($A98,'Machinery Cost'!$D$7:$W$55,17))*VLOOKUP($A98,'Machinery Cost'!$D$7:$W$55,5)+(VLOOKUP($A98,'Machinery Cost'!$D$7:$W$55,15)+VLOOKUP($A98,'Machinery Cost'!$D$7:$W$55,18))*VLOOKUP($A98,'Machinery Cost'!$D$7:$W$55,4),\"\")","v":""},"",{"$f":"IF(AND($A98<>0,$A98<>45,$A98<>49),VLOOKUP($A98,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""}]
[0,{"$f":"IF($A99<>0,VLOOKUP($A99,'Machinery Cost'!$D$7:$W$55,20),\"\")","v":""},{"$f":"IF(AND(A99<>0,A99<>49),1/VLOOKUP($A99,'Machinery Cost'!$D$7:$W$55,9)*VLOOKUP($A99,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A99<>0,VLOOKUP($A99,'Machinery Cost'!$D$7:$W$55,10)*VLOOKUP($A99,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A99<>0,VLOOKUP($A99,'Machinery Cost'!$D$7:$W$55,7)*VLOOKUP($A99,'Machinery Cost'!$D$7:$W$55,5),\"\")","v":""},{"$f":"IF(A99<>0,(VLOOKUP($A99,'Machinery Cost'!$D$7:$W$55,14)+VLOOKUP($A99,'Machinery Cost'!$D$7:$W$55,17))*VLOOKUP($A99,'Machinery Cost'!$D$7:$W$55,5)+(VLOOKUP($A99,'Machinery Cost'!$D$7:$W$55,15)+VLOOKUP($A99,'Machinery Cost'!$D$7:$W$55,18))*VLOOKUP($A99,'Machinery Cost'!$D$7:$W$55,4),\"\")","v":""},"",{"$f":"IF(AND($A99<>0,$A99<>45,$A99<>49),VLOOKUP($A99,'Machinery Cost'!$D$7:$W$55,5),\"\")","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,"A36","A102"]
[0,"D67","A106"]
[0,"E67","A107"]
[0]
[0]
[0]

{"sheet":"Store","index":12,"n_rows":340,"n_cols":9,"rows_kept":340,"cut":false,"hidden":true,"merged":[[1,1,1,2],[1,7,1,8],[1,4,1,5]]}
[]
[null,"Export",null,null,"Imported Data",null,null,"Lookup Data"]
[null,"establishment-82506",{"$f":"establishment","v":2},null,"establishment-82506",2,null,{"$f":"B3","v":"establishment-82506"},{"$f":"IF(COUNTIF(import,\"=\"&H3)<>0,IF(VLOOKUP(H3,import,2,FALSE)<>0,VLOOKUP(H3,import,2,FALSE),\"\"),\"\")","v":2}]
[null,"harvestashay-82506",{"$f":"HarvAsHay","v":true},null,"harvestashay-82506",true,null,{"$f":"B4","v":"harvestashay-82506"},true]
[null,"harvestashaylage-82506",{"$f":"HarvAsHaylage","v":false},null,"harvestashaylage-82506",false,null,"harvestashaylage-82506",false]
[null,"harvestaspasture-82506",{"$f":"HarvAsPasture","v":true},null,"harvestaspasture-82506",true,null,"harvestaspasture-82506",true]
[null,"harvestasseed-82506",{"$f":"HarvAsSeed","v":true},null,"harvestasseed-82506",true,null,"harvestasseed-82506",true]
[null,"yield-1-83106",{"$f":"HayYieldType","v":2},null,"yield-1-83106",2,null,"yield-1-83106",2]
[null,"yield-2-83106",{"$f":"HaylageYieldType","v":2},null,"yield-2-83106",2,null,"yield-2-83106",2]
[null,"yield-3-83106",{"$f":"PastureYieldType","v":2},null,"yield-3-83106",2,null,"yield-3-83106",2]
[null,"irrigation2-22706",{"$f":"irrsel","v":2},null,"irrigation2-22706",2,null,"irrigation2-22706",2]
[null,"leasenum-22706",{"$f":"leasearr","v":1},null,"leasenum-22706",1,null,"leasenum-22706",1]
[1,"40hp-22706",{"$f":"MDB!A4","v":false},null,"40hp-22706",false,null,"40hp-22706",false]
[null,"60hp-22706",{"$f":"MDB!A5","v":true},null,"60hp-22706",true,null,"60hp-22706",true]
[null,"75hp-22706",{"$f":"MDB!A6","v":false},null,"75hp-22706",false,null,"75hp-22706",false]
[null,"105twd-22706",{"$f":"MDB!A7","v":false},null,"105twd-22706",false,null,"105twd-22706",false]
[null,"140twd-22706",{"$f":"MDB!A8","v":false},null,"140twd-22706",false,null,"140twd-22706",false]
[null,"105mfwd-22706",{"$f":"MDB!A9","v":true},null,"105mfwd-22706",true,null,"105mfwd-22706",true]
[null,"130mfwd-22706",{"$f":"MDB!A10","v":false},null,"130mfwd-22706",false,null,"130mfwd-22706",false]
[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",{"$f":"MDB!A13","v":false},null,"225mfwd-22706",false,null,"225mfwd-22706",false]
[null,"2604wd-22706",{"$f":"MDB!A14","v":false},null,"2604wd-22706",false,null,"2604wd-22706",false]
[null,"3104wd-22706",{"$f":"MDB!A15","v":false},null,"3104wd-22706",false,null,"3104wd-22706",false]
[1,"description-1-22706",{"$f":"Input!$B$5","v":"2021 Fescue+Seed+Stubble Prod"},null,"description-1-22706","2021 Fescue+Seed+Stubble Prod",null,"description-1-22706","2021 Fescue+Seed+Stubble Prod"]
[null,"acres-1-22706",{"$f":"acres","v":300},null,"acres-1-22706",300,null,"acres-1-22706",300]
[null,"receipts-1-22706",{"$f":"hay","v":4},null,"receipts-1-22706",4,null,"receipts-1-22706",4]
[null,"receipts-2-22706",{"$f":"Input!B17","v":1400},null,"receipts-2-22706",1400,null,"receipts-2-22706",1400]
[null,"receipts-3-22706",{"$f":"Input!B18","v":0},null,"receipts-3-22706",0,null,"receipts-3-22706",""]
[null,"receipts-4-22706",{"$f":"Input!B19","v":0},null,"receipts-4-22706",0,null,"receipts-4-22706",""]
[null,"receipts-5-22706",{"$f":"Input!B20","v":1},null,"receipts-5-22706",1,null,"receipts-5-22706",1]
[null,"receipts-6-22706",{"$f":"Input!B21","v":825},null,"receipts-6-22706",825,null,"receipts-6-22706",825]
[null,"receipts-7-82506",{"$f":"Input!B22","v":300},null,"receipts-7-82506",300,null,"receipts-7-82506",300]
[null,"receipts-8-82506",{"$f":"Input!B23","v":0},null,"receipts-8-82506",0,null,"receipts-8-82506",""]
[null,"receipts-9-82506",{"$f":"Input!F16","v":56},null,"receipts-9-82506",56,null,"receipts-9-82506",56]
[null,"receipts-10-82506",{"$f":"Input!F18","v":0},null,"receipts-10-82506",0,null,"receipts-10-82506",""]
[null,"receipts-11-82506",{"$f":"Input!F20","v":15},null,"receipts-11-82506",15,null,"receipts-11-82506",15]
[null,"receipts-12-82506",{"$f":"Input!F22","v":0.28000000000000003},null,"receipts-12-82506",0.28000000000000003,null,"receipts-12-82506",0.28000000000000003]
[null,"seed1-1-22706",{"$f":"Input!B27","v":0},null,"seed1-1-22706",0,null,"seed1-1-22706",""]
[null,"seed1-2-22706",{"$f":"Input!B28","v":0},null,"seed1-2-22706",0,null,"seed1-2-22706",""]
[null,"seed1-3-22706",{"$f":"Input!B29","v":0},null,"seed1-3-22706",0,null,"seed1-3-22706",""]
[null,"seed1-4-22706",{"$f":"Input!B30","v":0},null,"seed1-4-22706",0,null,"seed1-4-22706",""]
[null,"seed1-5-22706",{"$f":"Input!B31","v":0},null,"seed1-5-22706",0,null,"seed1-5-22706",""]
[null,"seed1-6-22706",{"$f":"Input!B32","v":0},null,"seed1-6-22706",0,null,"seed1-6-22706",""]
[null,"seed2-1-22706",{"$f":"Input!F27","v":0},null,"seed2-1-22706",0,null,"seed2-1-22706",""]
[null,"seed2-2-22706",{"$f":"Input!F28","v":0},null,"seed2-2-22706",0,null,"seed2-2-22706",""]
[null,"seed2-3-22706",{"$f":"Input!F29","v":0},null,"seed2-3-22706",0,null,"seed2-3-22706",""]
[null,"seed2-4-22706",{"$f":"Input!F30","v":0},null,"seed2-4-22706",0,null,"seed2-4-22706",""]
[null,"seed2-5-22706",{"$f":"Input!F31","v":0},null,"seed2-5-22706",0,null,"seed2-5-22706",""]
[null,"fertilizer1-1-22706",{"$f":"Input!B36","v":0},null,"fertilizer1-1-22706",0,null,"fertilizer1-1-22706",""]
[null,"fertilizer1-2-22706",{"$f":"Input!B37","v":70},null,"fertilizer1-2-22706",70,null,"fertilizer1-2-22706",70]
[null,"fertilizer1-3-22706",{"$f":"Input!B38","v":0},null,"fertilizer1-3-22706",0,null,"fertilizer1-3-22706",""]
[null,"fertilizer1-4-22706",{"$f":"Input!B39","v":30},null,"fertilizer1-4-22706",30,null,"fertilizer1-4-22706",30]
[null,"fertilizer1-5-22706",{"$f":"Input!B40","v":80},null,"fertilizer1-5-22706",80,null,"fertilizer1-5-22706",80]
[null,"fertilizer1-6-22706",{"$f":"Input!B41","v":0.5},null,"fertilizer1-6-22706",0.5,null,"fertilizer1-6-22706",0.5]
[null,"fertilizer1-7-22706",{"$f":"Input!B42","v":0},null,"fertilizer1-7-22706",0,null,"fertilizer1-7-22706",""]
[null,"fertilizer1-8-22706",{"$f":"Input!B43","v":0},null,"fertilizer1-8-22706",0,null,"fertilizer1-8-22706",""]
[null,"fertilizer2-1-22706",{"$f":"Input!F36","v":0},null,"fertilizer2-1-22706",0,null,"fertilizer2-1-22706",""]
[null,"fertilizer2-2-22706",{"$f":"Input!F37","v":0.4},null,"fertilizer2-2-22706",0.4,null,"fertilizer2-2-22706",0.4]
[null,"fertilizer2-3-22706",{"$f":"Input!F38","v":0},null,"fertilizer2-3-22706",0,null,"fertilizer2-3-22706",""]
[null,"fertilizer2-4-22706",{"$f":"Input!F39","v":0.38},null,"fertilizer2-4-22706",0.38,null,"fertilizer2-4-22706",0.38]
[null,"fertilizer2-5-22706",{"$f":"Input!F40","v":0.28000000000000003},null,"fertilizer2-5-22706",0.28000000000000003,null,"fertilizer2-5-22706",0.28000000000000003]
[null,"fertilizer2-6-22706",{"$f":"Input!F41","v":21},null,"fertilizer2-6-22706",21,null,"fertilizer2-6-22706",21]
[null,"fertilizer2-7-22706",{"$f":"Input!F42","v":0},null,"fertilizer2-7-22706",0,null,"fertilizer2-7-22706",""]
[null,"fertilizer2-8-22706",{"$f":"Input!F43","v":0},null,"fertilizer2-8-22706",0,null,"fertilizer2-8-22706",""]
[null,"herbicide1-1-22706",{"$f":"Input!B47","v":0},null,"herbicide1-1-22706",0,null,"herbicide1-1-22706",""]
[null,"herbicide1-2-22706",{"$f":"Input!B48","v":0},null,"herbicide1-2-22706",0,null,"herbicide1-2-22706",""]
[null,"herbicide1-3-22706",{"$f":"Input!B49","v":0},null,"herbicide1-3-22706",0,null,"herbicide1-3-22706",""]
[null,"herbicide1-4-22706",{"$f":"Input!B50","v":0},null,"herbicide1-4-22706",0,null,"herbicide1-4-22706",""]
[null,"herbicide1-5-22706",{"$f":"Input!B51","v":0},null,"herbicide1-5-22706",0,null,"herbicide1-5-22706",{"$f":"IF(COUNTIF(import,\"=\"&H70)<>0,IF(VLOOKUP(H70,import,2,FALSE)<>0,VLOOKUP(H70,import,2,FALSE),\"\"),\"\")","v":""}]
[null,"herbicide1-6-22706",{"$f":"Input!B52","v":0},null,"herbicide1-6-22706",0,null,{"$f":"B71","v":"herbicide1-6-22706"},""]
[null,"herbicide1-7-22706",{"$f":"Input!B53","v":0},null,"herbicide1-7-22706",0,null,"herbicide1-7-22706",""]
[null,"herbicide1-8-22706",{"$f":"Input!B54","v":0},null,"herbicide1-8-22706",0,null,"herbicide1-8-22706",""]
[null,"herbicide2-1-22706",{"$f":"Input!F47","v":0},null,"herbicide2-1-22706",0,null,"herbicide2-1-22706",""]
[null,"herbicide2-2-22706",{"$f":"Input!F48","v":0},null,"herbicide2-2-22706",0,null,"herbicide2-2-22706",""]
[null,"herbicide2-3-22706",{"$f":"Input!F49","v":0},null,"herbicide2-3-22706",0,null,"herbicide2-3-22706",""]
[null,"herbicide2-4-22706",{"$f":"Input!F50","v":0},null,"herbicide2-4-22706",0,null,"herbicide2-4-22706",""]
[null,"herbicide2-5-22706",{"$f":"Input!F51","v":0},null,"herbicide2-5-22706",0,null,"herbicide2-5-22706",""]
[null,"herbicide2-6-22706",{"$f":"Input!F52","v":0},null,"herbicide2-6-22706",0,null,"herbicide2-6-22706",""]
[null,"herbicide2-7-22706",{"$f":"Input!F53","v":0},null,"herbicide2-7-22706",0,null,"herbicide2-7-22706",""]
[null,"herbicide2-8-22706",{"$f":"Input!F54","v":0},null,"herbicide2-8-22706",0,null,"herbicide2-8-22706",""]
[null,"herbicide2-9-22706",{"$f":"Input!B55","v":0},null,"herbicide2-9-22706",0,null,"herbicide2-9-22706",""]
[null,"insecticide1-1-22706",{"$f":"Input!B59","v":0},null,"insecticide1-1-22706",0,null,"insecticide1-1-22706",""]
[null,"insecticide1-2-22706",{"$f":"Input!B60","v":0},null,"insecticide1-2-22706",0,null,"insecticide1-2-22706",""]
[null,"insecticide1-3-22706",{"$f":"Input!B61","v":0},null,"insecticide1-3-22706",0,null,"insecticide1-3-22706",""]
[null,"insecticide1-4-22706",{"$f":"Input!B62","v":0},null,"insecticide1-4-22706",0,null,"insecticide1-4-22706",""]
[null,"insecticide1-5-11206",{"$f":"Input!B63","v":0},null,"insecticide1-5-11206",0,null,"insecticide1-5-11206",""]
[null,"insecticide1-6-11206",{"$f":"Input!B64","v":0},null,"insecticide1-6-11206",0,null,"insecticide1-6-11206",""]
[null,"insecticide1-7-11206",{"$f":"Input!B65","v":0},null,"insecticide1-7-11206",0,null,"insecticide1-7-11206",""]
[null,"insecticide2-1-22706",{"$f":"Input!F59","v":0},null,"insecticide2-1-22706",0,null,"insecticide2-1-22706",""]
[null,"insecticide2-2-22706",{"$f":"Input!F60","v":0},null,"insecticide2-2-22706",0,null,"insecticide2-2-22706",""]
[null,"insecticide2-3-22706",{"$f":"Input!F61","v":0},null,"insecticide2-3-22706",0,null,"insecticide2-3-22706",""]
[null,"insecticide2-4-22706",{"$f":"Input!F62","v":0},null,"insecticide2-4-22706",0,null,"insecticide2-4-22706",""]
[null,"insecticide2-5-22706",{"$f":"Input!F63","v":0},null,"insecticide2-5-22706",0,null,"insecticide2-5-22706",""]
[null,"insecticide2-6-11206",{"$f":"Input!F64","v":0},null,"insecticide2-6-11206",0,null,"insecticide2-6-11206",""]
[null,"labor-1-22706",{"$f":"Input!B69","v":0.3},null,"labor-1-22706",0.3,null,"labor-1-22706",0.3]
[null,"labor-2-22706",{"$f":"Input!B70","v":15.5},null,"labor-2-22706",15.5,null,"labor-2-22706",15.5]
[null,"labor-3-22706",{"$f":"Input!B71","v":21},null,"labor-3-22706",21,null,"labor-3-22706",21]
[null,"irrigation1-1-22706",{"$f":"Input!B75","v":0},null,"irrigation1-1-22706",0,null,"irrigation1-1-22706",""]
[null,"irrigation1-2-22706",{"$f":"Input!B76","v":0},null,"irrigation1-2-22706",0,null,"irrigation1-2-22706",""]
[null,"irrigation1-3-22706",{"$f":"Input!B77","v":0},null,"irrigation1-3-22706",0,null,"irrigation1-3-22706",""]
[null,"land-1-22706",{"$f":"Input!B81","v":0},null,"land-1-22706",0,null,"land-1-22706",""]
[null,"land-2-22706",{"$f":"Input!B82","v":3000},null,"land-2-22706",3000,null,"land-2-22706",3000]
[null,"land-3-22706",{"$f":"Input!B83","v":1.9},null,"land-3-22706",1.9,null,"land-3-22706",1.9]
[null,"land-4-22706",{"$f":"Input!B84","v":0},null,"land-4-22706",0,null,"land-4-22706",""]
[null,"land-5-22706",{"$f":"Input!B85","v":0},null,"land-5-22706",0,null,"land-5-22706",""]
[null,"otheritems1-1-22706",{"$f":"Input!B89","v":4.5},null,"otheritems1-1-22706",4.5,null,"otheritems1-1-22706",4.5]
[null,"otheritems1-2-22706",{"$f":"Input!B90","v":2.38},null,"otheritems1-2-22706",2.38,null,"otheritems1-2-22706",2.38]
[null,"otheritems1-3-22706",{"$f":"Input!B91","v":2.5499999999999998},null,"otheritems1-3-22706",2.5499999999999998,null,"otheritems1-3-22706",2.5499999999999998]
[null,"otheritems1-4-22706",{"$f":"Input!B92","v":7},null,"otheritems1-4-22706",7,null,"otheritems1-4-22706",7]
[null,"otheritems1-5-22706",{"$f":"Input!B93","v":0},null,"otheritems1-5-22706",0,null,"otheritems1-5-22706",""]
[null,"otheritems1-6-22706",{"$f":"Input!B94","v":0},null,"otheritems1-6-22706",0,null,"otheritems1-6-22706",""]
[null,"otheritems1-7-22706",{"$f":"Input!B95","v":0},null,"otheritems1-7-22706",0,null,"otheritems1-7-22706",""]
[null,"otheritems1-8-22706",{"$f":"Input!B96","v":0},null,"otheritems1-8-22706",0,null,"otheritems1-8-22706",""]
[null,"otheritems1-9-22706",{"$f":"Input!B97","v":0},null,"otheritems1-9-22706",0,null,"otheritems1-9-22706",""]
[null,"otheritems1-10-22706",{"$f":"otheritems2","v":0},null,"otheritems1-10-22706",0,null,"otheritems1-10-22706",""]
[null,"overhead-1-22706",{"$f":"Input!B100","v":0},null,"overhead-1-22706",0,null,"overhead-1-22706",""]
[null,"overhead-2-22706",{"$f":"Input!B101","v":0},null,"overhead-2-22706",0,null,"overhead-2-22706",""]
[null,"overhead-3-22706",{"$f":"Input!B102","v":9000},null,"overhead-3-22706",9000,null,"overhead-3-22706",9000]
[null,"overhead-4-22706",{"$f":"Input!B103","v":10},null,"overhead-4-22706",10,null,"overhead-4-22706",10]
[null,"overhead-5-22706",{"$f":"Input!B107","v":15000},null,"overhead-5-22706",15000,null,"overhead-5-22706",15000]
[null,"overhead-6-22706",{"$f":"Input!B108","v":10},null,"overhead-6-22706",10,null,"overhead-6-22706",10]
[null,"landlord_share-1-22706",{"$f":"Input!B134","v":0},null,"landlord_share-1-22706",0,null,"landlord_share-1-22706",""]
[null,"landlord_share-2-22706",{"$f":"Input!B135","v":0},null,"landlord_share-2-22706",0,null,"landlord_share-2-22706",""]
[null,"landlord_share-3-22706",{"$f":"Input!B136","v":0},null,"landlord_share-3-22706",0,null,"landlord_share-3-22706",""]
[null,"landlord_share-4-22706",{"$f":"Input!B137","v":0},null,"landlord_share-4-22706",0,null,"landlord_share-4-22706",""]
[null,"landlord_share-5-22706",{"$f":"Input!B138","v":0},null,"landlord_share-5-22706",0,null,"landlord_share-5-22706",""]
[null,"landlord_share-6-22706",{"$f":"Input!B139","v":0},null,"landlord_share-6-22706",0,null,"landlord_share-6-22706",""]
[null,"landlord_share-7-22706",{"$f":"Input!B140","v":0},null,"landlord_share-7-22706",0,null,"landlord_share-7-22706",""]
[null,"landlord_share-8-22706",{"$f":"Input!B141","v":0},null,"landlord_share-8-22706",0,null,"landlord_share-8-22706",""]
[null,"landlord_share-9-22706",{"$f":"Input!B142","v":0},null,"landlord_share-9-22706",0,null,"landlord_share-9-22706",""]
[null,"landlord_share-10-22706",{"$f":"Input!B143","v":0},null,"landlord_share-10-22706",0,null,"landlord_share-10-22706",""]
[null,"landlord_share-11-22706",{"$f":"Input!B144","v":0},null,"landlord_share-11-22706",0,null,"landlord_share-11-22706",""]
[null,"landlord_share-12-22706",{"$f":"Input!B145","v":0},null,"landlord_share-12-22706",0,null,"landlord_share-12-22706",""]
[null,"landlord_share-13-22706",{"$f":"Input!B146","v":0},null,"landlord_share-13-22706",0,null,"landlord_share-13-22706",""]
[null,"customhire1-1-22706",{"$f":"Input!B113","v":6.2},null,"customhire1-1-22706",6.2,null,"customhire1-1-22706",6.2]
[null,"customhire1-2-22706",{"$f":"Input!B114","v":0},null,"customhire1-2-22706",0,null,"customhire1-2-22706",""]
[null,"customhire1-3-22706",{"$f":"Input!B115","v":0},null,"customhire1-3-22706",0,null,"customhire1-3-22706",{"$f":"IF(COUNTIF(import,\"=\"&H138)<>0,IF(VLOOKUP(H138,import,2,FALSE)<>0,VLOOKUP(H138,import,2,FALSE),\"\"),\"\")","v":""}]
[null,"customhire1-4-22706",{"$f":"Input!B116","v":0},null,"customhire1-4-22706",0,null,{"$f":"B139","v":"customhire1-4-22706"},""]
[null,"customhire1-5-22706",{"$f":"Input!B117","v":0},null,"customhire1-5-22706",0,null,"customhire1-5-22706",""]
[null,"customhire1-6-22706",{"$f":"Input!B118","v":0},null,"customhire1-6-22706",0,null,"customhire1-6-22706",""]
[null,"customhire1-7-22706",{"$f":"Input!B119","v":0},null,"customhire1-7-22706",0,null,"customhire1-7-22706",""]
[null,"customhire1-8-22706",{"$f":"Input!B120","v":0},null,"customhire1-8-22706",0,null,"customhire1-8-22706",""]
[null,"customhire1-9-22706",{"$f":"Input!B121","v":0},null,"customhire1-9-22706",0,null,"customhire1-9-22706",""]
[null,"customhire1-10-22706",{"$f":"Input!B122","v":0},null,"customhire1-10-22706",0,null,"customhire1-10-22706",""]
[null,"customhire1-11-22706",{"$f":"Input!B123","v":0},null,"customhire1-11-22706",0,null,"customhire1-11-22706",""]
[null,"customhire1-12-22706",{"$f":"Input!B124","v":0},null,"customhire1-12-22706",0,null,"customhire1-12-22706",""]
[null,"customhire1-13-22706",{"$f":"Input!B125","v":0},null,"customhire1-13-22706",0,null,"customhire1-13-22706",""]
[null,"customhire1-14-22706",{"$f":"Input!B126","v":0},null,"customhire1-14-22706",0,null,"customhire1-14-22706",""]
[null,"customhire1-15-22706",{"$f":"Input!B127","v":0.03},null,"customhire1-15-22706",0.03,null,"customhire1-15-22706",0.03]
[null,"customhire1-16-22706",{"$f":"Input!B128","v":4},null,"customhire1-16-22706",4,null,"customhire1-16-22706",4]
[null,"customhire1-17-22706",{"$f":"Input!B129","v":0},null,"customhire1-17-22706",0,null,"customhire1-17-22706",""]
[null,"customhire1-18-22706",{"$f":"Input!B130","v":0},null,"customhire1-18-22706",0,null,"customhire1-18-22706",""]
[null,"customhire2-1-22706",{"$f":"Input!F113","v":2},null,"customhire2-1-22706",2,null,"customhire2-1-22706",2]
[null,"customhire2-2-22706",{"$f":"Input!F114","v":0},null,"customhire2-2-22706",0,null,"customhire2-2-22706",""]
[null,"customhire2-3-22706",{"$f":"Input!F115","v":0},null,"customhire2-3-22706",0,null,"customhire2-3-22706",""]
[null,"customhire2-4-22706",{"$f":"Input!F116","v":0},null,"customhire2-4-22706",0,null,"customhire2-4-22706",""]
[null,"customhire2-5-22706",{"$f":"Input!F119","v":0},null,"customhire2-5-22706",0,null,"customhire2-5-22706",""]
[null,"customhire2-6-22706",{"$f":"Input!F120","v":0},null,"customhire2-6-22706",0,null,"customhire2-6-22706",""]
[null,"customhire2-7-22706",{"$f":"Input!F121","v":0},null,"customhire2-7-22706",0,null,"customhire2-7-22706",""]
[null,"customhire2-8-22706",{"$f":"Input!F122","v":0},null,"customhire2-8-22706",0,null,"customhire2-8-22706",""]
[null,"customhire2-9-22706",{"$f":"Input!F123","v":0},null,"customhire2-9-22706",0,null,"customhire2-9-22706",""]
[null,"customhire2-10-22706",{"$f":"Input!F124","v":0},null,"customhire2-10-22706",0,null,"customhire2-10-22706",""]
[null,"customhire2-11-22706",{"$f":"Input!F125","v":0},null,"customhire2-11-22706",0,null,"customhire2-11-22706",""]
[null,"customhire2-12-22706",{"$f":"Input!F129","v":0},null,"customhire2-12-22706",0,null,"customhire2-12-22706",""]
[null,"customhire2-13-22706",{"$f":"Input!F130","v":0},null,"customhire2-13-22706",0,null,"customhire2-13-22706",""]
[null,"size-1-3806",{"$f":"Input!B154","v":"15 ft"},null,"size-1-3806","15 ft",null,"size-1-3806","15 ft"]
[null,"size-2-3806",{"$f":"Input!B155","v":"16.3 ft"},null,"size-2-3806","16.3 ft",null,"size-2-3806","16.3 ft"]
[null,"size-3-3806",{"$f":"Input!B156","v":"6 ft"},null,"size-3-3806","6 ft",null,"size-3-3806","6 ft"]
[null,"size-4-3806",{"$f":"Input!B157","v":"18 ft"},null,"size-4-3806","18 ft",null,"size-4-3806","18 ft"]
[null,"size-5-3806",{"$f":"Input!B158","v":"25 ft"},null,"size-5-3806","25 ft",null,"size-5-3806","25 ft"]
[null,"size-6-3806",{"$f":"Input!B159","v":"30\" O.C., 17 ft"},null,"size-6-3806","30\" O.C., 17 ft",null,"size-6-3806","30\" O.C., 17 ft"]
[null,"size-7-3806",{"$f":"Input!B160","v":"16 ft"},null,"size-7-3806","16 ft",null,"size-7-3806","16 ft"]
[null,"size-8-3806",{"$f":"Input!B161","v":"17.5 ft"},null,"size-8-3806","17.5 ft",null,"size-8-3806","17.5 ft"]
[null,"size-9-3806",{"$f":"Input!B162","v":"22 ft"},null,"size-9-3806","22 ft",null,"size-9-3806","22 ft"]
[null,"size-10-3806",{"$f":"Input!B163","v":"12 ft"},null,"size-10-3806","12 ft",null,"size-10-3806","12 ft"]
[null,"size-11-3806",{"$f":"Input!B165","v":"6 row"},null,"size-11-3806","6 row",null,"size-11-3806","6 row"]
[null,"size-12-3806",{"$f":"Input!B166","v":"(6 row 30/15)"},null,"size-12-3806","(6 row 30/15)",null,"size-12-3806","(6 row 30/15)"]
[null,"size-13-3806",{"$f":"Input!B167","v":"6 row"},null,"size-13-3806","6 row",null,"size-13-3806","6 row"]
[null,"size-14-3806",{"$f":"Input!B168","v":"16 ft"},null,"size-14-3806","16 ft",null,"size-14-3806","16 ft"]
[null,"size-15-3806",{"$f":"Input!B169","v":"15 ft"},null,"size-15-3806","15 ft",null,"size-15-3806","15 ft"]
[null,"size-16-3806",{"$f":"Input!B172","v":"6 row"},null,"size-16-3806","6 row",null,"size-16-3806","6 row"]
[null,"size-17-3806",{"$f":"Input!B173","v":"6 row"},null,"size-17-3806","6 row",null,"size-17-3806","6 row"]
[null,"size-18-3806",{"$f":"Input!B176","v":"30 ft"},null,"size-18-3806","30 ft",null,"size-18-3806","30 ft"]
[null,"size-26-111606",{"$f":"Input!B180","v":"8 ft"},null,"size-26-111606","8 ft",null,"size-26-111606","8 ft"]
[null,"size-27-111606",{"$f":"Input!B181","v":"6 ft"},null,"size-27-111606","6 ft",null,"size-27-111606","6 ft"]
[null,"size-31-12506",{"$f":"Input!B183","v":"7 ft"},null,"size-31-12506","7 ft",null,"size-31-12506","7 ft"]
[null,"size-19-3806",{"$f":"Input!B184","v":"9 ft"},null,"size-19-3806","9 ft",null,"size-19-3806","9 ft"]
[null,"size-20-3806",{"$f":"Input!B185","v":"9 ft"},null,"size-20-3806","9 ft",null,"size-20-3806","9 ft"]
[null,"size-28-12506",{"$f":"Input!B186","v":"2 rotor, 8.5 ft"},null,"size-28-12506","2 rotor, 8.5 ft",null,"size-28-12506","2 rotor, 8.5 ft"]
[null,"size-29-12506",{"$f":"Input!B187","v":"2-16' wheel, 30 ft"},null,"size-29-12506","2-16' wheel, 30 ft",null,"size-29-12506","2-16' wheel, 30 ft"]
[null,"size-30-12506",{"$f":"Input!B188","v":"8.5 ft"},null,"size-30-12506","8.5 ft",null,"size-30-12506","8.5 ft"]
[null,"size-21-3806",{"$f":"Input!B191","v":"1000 Lb"},null,"size-21-3806","1000 Lb",null,"size-21-3806","1000 Lb"]
[null,"size-33-12506",{"$f":"Input!B192","v":"1500 lb"},null,"size-33-12506","1500 lb",null,"size-33-12506","1500 lb"]
[null,"size-35-12506",{"$f":"Input!B193","v":"1000 lb"},null,"size-35-12506","1000 lb",null,"size-35-12506","1000 lb"]
[null,"size-34-12506",{"$f":"Input!B195","v":"3 row corn head"},null,"size-34-12506","3 row corn head",null,"size-34-12506","3 row corn head"]
[null,"size-22-3806",{"$f":"Input!B198","v":"15 ft"},null,"size-22-3806","15 ft",null,"size-22-3806","15 ft"]
[null,"size-23-3806",{"$f":"Input!B199","v":"15 ft"},null,"size-23-3806","15 ft",null,"size-23-3806","15 ft"]
[null,"size-24-3806",{"$f":"Input!B200","v":"6 row"},null,"size-24-3806","6 row",null,"size-24-3806","6 row"]
[null,"size-25-3806",{"$f":"Input!B203","v":"500 bushel"},null,"size-25-3806","500 bushel",null,"size-25-3806","500 bushel"]
[null,"power-1-22706",{"$f":"Input!D154","v":0},null,"power-1-22706",0,null,"power-1-22706",""]
[null,"power-2-22706",{"$f":"Input!D155","v":0},null,"power-2-22706",0,null,"power-2-22706",""]
[null,"power-3-22706",{"$f":"Input!D156","v":0},null,"power-3-22706",0,null,"power-3-22706",""]
[null,"power-4-22706",{"$f":"Input!D157","v":0},null,"power-4-22706",0,null,"power-4-22706",""]
[null,"power-5-22706",{"$f":"Input!D158","v":0},null,"power-5-22706",0,null,"power-5-22706",""]
[null,"power-6-22706",{"$f":"Input!D159","v":0},null,"power-6-22706",0,null,"power-6-22706",""]
[null,"power-7-22706",{"$f":"Input!D160","v":0},null,"power-7-22706",0,null,"power-7-22706",""]
[null,"power-8-22706",{"$f":"Input!D161","v":0},null,"power-8-22706",0,null,"power-8-22706",""]
[null,"power-9-22706",{"$f":"Input!D162","v":0},null,"power-9-22706",0,null,"power-9-22706",""]
[null,"power-10-22706",{"$f":"Input!D163","v":0},null,"power-10-22706",0,null,"power-10-22706",""]
[null,"power-11-22706",{"$f":"Input!D165","v":0},null,"power-11-22706",0,null,"power-11-22706",{"$f":"IF(COUNTIF(import,\"=\"&H211)<>0,IF(VLOOKUP(H211,import,2,FALSE)<>0,VLOOKUP(H211,import,2,FALSE),\"\"),\"\")","v":""}]
[null,"power-12-22706",{"$f":"Input!D166","v":0},null,"power-12-22706",0,null,{"$f":"B212","v":"power-12-22706"},""]
[null,"power-13-22706",{"$f":"Input!D167","v":0},null,"power-13-22706",0,null,"power-13-22706",""]
[null,"power-14-22706",{"$f":"Input!D168","v":0},null,"power-14-22706",0,null,"power-14-22706",""]
[null,"power-15-22706",{"$f":"Input!D169","v":0},null,"power-15-22706",0,null,"power-15-22706",""]
[null,"power-43-111406",{"$f":"Input!D170","v":0},null,"power-43-111406",0,null,"power-43-111406",""]
[null,"power-16-22706",{"$f":"Input!D172","v":0},null,"power-16-22706",0,null,"power-16-22706",""]
[null,"power-17-22706",{"$f":"Input!D173","v":0},null,"power-17-22706",0,null,"power-17-22706",""]
[null,"power-18-22706",{"$f":"Input!D174","v":0},null,"power-18-22706",0,null,"power-18-22706",""]
[null,"power-19-22706",{"$f":"Input!D175","v":0},null,"power-19-22706",0,null,"power-19-22706",""]
[null,"power-20-22706",{"$f":"Input!D176","v":0},null,"power-20-22706",0,null,"power-20-22706",""]
[null,"power-21-22706",{"$f":"Input!D178","v":0},null,"power-21-22706",0,null,"power-21-22706",""]
[null,"power-22-22706",{"$f":"Input!D179","v":0},null,"power-22-22706",0,null,"power-22-22706",""]
[null,"power-43-111606",{"$f":"Input!D180","v":0},null,"power-43-111606",0,null,"power-43-111606",""]
[null,"power-23-22706",{"$f":"Input!D183","v":0},null,"power-23-22706",0,null,"power-23-22706",""]
[null,"power-24-22706",{"$f":"Input!D184","v":0},null,"power-24-22706",0,null,"power-24-22706",""]
[null,"power-25-22706",{"$f":"Input!D185","v":"105 MFWD"},null,"power-25-22706","105 MFWD",null,"power-25-22706","105 MFWD"]
[null,"power-26-22706",{"$f":"Input!D186","v":0},null,"power-26-22706",0,null,"power-26-22706",""]
[null,"power-27-22706",{"$f":"Input!D187","v":"60 HP"},null,"power-27-22706","60 HP",null,"power-27-22706","60 HP"]
[null,"power-28-22706",{"$f":"Input!D188","v":0},null,"power-28-22706",0,null,"power-28-22706",""]
[null,"power-29-22706",{"$f":"Input!D189","v":0},null,"power-29-22706",0,null,"power-29-22706",""]
[null,"power-30-22706",{"$f":"Input!D190","v":0},null,"power-30-22706",0,null,"power-30-22706",""]
[null,"power-31-22706",{"$f":"Input!D191","v":0},null,"power-31-22706",0,null,"power-31-22706",""]
[null,"power-32-22706",{"$f":"Input!D192","v":"105 MFWD"},null,"power-32-22706","105 MFWD",null,"power-32-22706","105 MFWD"]
[null,"power-44-12506",{"$f":"Input!D193","v":0},null,"power-44-12506",0,null,"power-44-12506",""]
[null,"power-33-22706",{"$f":"Input!D194","v":0},null,"power-33-22706",0,null,"power-33-22706",""]
[null,"power-34-22706",{"$f":"Input!D195","v":0},null,"power-34-22706",0,null,"power-34-22706",""]
[null,"power-35-22706",{"$f":"Input!D196","v":0},null,"power-35-22706",0,null,"power-35-22706",""]
[null,"power-36-22706",{"$f":"Input!D197","v":0},null,"power-36-22706",0,null,"power-36-22706",""]
[null,"power-37-22706",{"$f":"Input!D198","v":"100 HP Comb."},null,"power-37-22706","100 HP Comb.",null,"power-37-22706","100 HP Comb."]
[null,"power-38-22706",{"$f":"Input!D199","v":"220 HP Comb."},null,"power-38-22706","220 HP Comb.",null,"power-38-22706","220 HP Comb."]
[null,"power-39-22706",{"$f":"Input!D200","v":"220 HP Comb."},null,"power-39-22706","220 HP Comb.",null,"power-39-22706","220 HP Comb."]
[null,"power-40-22706",{"$f":"Input!D202","v":0},null,"power-40-22706",0,null,"power-40-22706",""]
[null,"power-41-22706",{"$f":"Input!D203","v":0},null,"power-41-22706",0,null,"power-41-22706",""]
[null,"power-42-22706",{"$f":"Input!D204","v":0},null,"power-42-22706",0,null,"power-42-22706",""]
[null,"passes-1-22706",{"$f":"Input!F154","v":0},null,"passes-1-22706",0,null,"passes-1-22706",""]
[null,"passes-2-22706",{"$f":"Input!F155","v":0},null,"passes-2-22706",0,null,"passes-2-22706",""]
[null,"passes-3-22706",{"$f":"Input!F156","v":0},null,"passes-3-22706",0,null,"passes-3-22706",""]
[null,"passes-4-22706",{"$f":"Input!F157","v":0},null,"passes-4-22706",0,null,"passes-4-22706",""]
[null,"passes-5-22706",{"$f":"Input!F158","v":0},null,"passes-5-22706",0,null,"passes-5-22706",""]
[null,"passes-6-22706",{"$f":"Input!F159","v":0},null,"passes-6-22706",0,null,"passes-6-22706",""]
[null,"passes-7-22706",{"$f":"Input!F160","v":0},null,"passes-7-22706",0,null,"passes-7-22706",""]
[null,"passes-8-22706",{"$f":"Input!F161","v":0},null,"passes-8-22706",0,null,"passes-8-22706",""]
[null,"passes-9-22706",{"$f":"Input!F162","v":0},null,"passes-9-22706",0,null,"passes-9-22706",""]
[null,"passes-10-22706",{"$f":"Input!F163","v":0},null,"passes-10-22706",0,null,"passes-10-22706",""]
[null,"passes-11-22706",{"$f":"Input!F165","v":0},null,"passes-11-22706",0,null,"passes-11-22706",""]
[null,"passes-12-22706",{"$f":"Input!F166","v":0},null,"passes-12-22706",0,null,"passes-12-22706",""]
[null,"passes-13-22706",{"$f":"Input!F167","v":0},null,"passes-13-22706",0,null,"passes-13-22706",""]
[null,"passes-14-22706",{"$f":"Input!F168","v":0},null,"passes-14-22706",0,null,"passes-14-22706",""]
[null,"passes-15-22706",{"$f":"Input!F169","v":0},null,"passes-15-22706",0,null,"passes-15-22706",""]
[null,"passes-44-111406",{"$f":"Input!F170","v":0},null,"passes-44-111406",0,null,"passes-44-111406",""]
[null,"passes-16-22706",{"$f":"Input!F172","v":0},null,"passes-16-22706",0,null,"passes-16-22706",""]
[null,"passes-17-22706",{"$f":"Input!F173","v":0},null,"passes-17-22706",0,null,"passes-17-22706",""]
[null,"passes-18-22706",{"$f":"Input!F174","v":0},null,"passes-18-22706",0,null,"passes-18-22706",""]
[null,"passes-19-22706",{"$f":"Input!F175","v":0},null,"passes-19-22706",0,null,"passes-19-22706",""]
[null,"passes-20-22706",{"$f":"Input!F176","v":0},null,"passes-20-22706",0,null,"passes-20-22706",""]
[null,"passes-21-22706",{"$f":"Input!F177","v":0},null,"passes-21-22706",0,null,"passes-21-22706",""]
[null,"passes-22-22706",{"$f":"Input!F178","v":0},null,"passes-22-22706",0,null,"passes-22-22706",""]
[null,"passes-23-22706",{"$f":"Input!F179","v":0},null,"passes-23-22706",0,null,"passes-23-22706",""]
[null,"passes-44-111606",{"$f":"Input!F180","v":0},null,"passes-44-111606",0,null,"passes-44-111606",""]
[null,"passes-45-111606",{"$f":"Input!F181","v":0},null,"passes-45-111606",0,null,"passes-45-111606",""]
[null,"passes-24-22706",{"$f":"Input!F183","v":0},null,"passes-24-22706",0,null,"passes-24-22706",""]
[null,"passes-25-22706",{"$f":"Input!F184","v":0},null,"passes-25-22706",0,null,"passes-25-22706",""]
[null,"passes-26-22706",{"$f":"Input!F185","v":1},null,"passes-26-22706",1,null,"passes-26-22706",1]
[null,"passes-27-22706",{"$f":"Input!F186","v":0},null,"passes-27-22706",0,null,"passes-27-22706",""]
[null,"passes-28-22706",{"$f":"Input!F187","v":1},null,"passes-28-22706",1,null,"passes-28-22706",1]
[null,"passes-29-22706",{"$f":"Input!F188","v":0},null,"passes-29-22706",0,null,"passes-29-22706",""]
[null,"passes-30-22706",{"$f":"Input!F189","v":0},null,"passes-30-22706",0,null,"passes-30-22706",""]
[null,"passes-31-22706",{"$f":"Input!F190","v":0},null,"passes-31-22706",0,null,"passes-31-22706",""]
[null,"passes-32-22706",{"$f":"Input!F191","v":0},null,"passes-32-22706",0,null,"passes-32-22706",""]
[null,"passes-33-22706",{"$f":"Input!F192","v":1},null,"passes-33-22706",1,null,"passes-33-22706",{"$f":"IF(COUNTIF(import,\"=\"&H281)<>0,IF(VLOOKUP(H281,import,2,FALSE)<>0,VLOOKUP(H281,import,2,FALSE),\"\"),\"\")","v":1}]
[null,"passes-44-12506",{"$f":"Input!F193","v":0},null,"passes-44-12506",0,null,"passes-44-12506",""]
[null,"passes-34-22706",{"$f":"Input!F194","v":0},null,"passes-34-22706",0,null,{"$f":"B283","v":"passes-34-22706"},""]
[null,"passes-35-22706",{"$f":"Input!F195","v":0},null,"passes-35-22706",0,null,"passes-35-22706",""]
[null,"passes-36-22706",{"$f":"Input!F196","v":0},null,"passes-36-22706",0,null,"passes-36-22706",""]
[null,"passes-37-22706",{"$f":"Input!F197","v":0},null,"passes-37-22706",0,null,"passes-37-22706",""]
[null,"passes-38-22706",{"$f":"Input!F198","v":1},null,"passes-38-22706",1,null,"passes-38-22706",1]
[null,"passes-39-22706",{"$f":"Input!F199","v":0},null,"passes-39-22706",0,null,"passes-39-22706",""]
[null,"passes-40-22706",{"$f":"Input!F200","v":0},null,"passes-40-22706",0,null,"passes-40-22706",""]
[null,"passes-41-82906",{"$f":"Input!F202","v":0},null,"passes-41-82906",0,null,"passes-41-82906",""]
[null,"passes-42-82906",{"$f":"Input!F203","v":0},null,"passes-42-82906",0,null,"passes-42-82906",""]
[null,"passes-43-82906",{"$f":"Input!F204","v":0},null,"passes-43-82906",0,null,"passes-43-82906",""]
[null,"rent-1-82906",{"$f":"Input!H154","v":0},null,"rent-1-82906",0,null,"rent-1-82906",""]
[null,"rent-2-82906",{"$f":"Input!H155","v":0},null,"rent-2-82906",0,null,"rent-2-82906",""]
[null,"rent-3-82906",{"$f":"Input!H156","v":0},null,"rent-3-82906",0,null,"rent-3-82906",""]
[null,"rent-4-82906",{"$f":"Input!H157","v":0},null,"rent-4-82906",0,null,"rent-4-82906",""]
[null,"rent-5-82906",{"$f":"Input!H158","v":0},null,"rent-5-82906",0,null,"rent-5-82906",""]
[null,"rent-6-82906",{"$f":"Input!H159","v":0},null,"rent-6-82906",0,null,"rent-6-82906",""]
[null,"rent-7-82906",{"$f":"Input!H160","v":0},null,"rent-7-82906",0,null,"rent-7-82906",""]
[null,"rent-8-82906",{"$f":"Input!H161","v":0},null,"rent-8-82906",0,null,"rent-8-82906",""]
[null,"rent-9-82906",{"$f":"Input!H162","v":0},null,"rent-9-82906",0,null,"rent-9-82906",""]
[null,"rent-10-82906",{"$f":"Input!H163","v":0},null,"rent-10-82906",0,null,"rent-10-82906",""]
[null,"rent-11-82906",{"$f":"Input!H165","v":0},null,"rent-11-82906",0,null,"rent-11-82906",""]
[null,"rent-12-82906",{"$f":"Input!H166","v":0},null,"rent-12-82906",0,null,"rent-12-82906",""]
[null,"rent-13-82906",{"$f":"Input!H167","v":0},null,"rent-13-82906",0,null,"rent-13-82906",""]
[null,"rent-14-82906",{"$f":"Input!H168","v":0},null,"rent-14-82906",0,null,"rent-14-82906",""]
[null,"rent-15-82906",{"$f":"Input!H169","v":0},null,"rent-15-82906",0,null,"rent-15-82906",""]
[null,"rent-16-82906",{"$f":"Input!H172","v":0},null,"rent-16-82906",0,null,"rent-16-82906",""]
[null,"rent-17-82906",{"$f":"Input!H173","v":0},null,"rent-17-82906",0,null,"rent-17-82906",""]
[null,"rent-18-82906",{"$f":"Input!H174","v":0},null,"rent-18-82906",0,null,"rent-18-82906",""]
[null,"rent-19-82906",{"$f":"Input!H175","v":0},null,"rent-19-82906",0,null,"rent-19-82906",""]
[null,"rent-20-82906",{"$f":"Input!H176","v":0},null,"rent-20-82906",0,null,"rent-20-82906",""]
[null,"rent-21-82906",{"$f":"Input!H177","v":0},null,"rent-21-82906",0,null,"rent-21-82906",""]
[null,"rent-22-82906",{"$f":"Input!H178","v":0},null,"rent-22-82906",0,null,"rent-22-82906",""]
[null,"rent-23-82906",{"$f":"Input!H179","v":0},null,"rent-23-82906",0,null,"rent-23-82906",""]
[null,"rent-45-111606",{"$f":"Input!H180","v":0},null,"rent-45-111606",0,null,"rent-45-111606",""]
[null,"rent-46-111606",{"$f":"Input!H181","v":0},null,"rent-46-111606",0,null,"rent-46-111606",""]
[null,"rent-24-82906",{"$f":"Input!H183","v":0},null,"rent-24-82906",0,null,"rent-24-82906",""]
[null,"rent-25-82906",{"$f":"Input!H184","v":0},null,"rent-25-82906",0,null,"rent-25-82906",""]
[null,"rent-26-82906",{"$f":"Input!H185","v":0},null,"rent-26-82906",0,null,"rent-26-82906",""]
[null,"rent-27-82906",{"$f":"Input!H186","v":0},null,"rent-27-82906",0,null,"rent-27-82906",""]
[null,"rent-28-82906",{"$f":"Input!H187","v":0},null,"rent-28-82906",0,null,"rent-28-82906",""]
[null,"rent-29-82906",{"$f":"Input!H188","v":0},null,"rent-29-82906",0,null,"rent-29-82906",""]
[null,"rent-30-82906",{"$f":"Input!H189","v":0},null,"rent-30-82906",0,null,"rent-30-82906",""]
[null,"rent-31-82906",{"$f":"Input!H190","v":0},null,"rent-31-82906",0,null,"rent-31-82906",""]
[null,"rent-32-82906",{"$f":"Input!H191","v":0},null,"rent-32-82906",0,null,"rent-32-82906",""]
[null,"rent-33-82906",{"$f":"Input!H192","v":0},null,"rent-33-82906",0,null,"rent-33-82906",""]
[null,"rent-47-12506",{"$f":"Input!H193","v":0},null,"rent-47-12506",0,null,"rent-47-12506",""]
[null,"rent-34-82906",{"$f":"Input!H194","v":0},null,"rent-34-82906",0,null,"rent-34-82906",""]
[null,"rent-35-82906",{"$f":"Input!H195","v":0},null,"rent-35-82906",0,null,"rent-35-82906",""]
[null,"rent-36-82906",{"$f":"Input!H196","v":0},null,"rent-36-82906",0,null,"rent-36-82906",""]
[null,"rent-37-82906",{"$f":"Input!H197","v":0},null,"rent-37-82906",0,null,"rent-37-82906",""]
[null,"rent-38-82906",{"$f":"Input!H198","v":0},null,"rent-38-82906",0,null,"rent-38-82906",""]
[null,"rent-39-82906",{"$f":"Input!H199","v":0},null,"rent-39-82906",0,null,"rent-39-82906",""]
[null,"rent-40-82906",{"$f":"Input!H200","v":0},null,"rent-40-82906",0,null,"rent-40-82906",""]
[null,"rent-41-82906",{"$f":"Input!H202","v":0},null,"rent-41-82906",0,null,"rent-41-82906",""]
[null,"rent-42-82906",{"$f":"Input!H203","v":0},null,"rent-42-82906",0,null,"rent-42-82906",""]
[null,"rent-43-82906",{"$f":"Input!H204","v":0},null,"rent-43-82906",0,null,"rent-43-82906",""]
[null,"rent-44-111406",{"$f":"Input!H170","v":0},null,"rent-44-111406",0,null,"rent-44-111406",""]
[1,null,null,null,"rent-44-111406",0]