{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["Introduction","Sheet1","Sheet2","Budgets","Calculations ","Data from budgets","Output","Sheet7","Output variables","Input variables","Flex leases","Calc for flex leases","Name of budgets","Add a budget","Correlations"],"not_rendered":{"charts":5,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":6,"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":"Introduction","index":0,"n_rows":33,"n_cols":2,"rows_kept":33,"cut":false,"hidden":false,"merged":[[7,1,28,1]]}
[]
[null,"Lease Simulation Tool    - Version 12.10.20 beta"]
[null,"Gregg Ibendahl and Dan O'brien"]
[]
[null,"This tool is desiged to evaluate cash, share, and flex leases when the crops prices and yields are uncertain. A Monte Carlo simulation is used to vary yields and prices. "]
[]
[null,"How to use"]
[null,"Budget Tab\nThe Budgets tab is where the crops to be grown are incorporated into the profitability analysis.  The \"Hide / Show all comments\" will turn on all the cell comments. These provide the basic overview of how the program works. At the top middle part of the budget page is where the crops to be grown are entered. These cells function as a drop down list. Once you click within the cell, a triangle will appear to the right of the cell. By clicking on this triangle, the list of available budgets will appear. To the left of the budgets is where the user enters the number of crop acres. As part of the acres, the number of fallow acres and the number of double crop acres are needed. These last two numbers are needed to calculate the number of tillable acres.  \n\nThe checkboxes in the upper left hand corner of the budget page can be used to turn a crop on or off. These can be useful to quickly see the effect of a single crop on the analysis. However, when using the simulaiton analysis, all the crops shown in the middle section should be used. Otherwise the correlation matrix may not function correctly. \n\nColumn C is where the share percentages are entered. If these are left blank, the program assumes that the tenant pays 100%. For the program to adjust these through the share estimate percent, enter something other than a number between 0 and 100. For example, entering an * makes it easy to see that these items are to be adjusted though the share calculation. Cell Z7 is where the share estimation percent is used. The value entered here is then used to calcualte those cells in column C that were not hard coded to a value within the range of 0 to 100. That is if an * was entered in column C, that astrisk would be replaced by the number entered  into cell Z7. \n\nExcel wil calculate the equitable share percentage. This number shows the tenant's contribution toward all costs that are not shared. Included in the total cost calculation of costs that are not shared is a charge to land. For the equitable share calculation, the cash rent is used as a proxy for a land charge. In effect, this number represents both a charge to borrowed capital and a landowners equity in the land. \n\nThe equitable share percentage does NOT mean that a tenant and landowner earn the same dollar amout per acre. Differences in the contribution amounts results in different amounts of net $ returns. Note that in the $ return to the landowner on row 63, there is no charge against the land included. The % return to the landlord does include the cash rent as a land charge. Including a land charge for the landlord in the $ of net returns would always result in the landlord earning a negative net return on a cash lease. Thus, to help facilitate comparisons between cash and share leases for the landlord, the landcharge was left off the $ return row. However, the % return for the landlord left in the cash rent as a land charge so that it would match how the equitable share lease was calculated. This has the effect of causing the % return to the landlord for a cash lease to always be negative. \n\n\nFlex Leases Tab\nThe flex lease tab is where the information needed to analyze a flex lease is entered. Because a flex lease is difficult to analyze with just a single set of yields and prices, a Monte Carlo simulaiton is used. A triangluar distribution is used for yields and prices. Thus, the user needs to enter an estimate of the maximum and minium expected price and yield for each crop to be grown on the land. To make the analysis more accurate, the correlation between the yields and prices for th crop mix must also be entered. \n\nThe bottom section is where information about the flex leases is entered. There are currently 2 major types of flex leases available - flex on prices and flex on yields. For both of these, either a base price or a base yield is needed. The flex part comes from either the final yield or price as the ratio of the yield or price to the base yield or price determines the flex. \n\nTo see how varying yields and prices affect not only the flex leases but also the cash and share lease, click on the \"Run Simulation\" button. This normally takes 15 to 30 seconds to run. Closing all other spreadsheets will speed up the calculations. When clicking on the button, it may look like nothing happened but in the lower left corner of the spreadsheet (in the green bar) is a message that says \"Please be patient\".  Excel will present a message box when the simulation has finished running. \n\nOutput Tab\nThe output tab is where the results are presented\n\nLimitations\nThe tool correctly accounts for correlation when running the simulations. However, only triangular distributions are used in the analysis. Only a 200 run simulation is used. Flex lease types are limited to one price flex and one yield flex. Expenses are not adjusted as yields and prices change in the simulation. Some of these limitations will be addressed in future versions of this tool.\n\nAdditional Documentation\nAll of the tabs have a \"Hide / Show all comments\" that have more explanations of how the tool works"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"all results generated by this spreadsheet are offered without any form of warranty, not even for merchantability or fitness for any particular purpose. The user accpets full responsibility for any and all decisions  made using the numbers generated from this spreadsheet."]
[]
[null,"Copyright of Excel macros © 2019 [Gregg Ibendahl]. All Rights Reserved."]

{"sheet":"Sheet1","index":1,"n_rows":30,"n_cols":3,"rows_kept":30,"cut":false,"hidden":true,"merged":[]}
[null,"Crop"]
[null,"Yield"]
[null,"Price"]
[null,"Should be other but the budget pages don't have this on the test sheet - be sure to adjust budgets for next year"]
[null,"Direct Exp"]
["Seeds",null,"Seeds"]
["Fertilizers less lime",null,"Fertilizer (less lime)"]
["Lime",null," --Lime"]
["Burndown",null,"Herbicides-Burndown"]
["Pre-emergence",null,"Herbicides-Preemergence"]
["Post-emergence",null,"Herbicides-Postemergence"]
["plant",null," --Planting"]
["fertapp",null," --Fertilizer App"]
["till",null," --Tillage"]
["spray",null," --Spraying"]
["Harvesting",null," --Harvesting"]
["Hauling",null," --Hauling"]
["Drying",null," --Drying"]
["Custom Fld Ops less Harvest and Haul",null,"Custom Fld Ops less Harvest, Haul, and Drying"]
["Crop insurance",null,"Crop insurance"]
["Labor (beyond custom field operations)",null,"Extra labor"]
["Miscellaneous",null,"Miscellaneous"]
["Natural Gas ",null,"Irrigation fuel"]
["Repair & Maintenance",null,"Irrigation repair and maintenance"]
[null,null,"Other direct exp"]
["Interest on operating capital",null,"Interest on direct expenses"]
[null,"Fixed expenses"]
["Depreciation",null,"Depreciation on irrigation equipment"]
["Interest on durable equipment",null,"Interest on irrigation equipment"]
[null,null,"Cash rent"]

{"sheet":"Sheet2","index":2,"n_rows":45,"n_cols":2,"rows_kept":45,"cut":false,"hidden":true,"merged":[]}
[null,"test of converting to Excel version-26_extra"]
[null,"[test of converting to Excel version-26_extra.xlsm]BUDGET'!$K$21"]
[]
[]
[null,{"$f":"(LEFT(CELL(\"filename\"),FIND(\"[\",CELL(\"filename\"))-1))","v":"https://d.docs.live.net/796bb202c3f22606/EagleFiler/Files/Extension/Budgets/"}]
[]
[1,{"$f":"E9=B5 & INDIRECT(\"[\" & B$1 & \".xlsm]Test!A\" & $A7)","v":{"$error":"#REF!"}}]
[2,{"$f":"INDIRECT(\"'[\" & B$1 & \".xlsm]Test'!A\" & $A8)","v":{"$error":"#REF!"}}]
[3,{"$error":"#REF!"}]
[4,{"$error":"#REF!"}]
[5,{"$error":"#REF!"}]
[6,{"$error":"#REF!"}]
[7,{"$error":"#REF!"}]
[8,{"$error":"#REF!"}]
[9,{"$error":"#REF!"}]
[10,{"$error":"#REF!"}]
[11,{"$error":"#REF!"}]
[12,{"$error":"#REF!"}]
[13,{"$error":"#REF!"}]
[14,{"$error":"#REF!"}]
[15,{"$error":"#REF!"}]
[16,{"$error":"#REF!"}]
[17,{"$error":"#REF!"}]
[18,{"$error":"#REF!"}]
[19,{"$error":"#REF!"}]
[20,{"$error":"#REF!"}]
[21,{"$error":"#REF!"}]
[22,{"$error":"#REF!"}]
[23,{"$error":"#REF!"}]
[24,{"$error":"#REF!"}]
[25,{"$error":"#REF!"}]
[26,{"$error":"#REF!"}]
[27,{"$error":"#REF!"}]
[28,{"$error":"#REF!"}]
[29,{"$error":"#REF!"}]
[30,{"$error":"#REF!"}]
[31,{"$error":"#REF!"}]
[32,{"$error":"#REF!"}]
[33,{"$error":"#REF!"}]
[34,{"$error":"#REF!"}]
[35,{"$error":"#REF!"}]
[36,{"$error":"#REF!"}]
[37,{"$error":"#REF!"}]
[38,{"$error":"#REF!"}]
[39,{"$error":"#REF!"}]

{"sheet":"Budgets","index":3,"n_rows":70,"n_cols":28,"rows_kept":70,"cut":false,"hidden":false,"merged":[[68,13,68,14],[67,16,67,17],[68,16,68,17],[14,16,14,17],[63,13,63,14],[64,13,64,14],[63,16,63,17],[64,16,64,17],[44,13,44,14],[44,16,44,17],[60,13,60,14],[60,16,60,17],[58,13,58,14],[58,16,58,17],[10,20,10,21],[67,4,67,5],[68,4,68,5],[67,7,67,8],[68,7,68,8],[67,10,67,11],[68,10,68,11],[18,4,18,5],[18,7,18,8],[18,10,18,11],[18,13,18,14],[18,16,18,17],[44,4,44,5],[44,7,44,8],[44,10,44,11],[67,13,67,14],[1,3,1,5],[14,4,14,5],[14,7,14,8],[14,10,14,11],[14,13,14,14],[4,4,4,16],[5,4,5,16],[6,4,6,16],[7,4,7,16],[8,4,8,16],[65,4,65,5],[65,7,65,8],[65,10,65,11],[65,13,65,14],[65,16,65,17],[64,4,64,5],[63,7,63,8],[64,7,64,8],[63,10,63,11],[64,10,64,11],[2,19,2,21],[9,19,9,22],[9,25,9,27],[63,4,63,5],[61,4,61,5],[61,7,61,8],[61,10,61,11],[61,13,61,14],[61,16,61,17],[60,4,60,5],[60,7,60,8],[60,10,60,11],[58,4,58,5],[58,7,58,8],[58,10,58,11],[5,25,5,26]]}
[2]
[null,"Budget date ",null,"Nov-08-2018",null,null,null,null,null,null,null,null,"The simulation will run faster if all other spreadsheets are closed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest rate for budgets",null,null,0.06,null,"  Equitable Crop Share %",null,{"$f":"'Calculations '!U120","v":0.68476521158700165},"(tenant's share)"]
[null,"Use","# of acres grown"]
[null,null,1,null,"Wheat - North Central KS_Rotation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crop Share % to Use "]
[null,null,null,null,"None",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"On a cash lease ",null,null,null,null,null,0.68]
[null,null,null,null,"None",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"does landlord "]
[null,null,null,null,"None"]
[null,null,null,null,"None"]
[null,null,0,null,"  Number of fallow acres",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- - - - - - - - - - C A S H   L E A S E - - - - - - - - - -",null,null,null,null,null,"- - - - - S H A R E   L E A S E - - - - -"]
[null,null,null,null,"  Number of acres that are double-cropped ",null,null,null,null,null,"s",null,null,null,null,null,null,null,null,"Cash Lease","- - - Tenant - - -",null,"Landlord",null,null,"Share Lease - per tillable acre"]
[null,"Total",{"$f":"IFERROR('Calculations '!L66 & \" Crop acres and  \" & 'Calculations '!L67 & \" tillable acres\", \"\")","v":"1 Crop acres and  1 tillable acres"},null,null,null,null,{"$f":"IFERROR('Data from budgets'!C8,\"\")","v":0},null,null,{"$f":"IFERROR('Data from budgets'!D8,\"\")","v":0},null,null,{"$f":"IFERROR('Data from budgets'!E8,\"\")","v":0},null,null,{"$f":"IFERROR('Data from budgets'!F8,\"\")","v":0},null,null,"Totals   ","per planted","per tillable","per tillable",null,null,"Tenant","Landlord"]
[null,null,null,null,{"$f":"IFERROR('Data from budgets'!B8,\"\")","v":1},null,null,{"$f":"IFERROR('Data from budgets'!C8,\"\")","v":0},null,null,{"$f":"IFERROR('Data from budgets'!D8,\"\")","v":0},null,null,{"$f":"IFERROR('Data from budgets'!E8,\"\")","v":0},null,null,{"$f":"IFERROR('Data from budgets'!F8,\"\")","v":0},null,null,null,"acre","acre","acre"]
[null,null,null,null,"Budget","Override",null,"Budget","Override",null,"Budget","Override",null,"Budget","Override",null,"Budget","Override"]
["Crop",null,"Tenant %",null,{"$f":"IFERROR('Data from budgets'!B10,\"\")","v":"Wheat - North Central KS_Rotation"},null,null,{"$f":"IFERROR('Data from budgets'!C10,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!D10,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!E10,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!F10,\"\")","v":""},null,null,"Totals -\nTenant &\nLandlord","Per         \nAcre \nPlanted","Per       \n Acre \nTillable","Per       \n Acre \nTillable",null,"% Tenant","$ Tenant","$ Landlord"]
["Yield",null,"*",null,{"$f":"IFERROR('Data from budgets'!B11,\"\")","v":50},null,null,{"$f":"IFERROR('Data from budgets'!C11,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!D11,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!E11,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!F11,\"\")","v":""}]
["Price",null,null,null,{"$f":"IFERROR('Data from budgets'!B12,\"\")","v":5.5},null,null,{"$f":"IFERROR('Data from budgets'!C12,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!D12,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!E12,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!F12,\"\")","v":""},null,null,{"$f":"IFERROR('Calculations '!L71,\"\")","v":275},{"$f":"IFERROR('Calculations '!M71,\"\")","v":275},{"$f":"IFERROR('Calculations '!N71,\"\")","v":275},null,null,{"$f":"'Calculations '!C70","v":0.68},{"$f":"IFERROR('Calculations '!P71,\"\")","v":187},{"$f":"IFERROR('Calculations '!Q71,\"\")","v":88}]
["Other income",null,"*",null,{"$f":"IFERROR('Data from budgets'!B13,\"\")","v":0},null,null,{"$f":"IFERROR('Data from budgets'!C13,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!D13,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!E13,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!F13,\"\")","v":""},null,null,{"$f":"IFERROR('Calculations '!L72,\"\")","v":0},{"$f":"IFERROR('Calculations '!M72,\"\")","v":0},{"$f":"IFERROR('Calculations '!N72,\"\")","v":0},null,null,{"$f":"'Calculations '!C72","v":0.68},{"$f":"IFERROR('Calculations '!P72,\"\")","v":0},{"$f":"IFERROR('Calculations '!Q72,\"\")","v":0}]
[null,"<Total Revenue>",null,null,{"$f":"IFERROR('Calculations '!D8,\"\")","v":275},null,null,{"$f":"IFERROR('Calculations '!G8,\"\")","v":""},null,null,{"$f":"IFERROR('Calculations '!J8,\"\")","v":""},null,null,{"$f":"IFERROR('Calculations '!M8,\"\")","v":""},null,null,{"$f":"IFERROR('Calculations '!P8,\"\")","v":""},null,null,{"$f":"IFERROR('Calculations '!L73,\"\")","v":275},{"$f":"IFERROR('Calculations '!M73,\"\")","v":275},{"$f":"IFERROR('Calculations '!N73,\"\")","v":275},{"$f":"V58","v":50},null,null,{"$f":"IFERROR('Calculations '!P73,\"\")","v":187},{"$f":"IFERROR('Calculations '!Q73,\"\")","v":88}]
[]
["Variable expenses"]
[null,"Seeds","*",null,{"$f":"IFERROR('Data from budgets'!B17,\"\")","v":24.75},null,null,{"$f":"IFERROR('Data from budgets'!C17,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!D17,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!E17,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!F17,\"\")","v":""},null,null,{"$f":"IFERROR('Calculations '!L76,\"\")","v":24.75},{"$f":"IFERROR('Calculations '!M76,\"\")","v":24.75},{"$f":"IFERROR('Calculations '!N76,\"\")","v":24.75},null,null,{"$f":"'Calculations '!C76","v":0.68},{"$f":"IFERROR('Calculations '!P76,\"\")","v":16.830000000000002},{"$f":"IFERROR('Calculations '!Q76,\"\")","v":7.9199999999999982}]
[null,"Fertilizer (less lime)","*",null,{"$f":"IFERROR('Data from budgets'!B18,\"\")","v":45.072499999999998},null,null,{"$f":"IFERROR('Data from budgets'!C18,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!D18,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!E18,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!F18,\"\")","v":""},null,null,{"$f":"IFERROR('Calculations '!L77,\"\")","v":45.072499999999998},{"$f":"IFERROR('Calculations '!M77,\"\")","v":45.072499999999998},{"$f":"IFERROR('Calculations '!N77,\"\")","v":45.072499999999998},null,null,{"$f":"'Calculations '!C77","v":0.68},{"$f":"IFERROR('Calculations '!P77,\"\")","v":30.6493},{"$f":"IFERROR('Calculations '!Q77,\"\")","v":14.423199999999998}]
[null,"  --Lime",0,null,{"$f":"IFERROR('Data from budgets'!B19,\"\")","v":0},null,null,{"$f":"IFERROR('Data from budgets'!C19,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!D19,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!E19,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!F19,\"\")","v":""},null,null,{"$f":"IFERROR('Calculations '!L78,\"\")","v":0},{"$f":"IFERROR('Calculations '!M78,\"\")","v":0},{"$f":"IFERROR('Calculations '!N78,\"\")","v":0},{"$f":"'Calculations '!O78","v":0},null,{"$f":"'Calculations '!C78","v":0},{"$f":"IFERROR('Calculations '!P78,\"\")","v":0},{"$f":"IFERROR('Calculations '!Q78,\"\")","v":0}]
[null,"Herbicides","*",null,{"$f":"IFERROR('Data from budgets'!B20,\"\")","v":4.95},null,null,{"$f":"IFERROR('Data from budgets'!C20,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!D20,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!E20,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!F20,\"\")","v":""},null,null,{"$f":"IFERROR('Calculations '!L79,\"\")","v":4.95},{"$f":"IFERROR('Calculations '!M79,\"\")","v":4.95},{"$f":"IFERROR('Calculations '!N79,\"\")","v":4.95},null,null,{"$f":"'Calculations '!C79","v":0.68},{"$f":"IFERROR('Calculations '!P79,\"\")","v":3.3660000000000005},{"$f":"IFERROR('Calculations '!Q79,\"\")","v":1.5839999999999996}]
[null,"Fungicides",null,null,{"$f":"IFERROR('Data from budgets'!B21,\"\")","v":21.1875},null,null,{"$f":"IFERROR('Data from budgets'!C21,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!D21,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!E21,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!F21,\"\")","v":""},null,null,{"$f":"IFERROR('Calculations '!L80,\"\")","v":21.1875},{"$f":"IFERROR('Calculations '!M80,\"\")","v":21.1875},{"$f":"IFERROR('Calculations '!N80,\"\")","v":21.1875},null,null,{"$f":"'Calculations '!C80","v":1},{"$f":"IFERROR('Calculations '!P80,\"\")","v":21.1875},{"$f":"IFERROR('Calculations '!Q80,\"\")","v":0}]
[null,"Insecticides",null,null,{"$f":"IFERROR('Data from budgets'!B22,\"\")","v":0},null,null,{"$f":"IFERROR('Data from budgets'!C22,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!D22,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!E22,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!F22,\"\")","v":""},null,null,{"$f":"IFERROR('Calculations '!L81,\"\")","v":0},{"$f":"IFERROR('Calculations '!M81,\"\")","v":0},{"$f":"IFERROR('Calculations '!N81,\"\")","v":0},null,null,{"$f":"'Calculations '!C81","v":1},{"$f":"IFERROR('Calculations '!P81,\"\")","v":0},{"$f":"IFERROR('Calculations '!Q81,\"\")","v":0}]
[null,"Crop consulting",null,null,{"$f":"IFERROR('Data from budgets'!B23,\"\")","v":0},null,null,{"$f":"IFERROR('Data from budgets'!C23,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!D23,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!E23,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!F23,\"\")","v":""},null,null,{"$f":"IFERROR('Calculations '!L82,\"\")","v":0},{"$f":"IFERROR('Calculations '!M82,\"\")","v":0},{"$f":"IFERROR('Calculations '!N82,\"\")","v":0},null,null,{"$f":"'Calculations '!C82","v":1},{"$f":"IFERROR('Calculations '!P82,\"\")","v":0},{"$f":"IFERROR('Calculations '!Q82,\"\")","v":0}]
[null,"Crop insurance",null,null,{"$f":"IFERROR('Data from budgets'!B24,\"\")","v":9.9120000000000008},null,null,{"$f":"IFERROR('Data from budgets'!C24,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!D24,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!E24,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!F24,\"\")","v":""},null,null,{"$f":"IFERROR('Calculations '!L83,\"\")","v":9.9120000000000008},{"$f":"IFERROR('Calculations '!M83,\"\")","v":9.9120000000000008},{"$f":"IFERROR('Calculations '!N83,\"\")","v":9.9120000000000008},null,null,{"$f":"'Calculations '!C83","v":1},{"$f":"IFERROR('Calculations '!P83,\"\")","v":9.9120000000000008},{"$f":"IFERROR('Calculations '!Q83,\"\")","v":0}]
[null,"Miscellaneous",null,null,{"$f":"IFERROR('Data from budgets'!B25,\"\")","v":6.5},null,null,{"$f":"IFERROR('Data from budgets'!C25,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!D25,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!E25,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!F25,\"\")","v":""},null,null,{"$f":"IFERROR('Calculations '!L84,\"\")","v":6.5},{"$f":"IFERROR('Calculations '!M84,\"\")","v":6.5},{"$f":"IFERROR('Calculations '!N84,\"\")","v":6.5},null,null,{"$f":"'Calculations '!C84","v":1},{"$f":"IFERROR('Calculations '!P84,\"\")","v":6.5},{"$f":"IFERROR('Calculations '!Q84,\"\")","v":0}]
[null,"Surfactant",null,null,{"$f":"IFERROR('Data from budgets'!B26,\"\")","v":0},null,null,{"$f":"IFERROR('Data from budgets'!C26,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!D26,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!E26,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!F26,\"\")","v":""},null,null,{"$f":"IFERROR('Calculations '!L85,\"\")","v":0},{"$f":"IFERROR('Calculations '!M85,\"\")","v":0},{"$f":"IFERROR('Calculations '!N85,\"\")","v":0},null,null,{"$f":"'Calculations '!C85","v":1},{"$f":"IFERROR('Calculations '!P85,\"\")","v":0},{"$f":"IFERROR('Calculations '!Q85,\"\")","v":0}]
[null,"Other inputs",null,null,{"$f":"IFERROR('Data from budgets'!B27,\"\")","v":0},null,null,{"$f":"IFERROR('Data from budgets'!C27,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!D27,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!E27,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!F27,\"\")","v":""},null,null,{"$f":"IFERROR('Calculations '!L86,\"\")","v":0},{"$f":"IFERROR('Calculations '!M86,\"\")","v":0},{"$f":"IFERROR('Calculations '!N86,\"\")","v":0},null,null,{"$f":"'Calculations '!C86","v":1},{"$f":"IFERROR('Calculations '!P86,\"\")","v":0},{"$f":"IFERROR('Calculations '!Q86,\"\")","v":0}]
[null,"MACHINERY"]
[null,"   --fertilizer application",null,null,{"$f":"IFERROR('Data from budgets'!B29,\"\")","v":2.6760790178571443},null,null,{"$f":"IFERROR('Data from budgets'!C29,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!D29,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!E29,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!F29,\"\")","v":""},null,null,{"$f":"IFERROR('Calculations '!L88,\"\")","v":2.6760790178571443},{"$f":"IFERROR('Calculations '!M88,\"\")","v":2.6760790178571443},{"$f":"IFERROR('Calculations '!N88,\"\")","v":2.6760790178571443},null,null,{"$f":"'Calculations '!C88","v":1},{"$f":"IFERROR('Calculations '!P88,\"\")","v":2.6760790178571443},{"$f":"IFERROR('Calculations '!Q88,\"\")","v":0}]
[null,"   --harvesting",null,null,{"$f":"IFERROR('Data from budgets'!B30,\"\")","v":9.7797832817337458},null,null,{"$f":"IFERROR('Data from budgets'!C30,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!D30,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!E30,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!F30,\"\")","v":""},null,null,{"$f":"IFERROR('Calculations '!L89,\"\")","v":9.7797832817337458},{"$f":"IFERROR('Calculations '!M89,\"\")","v":9.7797832817337458},{"$f":"IFERROR('Calculations '!N89,\"\")","v":9.7797832817337458},null,null,{"$f":"'Calculations '!C89","v":1},{"$f":"IFERROR('Calculations '!P89,\"\")","v":9.7797832817337458},{"$f":"IFERROR('Calculations '!Q89,\"\")","v":0}]
[null,"   --hauling",null,null,{"$f":"IFERROR('Data from budgets'!B31,\"\")","v":5.5590381341504944},null,null,{"$f":"IFERROR('Data from budgets'!C31,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!D31,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!E31,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!F31,\"\")","v":""},null,null,{"$f":"IFERROR('Calculations '!L90,\"\")","v":5.5590381341504944},{"$f":"IFERROR('Calculations '!M90,\"\")","v":5.5590381341504944},{"$f":"IFERROR('Calculations '!N90,\"\")","v":5.5590381341504944},null,null,{"$f":"'Calculations '!C90","v":1},{"$f":"IFERROR('Calculations '!P90,\"\")","v":5.5590381341504944},{"$f":"IFERROR('Calculations '!Q90,\"\")","v":0}]
[null,"   --miscellaneous",null,null,{"$f":"IFERROR('Data from budgets'!B32,\"\")","v":0},null,null,{"$f":"IFERROR('Data from budgets'!C32,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!D32,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!E32,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!F32,\"\")","v":""},null,null,{"$f":"IFERROR('Calculations '!L91,\"\")","v":0},{"$f":"IFERROR('Calculations '!M91,\"\")","v":0},{"$f":"IFERROR('Calculations '!N91,\"\")","v":0},null,null,{"$f":"'Calculations '!C91","v":1},{"$f":"IFERROR('Calculations '!P91,\"\")","v":0},{"$f":"IFERROR('Calculations '!Q91,\"\")","v":0}]
[null,"   --planting",null,null,{"$f":"IFERROR('Data from budgets'!B33,\"\")","v":7.6478752232142844},null,null,{"$f":"IFERROR('Data from budgets'!C33,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!D33,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!E33,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!F33,\"\")","v":""},null,null,{"$f":"IFERROR('Calculations '!L92,\"\")","v":7.6478752232142844},{"$f":"IFERROR('Calculations '!M92,\"\")","v":7.6478752232142844},{"$f":"IFERROR('Calculations '!N92,\"\")","v":7.6478752232142844},null,null,{"$f":"'Calculations '!C92","v":1},{"$f":"IFERROR('Calculations '!P92,\"\")","v":7.6478752232142844},{"$f":"IFERROR('Calculations '!Q92,\"\")","v":0}]
[null,"   --spraying",null,null,{"$f":"IFERROR('Data from budgets'!B34,\"\")","v":3.3537476923076994},null,null,{"$f":"IFERROR('Data from budgets'!C34,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!D34,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!E34,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!F34,\"\")","v":""},null,null,{"$f":"IFERROR('Calculations '!L93,\"\")","v":3.3537476923076994},{"$f":"IFERROR('Calculations '!M93,\"\")","v":3.3537476923076994},{"$f":"IFERROR('Calculations '!N93,\"\")","v":3.3537476923076994},null,null,{"$f":"'Calculations '!C93","v":1},{"$f":"IFERROR('Calculations '!P93,\"\")","v":3.3537476923076994},{"$f":"IFERROR('Calculations '!Q93,\"\")","v":0}]
[null,"   --tillage",null,null,{"$f":"IFERROR('Data from budgets'!B35,\"\")","v":0},null,null,{"$f":"IFERROR('Data from budgets'!C35,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!D35,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!E35,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!F35,\"\")","v":""},null,null,{"$f":"IFERROR('Calculations '!L94,\"\")","v":0},{"$f":"IFERROR('Calculations '!M94,\"\")","v":0},{"$f":"IFERROR('Calculations '!N94,\"\")","v":0},null,null,{"$f":"'Calculations '!C94","v":1},{"$f":"IFERROR('Calculations '!P94,\"\")","v":0},{"$f":"IFERROR('Calculations '!Q94,\"\")","v":0}]
[null,"   --other",null,null,{"$f":"IFERROR('Data from budgets'!B36,\"\")","v":0},null,null,{"$f":"IFERROR('Data from budgets'!C36,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!D36,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!E36,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!F36,\"\")","v":""},null,null,{"$f":"IFERROR('Calculations '!L95,\"\")","v":0},{"$f":"IFERROR('Calculations '!M95,\"\")","v":0},{"$f":"IFERROR('Calculations '!N95,\"\")","v":0},null,null,{"$f":"'Calculations '!C95","v":1},{"$f":"IFERROR('Calculations '!P95,\"\")","v":0},{"$f":"IFERROR('Calculations '!Q95,\"\")","v":0}]
[null,"   --custom operations",null,null,{"$f":"IFERROR('Data from budgets'!B37,\"\")","v":0},null,null,{"$f":"IFERROR('Data from budgets'!C37,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!D37,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!E37,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!F37,\"\")","v":""},null,null,{"$f":"IFERROR('Calculations '!L96,\"\")","v":0},{"$f":"IFERROR('Calculations '!M96,\"\")","v":0},{"$f":"IFERROR('Calculations '!N96,\"\")","v":0},null,null,{"$f":"'Calculations '!C96","v":1}]
[null,"Irrigation  ",null,null,{"$f":"IFERROR('Data from budgets'!B38,\"\")","v":0},null,null,{"$f":"IFERROR('Data from budgets'!C38,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!D38,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!E38,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!F38,\"\")","v":""},null,null,{"$f":"IFERROR('Calculations '!L97,\"\")","v":0},{"$f":"IFERROR('Calculations '!M97,\"\")","v":0},{"$f":"IFERROR('Calculations '!N97,\"\")","v":0},null,null,{"$f":"'Calculations '!C97","v":1},{"$f":"IFERROR('Calculations '!P97,\"\")","v":0},{"$f":"IFERROR('Calculations '!Q97,\"\")","v":0}]
[null,"Interest on direct expenses","*",null,{"$f":"IFERROR('Calculations '!B33,\"\")","v":4.2416557004779003},null,null,{"$f":"IFERROR('Calculations '!E33,\"\")","v":0},null,null,{"$f":"IFERROR('Calculations '!H33,\"\")","v":0},null,null,{"$f":"IFERROR('Calculations '!K33,\"\")","v":0},null,null,{"$f":"IFERROR('Calculations '!N33,\"\")","v":0},null,null,{"$f":"IFERROR('Calculations '!L98,\"\")","v":4.2416557004779003},{"$f":"IFERROR('Calculations '!M98,\"\")","v":4.2416557004779003},{"$f":"IFERROR('Calculations '!N98,\"\")","v":4.2416557004779003},{"$f":"IFERROR('Calculations '!O98,\"\")","v":0},null,{"$f":"'Calculations '!C98","v":0.68},{"$f":"IFERROR('Calculations '!P98,\"\")","v":3.5238397004779012},{"$f":"IFERROR('Calculations '!Q98,\"\")","v":0.71781599999999912}]
[null,"     <Total Direct Expenses>",null,null,{"$f":"IFERROR('Calculations '!D53,\"\")","v":145.63017904974126},null,null,{"$f":"IFERROR('Calculations '!G53,\"\")","v":0},null,null,{"$f":"IFERROR('Calculations '!J53,\"\")","v":0},null,null,{"$f":"IFERROR('Calculations '!M53,\"\")","v":0},null,null,{"$f":"IFERROR('Calculations '!P53,\"\")","v":0},null,null,{"$f":"IFERROR('Calculations '!L99,\"\")","v":145.63017904974126},{"$f":"IFERROR('Calculations '!M99,\"\")","v":145.63017904974126},{"$f":"IFERROR('Calculations '!N99,\"\")","v":145.63017904974126},{"$f":"'Calculations '!O99","v":0},null,null,{"$f":"IFERROR('Calculations '!P99,\"\")","v":120.98516304974129},{"$f":"IFERROR('Calculations '!Q99,\"\")","v":24.64501599999997}]
[]
["Fixed expenses"]
[null,"MACHINERY"]
[null,"   --fertilizer application",null,null,{"$f":"IFERROR('Data from budgets'!B44,\"\")","v":2.4657620703613432},null,null,{"$f":"IFERROR('Data from budgets'!C44,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!D44,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!E44,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!F44,\"\")","v":""},null,null,{"$f":"IFERROR('Calculations '!L103,\"\")","v":2.4657620703613432},{"$f":"IFERROR('Calculations '!M103,\"\")","v":2.4657620703613432},{"$f":"IFERROR('Calculations '!N103,\"\")","v":2.4657620703613432},null,null,{"$f":"'Calculations '!C103","v":1},{"$f":"IFERROR('Calculations '!P103,\"\")","v":2.4657620703613432},{"$f":"IFERROR('Calculations '!Q103,\"\")","v":0}]
[null,"   --harvesting",null,null,{"$f":"IFERROR('Data from budgets'!B45,\"\")","v":18.948334682436631},null,null,{"$f":"IFERROR('Data from budgets'!C45,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!D45,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!E45,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!F45,\"\")","v":""},null,null,{"$f":"IFERROR('Calculations '!L104,\"\")","v":18.948334682436631},{"$f":"IFERROR('Calculations '!M104,\"\")","v":18.948334682436631},{"$f":"IFERROR('Calculations '!N104,\"\")","v":18.948334682436631},null,null,{"$f":"'Calculations '!C104","v":1},{"$f":"IFERROR('Calculations '!P104,\"\")","v":18.948334682436631},{"$f":"IFERROR('Calculations '!Q104,\"\")","v":0}]
[null,"   --hauling",null,null,{"$f":"IFERROR('Data from budgets'!B46,\"\")","v":6.3697169549433044},null,null,{"$f":"IFERROR('Data from budgets'!C46,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!D46,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!E46,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!F46,\"\")","v":""},null,null,{"$f":"IFERROR('Calculations '!L105,\"\")","v":6.3697169549433044},{"$f":"IFERROR('Calculations '!M105,\"\")","v":6.3697169549433044},{"$f":"IFERROR('Calculations '!N105,\"\")","v":6.3697169549433044},null,null,{"$f":"'Calculations '!C105","v":1},{"$f":"IFERROR('Calculations '!P105,\"\")","v":6.3697169549433044},{"$f":"IFERROR('Calculations '!Q105,\"\")","v":0}]
[null,"   --miscellaneous",null,null,{"$f":"IFERROR('Data from budgets'!B47,\"\")","v":0},null,null,{"$f":"IFERROR('Data from budgets'!C47,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!D47,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!E47,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!F47,\"\")","v":""},null,null,{"$f":"IFERROR('Calculations '!L106,\"\")","v":0},{"$f":"IFERROR('Calculations '!M106,\"\")","v":0},{"$f":"IFERROR('Calculations '!N106,\"\")","v":0},null,null,{"$f":"'Calculations '!C106","v":1},{"$f":"IFERROR('Calculations '!P106,\"\")","v":0},{"$f":"IFERROR('Calculations '!Q106,\"\")","v":0}]
[null,"   --planting",null,null,{"$f":"IFERROR('Data from budgets'!B48,\"\")","v":8.6522218774339805},null,null,{"$f":"IFERROR('Data from budgets'!C48,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!D48,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!E48,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!F48,\"\")","v":""},null,null,{"$f":"IFERROR('Calculations '!L107,\"\")","v":8.6522218774339805},{"$f":"IFERROR('Calculations '!M107,\"\")","v":8.6522218774339805},{"$f":"IFERROR('Calculations '!N107,\"\")","v":8.6522218774339805},null,null,{"$f":"'Calculations '!C107","v":1},{"$f":"IFERROR('Calculations '!P107,\"\")","v":8.6522218774339805},{"$f":"IFERROR('Calculations '!Q107,\"\")","v":0}]
[null,"   --spraying",null,null,{"$f":"IFERROR('Data from budgets'!B49,\"\")","v":3.5613960962805131},null,null,{"$f":"IFERROR('Data from budgets'!C49,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!D49,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!E49,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!F49,\"\")","v":""},null,null,{"$f":"IFERROR('Calculations '!L108,\"\")","v":3.5613960962805131},{"$f":"IFERROR('Calculations '!M108,\"\")","v":3.5613960962805131},{"$f":"IFERROR('Calculations '!N108,\"\")","v":3.5613960962805131},null,null,{"$f":"'Calculations '!C108","v":1},{"$f":"IFERROR('Calculations '!P108,\"\")","v":3.5613960962805131},{"$f":"IFERROR('Calculations '!Q108,\"\")","v":0}]
[null,"   --tillage",null,null,{"$f":"IFERROR('Data from budgets'!B50,\"\")","v":0},null,null,{"$f":"IFERROR('Data from budgets'!C50,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!D50,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!E50,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!F50,\"\")","v":""},null,null,{"$f":"IFERROR('Calculations '!L109,\"\")","v":0},{"$f":"IFERROR('Calculations '!M109,\"\")","v":0},{"$f":"IFERROR('Calculations '!N109,\"\")","v":0},null,null,{"$f":"'Calculations '!C109","v":1},{"$f":"IFERROR('Calculations '!P109,\"\")","v":0},{"$f":"IFERROR('Calculations '!Q109,\"\")","v":0}]
[null,"   --other",null,null,{"$f":"IFERROR('Data from budgets'!B51,\"\")","v":0},null,null,{"$f":"IFERROR('Data from budgets'!C51,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!D51,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!E51,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!F51,\"\")","v":""},null,null,{"$f":"IFERROR('Calculations '!L110,\"\")","v":0},{"$f":"IFERROR('Calculations '!M110,\"\")","v":0},{"$f":"IFERROR('Calculations '!N110,\"\")","v":0},{"$f":"'Calculations '!O103","v":0},null,{"$f":"'Calculations '!C110","v":1},{"$f":"IFERROR('Calculations '!P110,\"\")","v":0},{"$f":"IFERROR('Calculations '!Q110,\"\")","v":0}]
[null,"Irrigation  ",0,null,{"$f":"IFERROR('Data from budgets'!B52,\"\")","v":0},null,null,{"$f":"IFERROR('Data from budgets'!C52,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!D52,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!E52,\"\")","v":""},null,null,{"$f":"IFERROR('Data from budgets'!F52,\"\")","v":""},null,null,{"$f":"IFERROR('Calculations '!L111,\"\")","v":0},{"$f":"IFERROR('Calculations '!M111,\"\")","v":0},{"$f":"IFERROR('Calculations '!N111,\"\")","v":0},{"$f":"'Calculations '!O111","v":0},null,{"$f":"'Calculations '!C111","v":0},{"$f":"IFERROR('Calculations '!P111,\"\")","v":0},{"$f":"IFERROR('Calculations '!Q111,\"\")","v":0}]
[null,"Cash rent ( $ / acre )",50,null,{"$f":"IFERROR(IF(E13=1, $C58, \"\"),\"\")","v":50},null,null,{"$f":"IFERROR(IF(H13=1, $C58, \"\"),\"\")","v":""},null,null,{"$f":"IFERROR(IF(K13=1, $C58, \"\"),\"\")","v":""},null,null,{"$f":"IFERROR(IF(N13=1, $C58, \"\"),\"\")","v":""},null,null,{"$f":"IFERROR(IF(Q13=1, $C58, \"\"),\"\")","v":""},null,null,{"$f":"IFERROR('Calculations '!L112,\"\")","v":50},{"$f":"IFERROR('Calculations '!M112,\"\")","v":50},{"$f":"IFERROR('Calculations '!N112,\"\")","v":50}]
[null,"     <Total Fixed Expenses>",null,null,{"$f":"IFERROR('Calculations '!D56,\"\")","v":89.997431681455765},null,null,{"$f":"IFERROR('Calculations '!G56,\"\")","v":0},null,null,{"$f":"IFERROR('Calculations '!J56,\"\")","v":0},null,null,{"$f":"IFERROR('Calculations '!M56,\"\")","v":0},null,null,{"$f":"IFERROR('Calculations '!P56,\"\")","v":0},null,null,{"$f":"IFERROR('Calculations '!L113,\"\")","v":89.997431681455765},{"$f":"IFERROR('Calculations '!M113,\"\")","v":89.997431681455765},{"$f":"IFERROR('Calculations '!N113,\"\")","v":89.997431681455765},{"$f":"IFERROR('Calculations '!O113,\"\")","v":0},null,null,{"$f":"IFERROR('Calculations '!P113,\"\")","v":39.997431681455772},{"$f":"IFERROR('Calculations '!Q113,\"\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Calculations '!L114,\"\")","v":0},{"$f":"IFERROR('Calculations '!M114,\"\")","v":0},{"$f":"IFERROR('Calculations '!N114,\"\")","v":0}]
[null,"     <Total Specified Expenses>",null,null,{"$f":"IFERROR(E45+E59,\"\")","v":235.62761073119702},null,null,{"$f":"IFERROR(H45+H59,\"\")","v":0},null,null,{"$f":"IFERROR(K45+K59,\"\")","v":0},null,null,{"$f":"IFERROR(N45+N59,\"\")","v":0},null,null,{"$f":"IFERROR(Q45+Q59,\"\")","v":0},null,null,{"$f":"IFERROR('Calculations '!L115,\"\")","v":235.62761073119702},{"$f":"IFERROR('Calculations '!M115,\"\")","v":235.62761073119702},{"$f":"IFERROR('Calculations '!N115,\"\")","v":235.62761073119702},{"$f":"'Calculations '!O115","v":0},null,null,{"$f":"IFERROR('Calculations '!P115,\"\")","v":160.98259473119705},{"$f":"IFERROR('Calculations '!Q115,\"\")","v":24.64501599999997}]
[null,"     <Total costs per unit>",null,null,{"$f":"IFERROR(IFERROR(E61 / 'Calculations '!D5, \"\"),\"\")","v":4.7125522146239405},null,null,{"$f":"IFERROR(IFERROR(H61 / 'Calculations '!G5, \"\"),\"\")","v":""},null,null,{"$f":"IFERROR(IFERROR(K61 / 'Calculations '!J5, \"\"),\"\")","v":""},null,null,{"$f":"IFERROR(IFERROR(N61 / 'Calculations '!M5, \"\"),\"\")","v":""},null,null,{"$f":"IFERROR(IFERROR(Q61 / 'Calculations '!P5, \"\"),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR('Calculations '!P116,\"\")","v":0},{"$f":"IFERROR('Calculations '!Q116,\"\")","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,{"$f":"IFERROR('Calculations '!P117,\"\")","v":0},{"$f":"IFERROR('Calculations '!Q117,\"\")","v":0}]
["Returns above direct expenses",null,null,null,{"$f":"IFERROR(E19-E45,\"\")","v":129.36982095025874},null,null,{"$f":"IFERROR(H19-H45,\"\")","v":""},null,null,{"$f":"IFERROR(K19-K45,\"\")","v":""},null,null,{"$f":"IFERROR(N19-N45,\"\")","v":""},null,null,{"$f":"IFERROR(Q19-Q45,\"\")","v":""},null,null,{"$f":"IFERROR('Calculations '!L118,\"\")","v":129.36982095025874},{"$f":"IFERROR('Calculations '!M118,\"\")","v":129.36982095025874},{"$f":"IFERROR('Calculations '!N118,\"\")","v":129.36982095025874},{"$f":"IFERROR('Calculations '!O118,\"\")","v":50},null,null,{"$f":"IFERROR('Calculations '!P118,\"\")","v":66.014836950258712},{"$f":"IFERROR('Calculations '!Q118,\"\")","v":63.35498400000003}]
["Returns above total specified expenses",null,null,null,{"$f":"IFERROR(E19 - E61,\"\")","v":39.372389268802976},null,null,{"$f":"IFERROR(H19 - H61,\"\")","v":""},null,null,{"$f":"IFERROR(K19 - K61,\"\")","v":""},null,null,{"$f":"IFERROR(N19 - N61,\"\")","v":""},null,null,{"$f":"IFERROR(Q19 - Q61,\"\")","v":""},null,null,{"$f":"IFERROR('Calculations '!L119,\"\")","v":39.372389268802976},{"$f":"IFERROR('Calculations '!M119,\"\")","v":39.372389268802976},{"$f":"IFERROR('Calculations '!N119,\"\")","v":39.372389268802976},{"$f":"'Calculations '!O119","v":50},null,null,{"$f":"IFERROR('Calculations '!P119,\"\")","v":26.017405268802946},{"$f":"IFERROR('Calculations '!Q119,\"\")","v":63.35498400000003},"Landlord value does not reflect property tax cost"]
["Return to total cost",null,null,null,{"$f":"IFERROR((E65+'Calculations '!#REF! + 'Calculations '!D52) / (E61 -'Calculations '!#REF! - 'Calculations '!D52),\"\")","v":""},null,null,{"$f":"IFERROR((H65+'Calculations '!#REF! + 'Calculations '!G52) / (H61 -'Calculations '!#REF! - 'Calculations '!G52),\"\")","v":""},null,null,{"$f":"IFERROR((K65+'Calculations '!#REF! + 'Calculations '!J52) / (K61 -'Calculations '!#REF! - 'Calculations '!J52),\"\")","v":""},null,null,{"$f":"IFERROR((N65+'Calculations '!#REF! + 'Calculations '!M52) / (N61 -'Calculations '!#REF! - 'Calculations '!M52),\"\")","v":""},null,null,{"$f":"IFERROR((Q65+'Calculations '!#REF! + 'Calculations '!P52) / (Q61 -'Calculations '!#REF! - 'Calculations '!P52),\"\")","v":""},null,null,{"$f":"IFERROR((T65) / (T61 ),\"\")","v":0.16709582186324859},{"$f":"IFERROR((U65) / (U61 ),\"\")","v":0.16709582186324859},{"$f":"IFERROR((V65) / (V61 ),\"\")","v":0.16709582186324859},{"$f":"IFERROR((W65-V58)/(W61+V58), \"\")","v":0},null,null,{"$f":"IFERROR(Z65/Z61, \"\")","v":0.16161626238069943},{"$f":"IFERROR((AA65-V58)/(AA61+V58), \"\")","v":0.1789132713160653}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note: the equitable share calculation is based on including the cash rent as a cost to the landlord. The"]
[null,"Breakeven price",null,null,{"$f":"IFERROR((E61-'Calculations '!D7)/'Calculations '!D5,\"\")","v":4.7125522146239405},null,null,{"$f":"IFERROR((H61-'Calculations '!G7)/'Calculations '!G5,\"\")","v":""},null,null,{"$f":"IFERROR((K61-'Calculations '!J7)/'Calculations '!J5,\"\")","v":""},null,null,{"$f":"IFERROR((N61-'Calculations '!M7)/'Calculations '!M5,\"\")","v":""},null,null,{"$f":"IFERROR((Q61-'Calculations '!P7)/'Calculations '!P5,\"\")","v":""},null,null,"          return to the landlord for both cash leases and share leases is based on using the property tax"]
[null,"Breakeven yield",null,null,{"$f":"IFERROR((E61-'Calculations '!D7)/'Calculations '!D6,\"\")","v":42.84138376930855},null,null,{"$f":"IFERROR((H61-'Calculations '!G7)/'Calculations '!G6,\"\")","v":""},null,null,{"$f":"IFERROR((K61-'Calculations '!J7)/'Calculations '!J6,\"\")","v":""},null,null,{"$f":"IFERROR((N61-'Calculations '!M7)/'Calculations '!M6,\"\")","v":""},null,null,{"$f":"IFERROR((Q61-'Calculations '!P7)/'Calculations '!P6,\"\")","v":""},null,null,"          as the only charge to land. If the cash rent was used as a cost, cash rent would always be negtive for the landlord"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note: the return to the landlord is shown without any property taxes taken out"]

{"sheet":"Calculations ","index":4,"n_rows":141,"n_cols":26,"rows_kept":141,"cut":false,"hidden":true,"merged":[]}
["Data from Budgets sheet"]
["Interest rate",{"$f":"Budgets!W3","v":0.06}]
[null,"Crop 1",null,null,"Crop 2",null,null,"Crop 3",null,null,"Crop 4",null,null,"Crop 5"]
[null,"Budget","override","number to use","Budget","override","number to use","Budget","override","number to use","Budget","override","number to use","Budget","override","number to use"]
["Yield",{"$f":"Budgets!E16","v":50},{"$f":"Budgets!F16","v":0},{"$f":"IF(ISBLANK(Budgets!F16),'Calculations '!B5, 'Calculations '!C5)","v":50},{"$f":"Budgets!H16","v":""},{"$f":"Budgets!I16","v":0},{"$f":"IF(ISBLANK(Budgets!I16),'Calculations '!E5, 'Calculations '!F5)","v":""},{"$f":"Budgets!K16","v":""},{"$f":"Budgets!L16","v":0},{"$f":"IF(ISBLANK(Budgets!L16),'Calculations '!H5, 'Calculations '!I5)","v":""},{"$f":"Budgets!N16","v":""},{"$f":"Budgets!O16","v":0},{"$f":"IF(ISBLANK(Budgets!O16),'Calculations '!K5, 'Calculations '!L5)","v":""},{"$f":"Budgets!Q16","v":""},{"$f":"Budgets!R16","v":0},{"$f":"IF(ISBLANK(Budgets!R16),'Calculations '!N5, 'Calculations '!O5)","v":""}]
["Price",{"$f":"Budgets!E17","v":5.5},{"$f":"Budgets!F17","v":0},{"$f":"IF(ISBLANK(Budgets!F17),'Calculations '!B6, 'Calculations '!C6)","v":5.5},{"$f":"Budgets!H17","v":""},{"$f":"Budgets!I17","v":0},{"$f":"IF(ISBLANK(Budgets!I17),'Calculations '!E6, 'Calculations '!F6)","v":""},{"$f":"Budgets!K17","v":""},{"$f":"Budgets!L17","v":0},{"$f":"IF(ISBLANK(Budgets!L17),'Calculations '!H6, 'Calculations '!I6)","v":""},{"$f":"Budgets!N17","v":""},{"$f":"Budgets!O17","v":0},{"$f":"IF(ISBLANK(Budgets!O17),'Calculations '!K6, 'Calculations '!L6)","v":""},{"$f":"Budgets!Q17","v":""},{"$f":"Budgets!R17","v":0},{"$f":"IF(ISBLANK(Budgets!R17),'Calculations '!N6, 'Calculations '!O6)","v":""}]
["Other income",{"$f":"Budgets!E18","v":0},{"$f":"Budgets!F18","v":0},{"$f":"IF(ISBLANK(Budgets!F18),'Calculations '!B7, 'Calculations '!C7)","v":0},{"$f":"Budgets!H18","v":""},{"$f":"Budgets!I18","v":0},{"$f":"IF(ISBLANK(Budgets!I18),'Calculations '!E7, 'Calculations '!F7)","v":""},{"$f":"Budgets!K18","v":""},{"$f":"Budgets!L18","v":0},{"$f":"IF(ISBLANK(Budgets!L18),'Calculations '!H7, 'Calculations '!I7)","v":""},{"$f":"Budgets!N18","v":""},{"$f":"Budgets!O18","v":0},{"$f":"IF(ISBLANK(Budgets!O18),'Calculations '!K7, 'Calculations '!L7)","v":""},{"$f":"Budgets!Q18","v":""},{"$f":"Budgets!R18","v":0},{"$f":"IF(ISBLANK(Budgets!R18),'Calculations '!N7, 'Calculations '!O7)","v":""}]
["TOTAL REVENUE",null,null,{"$f":"IF(ISNUMBER(B5), D5*D6 +D7, \"\")","v":275},null,null,{"$f":"IF(ISNUMBER(E5), G5*G6 +G7, \"\")","v":""},null,null,{"$f":"IF(ISNUMBER(H5), J5*J6 +J7, \"\")","v":""},null,null,{"$f":"IF(ISNUMBER(K5), M5*M6 +M7, \"\")","v":""},null,null,{"$f":"IF(ISNUMBER(N5), P5*P6 +P7, \"\")","v":""}]
[]
["Direct Expenses"]
["Seeds",{"$f":"Budgets!E22","v":24.75},{"$f":"Budgets!F22","v":0},{"$f":"IF(ISBLANK(Budgets!F22),'Calculations '!B11, 'Calculations '!C11)","v":24.75},{"$f":"Budgets!H22","v":""},{"$f":"Budgets!I22","v":0},{"$f":"IF(ISBLANK(Budgets!I22),'Calculations '!E11, 'Calculations '!F11)","v":""},{"$f":"Budgets!K22","v":""},{"$f":"Budgets!L22","v":0},{"$f":"IF(ISBLANK(Budgets!L22),'Calculations '!H11, 'Calculations '!I11)","v":""},{"$f":"Budgets!N22","v":""},{"$f":"Budgets!O22","v":0},{"$f":"IF(ISBLANK(Budgets!O22),'Calculations '!K11, 'Calculations '!L11)","v":""},{"$f":"Budgets!Q22","v":""},{"$f":"Budgets!R22","v":0},{"$f":"IF(ISBLANK(Budgets!R22),'Calculations '!N11, 'Calculations '!O11)","v":""}]
["Fertilizer (less lime)",{"$f":"Budgets!E23","v":45.072499999999998},{"$f":"Budgets!F23","v":0},{"$f":"IF(ISBLANK(Budgets!F23),'Calculations '!B12, 'Calculations '!C12)","v":45.072499999999998},{"$f":"Budgets!H23","v":""},{"$f":"Budgets!I23","v":0},{"$f":"IF(ISBLANK(Budgets!I23),'Calculations '!E12, 'Calculations '!F12)","v":""},{"$f":"Budgets!K23","v":""},{"$f":"Budgets!L23","v":0},{"$f":"IF(ISBLANK(Budgets!L23),'Calculations '!H12, 'Calculations '!I12)","v":""},{"$f":"Budgets!N23","v":""},{"$f":"Budgets!O23","v":0},{"$f":"IF(ISBLANK(Budgets!O23),'Calculations '!K12, 'Calculations '!L12)","v":""},{"$f":"Budgets!Q23","v":""},{"$f":"Budgets!R23","v":0},{"$f":"IF(ISBLANK(Budgets!R23),'Calculations '!N12, 'Calculations '!O12)","v":""}]
["  --Lime",{"$f":"Budgets!E24","v":0},{"$f":"Budgets!F24","v":0},{"$f":"IF(ISBLANK(Budgets!F24),'Calculations '!B13, 'Calculations '!C13)","v":0},{"$f":"Budgets!H24","v":""},{"$f":"Budgets!I24","v":0},{"$f":"IF(ISBLANK(Budgets!I24),'Calculations '!E13, 'Calculations '!F13)","v":""},{"$f":"Budgets!K24","v":""},{"$f":"Budgets!L24","v":0},{"$f":"IF(ISBLANK(Budgets!L24),'Calculations '!H13, 'Calculations '!I13)","v":""},{"$f":"Budgets!N24","v":""},{"$f":"Budgets!O24","v":0},{"$f":"IF(ISBLANK(Budgets!O24),'Calculations '!K13, 'Calculations '!L13)","v":""},{"$f":"Budgets!Q24","v":""},{"$f":"Budgets!R24","v":0},{"$f":"IF(ISBLANK(Budgets!R24),'Calculations '!N13, 'Calculations '!O13)","v":""}]
["Herbicides",{"$f":"Budgets!E25","v":4.95},{"$f":"Budgets!F25","v":0},{"$f":"IF(ISBLANK(Budgets!F25),'Calculations '!B14, 'Calculations '!C14)","v":4.95},{"$f":"Budgets!H25","v":""},{"$f":"Budgets!I25","v":0},{"$f":"IF(ISBLANK(Budgets!I25),'Calculations '!E14, 'Calculations '!F14)","v":""},{"$f":"Budgets!K25","v":""},{"$f":"Budgets!L25","v":0},{"$f":"IF(ISBLANK(Budgets!L25),'Calculations '!H14, 'Calculations '!I14)","v":""},{"$f":"Budgets!N25","v":""},{"$f":"Budgets!O25","v":0},{"$f":"IF(ISBLANK(Budgets!O25),'Calculations '!K14, 'Calculations '!L14)","v":""},{"$f":"Budgets!Q25","v":""},{"$f":"Budgets!R25","v":0},{"$f":"IF(ISBLANK(Budgets!R25),'Calculations '!N14, 'Calculations '!O14)","v":""}]
["Fungicides",{"$f":"Budgets!E26","v":21.1875},{"$f":"Budgets!F26","v":0},{"$f":"IF(ISBLANK(Budgets!F26),'Calculations '!B15, 'Calculations '!C15)","v":21.1875},{"$f":"Budgets!H26","v":""},{"$f":"Budgets!I26","v":0},{"$f":"IF(ISBLANK(Budgets!I26),'Calculations '!E15, 'Calculations '!F15)","v":""},{"$f":"Budgets!K26","v":""},{"$f":"Budgets!L26","v":0},{"$f":"IF(ISBLANK(Budgets!L26),'Calculations '!H15, 'Calculations '!I15)","v":""},{"$f":"Budgets!N26","v":""},{"$f":"Budgets!O26","v":0},{"$f":"IF(ISBLANK(Budgets!O26),'Calculations '!K15, 'Calculations '!L15)","v":""},{"$f":"Budgets!Q26","v":""},{"$f":"Budgets!R26","v":0},{"$f":"IF(ISBLANK(Budgets!R26),'Calculations '!N15, 'Calculations '!O15)","v":""}]
["Insecticides",{"$f":"Budgets!E27","v":0},{"$f":"Budgets!F27","v":0},{"$f":"IF(ISBLANK(Budgets!F27),'Calculations '!B16, 'Calculations '!C16)","v":0},{"$f":"Budgets!H27","v":""},{"$f":"Budgets!I27","v":0},{"$f":"IF(ISBLANK(Budgets!I27),'Calculations '!E16, 'Calculations '!F16)","v":""},{"$f":"Budgets!K27","v":""},{"$f":"Budgets!L27","v":0},{"$f":"IF(ISBLANK(Budgets!L27),'Calculations '!H16, 'Calculations '!I16)","v":""},{"$f":"Budgets!N27","v":""},{"$f":"Budgets!O27","v":0},{"$f":"IF(ISBLANK(Budgets!O27),'Calculations '!K16, 'Calculations '!L16)","v":""},{"$f":"Budgets!Q27","v":""},{"$f":"Budgets!R27","v":0},{"$f":"IF(ISBLANK(Budgets!R27),'Calculations '!N16, 'Calculations '!O16)","v":""}]
["Crop consulting",{"$f":"Budgets!E28","v":0},{"$f":"Budgets!F28","v":0},{"$f":"IF(ISBLANK(Budgets!F28),'Calculations '!B17, 'Calculations '!C17)","v":0},{"$f":"Budgets!H28","v":""},{"$f":"Budgets!I28","v":0},{"$f":"IF(ISBLANK(Budgets!I28),'Calculations '!E17, 'Calculations '!F17)","v":""},{"$f":"Budgets!K28","v":""},{"$f":"Budgets!L28","v":0},{"$f":"IF(ISBLANK(Budgets!L28),'Calculations '!H17, 'Calculations '!I17)","v":""},{"$f":"Budgets!N28","v":""},{"$f":"Budgets!O28","v":0},{"$f":"IF(ISBLANK(Budgets!O28),'Calculations '!K17, 'Calculations '!L17)","v":""},{"$f":"Budgets!Q28","v":""},{"$f":"Budgets!R28","v":0},{"$f":"IF(ISBLANK(Budgets!R28),'Calculations '!N17, 'Calculations '!O17)","v":""}]
["Crop insurance",{"$f":"Budgets!E29","v":9.9120000000000008},{"$f":"Budgets!F29","v":0},{"$f":"IF(ISBLANK(Budgets!F29),'Calculations '!B18, 'Calculations '!C18)","v":9.9120000000000008},{"$f":"Budgets!H29","v":""},{"$f":"Budgets!I29","v":0},{"$f":"IF(ISBLANK(Budgets!I29),'Calculations '!E18, 'Calculations '!F18)","v":""},{"$f":"Budgets!K29","v":""},{"$f":"Budgets!L29","v":0},{"$f":"IF(ISBLANK(Budgets!L29),'Calculations '!H18, 'Calculations '!I18)","v":""},{"$f":"Budgets!N29","v":""},{"$f":"Budgets!O29","v":0},{"$f":"IF(ISBLANK(Budgets!O29),'Calculations '!K18, 'Calculations '!L18)","v":""},{"$f":"Budgets!Q29","v":""},{"$f":"Budgets!R29","v":0},{"$f":"IF(ISBLANK(Budgets!R29),'Calculations '!N18, 'Calculations '!O18)","v":""}]
["Miscellaneous",{"$f":"Budgets!E30","v":6.5},{"$f":"Budgets!F30","v":0},{"$f":"IF(ISBLANK(Budgets!F30),'Calculations '!B19, 'Calculations '!C19)","v":6.5},{"$f":"Budgets!H30","v":""},{"$f":"Budgets!I30","v":0},{"$f":"IF(ISBLANK(Budgets!I30),'Calculations '!E19, 'Calculations '!F19)","v":""},{"$f":"Budgets!K30","v":""},{"$f":"Budgets!L30","v":0},{"$f":"IF(ISBLANK(Budgets!L30),'Calculations '!H19, 'Calculations '!I19)","v":""},{"$f":"Budgets!N30","v":""},{"$f":"Budgets!O30","v":0},{"$f":"IF(ISBLANK(Budgets!O30),'Calculations '!K19, 'Calculations '!L19)","v":""},{"$f":"Budgets!Q30","v":""},{"$f":"Budgets!R30","v":0},{"$f":"IF(ISBLANK(Budgets!R30),'Calculations '!N19, 'Calculations '!O19)","v":""}]
["Surfactant",{"$f":"Budgets!E31","v":0},{"$f":"Budgets!F31","v":0},{"$f":"IF(ISBLANK(Budgets!F31),'Calculations '!B20, 'Calculations '!C20)","v":0},{"$f":"Budgets!H31","v":""},{"$f":"Budgets!I31","v":0},{"$f":"IF(ISBLANK(Budgets!I31),'Calculations '!E20, 'Calculations '!F20)","v":""},{"$f":"Budgets!K31","v":""},{"$f":"Budgets!L31","v":0},{"$f":"IF(ISBLANK(Budgets!L31),'Calculations '!H20, 'Calculations '!I20)","v":""},{"$f":"Budgets!N31","v":""},{"$f":"Budgets!O31","v":0},{"$f":"IF(ISBLANK(Budgets!O31),'Calculations '!K20, 'Calculations '!L20)","v":""},{"$f":"Budgets!Q31","v":""},{"$f":"Budgets!R31","v":0},{"$f":"IF(ISBLANK(Budgets!R31),'Calculations '!N20, 'Calculations '!O20)","v":""}]
["Other inputs",{"$f":"Budgets!E32","v":0},{"$f":"Budgets!F32","v":0},{"$f":"IF(ISBLANK(Budgets!F32),'Calculations '!B21, 'Calculations '!C21)","v":0},{"$f":"Budgets!H32","v":""},{"$f":"Budgets!I32","v":0},{"$f":"IF(ISBLANK(Budgets!I32),'Calculations '!E21, 'Calculations '!F21)","v":""},{"$f":"Budgets!K32","v":""},{"$f":"Budgets!L32","v":0},{"$f":"IF(ISBLANK(Budgets!L32),'Calculations '!H21, 'Calculations '!I21)","v":""},{"$f":"Budgets!N32","v":""},{"$f":"Budgets!O32","v":0},{"$f":"IF(ISBLANK(Budgets!O32),'Calculations '!K21, 'Calculations '!L21)","v":""},{"$f":"Budgets!Q32","v":""},{"$f":"Budgets!R32","v":0},{"$f":"IF(ISBLANK(Budgets!R32),'Calculations '!N21, 'Calculations '!O21)","v":""}]
["MACHINERY"]
["   --fertilizer application",{"$f":"Budgets!E34","v":2.6760790178571443},{"$f":"Budgets!F34","v":0},{"$f":"IF(ISBLANK(Budgets!F34),'Calculations '!B23, 'Calculations '!C23)","v":2.6760790178571443},{"$f":"Budgets!H34","v":""},{"$f":"Budgets!I34","v":0},{"$f":"IF(ISBLANK(Budgets!I34),'Calculations '!E23, 'Calculations '!F23)","v":""},{"$f":"Budgets!K34","v":""},{"$f":"Budgets!L34","v":0},{"$f":"IF(ISBLANK(Budgets!L34),'Calculations '!H23, 'Calculations '!I23)","v":""},{"$f":"Budgets!N34","v":""},{"$f":"Budgets!O34","v":0},{"$f":"IF(ISBLANK(Budgets!O34),'Calculations '!K23, 'Calculations '!L23)","v":""},{"$f":"Budgets!Q34","v":""},{"$f":"Budgets!R34","v":0},{"$f":"IF(ISBLANK(Budgets!R34),'Calculations '!N23, 'Calculations '!O23)","v":""}]
["   --harvesting",{"$f":"Budgets!E35","v":9.7797832817337458},{"$f":"Budgets!F35","v":0},{"$f":"IF(ISBLANK(Budgets!F35),'Calculations '!B24, 'Calculations '!C24)","v":9.7797832817337458},{"$f":"Budgets!H35","v":""},{"$f":"Budgets!I35","v":0},{"$f":"IF(ISBLANK(Budgets!I35),'Calculations '!E24, 'Calculations '!F24)","v":""},{"$f":"Budgets!K35","v":""},{"$f":"Budgets!L35","v":0},{"$f":"IF(ISBLANK(Budgets!L35),'Calculations '!H24, 'Calculations '!I24)","v":""},{"$f":"Budgets!N35","v":""},{"$f":"Budgets!O35","v":0},{"$f":"IF(ISBLANK(Budgets!O35),'Calculations '!K24, 'Calculations '!L24)","v":""},{"$f":"Budgets!Q35","v":""},{"$f":"Budgets!R35","v":0},{"$f":"IF(ISBLANK(Budgets!R35),'Calculations '!N24, 'Calculations '!O24)","v":""}]
["   --hauling",{"$f":"Budgets!E36","v":5.5590381341504944},{"$f":"Budgets!F36","v":0},{"$f":"IF(ISBLANK(Budgets!F36),'Calculations '!B25, 'Calculations '!C25)","v":5.5590381341504944},{"$f":"Budgets!H36","v":""},{"$f":"Budgets!I36","v":0},{"$f":"IF(ISBLANK(Budgets!I36),'Calculations '!E25, 'Calculations '!F25)","v":""},{"$f":"Budgets!K36","v":""},{"$f":"Budgets!L36","v":0},{"$f":"IF(ISBLANK(Budgets!L36),'Calculations '!H25, 'Calculations '!I25)","v":""},{"$f":"Budgets!N36","v":""},{"$f":"Budgets!O36","v":0},{"$f":"IF(ISBLANK(Budgets!O36),'Calculations '!K25, 'Calculations '!L25)","v":""},{"$f":"Budgets!Q36","v":""},{"$f":"Budgets!R36","v":0},{"$f":"IF(ISBLANK(Budgets!R36),'Calculations '!N25, 'Calculations '!O25)","v":""}]
["   --miscellaneous",{"$f":"Budgets!E37","v":0},{"$f":"Budgets!F37","v":0},{"$f":"IF(ISBLANK(Budgets!F37),'Calculations '!B26, 'Calculations '!C26)","v":0},{"$f":"Budgets!H37","v":""},{"$f":"Budgets!I37","v":0},{"$f":"IF(ISBLANK(Budgets!I37),'Calculations '!E26, 'Calculations '!F26)","v":""},{"$f":"Budgets!K37","v":""},{"$f":"Budgets!L37","v":0},{"$f":"IF(ISBLANK(Budgets!L37),'Calculations '!H26, 'Calculations '!I26)","v":""},{"$f":"Budgets!N37","v":""},{"$f":"Budgets!O37","v":0},{"$f":"IF(ISBLANK(Budgets!O37),'Calculations '!K26, 'Calculations '!L26)","v":""},{"$f":"Budgets!Q37","v":""},{"$f":"Budgets!R37","v":0},{"$f":"IF(ISBLANK(Budgets!R37),'Calculations '!N26, 'Calculations '!O26)","v":""}]
["   --planting",{"$f":"Budgets!E38","v":7.6478752232142844},{"$f":"Budgets!F38","v":0},{"$f":"IF(ISBLANK(Budgets!F38),'Calculations '!B27, 'Calculations '!C27)","v":7.6478752232142844},{"$f":"Budgets!H38","v":""},{"$f":"Budgets!I38","v":0},{"$f":"IF(ISBLANK(Budgets!I38),'Calculations '!E27, 'Calculations '!F27)","v":""},{"$f":"Budgets!K38","v":""},{"$f":"Budgets!L38","v":0},{"$f":"IF(ISBLANK(Budgets!L38),'Calculations '!H27, 'Calculations '!I27)","v":""},{"$f":"Budgets!N38","v":""},{"$f":"Budgets!O38","v":0},{"$f":"IF(ISBLANK(Budgets!O38),'Calculations '!K27, 'Calculations '!L27)","v":""},{"$f":"Budgets!Q38","v":""},{"$f":"Budgets!R38","v":0},{"$f":"IF(ISBLANK(Budgets!R38),'Calculations '!N27, 'Calculations '!O27)","v":""}]
["   --spraying",{"$f":"Budgets!E39","v":3.3537476923076994},{"$f":"Budgets!F39","v":0},{"$f":"IF(ISBLANK(Budgets!F39),'Calculations '!B28, 'Calculations '!C28)","v":3.3537476923076994},{"$f":"Budgets!H39","v":""},{"$f":"Budgets!I39","v":0},{"$f":"IF(ISBLANK(Budgets!I39),'Calculations '!E28, 'Calculations '!F28)","v":""},{"$f":"Budgets!K39","v":""},{"$f":"Budgets!L39","v":0},{"$f":"IF(ISBLANK(Budgets!L39),'Calculations '!H28, 'Calculations '!I28)","v":""},{"$f":"Budgets!N39","v":""},{"$f":"Budgets!O39","v":0},{"$f":"IF(ISBLANK(Budgets!O39),'Calculations '!K28, 'Calculations '!L28)","v":""},{"$f":"Budgets!Q39","v":""},{"$f":"Budgets!R39","v":0},{"$f":"IF(ISBLANK(Budgets!R39),'Calculations '!N28, 'Calculations '!O28)","v":""}]
["   --tillage",{"$f":"Budgets!E40","v":0},{"$f":"Budgets!F40","v":0},{"$f":"IF(ISBLANK(Budgets!F40),'Calculations '!B29, 'Calculations '!C29)","v":0},{"$f":"Budgets!H40","v":""},{"$f":"Budgets!I40","v":0},{"$f":"IF(ISBLANK(Budgets!I40),'Calculations '!E29, 'Calculations '!F29)","v":""},{"$f":"Budgets!K40","v":""},{"$f":"Budgets!L40","v":0},{"$f":"IF(ISBLANK(Budgets!L40),'Calculations '!H29, 'Calculations '!I29)","v":""},{"$f":"Budgets!N40","v":""},{"$f":"Budgets!O40","v":0},{"$f":"IF(ISBLANK(Budgets!O40),'Calculations '!K29, 'Calculations '!L29)","v":""},{"$f":"Budgets!Q40","v":""},{"$f":"Budgets!R40","v":0},{"$f":"IF(ISBLANK(Budgets!R40),'Calculations '!N29, 'Calculations '!O29)","v":""}]
["   --other",{"$f":"Budgets!E41","v":0},{"$f":"Budgets!F41","v":0},{"$f":"IF(ISBLANK(Budgets!F41),'Calculations '!B30, 'Calculations '!C30)","v":0},{"$f":"Budgets!H41","v":""},{"$f":"Budgets!I41","v":0},{"$f":"IF(ISBLANK(Budgets!I41),'Calculations '!E30, 'Calculations '!F30)","v":""},{"$f":"Budgets!K41","v":""},{"$f":"Budgets!L41","v":0},{"$f":"IF(ISBLANK(Budgets!L41),'Calculations '!H30, 'Calculations '!I30)","v":""},{"$f":"Budgets!N41","v":""},{"$f":"Budgets!O41","v":0},{"$f":"IF(ISBLANK(Budgets!O41),'Calculations '!K30, 'Calculations '!L30)","v":""},{"$f":"Budgets!Q41","v":""},{"$f":"Budgets!R41","v":0},{"$f":"IF(ISBLANK(Budgets!R41),'Calculations '!N30, 'Calculations '!O30)","v":""}]
["   --custom operations",{"$f":"Budgets!E42","v":0},{"$f":"Budgets!F42","v":0},{"$f":"IF(ISBLANK(Budgets!F42),'Calculations '!B31, 'Calculations '!C31)","v":0},{"$f":"Budgets!H42","v":""},{"$f":"Budgets!I42","v":0},{"$f":"IF(ISBLANK(Budgets!I42),'Calculations '!E31, 'Calculations '!F31)","v":""},{"$f":"Budgets!K42","v":""},{"$f":"Budgets!L42","v":0},{"$f":"IF(ISBLANK(Budgets!L42),'Calculations '!H31, 'Calculations '!I31)","v":""},{"$f":"Budgets!N42","v":""},{"$f":"Budgets!O42","v":0},{"$f":"IF(ISBLANK(Budgets!O42),'Calculations '!K31, 'Calculations '!L31)","v":""},{"$f":"Budgets!Q42","v":""},{"$f":"Budgets!R42","v":0},{"$f":"IF(ISBLANK(Budgets!R42),'Calculations '!N31, 'Calculations '!O31)","v":""}]
["Irrigation  ",{"$f":"Budgets!E43","v":0},{"$f":"Budgets!F43","v":0},{"$f":"IF(ISBLANK(Budgets!F43),'Calculations '!B32, 'Calculations '!C32)","v":0},{"$f":"Budgets!H43","v":""},{"$f":"Budgets!I43","v":0},{"$f":"IF(ISBLANK(Budgets!I43),'Calculations '!E32, 'Calculations '!F32)","v":""},{"$f":"Budgets!K43","v":""},{"$f":"Budgets!L43","v":0},{"$f":"IF(ISBLANK(Budgets!L43),'Calculations '!H32, 'Calculations '!I32)","v":""},{"$f":"Budgets!N43","v":""},{"$f":"Budgets!O43","v":0},{"$f":"IF(ISBLANK(Budgets!O43),'Calculations '!K32, 'Calculations '!L32)","v":""},{"$f":"Budgets!Q43","v":""},{"$f":"Budgets!R43","v":0},{"$f":"IF(ISBLANK(Budgets!R43),'Calculations '!N32, 'Calculations '!O32)","v":""}]
["Interest on direct expenses",{"$f":"SUM(D11:D32) * $B$2/2","v":4.2416557004779003},{"$f":"Budgets!F44","v":0},{"$f":"IF(ISBLANK(Budgets!F44),'Calculations '!B33, 'Calculations '!C33)","v":4.2416557004779003},{"$f":"SUM(G11:G32) * $B$2/2","v":0},{"$f":"Budgets!I44","v":0},{"$f":"IF(ISBLANK(Budgets!I44),'Calculations '!E33, 'Calculations '!F33)","v":0},{"$f":"SUM(J11:J32) * $B$2/2","v":0},{"$f":"Budgets!L44","v":0},{"$f":"IF(ISBLANK(Budgets!L44),'Calculations '!H33, 'Calculations '!I33)","v":0},{"$f":"SUM(M11:M32) * $B$2/2","v":0},{"$f":"Budgets!O44","v":0},{"$f":"IF(ISBLANK(Budgets!O44),'Calculations '!K33, 'Calculations '!L33)","v":0},{"$f":"SUM(P11:P32) * $B$2/2","v":0},{"$f":"Budgets!R44","v":0},{"$f":"IF(ISBLANK(Budgets!R44),'Calculations '!N33, 'Calculations '!O33)","v":0}]
[]
[]
[]
["Fixed Expenses"]
["   --fertilizer application",{"$f":"Budgets!E49","v":2.4657620703613432},{"$f":"Budgets!F49","v":0},{"$f":"IF(ISBLANK(Budgets!F49),'Calculations '!B38, 'Calculations '!C38)","v":2.4657620703613432},{"$f":"Budgets!H49","v":""},{"$f":"Budgets!I49","v":0},{"$f":"IF(ISBLANK(Budgets!I49),'Calculations '!E38, 'Calculations '!F38)","v":""},{"$f":"Budgets!K49","v":""},{"$f":"Budgets!L49","v":0},{"$f":"IF(ISBLANK(Budgets!L49),'Calculations '!H38, 'Calculations '!I38)","v":""},{"$f":"Budgets!N49","v":""},{"$f":"Budgets!O49","v":0},{"$f":"IF(ISBLANK(Budgets!O49),'Calculations '!K38, 'Calculations '!L38)","v":""},{"$f":"Budgets!Q49","v":""},{"$f":"Budgets!R49","v":0},{"$f":"IF(ISBLANK(Budgets!R49),'Calculations '!N38, 'Calculations '!O38)","v":""}]
["   --harvesting",{"$f":"Budgets!E50","v":18.948334682436631},{"$f":"Budgets!F50","v":0},{"$f":"IF(ISBLANK(Budgets!F50),'Calculations '!B39, 'Calculations '!C39)","v":18.948334682436631},{"$f":"Budgets!H50","v":""},{"$f":"Budgets!I50","v":0},{"$f":"IF(ISBLANK(Budgets!I50),'Calculations '!E39, 'Calculations '!F39)","v":""},{"$f":"Budgets!K50","v":""},{"$f":"Budgets!L50","v":0},{"$f":"IF(ISBLANK(Budgets!L50),'Calculations '!H39, 'Calculations '!I39)","v":""},{"$f":"Budgets!N50","v":""},{"$f":"Budgets!O50","v":0},{"$f":"IF(ISBLANK(Budgets!O50),'Calculations '!K39, 'Calculations '!L39)","v":""},{"$f":"Budgets!Q50","v":""},{"$f":"Budgets!R50","v":0},{"$f":"IF(ISBLANK(Budgets!R50),'Calculations '!N39, 'Calculations '!O39)","v":""}]
["   --hauling",{"$f":"Budgets!E51","v":6.3697169549433044},{"$f":"Budgets!F51","v":0},{"$f":"IF(ISBLANK(Budgets!F51),'Calculations '!B40, 'Calculations '!C40)","v":6.3697169549433044},{"$f":"Budgets!H51","v":""},{"$f":"Budgets!I51","v":0},{"$f":"IF(ISBLANK(Budgets!I51),'Calculations '!E40, 'Calculations '!F40)","v":""},{"$f":"Budgets!K51","v":""},{"$f":"Budgets!L51","v":0},{"$f":"IF(ISBLANK(Budgets!L51),'Calculations '!H40, 'Calculations '!I40)","v":""},{"$f":"Budgets!N51","v":""},{"$f":"Budgets!O51","v":0},{"$f":"IF(ISBLANK(Budgets!O51),'Calculations '!K40, 'Calculations '!L40)","v":""},{"$f":"Budgets!Q51","v":""},{"$f":"Budgets!R51","v":0},{"$f":"IF(ISBLANK(Budgets!R51),'Calculations '!N40, 'Calculations '!O40)","v":""}]
["   --miscellaneous",{"$f":"Budgets!E52","v":0},{"$f":"Budgets!F52","v":0},{"$f":"IF(ISBLANK(Budgets!F52),'Calculations '!B41, 'Calculations '!C41)","v":0},{"$f":"Budgets!H52","v":""},{"$f":"Budgets!I52","v":0},{"$f":"IF(ISBLANK(Budgets!I52),'Calculations '!E41, 'Calculations '!F41)","v":""},{"$f":"Budgets!K52","v":""},{"$f":"Budgets!L52","v":0},{"$f":"IF(ISBLANK(Budgets!L52),'Calculations '!H41, 'Calculations '!I41)","v":""},{"$f":"Budgets!N52","v":""},{"$f":"Budgets!O52","v":0},{"$f":"IF(ISBLANK(Budgets!O52),'Calculations '!K41, 'Calculations '!L41)","v":""},{"$f":"Budgets!Q52","v":""},{"$f":"Budgets!R52","v":0},{"$f":"IF(ISBLANK(Budgets!R52),'Calculations '!N41, 'Calculations '!O41)","v":""}]
["   --planting",{"$f":"Budgets!E53","v":8.6522218774339805},{"$f":"Budgets!F53","v":0},{"$f":"IF(ISBLANK(Budgets!F53),'Calculations '!B42, 'Calculations '!C42)","v":8.6522218774339805},{"$f":"Budgets!H53","v":""},{"$f":"Budgets!I53","v":0},{"$f":"IF(ISBLANK(Budgets!I53),'Calculations '!E42, 'Calculations '!F42)","v":""},{"$f":"Budgets!K53","v":""},{"$f":"Budgets!L53","v":0},{"$f":"IF(ISBLANK(Budgets!L53),'Calculations '!H42, 'Calculations '!I42)","v":""},{"$f":"Budgets!N53","v":""},{"$f":"Budgets!O53","v":0},{"$f":"IF(ISBLANK(Budgets!O53),'Calculations '!K42, 'Calculations '!L42)","v":""},{"$f":"Budgets!Q53","v":""},{"$f":"Budgets!R53","v":0},{"$f":"IF(ISBLANK(Budgets!R53),'Calculations '!N42, 'Calculations '!O42)","v":""}]
["   --spraying",{"$f":"Budgets!E54","v":3.5613960962805131},{"$f":"Budgets!F54","v":0},{"$f":"IF(ISBLANK(Budgets!F54),'Calculations '!B43, 'Calculations '!C43)","v":3.5613960962805131},{"$f":"Budgets!H54","v":""},{"$f":"Budgets!I54","v":0},{"$f":"IF(ISBLANK(Budgets!I54),'Calculations '!E43, 'Calculations '!F43)","v":""},{"$f":"Budgets!K54","v":""},{"$f":"Budgets!L54","v":0},{"$f":"IF(ISBLANK(Budgets!L54),'Calculations '!H43, 'Calculations '!I43)","v":""},{"$f":"Budgets!N54","v":""},{"$f":"Budgets!O54","v":0},{"$f":"IF(ISBLANK(Budgets!O54),'Calculations '!K43, 'Calculations '!L43)","v":""},{"$f":"Budgets!Q54","v":""},{"$f":"Budgets!R54","v":0},{"$f":"IF(ISBLANK(Budgets!R54),'Calculations '!N43, 'Calculations '!O43)","v":""}]
["   --tillage",{"$f":"Budgets!E55","v":0},{"$f":"Budgets!F55","v":0},{"$f":"IF(ISBLANK(Budgets!F55),'Calculations '!B44, 'Calculations '!C44)","v":0},{"$f":"Budgets!H55","v":""},{"$f":"Budgets!I55","v":0},{"$f":"IF(ISBLANK(Budgets!I55),'Calculations '!E44, 'Calculations '!F44)","v":""},{"$f":"Budgets!K55","v":""},{"$f":"Budgets!L55","v":0},{"$f":"IF(ISBLANK(Budgets!L55),'Calculations '!H44, 'Calculations '!I44)","v":""},{"$f":"Budgets!N55","v":""},{"$f":"Budgets!O55","v":0},{"$f":"IF(ISBLANK(Budgets!O55),'Calculations '!K44, 'Calculations '!L44)","v":""},{"$f":"Budgets!Q55","v":""},{"$f":"Budgets!R55","v":0},{"$f":"IF(ISBLANK(Budgets!R55),'Calculations '!N44, 'Calculations '!O44)","v":""}]
["   --other",{"$f":"Budgets!E56","v":0},{"$f":"Budgets!F56","v":0},{"$f":"IF(ISBLANK(Budgets!F56),'Calculations '!B45, 'Calculations '!C45)","v":0},{"$f":"Budgets!H56","v":""},{"$f":"Budgets!I56","v":0},{"$f":"IF(ISBLANK(Budgets!I56),'Calculations '!E45, 'Calculations '!F45)","v":""},{"$f":"Budgets!K56","v":""},{"$f":"Budgets!L56","v":0},{"$f":"IF(ISBLANK(Budgets!L56),'Calculations '!H45, 'Calculations '!I45)","v":""},{"$f":"Budgets!N56","v":""},{"$f":"Budgets!O56","v":0},{"$f":"IF(ISBLANK(Budgets!O56),'Calculations '!K45, 'Calculations '!L45)","v":""},{"$f":"Budgets!Q56","v":""},{"$f":"Budgets!R56","v":0},{"$f":"IF(ISBLANK(Budgets!R56),'Calculations '!N45, 'Calculations '!O45)","v":""}]
["Irrigation  ",{"$f":"Budgets!E57","v":0},{"$f":"Budgets!F57","v":0},{"$f":"IF(ISBLANK(Budgets!F57),'Calculations '!B46, 'Calculations '!C46)","v":0},{"$f":"Budgets!H57","v":""},{"$f":"Budgets!I57","v":0},{"$f":"IF(ISBLANK(Budgets!I57),'Calculations '!E46, 'Calculations '!F46)","v":""},{"$f":"Budgets!K57","v":""},{"$f":"Budgets!L57","v":0},{"$f":"IF(ISBLANK(Budgets!L57),'Calculations '!H46, 'Calculations '!I46)","v":""},{"$f":"Budgets!N57","v":""},{"$f":"Budgets!O57","v":0},{"$f":"IF(ISBLANK(Budgets!O57),'Calculations '!K46, 'Calculations '!L46)","v":""},{"$f":"Budgets!Q57","v":""},{"$f":"Budgets!R57","v":0},{"$f":"IF(ISBLANK(Budgets!R57),'Calculations '!N46, 'Calculations '!O46)","v":""}]
["Cash rent ( $ / acre )",{"$f":"Budgets!E58","v":50},{"$f":"Budgets!F58","v":0},{"$f":"IF(ISBLANK(Budgets!F58),'Calculations '!B47, 'Calculations '!C47)","v":50},{"$f":"Budgets!H58","v":""},{"$f":"Budgets!I58","v":0},{"$f":"IF(ISBLANK(Budgets!I58),'Calculations '!E47, 'Calculations '!F47)","v":""},{"$f":"Budgets!K58","v":""},{"$f":"Budgets!L58","v":0},{"$f":"IF(ISBLANK(Budgets!L58),'Calculations '!H47, 'Calculations '!I47)","v":""},{"$f":"Budgets!N58","v":""},{"$f":"Budgets!O58","v":0},{"$f":"IF(ISBLANK(Budgets!O58),'Calculations '!K47, 'Calculations '!L47)","v":""},{"$f":"Budgets!Q58","v":""},{"$f":"Budgets!R58","v":0},{"$f":"IF(ISBLANK(Budgets!R58),'Calculations '!N47, 'Calculations '!O47)","v":""}]
["Property taxes ( $ / acre)"]
[]
[]
["Total direct expenses before interest",null,null,{"$f":"SUM(D11:D32)","v":141.38852334926335},null,null,{"$f":"SUM(G11:G32)","v":0},null,null,{"$f":"SUM(J11:J32)","v":0},null,null,{"$f":"SUM(M11:M32)","v":0},null,null,{"$f":"SUM(P11:P32)","v":0}]
["Interest      (the interest rate comes from 'Budgets')",null,null,{"$f":"D33","v":4.2416557004779003},null,null,{"$f":"G33","v":0},null,null,{"$f":"J33","v":0},null,null,{"$f":"M33","v":0},null,null,{"$f":"P33","v":0}]
["<Total direct expenses>",null,null,{"$f":"D51+D52","v":145.63017904974126},null,null,{"$f":"G51+G52","v":0},null,null,{"$f":"J51+J52","v":0},null,null,{"$f":"M51+M52","v":0},null,null,{"$f":"P51+P52","v":0}]
[]
[]
["<Total fixed expenses>",null,null,{"$f":"SUM(D38:D47)","v":89.997431681455765},null,null,{"$f":"SUM(G38:G47)","v":0},null,null,{"$f":"SUM(J38:J47)","v":0},null,null,{"$f":"SUM(M38:M47)","v":0},null,null,{"$f":"SUM(P38:P47)","v":0}]
[]
[]
[]
[]
[]
[null,null,null,null,"Fallow acres",{"$f":"Budgets!C10","v":0}]
[null,null,null,null,"Double crop acres",{"$f":"Budgets!C11","v":0},null,null,null,null,null,null,null,null,"Cash landlord"]
[null,null,null,null,null,null,null,null,null,null,null,null,"CASH - tenant","- - - - - - - >",null,"SHARE",null,null,null,"Calculations to find the equitable share percentage"]
[null,"Equitable tenant %",{"$f":"Budgets!Z6","v":0.68},null,null,null,null,null,null,null,null,"Total","per planted ac","per tillable ac",null,"Tenant","Landlord",null,null,"           only calculating those costs that are not shared"]
[null,null,null,null,"Acres",{"$f":"Budgets!C5*'Data from budgets'!B8","v":1},{"$f":"Budgets!C6*'Data from budgets'!C8","v":0},{"$f":"Budgets!C7*'Data from budgets'!D8","v":0},{"$f":"Budgets!C8*'Data from budgets'!E8","v":0},{"$f":"Budgets!C9*'Data from budgets'!F8","v":0},null,{"$f":"SUM(F66:J66)","v":1}]
[null,null,"Tenant %",null,"Tillable",null,null,null,null,null,null,{"$f":"L66+F62-F63","v":1}]
[]
[null,"Adjustment factor for 2-way tables",null,null,null,"Crop A","Crop B","Crop C","Crop D","Crop E",null,null,null,null,null,null,null,null,null,"Is the cost fixed?"]
["Yield",0,{"$f":"IF(ISBLANK(Budgets!C16),1,IF(AND(ISNUMBER(Budgets!C16), Budgets!C16>=0), Budgets!C16, $C$65))","v":0.68},null,null,{"$f":"IFERROR(D5 * (1 + B70), \"\")","v":50},{"$f":"IFERROR(G5 * (1 + B70), \"\")","v":""},{"$f":"IFERROR(J5 * (1 + B70), \"\")","v":""},{"$f":"IFERROR(M5 * (1 + B70), \"\")","v":""},{"$f":"IFERROR( P5 * (1 + B70), \"\")","v":""}]
["Price",0,null,null,null,{"$f":"IFERROR(D6*(1+$B$71),\"\")","v":5.5},{"$f":"IFERROR(G6*(1+$B$71),\"\")","v":""},{"$f":"IFERROR(J6*(1+$B$71),\"\")","v":""},{"$f":"IFERROR(M6*(1+$B$71),\"\")","v":""},{"$f":"IFERROR(P6*(1+$B$71),\"\")","v":""},null,{"$f":"SUMPRODUCT(F66:J66, F70:J70, F71:J71)","v":275},{"$f":"L71 / $L$66","v":275},{"$f":"L71 / $L$67","v":275},null,{"$f":"C70*N71","v":187},{"$f":"N71-P71","v":88}]
["Other income",null,{"$f":"IF(ISBLANK(Budgets!C18),1,IF(AND(ISNUMBER(Budgets!C18), Budgets!C18>=0), Budgets!C18, $C$65))","v":0.68},null,null,{"$f":"D7","v":0},{"$f":"G7","v":""},{"$f":"J7","v":""},{"$f":"M7","v":""},{"$f":"P7","v":""},null,{"$f":"SUMPRODUCT(F66:J66, F72:J72)","v":0},0,0,null,{"$f":"C72 * N72","v":0},{"$f":"N72-P72","v":0}]
[null,"<Total Revenue>",null,null,null,{"$f":"D8","v":275},{"$f":"G8","v":""},{"$f":"J8","v":""},{"$f":"M8","v":""},{"$f":"P8","v":""},null,{"$f":"L71+L72","v":275},275,275,{"$f":"N112","v":50},{"$f":"P71+P72","v":187},{"$f":"N73-P73","v":88},null,null,"Tenant",null,null,"landlord"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Direct Exp",null,null,null,null,null,null,null,null,null,null,null,0,0]
["Seeds",null,{"$f":"IF(ISBLANK(Budgets!C22),1,IF(AND(ISNUMBER(Budgets!C22), Budgets!C22>=0), Budgets!C22, $C$65))","v":0.68},null,null,{"$f":"D11","v":24.75},{"$f":"G11","v":""},{"$f":"J11","v":""},{"$f":"M11","v":""},{"$f":"P11","v":""},null,{"$f":"SUMPRODUCT($F$66:$J$66, F76:J76)","v":24.75},24.75,24.75,null,{"$f":"C76 *N76","v":16.830000000000002},{"$f":"N76-P76","v":7.9199999999999982},null,null,{"$f":"IF(ISBLANK(Budgets!C22),1,IF(AND(ISNUMBER(Budgets!C22), Budgets!C22>=0), Budgets!C22, 0))","v":0},{"$f":"L76*T76","v":0},null,{"$f":"IF(ISBLANK(Budgets!C22),0,IF(AND(ISNUMBER(Budgets!C22), Budgets!C22>=0), 1- Budgets!C22, 0))","v":0},{"$f":"W76*L76","v":0}]
["Fertilizer (less lime)",null,{"$f":"IF(ISBLANK(Budgets!C23),1,IF(AND(ISNUMBER(Budgets!C23), Budgets!C23>=0), Budgets!C23, $C$65))","v":0.68},null,null,45.072499999999998,"","","","",null,{"$f":"SUMPRODUCT($F$66:$J$66, F77:J77)","v":45.072499999999998},45.072499999999998,45.072499999999998,null,{"$f":"C77 *N77","v":30.6493},{"$f":"N77-P77","v":14.423199999999998},null,null,{"$f":"IF(ISBLANK(Budgets!C23),1,IF(AND(ISNUMBER(Budgets!C23), Budgets!C23>=0), Budgets!C23, 0))","v":0},{"$f":"L77*T77","v":0},null,{"$f":"IF(ISBLANK(Budgets!C23),0,IF(AND(ISNUMBER(Budgets!C23), Budgets!C23>=0), 1- Budgets!C23, 0))","v":0},{"$f":"W77*L77","v":0}]
["  --Lime",null,{"$f":"IF(ISBLANK(Budgets!C24),1,IF(AND(ISNUMBER(Budgets!C24), Budgets!C24>=0), Budgets!C24, $C$65))","v":0},null,null,0,"","","","",null,{"$f":"SUMPRODUCT($F$66:$J$66, F78:J78)","v":0},{"$f":"IF(B140, 0,  L78 / $L$66)","v":0},{"$f":"IF(B140, 0,  L78 / $L$67)","v":0},{"$f":"IF(B140,  L78 / $L$67, 0)","v":0},{"$f":"C78 *(N78+O78)","v":0},{"$f":"N78 + O78 -P78","v":0},"fixed",null,{"$f":"IF(ISBLANK(Budgets!C24),1,IF(AND(ISNUMBER(Budgets!C24), Budgets!C24>=0), Budgets!C24, 0))","v":0},0,null,{"$f":"IF(ISBLANK(Budgets!C24),0,IF(AND(ISNUMBER(Budgets!C24), Budgets!C24>=0), 1- Budgets!C24, 0))","v":1},0]
["Herbicides",null,{"$f":"IF(ISBLANK(Budgets!C25),1,IF(AND(ISNUMBER(Budgets!C25), Budgets!C25>=0), Budgets!C25, $C$65))","v":0.68},null,null,4.95,"","","","",null,4.95,{"$f":"L79 / $L$66","v":4.95},{"$f":"L79 / $L$67","v":4.95},null,{"$f":"C79 *N79","v":3.3660000000000005},{"$f":"N79-P79","v":1.5839999999999996},null,null,{"$f":"IF(ISBLANK(Budgets!C25),1,IF(AND(ISNUMBER(Budgets!C25), Budgets!C25>=0), Budgets!C25, 0))","v":0},0,null,{"$f":"IF(ISBLANK(Budgets!C25),0,IF(AND(ISNUMBER(Budgets!C25), Budgets!C25>=0), 1- Budgets!C25, 0))","v":0},0]
["Fungicides",null,{"$f":"IF(ISBLANK(Budgets!C26),1,IF(AND(ISNUMBER(Budgets!C26), Budgets!C26>=0), Budgets!C26, $C$65))","v":1},null,null,21.1875,"","","","",null,21.1875,21.1875,21.1875,null,{"$f":"C80 *N80","v":21.1875},{"$f":"N80-P80","v":0},null,null,{"$f":"IF(ISBLANK(Budgets!C26),1,IF(AND(ISNUMBER(Budgets!C26), Budgets!C26>=0), Budgets!C26, 0))","v":1},21.1875,null,{"$f":"IF(ISBLANK(Budgets!C26),0,IF(AND(ISNUMBER(Budgets!C26), Budgets!C26>=0), 1- Budgets!C26, 0))","v":0},0]
["Insecticides",null,{"$f":"IF(ISBLANK(Budgets!C27),1,IF(AND(ISNUMBER(Budgets!C27), Budgets!C27>=0), Budgets!C27, $C$65))","v":1},null,null,0,"","","","",null,0,0,0,null,0,0,null,null,{"$f":"IF(ISBLANK(Budgets!C27),1,IF(AND(ISNUMBER(Budgets!C27), Budgets!C27>=0), Budgets!C27, 0))","v":1},0,null,{"$f":"IF(ISBLANK(Budgets!C27),0,IF(AND(ISNUMBER(Budgets!C27), Budgets!C27>=0), 1- Budgets!C27, 0))","v":0},0]
["Crop consulting",null,{"$f":"IF(ISBLANK(Budgets!C28),1,IF(AND(ISNUMBER(Budgets!C28), Budgets!C28>=0), Budgets!C28, $C$65))","v":1},null,null,0,"","","","",null,0,0,0,null,0,0,null,null,{"$f":"IF(ISBLANK(Budgets!C28),1,IF(AND(ISNUMBER(Budgets!C28), Budgets!C28>=0), Budgets!C28, 0))","v":1},0,null,{"$f":"IF(ISBLANK(Budgets!C28),0,IF(AND(ISNUMBER(Budgets!C28), Budgets!C28>=0), 1- Budgets!C28, 0))","v":0},0]
["Crop insurance",null,{"$f":"IF(ISBLANK(Budgets!C29),1,IF(AND(ISNUMBER(Budgets!C29), Budgets!C29>=0), Budgets!C29, $C$65))","v":1},null,null,9.9120000000000008,"","","","",null,{"$f":"SUMPRODUCT($F$66:$J$66, F83:J83)","v":9.9120000000000008},9.9120000000000008,9.9120000000000008,null,{"$f":"C83 *N83","v":9.9120000000000008},{"$f":"N83-P83","v":0},null,null,{"$f":"IF(ISBLANK(Budgets!C29),1,IF(AND(ISNUMBER(Budgets!C29), Budgets!C29>=0), Budgets!C29, 0))","v":1},{"$f":"L83*T83","v":9.9120000000000008},null,{"$f":"IF(ISBLANK(Budgets!C29),0,IF(AND(ISNUMBER(Budgets!C29), Budgets!C29>=0), 1- Budgets!C29, 0))","v":0},{"$f":"W83*L83","v":0}]
["Miscellaneous",null,{"$f":"IF(ISBLANK(Budgets!C30),1,IF(AND(ISNUMBER(Budgets!C30), Budgets!C30>=0), Budgets!C30, $C$65))","v":1},null,null,6.5,"","","","",null,6.5,6.5,6.5,null,6.5,0,null,null,{"$f":"IF(ISBLANK(Budgets!C30),1,IF(AND(ISNUMBER(Budgets!C30), Budgets!C30>=0), Budgets!C30, 0))","v":1},6.5,null,{"$f":"IF(ISBLANK(Budgets!C30),0,IF(AND(ISNUMBER(Budgets!C30), Budgets!C30>=0), 1- Budgets!C30, 0))","v":0},0]
["Surfactant",null,{"$f":"IF(ISBLANK(Budgets!C31),1,IF(AND(ISNUMBER(Budgets!C31), Budgets!C31>=0), Budgets!C31, $C$65))","v":1},null,null,0,"","","","",null,0,0,0,null,0,0,null,null,{"$f":"IF(ISBLANK(Budgets!C31),1,IF(AND(ISNUMBER(Budgets!C31), Budgets!C31>=0), Budgets!C31, 0))","v":1},0,null,{"$f":"IF(ISBLANK(Budgets!C31),0,IF(AND(ISNUMBER(Budgets!C31), Budgets!C31>=0), 1- Budgets!C31, 0))","v":0},0]
["Other inputs",null,{"$f":"IF(ISBLANK(Budgets!C32),1,IF(AND(ISNUMBER(Budgets!C32), Budgets!C32>=0), Budgets!C32, $C$65))","v":1},null,null,0,"","","","",null,0,0,0,null,0,0,null,null,{"$f":"IF(ISBLANK(Budgets!C32),1,IF(AND(ISNUMBER(Budgets!C32), Budgets!C32>=0), Budgets!C32, 0))","v":1},0,null,{"$f":"IF(ISBLANK(Budgets!C32),0,IF(AND(ISNUMBER(Budgets!C32), Budgets!C32>=0), 1- Budgets!C32, 0))","v":0},0]
["MACHINERY"]
["   --fertilizer application",null,{"$f":"IF(ISBLANK(Budgets!C34),1,IF(AND(ISNUMBER(Budgets!C34), Budgets!C34>=0), Budgets!C34, $C$65))","v":1},null,null,{"$f":"D23","v":2.6760790178571443},{"$f":"G23","v":""},{"$f":"J23","v":""},{"$f":"M23","v":""},{"$f":"P23","v":""},null,{"$f":"SUMPRODUCT($F$66:$J$66, F88:J88)","v":2.6760790178571443},{"$f":"L88 / $L$66","v":2.6760790178571443},{"$f":"L88 / $L$67","v":2.6760790178571443},null,{"$f":"C88 *N88","v":2.6760790178571443},{"$f":"N88-P88","v":0},null,null,{"$f":"IF(ISBLANK(Budgets!C34),1,IF(AND(ISNUMBER(Budgets!C34), Budgets!C34>=0), Budgets!C34, 0))","v":1},2.6760790178571443,null,{"$f":"IF(ISBLANK(Budgets!C34),0,IF(AND(ISNUMBER(Budgets!C34), Budgets!C34>=0), 1- Budgets!C34, 0))","v":0},0]
["   --harvesting",null,{"$f":"IF(ISBLANK(Budgets!C35),1,IF(AND(ISNUMBER(Budgets!C35), Budgets!C35>=0), Budgets!C35, $C$65))","v":1},null,null,9.7797832817337458,"","","","",null,9.7797832817337458,9.7797832817337458,9.7797832817337458,null,9.7797832817337458,0,null,null,{"$f":"IF(ISBLANK(Budgets!C35),1,IF(AND(ISNUMBER(Budgets!C35), Budgets!C35>=0), Budgets!C35, 0))","v":1},9.7797832817337458,null,{"$f":"IF(ISBLANK(Budgets!C35),0,IF(AND(ISNUMBER(Budgets!C35), Budgets!C35>=0), 1- Budgets!C35, 0))","v":0},0]
["   --hauling",null,{"$f":"IF(ISBLANK(Budgets!C36),1,IF(AND(ISNUMBER(Budgets!C36), Budgets!C36>=0), Budgets!C36, $C$65))","v":1},null,null,5.5590381341504944,"","","","",null,5.5590381341504944,5.5590381341504944,5.5590381341504944,null,5.5590381341504944,0,null,null,{"$f":"IF(ISBLANK(Budgets!C36),1,IF(AND(ISNUMBER(Budgets!C36), Budgets!C36>=0), Budgets!C36, 0))","v":1},5.5590381341504944,null,{"$f":"IF(ISBLANK(Budgets!C36),0,IF(AND(ISNUMBER(Budgets!C36), Budgets!C36>=0), 1- Budgets!C36, 0))","v":0},0]
["   --miscellaneous",null,{"$f":"IF(ISBLANK(Budgets!C37),1,IF(AND(ISNUMBER(Budgets!C37), Budgets!C37>=0), Budgets!C37, $C$65))","v":1},null,null,0,"","","","",null,0,0,0,null,0,0,null,null,{"$f":"IF(ISBLANK(Budgets!C37),1,IF(AND(ISNUMBER(Budgets!C37), Budgets!C37>=0), Budgets!C37, 0))","v":1},0,null,{"$f":"IF(ISBLANK(Budgets!C37),0,IF(AND(ISNUMBER(Budgets!C37), Budgets!C37>=0), 1- Budgets!C37, 0))","v":0},0]
["   --planting",null,{"$f":"IF(ISBLANK(Budgets!C38),1,IF(AND(ISNUMBER(Budgets!C38), Budgets!C38>=0), Budgets!C38, $C$65))","v":1},null,null,7.6478752232142844,"","","","",null,7.6478752232142844,7.6478752232142844,7.6478752232142844,null,7.6478752232142844,0,null,null,{"$f":"IF(ISBLANK(Budgets!C38),1,IF(AND(ISNUMBER(Budgets!C38), Budgets!C38>=0), Budgets!C38, 0))","v":1},7.6478752232142844,null,{"$f":"IF(ISBLANK(Budgets!C38),0,IF(AND(ISNUMBER(Budgets!C38), Budgets!C38>=0), 1- Budgets!C38, 0))","v":0},0]
["   --spraying",null,{"$f":"IF(ISBLANK(Budgets!C39),1,IF(AND(ISNUMBER(Budgets!C39), Budgets!C39>=0), Budgets!C39, $C$65))","v":1},null,null,3.3537476923076994,"","","","",null,3.3537476923076994,3.3537476923076994,3.3537476923076994,null,3.3537476923076994,0,null,null,{"$f":"IF(ISBLANK(Budgets!C39),1,IF(AND(ISNUMBER(Budgets!C39), Budgets!C39>=0), Budgets!C39, 0))","v":1},3.3537476923076994,null,{"$f":"IF(ISBLANK(Budgets!C39),0,IF(AND(ISNUMBER(Budgets!C39), Budgets!C39>=0), 1- Budgets!C39, 0))","v":0},0]
["   --tillage",null,{"$f":"IF(ISBLANK(Budgets!C40),1,IF(AND(ISNUMBER(Budgets!C40), Budgets!C40>=0), Budgets!C40, $C$65))","v":1},null,null,0,"","","","",null,0,0,0,null,0,0,null,null,{"$f":"IF(ISBLANK(Budgets!C40),1,IF(AND(ISNUMBER(Budgets!C40), Budgets!C40>=0), Budgets!C40, 0))","v":1},0,null,{"$f":"IF(ISBLANK(Budgets!C40),0,IF(AND(ISNUMBER(Budgets!C40), Budgets!C40>=0), 1- Budgets!C40, 0))","v":0},0]
["   --other",null,{"$f":"IF(ISBLANK(Budgets!C41),1,IF(AND(ISNUMBER(Budgets!C41), Budgets!C41>=0), Budgets!C41, $C$65))","v":1},null,null,0,"","","","",null,0,0,0,null,0,0,null,null,{"$f":"IF(ISBLANK(Budgets!C41),1,IF(AND(ISNUMBER(Budgets!C41), Budgets!C41>=0), Budgets!C41, 0))","v":1},0,null,{"$f":"IF(ISBLANK(Budgets!C41),0,IF(AND(ISNUMBER(Budgets!C41), Budgets!C41>=0), 1- Budgets!C41, 0))","v":0},0]
["   --custom operations",null,{"$f":"IF(ISBLANK(Budgets!C42),1,IF(AND(ISNUMBER(Budgets!C42), Budgets!C42>=0), Budgets!C42, $C$65))","v":1},null,null,0,"","","","",null,{"$f":"SUMPRODUCT($F$66:$J$66, F96:J96)","v":0},{"$f":"L96 / $L$66","v":0},{"$f":"L96 / $L$67","v":0},null,{"$f":"C96 *N96","v":0},{"$f":"N96-P96","v":0},null,null,{"$f":"IF(ISBLANK(Budgets!C42),1,IF(AND(ISNUMBER(Budgets!C42), Budgets!C42>=0), Budgets!C42, 0))","v":1},{"$f":"L96*T96","v":0},null,{"$f":"IF(ISBLANK(Budgets!C42),0,IF(AND(ISNUMBER(Budgets!C42), Budgets!C42>=0), 1- Budgets!C42, 0))","v":0},{"$f":"W96*L96","v":0}]
["Irrigation  ",null,{"$f":"IF(ISBLANK(Budgets!C43),1,IF(AND(ISNUMBER(Budgets!C43), Budgets!C43>=0), Budgets!C43, $C$65))","v":1},null,null,0,"","","","",null,0,0,0,null,0,0,null,null,{"$f":"IF(ISBLANK(Budgets!C43),1,IF(AND(ISNUMBER(Budgets!C43), Budgets!C43>=0), Budgets!C43, 0))","v":1},0,null,{"$f":"IF(ISBLANK(Budgets!C43),0,IF(AND(ISNUMBER(Budgets!C43), Budgets!C43>=0), 1- Budgets!C43, 0))","v":0},0]
["Interest on direct expenses",null,{"$f":"IF(ISBLANK(Budgets!C44),1,IF(AND(ISNUMBER(Budgets!C44), Budgets!C44>=0), Budgets!C44, $C$65))","v":0.68},null,null,4.2416557004779003,0,0,0,0,null,4.2416557004779003,{"$f":"SUM(M76:M97) * $B$2/2","v":4.2416557004779003},{"$f":"SUM(N76:N97) * $B$2/2","v":4.2416557004779003},{"$f":"SUM(O76:O97) * $B$2/2","v":0},{"$f":"IF(OR(ISBLANK(Budgets!C44),  AND(Budgets!C44 >=0, Budgets!C44 <= 1)),  C98*(N98+O98),  SUM(P76:P97) * B2/2)","v":3.5238397004779012},{"$f":"N98+O98-P98","v":0.71781599999999912}]
[null,"     <Total Direct Expenses>",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L76:L98)","v":145.63017904974126},{"$f":"SUM(M76:M98)","v":145.63017904974126},{"$f":"SUM(N76:N98)","v":145.63017904974126},{"$f":"SUM(O76:O98)","v":0},{"$f":"SUM(P76:P98)","v":120.98516304974129},{"$f":"N99-P99+O99","v":24.64501599999997},"fixed"]
[]
[]
["Fixed Expenses"]
["   --fertilizer application",null,{"$f":"IF(ISBLANK(Budgets!C49),1,IF(AND(ISNUMBER(Budgets!C49), Budgets!C49>=0), Budgets!C49, $C$65))","v":1},null,null,{"$f":"D38","v":2.4657620703613432},{"$f":"G38","v":""},{"$f":"J38","v":""},{"$f":"M38","v":""},{"$f":"P38","v":""},null,{"$f":"SUMPRODUCT($F$66:$J$66, F103:J103)","v":2.4657620703613432},{"$f":"L103 / $L$66","v":2.4657620703613432},{"$f":"L103 / $L$67","v":2.4657620703613432},null,{"$f":"C103 *(N103 + O103)","v":2.4657620703613432},{"$f":"N103-P103+O103","v":0},null,null,{"$f":"IF(ISBLANK(Budgets!C49),1,IF(AND(ISNUMBER(Budgets!C49), Budgets!C49>=0), Budgets!C49, 0))","v":1},{"$f":"L103*T103","v":2.4657620703613432},null,{"$f":"IF(ISBLANK(Budgets!C49),0,IF(AND(ISNUMBER(Budgets!C49), Budgets!C49>=0), 1- Budgets!C49, 0))","v":0},{"$f":"W103*L103","v":0}]
["   --harvesting",null,{"$f":"IF(ISBLANK(Budgets!C50),1,IF(AND(ISNUMBER(Budgets!C50), Budgets!C50>=0), Budgets!C50, $C$65))","v":1},null,null,{"$f":"D39","v":18.948334682436631},{"$f":"G39","v":""},{"$f":"J39","v":""},{"$f":"M39","v":""},{"$f":"P39","v":""},null,{"$f":"SUMPRODUCT($F$66:$J$66, F104:J104)","v":18.948334682436631},{"$f":"L104 / $L$66","v":18.948334682436631},{"$f":"L104 / $L$67","v":18.948334682436631},null,{"$f":"C104 *(N104 + O104)","v":18.948334682436631},{"$f":"N104-P104+O104","v":0},null,null,{"$f":"IF(ISBLANK(Budgets!C50),1,IF(AND(ISNUMBER(Budgets!C50), Budgets!C50>=0), Budgets!C50, 0))","v":1},{"$f":"L104*T104","v":18.948334682436631},null,{"$f":"IF(ISBLANK(Budgets!C50),0,IF(AND(ISNUMBER(Budgets!C50), Budgets!C50>=0), 1- Budgets!C50, 0))","v":0},{"$f":"W104*L104","v":0}]
["   --hauling",null,{"$f":"IF(ISBLANK(Budgets!C51),1,IF(AND(ISNUMBER(Budgets!C51), Budgets!C51>=0), Budgets!C51, $C$65))","v":1},null,null,6.3697169549433044,"","","","",null,6.3697169549433044,6.3697169549433044,6.3697169549433044,null,6.3697169549433044,0,null,null,{"$f":"IF(ISBLANK(Budgets!C51),1,IF(AND(ISNUMBER(Budgets!C51), Budgets!C51>=0), Budgets!C51, 0))","v":1},6.3697169549433044,null,{"$f":"IF(ISBLANK(Budgets!C51),0,IF(AND(ISNUMBER(Budgets!C51), Budgets!C51>=0), 1- Budgets!C51, 0))","v":0},0]
["   --miscellaneous",null,{"$f":"IF(ISBLANK(Budgets!C52),1,IF(AND(ISNUMBER(Budgets!C52), Budgets!C52>=0), Budgets!C52, $C$65))","v":1},null,null,0,"","","","",null,0,0,0,null,0,0,null,null,{"$f":"IF(ISBLANK(Budgets!C52),1,IF(AND(ISNUMBER(Budgets!C52), Budgets!C52>=0), Budgets!C52, 0))","v":1},0,null,{"$f":"IF(ISBLANK(Budgets!C52),0,IF(AND(ISNUMBER(Budgets!C52), Budgets!C52>=0), 1- Budgets!C52, 0))","v":0},0]
["   --planting",null,{"$f":"IF(ISBLANK(Budgets!C53),1,IF(AND(ISNUMBER(Budgets!C53), Budgets!C53>=0), Budgets!C53, $C$65))","v":1},null,null,8.6522218774339805,"","","","",null,8.6522218774339805,8.6522218774339805,8.6522218774339805,null,8.6522218774339805,0,null,null,{"$f":"IF(ISBLANK(Budgets!C53),1,IF(AND(ISNUMBER(Budgets!C53), Budgets!C53>=0), Budgets!C53, 0))","v":1},8.6522218774339805,null,{"$f":"IF(ISBLANK(Budgets!C53),0,IF(AND(ISNUMBER(Budgets!C53), Budgets!C53>=0), 1- Budgets!C53, 0))","v":0},0]
["   --spraying",null,{"$f":"IF(ISBLANK(Budgets!C54),1,IF(AND(ISNUMBER(Budgets!C54), Budgets!C54>=0), Budgets!C54, $C$65))","v":1},null,null,3.5613960962805131,"","","","",null,3.5613960962805131,3.5613960962805131,3.5613960962805131,null,3.5613960962805131,0,null,null,{"$f":"IF(ISBLANK(Budgets!C54),1,IF(AND(ISNUMBER(Budgets!C54), Budgets!C54>=0), Budgets!C54, 0))","v":1},3.5613960962805131,null,{"$f":"IF(ISBLANK(Budgets!C54),0,IF(AND(ISNUMBER(Budgets!C54), Budgets!C54>=0), 1- Budgets!C54, 0))","v":0},0]
["   --tillage",null,{"$f":"IF(ISBLANK(Budgets!C55),1,IF(AND(ISNUMBER(Budgets!C55), Budgets!C55>=0), Budgets!C55, $C$65))","v":1},null,null,0,"","","","",null,0,0,0,null,0,0,null,null,{"$f":"IF(ISBLANK(Budgets!C55),1,IF(AND(ISNUMBER(Budgets!C55), Budgets!C55>=0), Budgets!C55, 0))","v":1},0,null,{"$f":"IF(ISBLANK(Budgets!C55),0,IF(AND(ISNUMBER(Budgets!C55), Budgets!C55>=0), 1- Budgets!C55, 0))","v":0},0]
["   --other",null,{"$f":"IF(ISBLANK(Budgets!C56),1,IF(AND(ISNUMBER(Budgets!C56), Budgets!C56>=0), Budgets!C56, $C$65))","v":1},null,null,0,"","","","",null,0,0,0,null,0,0,null,null,{"$f":"IF(ISBLANK(Budgets!C56),1,IF(AND(ISNUMBER(Budgets!C56), Budgets!C56>=0), Budgets!C56, 0))","v":1},0,null,{"$f":"IF(ISBLANK(Budgets!C56),0,IF(AND(ISNUMBER(Budgets!C56), Budgets!C56>=0), 1- Budgets!C56, 0))","v":0},0]
["Irrigation  ",null,{"$f":"IF(ISBLANK(Budgets!C57),1,IF(AND(ISNUMBER(Budgets!C57), Budgets!C57>=0), Budgets!C57, $C$65))","v":0},null,null,0,"","","","",null,{"$f":"SUMPRODUCT($F$66:$J$66, F111:J111)","v":0},{"$f":"IF(B141, 0, L111 / $L$66)","v":0},{"$f":"IF(B141, 0, L111 / $L$67)","v":0},{"$f":"IF(B141, L111 / $L$67, 0)","v":0},{"$f":"C111 *(N111 + O111)","v":0},{"$f":"N111-P111+O111","v":0},"fixed",null,{"$f":"IF(ISBLANK(Budgets!C57),1,IF(AND(ISNUMBER(Budgets!C57), Budgets!C57>=0), Budgets!C57, 0))","v":0},0,null,{"$f":"IF(ISBLANK(Budgets!C57),0,IF(AND(ISNUMBER(Budgets!C57), Budgets!C57>=0), 1- Budgets!C57, 0))","v":1},0]
["Cash rent ( $ / acre )",null,null,null,null,50,"","","","",null,{"$f":"SUMPRODUCT($F$66:$J$66, F112:J112)  +  F62*G114  - F63*G114","v":50},{"$f":"L112 / $L$66","v":50},{"$f":"L112 / $L$67","v":50},0,null,null,null,null,null,null,null,null,{"$f":"L112","v":50}]
[null,"     <Total Fixed Expenses>",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L103:L112)","v":89.997431681455765},{"$f":"SUM(M103:M112)","v":89.997431681455765},{"$f":"SUM(N103:N112)","v":89.997431681455765},{"$f":"SUM(O103:O112)","v":0},{"$f":"SUM(P103:P111)","v":39.997431681455772},{"$f":"SUM(Q103:Q111)","v":0}]
[null,null,null,null,null,"Ave cash rent",{"$f":"AVERAGE(F112:J112)","v":50},null,null,null,null,null,{"$f":"L114 / $L$66","v":0},{"$f":"L114 / $L$67","v":0},null,null,{"$f":"N114-P114","v":0},null,null,null,null,null,null,null,null,"Total"]
[null,"     <Total Specified Expenses>",null,null,null,null,null,null,null,null,null,{"$f":"L99+L113","v":235.62761073119702},235.62761073119702,235.62761073119702,0,160.98259473119705,24.64501599999997,null,null,"Sum  (w/o interest)",{"$f":"SUM(U76:U112)","v":106.61345503071915},null,null,{"$f":"SUM(X76:X112)","v":50},null,{"$f":"U115+X115","v":156.61345503071914}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L116 / $L$66","v":0},{"$f":"L116 / $L$67","v":0},null,null,{"$f":"N116-P116","v":0},null,null,"interest",{"$f":"(U115-SUM(U103:U111)) * $B$2/2","v":1.9984807004779011},null,null,{"$f":"SUM(X76:X98) * B2/2","v":0},null,{"$f":"U116+X116","v":1.9984807004779011}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L117 / $L$66","v":0},{"$f":"L117 / $L$67","v":0},null,null,{"$f":"N117-P117","v":0},null,null,"Total sum",{"$f":"U115+U116","v":108.61193573119705},null,null,{"$f":"X115+X116","v":50},null,{"$f":"U117+X117","v":158.61193573119704}]
[null,"RETURN OVER DIRECT EXPENSES",null,null,null,null,null,null,null,null,null,{"$f":"L73 -L99","v":129.36982095025874},{"$f":"M73 -M99","v":129.36982095025874},{"$f":"N73 -N99","v":129.36982095025874},{"$f":"O73 -O99","v":50},{"$f":"P73-P99","v":66.014836950258712},{"$f":"Q73-Q99","v":63.35498400000003}]
[null,"RETURN OVER ALL EXPENSES",null,null,null,null,null,null,null,null,null,{"$f":"L73 - L115","v":39.372389268802976},{"$f":"M73 - M115","v":39.372389268802976},{"$f":"N73 - N115","v":39.372389268802976},{"$f":"N112-O115","v":50},{"$f":"P73-P115","v":26.017405268802946},{"$f":"Q73-Q115","v":63.35498400000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator share",{"$f":"U117/Z117","v":0.68476521158700165}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash rent return to landlord"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N112 - O78 -O98-O111","v":50}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,true,"Landlkord pays for lime"]
[null,true,"Landlord owns irrigation equipmnt"]

{"sheet":"Data from budgets","index":5,"n_rows":59,"n_cols":10,"rows_kept":59,"cut":false,"hidden":true,"merged":[]}
[{"$f":"Budgets!E5","v":"Wheat - North Central KS_Rotation"}]
[{"$f":"Budgets!E6","v":"None"}]
[{"$f":"Budgets!E7","v":"None"}]
[{"$f":"Budgets!E8","v":"None"}]
[{"$f":"Budgets!E9","v":"None"}]
[]
["Budget Number ->",{"$f":"IF(B8=1,  HLOOKUP($A1,'Name of budgets'!$D$1:$BU$6, 6, FALSE), \"\")","v":"43"},{"$f":"IF(C8=1, HLOOKUP($A2,'Name of budgets'!$D$1:$BU$6, 6, FALSE), \"\")","v":""},{"$f":"IF(D8=1, HLOOKUP($A3,'Name of budgets'!$D$1:$BU$6, 6, FALSE), \"\")","v":""},{"$f":"IF(E8=1, HLOOKUP($A4,'Name of budgets'!$D$1:$BU$6, 6, FALSE), \"\")","v":""},{"$f":"IF(F8=1, HLOOKUP($A5,'Name of budgets'!$D$1:$BU$6, 6, FALSE), \"\")","v":""}]
[null,{"$f":"IF(AND(B9=TRUE, A1<>\"None\"), 1, 0)","v":1},{"$f":"IF(AND(C9=TRUE, A2<>\"None\"), 1, 0)","v":0},{"$f":"IF(AND(D9=TRUE, A3<>\"None\"), 1, 0)","v":0},{"$f":"IF(AND(E9=TRUE, A4<>\"None\"), 1, 0)","v":0},{"$f":"IF(AND(F9=TRUE, A5<>\"None\"), 1, 0)","v":0}]
[null,true,true,true,true,true]
[1,{"$f":"IF(OR($A$1=\"None\", $B$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, B$7+3))","v":"Wheat - North Central KS_Rotation"},{"$f":"IF(OR($A$2=\"None\", $C$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, C$7+3))","v":""},{"$f":"IF(OR($A$3=\"None\", $D$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, D$7+3))","v":""},{"$f":"IF(OR($A$4=\"None\", $E$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, E$7+3))","v":""},{"$f":"IF(OR($A$5=\"None\", $F$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, F$7+3))","v":""},null,null,"CROP"]
[2,{"$f":"IF(OR($A$1=\"None\", $B$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, B$7+3))","v":50},{"$f":"IF(OR($A$2=\"None\", $C$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, C$7+3))","v":""},{"$f":"IF(OR($A$3=\"None\", $D$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, D$7+3))","v":""},{"$f":"IF(OR($A$4=\"None\", $E$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, E$7+3))","v":""},{"$f":"IF(OR($A$5=\"None\", $F$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, F$7+3))","v":""},null,null,"Yield"]
[3,{"$f":"IF(OR($A$1=\"None\", $B$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, B$7+3))","v":5.5},{"$f":"IF(OR($A$2=\"None\", $C$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, C$7+3))","v":""},{"$f":"IF(OR($A$3=\"None\", $D$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, D$7+3))","v":""},{"$f":"IF(OR($A$4=\"None\", $E$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, E$7+3))","v":""},{"$f":"IF(OR($A$5=\"None\", $F$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, F$7+3))","v":""},null,null,"Price"]
[4,{"$f":"IF(OR($A$1=\"None\", $B$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, B$7+3))","v":0},{"$f":"IF(OR($A$2=\"None\", $C$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, C$7+3))","v":""},{"$f":"IF(OR($A$3=\"None\", $D$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, D$7+3))","v":""},{"$f":"IF(OR($A$4=\"None\", $E$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, E$7+3))","v":""},{"$f":"IF(OR($A$5=\"None\", $F$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, F$7+3))","v":""},null,null,"Other income"]
[5,{"$f":"IF(OR($A$1=\"None\", $B$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, B$7+3))","v":0},{"$f":"IF(OR($A$2=\"None\", $C$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, C$7+3))","v":""},{"$f":"IF(OR($A$3=\"None\", $D$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, D$7+3))","v":""},{"$f":"IF(OR($A$4=\"None\", $E$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, E$7+3))","v":""},{"$f":"IF(OR($A$5=\"None\", $F$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, F$7+3))","v":""},null,null,null,"<Total Revenue>"]
[6,{"$f":"IF(OR($A$1=\"None\", $B$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, B$7+3))","v":0},{"$f":"IF(OR($A$2=\"None\", $C$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, C$7+3))","v":""},{"$f":"IF(OR($A$3=\"None\", $D$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, D$7+3))","v":""},{"$f":"IF(OR($A$4=\"None\", $E$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, E$7+3))","v":""},{"$f":"IF(OR($A$5=\"None\", $F$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, F$7+3))","v":""}]
[7,{"$f":"IF(OR($A$1=\"None\", $B$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, B$7+3))","v":0},{"$f":"IF(OR($A$2=\"None\", $C$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, C$7+3))","v":""},{"$f":"IF(OR($A$3=\"None\", $D$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, D$7+3))","v":""},{"$f":"IF(OR($A$4=\"None\", $E$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, E$7+3))","v":""},{"$f":"IF(OR($A$5=\"None\", $F$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, F$7+3))","v":""},null,null,"Direct Expenses"]
[8,{"$f":"IF(OR($A$1=\"None\", $B$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, B$7+3))","v":24.75},{"$f":"IF(OR($A$2=\"None\", $C$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, C$7+3))","v":""},{"$f":"IF(OR($A$3=\"None\", $D$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, D$7+3))","v":""},{"$f":"IF(OR($A$4=\"None\", $E$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, E$7+3))","v":""},{"$f":"IF(OR($A$5=\"None\", $F$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, F$7+3))","v":""},null,null,null,"Seeds"]
[9,{"$f":"IF(OR($A$1=\"None\", $B$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, B$7+3))","v":45.072499999999998},{"$f":"IF(OR($A$2=\"None\", $C$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, C$7+3))","v":""},{"$f":"IF(OR($A$3=\"None\", $D$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, D$7+3))","v":""},{"$f":"IF(OR($A$4=\"None\", $E$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, E$7+3))","v":""},{"$f":"IF(OR($A$5=\"None\", $F$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, F$7+3))","v":""},null,null,null,"Fertilizer (less lime)"]
[10,{"$f":"IF(OR($A$1=\"None\", $B$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, B$7+3))","v":0},{"$f":"IF(OR($A$2=\"None\", $C$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, C$7+3))","v":""},{"$f":"IF(OR($A$3=\"None\", $D$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, D$7+3))","v":""},{"$f":"IF(OR($A$4=\"None\", $E$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, E$7+3))","v":""},{"$f":"IF(OR($A$5=\"None\", $F$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, F$7+3))","v":""},null,null,null,"  --Lime"]
[11,{"$f":"IF(OR($A$1=\"None\", $B$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, B$7+3))","v":4.95},{"$f":"IF(OR($A$2=\"None\", $C$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, C$7+3))","v":""},{"$f":"IF(OR($A$3=\"None\", $D$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, D$7+3))","v":""},{"$f":"IF(OR($A$4=\"None\", $E$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, E$7+3))","v":""},{"$f":"IF(OR($A$5=\"None\", $F$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, F$7+3))","v":""},null,null,null,"Herbicides"]
[12,{"$f":"IF(OR($A$1=\"None\", $B$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, B$7+3))","v":21.1875},{"$f":"IF(OR($A$2=\"None\", $C$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, C$7+3))","v":""},{"$f":"IF(OR($A$3=\"None\", $D$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, D$7+3))","v":""},{"$f":"IF(OR($A$4=\"None\", $E$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, E$7+3))","v":""},{"$f":"IF(OR($A$5=\"None\", $F$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, F$7+3))","v":""},null,null,null,"Fungicides"]
[13,{"$f":"IF(OR($A$1=\"None\", $B$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, B$7+3))","v":0},{"$f":"IF(OR($A$2=\"None\", $C$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, C$7+3))","v":""},{"$f":"IF(OR($A$3=\"None\", $D$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, D$7+3))","v":""},{"$f":"IF(OR($A$4=\"None\", $E$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, E$7+3))","v":""},{"$f":"IF(OR($A$5=\"None\", $F$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, F$7+3))","v":""},null,null,null,"Insecticides"]
[14,{"$f":"IF(OR($A$1=\"None\", $B$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, B$7+3))","v":0},{"$f":"IF(OR($A$2=\"None\", $C$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, C$7+3))","v":""},{"$f":"IF(OR($A$3=\"None\", $D$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, D$7+3))","v":""},{"$f":"IF(OR($A$4=\"None\", $E$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, E$7+3))","v":""},{"$f":"IF(OR($A$5=\"None\", $F$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, F$7+3))","v":""},null,null,null,"Crop consulting"]
[15,{"$f":"IF(OR($A$1=\"None\", $B$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, B$7+3))","v":9.9120000000000008},{"$f":"IF(OR($A$2=\"None\", $C$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, C$7+3))","v":""},{"$f":"IF(OR($A$3=\"None\", $D$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, D$7+3))","v":""},{"$f":"IF(OR($A$4=\"None\", $E$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, E$7+3))","v":""},{"$f":"IF(OR($A$5=\"None\", $F$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, F$7+3))","v":""},null,null,null,"Crop insurance"]
[16,{"$f":"IF(OR($A$1=\"None\", $B$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, B$7+3))","v":6.5},{"$f":"IF(OR($A$2=\"None\", $C$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, C$7+3))","v":""},{"$f":"IF(OR($A$3=\"None\", $D$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, D$7+3))","v":""},{"$f":"IF(OR($A$4=\"None\", $E$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, E$7+3))","v":""},{"$f":"IF(OR($A$5=\"None\", $F$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, F$7+3))","v":""},null,null,null,"Miscellaneous"]
[17,{"$f":"IF(OR($A$1=\"None\", $B$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, B$7+3))","v":0},{"$f":"IF(OR($A$2=\"None\", $C$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, C$7+3))","v":""},{"$f":"IF(OR($A$3=\"None\", $D$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, D$7+3))","v":""},{"$f":"IF(OR($A$4=\"None\", $E$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, E$7+3))","v":""},{"$f":"IF(OR($A$5=\"None\", $F$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, F$7+3))","v":""},null,null,null,"Surfactant"]
[18,{"$f":"IF(OR($A$1=\"None\", $B$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, B$7+3))","v":0},{"$f":"IF(OR($A$2=\"None\", $C$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, C$7+3))","v":""},{"$f":"IF(OR($A$3=\"None\", $D$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, D$7+3))","v":""},{"$f":"IF(OR($A$4=\"None\", $E$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, E$7+3))","v":""},{"$f":"IF(OR($A$5=\"None\", $F$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, F$7+3))","v":""},null,null,null,"Other inputs"]
[19,{"$f":"IF(OR($A$1=\"None\", $B$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, B$7+3))","v":0},{"$f":"IF(OR($A$2=\"None\", $C$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, C$7+3))","v":""},{"$f":"IF(OR($A$3=\"None\", $D$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, D$7+3))","v":""},{"$f":"IF(OR($A$4=\"None\", $E$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, E$7+3))","v":""},{"$f":"IF(OR($A$5=\"None\", $F$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, F$7+3))","v":""},null,null,null,"MACHINERY"]
[20,{"$f":"IF(OR($A$1=\"None\", $B$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, B$7+3))","v":2.6760790178571443},{"$f":"IF(OR($A$2=\"None\", $C$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, C$7+3))","v":""},{"$f":"IF(OR($A$3=\"None\", $D$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, D$7+3))","v":""},{"$f":"IF(OR($A$4=\"None\", $E$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, E$7+3))","v":""},{"$f":"IF(OR($A$5=\"None\", $F$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, F$7+3))","v":""},null,null,null,"   --fertilizer application"]
[21,{"$f":"IF(OR($A$1=\"None\", $B$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, B$7+3))","v":9.7797832817337458},{"$f":"IF(OR($A$2=\"None\", $C$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, C$7+3))","v":""},{"$f":"IF(OR($A$3=\"None\", $D$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, D$7+3))","v":""},{"$f":"IF(OR($A$4=\"None\", $E$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, E$7+3))","v":""},{"$f":"IF(OR($A$5=\"None\", $F$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, F$7+3))","v":""},null,null,null,"   --harvesting"]
[22,{"$f":"IF(OR($A$1=\"None\", $B$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, B$7+3))","v":5.5590381341504944},{"$f":"IF(OR($A$2=\"None\", $C$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, C$7+3))","v":""},{"$f":"IF(OR($A$3=\"None\", $D$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, D$7+3))","v":""},{"$f":"IF(OR($A$4=\"None\", $E$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, E$7+3))","v":""},{"$f":"IF(OR($A$5=\"None\", $F$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, F$7+3))","v":""},null,null,null,"   --hauling"]
[23,{"$f":"IF(OR($A$1=\"None\", $B$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, B$7+3))","v":0},{"$f":"IF(OR($A$2=\"None\", $C$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, C$7+3))","v":""},{"$f":"IF(OR($A$3=\"None\", $D$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, D$7+3))","v":""},{"$f":"IF(OR($A$4=\"None\", $E$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, E$7+3))","v":""},{"$f":"IF(OR($A$5=\"None\", $F$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, F$7+3))","v":""},null,null,null,"   --miscellaneous"]
[24,{"$f":"IF(OR($A$1=\"None\", $B$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, B$7+3))","v":7.6478752232142844},{"$f":"IF(OR($A$2=\"None\", $C$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, C$7+3))","v":""},{"$f":"IF(OR($A$3=\"None\", $D$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, D$7+3))","v":""},{"$f":"IF(OR($A$4=\"None\", $E$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, E$7+3))","v":""},{"$f":"IF(OR($A$5=\"None\", $F$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, F$7+3))","v":""},null,null,null,"   --planting"]
[25,{"$f":"IF(OR($A$1=\"None\", $B$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, B$7+3))","v":3.3537476923076994},{"$f":"IF(OR($A$2=\"None\", $C$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, C$7+3))","v":""},{"$f":"IF(OR($A$3=\"None\", $D$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, D$7+3))","v":""},{"$f":"IF(OR($A$4=\"None\", $E$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, E$7+3))","v":""},{"$f":"IF(OR($A$5=\"None\", $F$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, F$7+3))","v":""},null,null,null,"   --spraying"]
[26,{"$f":"IF(OR($A$1=\"None\", $B$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, B$7+3))","v":0},{"$f":"IF(OR($A$2=\"None\", $C$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, C$7+3))","v":""},{"$f":"IF(OR($A$3=\"None\", $D$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, D$7+3))","v":""},{"$f":"IF(OR($A$4=\"None\", $E$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, E$7+3))","v":""},{"$f":"IF(OR($A$5=\"None\", $F$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, F$7+3))","v":""},null,null,null,"   --tillage"]
[27,{"$f":"IF(OR($A$1=\"None\", $B$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, B$7+3))","v":0},{"$f":"IF(OR($A$2=\"None\", $C$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, C$7+3))","v":""},{"$f":"IF(OR($A$3=\"None\", $D$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, D$7+3))","v":""},{"$f":"IF(OR($A$4=\"None\", $E$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, E$7+3))","v":""},{"$f":"IF(OR($A$5=\"None\", $F$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, F$7+3))","v":""},null,null,null,"   --other"]
[28,{"$f":"IF(OR($A$1=\"None\", $B$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, B$7+3))","v":0},{"$f":"IF(OR($A$2=\"None\", $C$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, C$7+3))","v":""},{"$f":"IF(OR($A$3=\"None\", $D$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, D$7+3))","v":""},{"$f":"IF(OR($A$4=\"None\", $E$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, E$7+3))","v":""},{"$f":"IF(OR($A$5=\"None\", $F$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, F$7+3))","v":""},null,null,null,"   --custom operations"]
[29,{"$f":"IF(OR($A$1=\"None\", $B$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, B$7+3))","v":0},{"$f":"IF(OR($A$2=\"None\", $C$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, C$7+3))","v":""},{"$f":"IF(OR($A$3=\"None\", $D$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, D$7+3))","v":""},{"$f":"IF(OR($A$4=\"None\", $E$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, E$7+3))","v":""},{"$f":"IF(OR($A$5=\"None\", $F$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, F$7+3))","v":""},null,null,null,"Irrigation  "]
[30,{"$f":"IF(OR($A$1=\"None\", $B$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, B$7+3))","v":0},{"$f":"IF(OR($A$2=\"None\", $C$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, C$7+3))","v":""},{"$f":"IF(OR($A$3=\"None\", $D$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, D$7+3))","v":""},{"$f":"IF(OR($A$4=\"None\", $E$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, E$7+3))","v":""},{"$f":"IF(OR($A$5=\"None\", $F$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, F$7+3))","v":""},null,null,null,"Interest on direct expenses"]
[31,{"$f":"IF(OR($A$1=\"None\", $B$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, B$7+3))","v":0},{"$f":"IF(OR($A$2=\"None\", $C$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, C$7+3))","v":""},{"$f":"IF(OR($A$3=\"None\", $D$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, D$7+3))","v":""},{"$f":"IF(OR($A$4=\"None\", $E$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, E$7+3))","v":""},{"$f":"IF(OR($A$5=\"None\", $F$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, F$7+3))","v":""},null,null,null,"     <Total Direct Expenses>"]
[32,{"$f":"IF(OR($A$1=\"None\", $B$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, B$7+3))","v":0},{"$f":"IF(OR($A$2=\"None\", $C$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, C$7+3))","v":""},{"$f":"IF(OR($A$3=\"None\", $D$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, D$7+3))","v":""},{"$f":"IF(OR($A$4=\"None\", $E$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, E$7+3))","v":""},{"$f":"IF(OR($A$5=\"None\", $F$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, F$7+3))","v":""}]
[33,{"$f":"IF(OR($A$1=\"None\", $B$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, B$7+3))","v":0},{"$f":"IF(OR($A$2=\"None\", $C$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, C$7+3))","v":""},{"$f":"IF(OR($A$3=\"None\", $D$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, D$7+3))","v":""},{"$f":"IF(OR($A$4=\"None\", $E$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, E$7+3))","v":""},{"$f":"IF(OR($A$5=\"None\", $F$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, F$7+3))","v":""},null,null,"Fixed expenses"]
[34,{"$f":"IF(OR($A$1=\"None\", $B$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, B$7+3))","v":0},{"$f":"IF(OR($A$2=\"None\", $C$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, C$7+3))","v":""},{"$f":"IF(OR($A$3=\"None\", $D$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, D$7+3))","v":""},{"$f":"IF(OR($A$4=\"None\", $E$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, E$7+3))","v":""},{"$f":"IF(OR($A$5=\"None\", $F$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, F$7+3))","v":""},null,null,null,"MACHINERY"]
[35,{"$f":"IF(OR($A$1=\"None\", $B$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, B$7+3))","v":2.4657620703613432},{"$f":"IF(OR($A$2=\"None\", $C$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, C$7+3))","v":""},{"$f":"IF(OR($A$3=\"None\", $D$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, D$7+3))","v":""},{"$f":"IF(OR($A$4=\"None\", $E$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, E$7+3))","v":""},{"$f":"IF(OR($A$5=\"None\", $F$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, F$7+3))","v":""},null,null,null,"   --fertilizer application"]
[36,{"$f":"IF(OR($A$1=\"None\", $B$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, B$7+3))","v":18.948334682436631},{"$f":"IF(OR($A$2=\"None\", $C$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, C$7+3))","v":""},{"$f":"IF(OR($A$3=\"None\", $D$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, D$7+3))","v":""},{"$f":"IF(OR($A$4=\"None\", $E$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, E$7+3))","v":""},{"$f":"IF(OR($A$5=\"None\", $F$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, F$7+3))","v":""},null,null,null,"   --harvesting"]
[37,{"$f":"IF(OR($A$1=\"None\", $B$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, B$7+3))","v":6.3697169549433044},{"$f":"IF(OR($A$2=\"None\", $C$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, C$7+3))","v":""},{"$f":"IF(OR($A$3=\"None\", $D$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, D$7+3))","v":""},{"$f":"IF(OR($A$4=\"None\", $E$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, E$7+3))","v":""},{"$f":"IF(OR($A$5=\"None\", $F$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, F$7+3))","v":""},null,null,null,"   --hauling"]
[38,{"$f":"IF(OR($A$1=\"None\", $B$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, B$7+3))","v":0},{"$f":"IF(OR($A$2=\"None\", $C$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, C$7+3))","v":""},{"$f":"IF(OR($A$3=\"None\", $D$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, D$7+3))","v":""},{"$f":"IF(OR($A$4=\"None\", $E$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, E$7+3))","v":""},{"$f":"IF(OR($A$5=\"None\", $F$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, F$7+3))","v":""},null,null,null,"   --miscellaneous"]
[39,{"$f":"IF(OR($A$1=\"None\", $B$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, B$7+3))","v":8.6522218774339805},{"$f":"IF(OR($A$2=\"None\", $C$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, C$7+3))","v":""},{"$f":"IF(OR($A$3=\"None\", $D$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, D$7+3))","v":""},{"$f":"IF(OR($A$4=\"None\", $E$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, E$7+3))","v":""},{"$f":"IF(OR($A$5=\"None\", $F$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, F$7+3))","v":""},null,null,null,"   --planting"]
[40,{"$f":"IF(OR($A$1=\"None\", $B$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, B$7+3))","v":3.5613960962805131},{"$f":"IF(OR($A$2=\"None\", $C$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, C$7+3))","v":""},{"$f":"IF(OR($A$3=\"None\", $D$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, D$7+3))","v":""},{"$f":"IF(OR($A$4=\"None\", $E$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, E$7+3))","v":""},{"$f":"IF(OR($A$5=\"None\", $F$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, F$7+3))","v":""},null,null,null,"   --spraying"]
[41,{"$f":"IF(OR($A$1=\"None\", $B$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, B$7+3))","v":0},{"$f":"IF(OR($A$2=\"None\", $C$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, C$7+3))","v":""},{"$f":"IF(OR($A$3=\"None\", $D$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, D$7+3))","v":""},{"$f":"IF(OR($A$4=\"None\", $E$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, E$7+3))","v":""},{"$f":"IF(OR($A$5=\"None\", $F$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, F$7+3))","v":""},null,null,null,"   --tillage"]
[42,{"$f":"IF(OR($A$1=\"None\", $B$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, B$7+3))","v":0},{"$f":"IF(OR($A$2=\"None\", $C$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, C$7+3))","v":""},{"$f":"IF(OR($A$3=\"None\", $D$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, D$7+3))","v":""},{"$f":"IF(OR($A$4=\"None\", $E$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, E$7+3))","v":""},{"$f":"IF(OR($A$5=\"None\", $F$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, F$7+3))","v":""},null,null,null,"   --other"]
[43,{"$f":"IF(OR($A$1=\"None\", $B$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, B$7+3))","v":0},{"$f":"IF(OR($A$2=\"None\", $C$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, C$7+3))","v":""},{"$f":"IF(OR($A$3=\"None\", $D$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, D$7+3))","v":""},{"$f":"IF(OR($A$4=\"None\", $E$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, E$7+3))","v":""},{"$f":"IF(OR($A$5=\"None\", $F$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, F$7+3))","v":""},null,null,null,"Irrigation  "]
[44,{"$f":"IF(OR($A$1=\"None\", $B$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, B$7+3))","v":67},{"$f":"IF(OR($A$2=\"None\", $C$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, C$7+3))","v":""},{"$f":"IF(OR($A$3=\"None\", $D$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, D$7+3))","v":""},{"$f":"IF(OR($A$4=\"None\", $E$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, E$7+3))","v":""},{"$f":"IF(OR($A$5=\"None\", $F$9=FALSE), \"\", VLOOKUP(Table1[[#This Row],[Column1]],'Name of budgets'!$A$7:$BU$50, F$7+3))","v":""},null,null,null,"Cash rent"]
[]
[]
["Direct Expenses",{"$f":"SUM(B17:B38)","v":141.38852334926335},{"$f":"SUM(C17:C38)","v":0},{"$f":"SUM(D17:D38)","v":0},{"$f":"SUM(E17:E38)","v":0},{"$f":"SUM(F17:F38)","v":0}]
["interest rate",{"$f":"Budgets!W3","v":0.06},{"$f":"B57","v":0.06},{"$f":"C57","v":0.06},{"$f":"D57","v":0.06},{"$f":"E57","v":0.06}]
[]
["Interest expense",{"$f":"B56*B57/2","v":4.2416557004779003},{"$f":"C56*C57/2","v":0},{"$f":"D56*D57/2","v":0},{"$f":"E56*E57/2","v":0},{"$f":"F56*F57/2","v":0}]

{"sheet":"Output","index":6,"n_rows":120,"n_cols":36,"rows_kept":120,"cut":false,"hidden":false,"merged":[[1,12,1,13],[1,14,1,15],[0,0,0,11],[1,0,1,1],[1,2,1,3],[1,4,1,5],[1,6,1,7],[1,8,1,9],[1,10,1,11]]}
["Cumulative distribution data, "]
["Tenant - cash",null,"Tenant - share",null,"Tenant - Price flex",null,"Tenant - Yld flex",null,"LL - cash",null,"LL - share",null,"LL - Price flex",null,"LL - Yield flex"]
[-122.49764222715004,4.9751243781094526E-3,-84.054216148445093,4.9751243781094526E-3,-122.49764222715004,4.9751243781094526E-3,-107.97330947894142,4.9751243781094526E-3,50,4.9751243781094526E-3,11.556573921295062,4.9751243781094526E-3,50,4.9751243781094526E-3,30.930277372804817,4.9751243781094526E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes about CDF distirbutions: "]
[-116.86484359871839,9.9502487562189053E-3,-80.223913081111576,9.9502487562189053E-3,-116.86484359871838,9.9502487562189053E-3,-101.83041049182455,9.9502487562189053E-3,50,9.9502487562189053E-3,13.359069482393188,9.9502487562189053E-3,50,9.9502487562189053E-3,32.269516385106897,9.9502487562189053E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distributions completely to the right of another distribution are always preferred"]
[-107.5752162524409,1.9900497512437811E-2,-73.906966485642869,1.9900497512437811E-2,-107.5752162524409,1.9900497512437811E-2,-91.012219301335392,1.9900497512437811E-2,50,1.9900497512437811E-2,16.331750233201987,1.9900497512437811E-2,50,1.9900497512437811E-2,33.047807932122481,1.9900497512437811E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distributions that cross do not have a clear cut favorite. It depends upon the risk preferences of the individual"]
[-100.70315485243452,2.9850746268656716E-2,-69.233964733638544,2.9850746268656716E-2,-100.70315485243452,2.9850746268656716E-2,-86.232718730643285,2.9850746268656716E-2,50,2.9850746268656716E-2,18.530809881204028,2.9850746268656716E-2,50,2.9850746268656716E-2,34.219858659664318,2.9850746268656716E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"The more vertical a distribution, the less risk it has. "]
[-90.159286838286704,3.9800995024875621E-2,-62.064134484018041,3.9800995024875621E-2,-90.159286838286704,3.9800995024875621E-2,-76.316762567477085,3.9800995024875621E-2,50,3.9800995024875621E-2,21.904847645731323,3.9800995024875621E-2,50,3.9800995024875621E-2,34.83940322016425,3.9800995024875621E-2]
[-82.82074426056559,4.975124378109453E-2,-57.073925531167674,4.975124378109453E-2,-82.82074426056559,4.975124378109453E-2,-74.443809050517729,4.975124378109453E-2,50,4.975124378109453E-2,24.253181270602077,4.975124378109453E-2,50,4.975124378109453E-2,35.475667251791393,4.975124378109453E-2]
[-80.006235886681111,5.9701492537313432E-2,-55.160059836926223,5.9701492537313432E-2,-80.006235886681111,5.9701492537313432E-2,-72.218171987246208,5.9701492537313432E-2,50,5.9701492537313432E-2,25.153823950245119,5.9701492537313432E-2,50,5.9701492537313432E-2,35.830690499353992,5.9701492537313432E-2]
[-79.542776863683258,6.965174129353234E-2,-54.844907701287696,6.965174129353234E-2,-79.542776863683258,6.965174129353234E-2,-70.898989278145805,6.965174129353234E-2,50,6.965174129353234E-2,25.302130837604423,6.965174129353234E-2,50,6.965174129353234E-2,36.413854895332264,6.965174129353234E-2]
[-77.181032065300599,7.9601990049751242E-2,-53.238921238387476,7.9601990049751242E-2,-77.181032065300599,7.9601990049751242E-2,-67.303710251478407,7.9601990049751242E-2,50,7.9601990049751242E-2,26.057889173086878,7.9601990049751242E-2,50,7.9601990049751242E-2,36.858018632399578,7.9601990049751242E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Return to Tenant"]
[-75.169256847088292,8.9552238805970144E-2,-51.870914090003112,8.9552238805970144E-2,-75.169256847088292,8.9552238805970144E-2,-64.941309828300376,8.9552238805970144E-2,50,8.9552238805970144E-2,26.701657242914813,8.9552238805970144E-2,50,8.9552238805970144E-2,37.297474364797296,8.9552238805970144E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P=20%","P=40%","P=50%","P=60%","P=80%"]
[-73.939397755315724,9.950248756218906E-2,-51.034609907597755,9.950248756218906E-2,-73.939397755315724,9.950248756218906E-2,-63.527545006714533,9.950248756218906E-2,50,9.950248756218906E-2,27.095212152282045,9.950248756218906E-2,50,9.950248756218906E-2,37.631531786578208,9.950248756218906E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash",{"$f":"A23","v":-54.608555221045918},{"$f":"A43","v":-18.294233038841782},{"$f":"A53","v":-5.6358988344630632},{"$f":"A63","v":3.4668040039098287},{"$f":"A83","v":31.127184344014609}]
[-70.812016252094793,0.10945273631840796,-48.907990485407524,0.10945273631840796,-70.812016252094793,0.10945273631840796,-61.583111742420556,0.10945273631840796,50,0.10945273631840796,28.095974233312738,0.10945273631840796,50,0.10945273631840796,38.101307113580333,0.10945273631840796,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Share",{"$f":"C23","v":-37.889636984294285},{"$f":"C43","v":-13.195897900395465},{"$f":"C53","v":-4.5882306414179368},{"$f":"C63","v":1.6016072886756376},{"$f":"C83","v":20.410665919946894}]
[-67.980271092175286,0.11940298507462686,-46.982403776662267,0.11940298507462686,-67.980271092175286,0.11940298507462686,-59.87152044042827,0.11940298507462686,50,0.11940298507462686,29.00213268448698,0.11940298507462686,50,0.11940298507462686,38.319170569916622,0.11940298507462686,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price Flex",{"$f":"E23","v":-54.608555221045918},{"$f":"E43","v":-18.294233038841782},{"$f":"E53","v":-5.6358988344630632},{"$f":"E63","v":3.4668040039098287},{"$f":"E83","v":30.772725720797837}]
[-66.708625399135684,0.12935323383084577,-46.117684705395334,0.12935323383084577,-66.708625399135684,0.12935323383084577,-58.573806966020754,0.12935323383084577,50,0.12935323383084577,29.409059306259657,0.12935323383084577,50,0.12935323383084577,38.74295903705476,0.12935323383084577,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yield Flex",{"$f":"G23","v":-48.018289950087706},{"$f":"G43","v":-15.563676396478911},{"$f":"G53","v":-1.3498936236934043},{"$f":"G63","v":5.2385453421973054},{"$f":"G83","v":29.644209965253275}]
[-66.106518409355971,0.13930348258706468,-45.708251952345123,0.13930348258706468,-66.106518409355971,0.13930348258706468,-57.251214638199741,0.13930348258706468,50,0.13930348258706468,29.601733542989159,0.13930348258706468,50,0.13930348258706468,39.128053265387351,0.13930348258706468]
[-63.217492873724183,0.14925373134328357,-43.743714588115509,0.14925373134328357,-63.217492873724183,0.14925373134328357,-56.134393561919694,0.14925373134328357,50,0.14925373134328357,30.52622171439134,0.14925373134328357,50,0.14925373134328357,39.381276509185888,0.14925373134328357]
[-61.089516629040048,0.15920398009950248,-42.296690741730302,0.15920398009950248,-61.089516629040048,0.15920398009950248,-52.998323036135019,0.15920398009950248,50,0.15920398009950248,31.207174112690254,0.15920398009950248,50,0.15920398009950248,39.665934789153475,0.15920398009950248]
[-59.490045234712824,0.1691542288557214,-41.209050193587771,0.1691542288557214,-59.490045234712824,0.1691542288557214,-52.83868633530858,0.1691542288557214,50,0.1691542288557214,31.719004958874969,0.1691542288557214,50,0.1691542288557214,40.04385065860312,0.1691542288557214]
[-58.467756422589474,0.17910447761194029,-40.513893801343912,0.17910447761194029,-58.467756422589474,0.17910447761194029,-50.019899762133946,0.17910447761194029,50,0.17910447761194029,32.04613737875443,0.17910447761194029,50,0.17910447761194029,40.309064448900884,0.17910447761194029]
[-56.919266296458375,0.1890547263681592,-39.46092051557477,0.1890547263681592,-56.919266296458375,0.1890547263681592,-48.411244259326097,0.1890547263681592,50,0.1890547263681592,32.541654219116388,0.1890547263681592,50,0.1890547263681592,40.564025768706479,0.1890547263681592]
[-54.608555221045918,0.19900497512437812,-37.889636984294285,0.19900497512437812,-54.608555221045918,0.19900497512437812,-48.018289950087706,0.19900497512437812,50,0.19900497512437812,33.28108176324838,0.19900497512437812,50,0.19900497512437812,40.939095816679341,0.19900497512437812]
[-53.90158054541044,0.20895522388059701,-37.408894204862165,0.20895522388059701,-53.90158054541044,0.20895522388059701,-46.64441347906515,0.20895522388059701,50,0.20895522388059701,33.507313659451725,0.20895522388059701,50,0.20895522388059701,41.102644704516948,0.20895522388059701]
[-51.908450594022469,0.21890547263681592,-36.053565837918342,0.21890547263681592,-51.908450594022469,0.21890547263681592,-45.662225333513135,0.21890547263681592,50,0.21890547263681592,34.145115243895873,0.21890547263681592,50,0.21890547263681592,41.418302574850344,0.21890547263681592]
[-51.375909313919465,0.22885572139303484,-35.691437767448292,0.22885572139303484,-51.375909313919465,0.22885572139303484,-44.648443122013546,0.22885572139303484,50,0.22885572139303484,34.315528453528842,0.22885572139303484,50,0.22885572139303484,41.6550854262237,0.22885572139303484]
[-48.987202264112028,0.23880597014925373,-34.067116973579246,0.23880597014925373,-49.321760301954612,0.23880597014925373,-43.262815835697495,0.23880597014925373,50,0.23880597014925373,35.079914709467218,0.23880597014925373,50,0.23880597014925373,41.952399272953059,0.23880597014925373]
[-48.303814008568764,0.24875621890547264,-33.602412959809826,0.24875621890547264,-48.303814008568764,0.24875621890547264,-37.67768818819556,0.24875621890547264,50,0.24875621890547264,35.298598951241075,0.24875621890547264,50,0.24875621890547264,42.21330566286683,0.24875621890547264]
[-44.724419180324759,0.25870646766169153,-31.168424476603917,0.25870646766169153,-44.724419180324759,0.25870646766169153,-36.405121122149097,0.25870646766169153,50,0.25870646766169153,36.444005296279144,0.25870646766169153,50,0.25870646766169153,42.434998960483448,0.25870646766169153]
[-42.793063865228874,0.26865671641791045,-29.855102862338725,0.26865671641791045,-42.793063865228874,0.26865671641791045,-33.177279462200786,0.26865671641791045,50,0.26865671641791045,37.062038997109831,0.26865671641791045,50,0.26865671641791045,42.680055849150882,0.26865671641791045]
[-41.950853903312776,0.27860696517412936,-29.282400088235761,0.27860696517412936,-41.950853903312776,0.27860696517412936,-32.69626919957156,0.27860696517412936,50,0.27860696517412936,37.331546184922978,0.27860696517412936,50,0.27860696517412936,42.901683890977552,0.27860696517412936]
[-38.999945665510722,0.28855721393034828,-27.275782486530346,0.28855721393034828,-38.999945665510722,0.28855721393034828,-30.376028401007645,0.28855721393034828,50,0.28855721393034828,38.275836821019631,0.28855721393034828,50,0.28855721393034828,43.171287360607636,0.28855721393034828]
[-37.150608555989521,0.29850746268656714,-26.018233252055921,0.29850746268656714,-37.150608555989521,0.29850746268656714,-29.213419093091119,0.29850746268656714,50,0.29850746268656714,38.867624696066429,0.29850746268656714,50,0.29850746268656714,43.351825803032078,0.29850746268656714]
[-30.71369358397277,0.30845771144278605,-21.641131071084573,0.30845771144278605,-30.71369358397277,0.30845771144278605,-27.582740228872495,0.30845771144278605,50,0.30845771144278605,40.927437487111774,0.30845771144278605,50,0.30845771144278605,43.622949585926122,0.30845771144278605]
[-29.958949791523708,0.31840796019900497,-21.127905292219197,0.31840796019900497,-29.991876742150311,0.31840796019900497,-26.325452037790086,0.31840796019900497,50,0.31840796019900497,41.168955500695489,0.31840796019900497,50,0.31840796019900497,43.851499825221239,0.31840796019900497]
[-27.577465075779998,0.32835820895522388,-19.508495685513452,0.32835820895522388,-27.577465075779998,0.32835820895522388,-22.406395604538517,0.32835820895522388,50,0.32835820895522388,41.931030609733469,0.32835820895522388,50,0.32835820895522388,44.03558151063757,0.32835820895522388,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Return to Landlord"]
[-26.855612164783793,0.3383084577114428,-19.017635706036032,0.3383084577114428,-26.855612164783793,0.3383084577114428,-22.20518240501714,0.3383084577114428,50,0.3383084577114428,42.162023541252253,0.3383084577114428,50,0.3383084577114428,44.222444029295758,0.3383084577114428,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P=20%","P=40%","P=50%","P=60%","P=80%"]
[-26.012983283646633,0.34825870646766172,-18.444648066862783,0.34825870646766172,-26.012983283646633,0.34825870646766172,-20.41464268390186,0.34825870646766172,50,0.34825870646766172,42.431664783216135,0.34825870646766172,50,0.34825870646766172,44.387874178822251,0.34825870646766172,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash",{"$f":"I23","v":50},{"$f":"I43","v":50},{"$f":"I53","v":50},{"$f":"I63","v":50},{"$f":"I83","v":50}]
[-25.452858801220088,0.35820895522388058,-18.063763418812727,0.35820895522388058,-25.452858801220088,0.35820895522388058,-19.905979048763896,0.35820895522388058,50,0.35820895522388058,42.610904617592638,0.35820895522388058,50,0.35820895522388058,44.628583579076334,0.35820895522388058,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Share",{"$f":"K23","v":33.28108176324838},{"$f":"K43","v":44.901664861553698},{"$f":"K53","v":48.952331806954888},{"$f":"K63","v":51.865196715234219},{"$f":"K83","v":60.716518424067743}]
[-24.130613597502219,0.36815920398009949,-17.164636680284559,0.36815920398009949,-24.130613597502219,0.36815920398009949,-17.431285858496977,0.36815920398009949,50,0.36815920398009949,43.034023082782355,0.36815920398009949,50,0.36815920398009949,44.894405841674605,0.36815920398009949,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price Flex",{"$f":"M23","v":50},{"$f":"M43","v":50},{"$f":"M53","v":50},{"$f":"M63","v":50},{"$f":"M83","v":50}]
[-19.953545066524526,0.37810945273631841,-14.324230079219745,0.37810945273631841,-20.091471460452453,0.37810945273631841,-17.340904993682059,0.37810945273631841,50,0.37810945273631841,44.370685012695219,0.37810945273631841,50,0.37810945273631841,45.094955479125673,0.37810945273631841,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yield Flex",{"$f":"O23","v":40.939095816679341},{"$f":"O43","v":45.418685455712911},{"$f":"O53","v":47.266620869634103},{"$f":"O63","v":48.962211320901375},{"$f":"O83","v":52.249614767450701}]
[-19.133296948657971,0.38805970149253732,-13.76646135907049,0.38805970149253732,-19.133296948657971,0.38805970149253732,-16.948337668257679,0.38805970149253732,50,0.38805970149253732,44.633164410412519,0.38805970149253732,50,0.38805970149253732,45.262332229254525,0.38805970149253732]
[-18.294233038841782,0.39800995024875624,-13.195897900395465,0.39800995024875624,-18.294233038841782,0.39800995024875624,-15.563676396478911,0.39800995024875624,50,0.39800995024875624,44.901664861553698,0.39800995024875624,50,0.39800995024875624,45.418685455712911,0.39800995024875624]
[-16.504934591500614,0.4079601990049751,-11.979174956203479,0.4079601990049751,-16.504934591500614,0.4079601990049751,-15.001557300700981,0.4079601990049751,50,0.4079601990049751,45.474240364702865,0.4079601990049751,50,0.4079601990049751,45.620940886634557,0.4079601990049751]
[-16.12482876535995,0.41791044776119401,-11.720702994427825,0.41791044776119401,-16.12482876535995,0.41791044776119401,-13.277794369851975,0.41791044776119401,50,0.41791044776119401,45.595874229067888,0.41791044776119401,50,0.41791044776119401,45.873040780495408,0.41791044776119401]
[-13.611736315697243,0.42786069651741293,-10.0118001286572,0.42786069651741293,-13.80156702139189,0.42786069651741293,-10.257888962959342,0.42786069651741293,50,0.42786069651741293,46.400063812959942,0.42786069651741293,50,0.42786069651741293,46.026670906211265,0.42786069651741293]
[-11.755122082921218,0.43781094527363185,-8.7493024503694983,0.43781094527363185,-11.755122082921218,0.43781094527363185,-9.6676977236380566,0.43781094527363185,50,0.43781094527363185,46.99418036744828,0.43781094527363185,50,0.43781094527363185,46.169657292547285,0.43781094527363185]
[-10.972007916602365,0.44776119402985076,-8.2167848172726679,0.44776119402985076,-10.972007916602365,0.44776119402985076,-8.4076373909590316,0.44776119402985076,50,0.44776119402985076,47.244776900670317,0.44776119402985076,50,0.44776119402985076,46.427476437577454,0.44776119402985076]
[-9.5749309485607625,0.45771144278606968,-7.2667724790043735,0.45771144278606968,-10.259587942475754,0.45771144278606968,-7.6197501703952923,0.45771144278606968,50,0.45771144278606968,47.691841530443625,0.45771144278606968,50,0.45771144278606968,46.575354848921123,0.45771144278606968]
[-8.7538288165423808,0.46766169154228854,-6.7084230292318807,0.46766169154228854,-8.7993512814639132,0.46766169154228854,-5.2161585101022894,0.46766169154228854,50,0.46766169154228854,47.954594212689514,0.46766169154228854,50,0.46766169154228854,46.743724914395294,0.46766169154228854]
[-6.4359023846150478,0.47761194029850745,-5.1322330555213114,0.47761194029850745,-6.4359023846150478,0.47761194029850745,-4.4118516690088327,0.47761194029850745,50,0.47761194029850745,48.696330670906249,0.47761194029850745,50,0.47761194029850745,46.956363361653217,0.47761194029850745]
[-5.8220582887706769,0.48756218905472637,-4.7148190703471187,0.48756218905472637,-5.8220582887706769,0.48756218905472637,-1.9624222246555547,0.48756218905472637,50,0.48756218905472637,48.892760781576442,0.48756218905472637,50,0.48756218905472637,47.134768498306443,0.48756218905472637]
[-5.6358988344630632,0.49751243781094528,-4.5882306414179368,0.49751243781094528,-5.6358988344630632,0.49751243781094528,-1.3498936236934043,0.49751243781094528,50,0.49751243781094528,48.952331806954888,0.49751243781094528,50,0.49751243781094528,47.266620869634103,0.49751243781094528]
[-4.3356214282525229,0.5074626865671642,-3.7040420051947649,0.5074626865671642,-4.3356214282525229,0.5074626865671642,-0.76309786582997674,0.5074626865671642,50,0.5074626865671642,49.368420576942256,0.5074626865671642,50,0.5074626865671642,47.482499991097399,0.5074626865671642]
[-3.4224911008762717,0.51741293532338306,-3.0831133825789436,0.51741293532338306,-3.4828968561948557,0.51741293532338306,-0.71646413044528146,0.51741293532338306,50,0.51741293532338306,49.660622281702658,0.51741293532338306,50,0.51741293532338306,47.656684124090994,0.51741293532338306]
[-3.1377640153619382,0.52736318407960203,-2.8894989644291798,0.52736318407960203,-3.3120716930195613,0.52736318407960203,0.41496628278328274,0.52736318407960203,50,0.52736318407960203,49.751734949067242,0.52736318407960203,50,0.52736318407960203,47.798890405799405,0.52736318407960203]
[-2.8090814431399735,0.53731343283582089,-2.6659948153182427,0.53731343283582089,-3.0973832543250239,0.53731343283582089,1.2023205248544997,0.53731343283582089,50,0.53731343283582089,49.856913372178283,0.53731343283582089,50,0.53731343283582089,47.924308728012733,0.53731343283582089]
[-2.5953999464382775,0.54726368159203975,-2.5206913975611087,0.54726368159203975,-2.8090814431399735,0.54726368159203975,1.62137992803072,0.54726368159203975,50,0.54726368159203975,49.925291451122817,0.54726368159203975,50,0.54726368159203975,48.11144916811147,0.54726368159203975]
[-1.6995009554653393,0.55721393034825872,-1.9114800836994732,0.55721393034825872,-2.5953999464382775,0.55721393034825872,2.1881072062243518,0.55721393034825872,50,0.55721393034825872,50.211979128234162,0.55721393034825872,50,0.55721393034825872,48.275782007036298,0.55721393034825872]
[-1.2257115761549926,0.56716417910447758,-1.5893033057684534,0.56716417910447758,-1.6995009554653393,0.56716417910447758,3.1212436599217455,0.56716417910447758,50,0.56716417910447758,50.363591729613475,0.56716417910447758,50,0.56716417910447758,48.463308452501742,0.56716417910447758]
[-0.29886796094436363,0.57711442786069655,-0.95904964742524612,0.57711442786069655,-0.29886796094436363,0.57711442786069655,4.7049476184955381,0.57711442786069655,50,0.57711442786069655,50.660181686480868,0.57711442786069655,50,0.57711442786069655,48.575701893217683,0.57711442786069655]
[1.2770015472011949,0.58706467661691542,0.1125416181137382,0.58706467661691542,1.2770015472011949,0.58706467661691542,4.8380713472772356,0.58706467661691542,50,0.58706467661691542,51.164459929087442,0.58706467661691542,50,0.58706467661691542,48.773279387038016,0.58706467661691542]
[3.4668040039098287,0.59701492537313428,1.6016072886756376,0.59701492537313428,3.4668040039098287,0.59701492537313428,5.2385453421973054,0.59701492537313428,50,0.59701492537313428,51.865196715234219,0.59701492537313428,50,0.59701492537313428,48.962211320901375,0.59701492537313428]
[3.9663259504509369,0.60696517412935325,1.9412822123235571,0.60696517412935325,3.9663259504509369,0.60696517412935325,6.83368427790748,0.60696517412935325,50,0.60696517412935325,52.025043738127366,0.60696517412935325,50,0.60696517412935325,49.122515442221442,0.60696517412935325]
[5.2222532444642695,0.61691542288557211,2.795312772252629,0.61691542288557211,5.2222532444642695,0.61691542288557211,7.7399982537969834,0.61691542288557211,50,0.61691542288557211,52.426940472211641,0.61691542288557211,50,0.61691542288557211,49.250415961614117,0.61691542288557211]
[9.0157804643334316,0.62686567164179108,5.3749112817636444,0.62686567164179108,9.0157804643334316,0.62686567164179108,8.1455663540012608,0.62686567164179108,50,0.62686567164179108,53.640869182569773,0.62686567164179108,50,0.62686567164179108,49.414036280654614,0.62686567164179108]
[10.243381385525822,0.63681592039800994,6.2096799081745075,0.63681592039800994,10.243381385525822,0.63681592039800994,11.043981536245511,0.63681592039800994,50,0.63681592039800994,54.033701477351329,0.63681592039800994,50,0.63681592039800994,49.563657083508232,0.63681592039800994]
[11.421413239604078,0.64676616915422891,7.0107415689477079,0.64676616915422891,11.004863189298021,0.64676616915422891,11.861875897407756,0.64676616915422891,50,0.64676616915422891,54.41067167065637,0.64676616915422891,50,0.64676616915422891,49.692153653136401,0.64676616915422891,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes about Land valuation:"]
[11.883651469715772,0.65671641791044777,7.325063565423676,0.65671641791044777,11.883651469715772,0.65671641791044777,13.339051970411624,0.65671641791044777,50,0.65671641791044777,54.558587904292111,0.65671641791044777,50,0.65671641791044777,49.866942544822848,0.65671641791044777,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The land value is estimated from the formula Price = A / i where A is the annual net return and (i) is the interest rate"]
[13.587122167580247,0.66666666666666663,8.4834236399715337,0.66666666666666663,13.587122167580247,0.66666666666666663,15.478296913327938,0.66666666666666663,50,0.66666666666666663,55.103698527608756,0.66666666666666663,50,0.66666666666666663,50.001826119265488,0.66666666666666663]
[14.329155479827477,0.6766169154228856,8.988006292299616,0.6766169154228856,14.329155479827477,0.6766169154228856,16.672471355736484,0.6766169154228856,50,0.6766169154228856,55.341149187527861,0.6766169154228856,50,0.6766169154228856,50.158675837830749,0.6766169154228856,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The blue line labeled 75% likely: This shows the possible land values that a farmer could pay at different interest rates"]
[15.569855439164201,0.68656716417910446,9.831682264648606,0.68656716417910446,14.952060681441118,0.68656716417910446,16.932984413790173,0.68656716417910446,50,0.68656716417910446,55.738173174515609,0.68656716417910446,50,0.68656716417910446,50.284908449689745,0.68656716417910446,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"and earn enough profits so that the land  has a positive net present value 75% of the time. That also means that "]
[18.768153524995,0.69651741293532343,12.006524963013533,0.69651741293532343,17.628864154166976,0.69651741293532343,18.106606207906289,0.69651741293532343,50,0.69651741293532343,56.761628561981453,0.69651741293532343,50,0.69651741293532343,50.447274500746275,0.69651741293532343,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"25% of the time, the land will be a bad investment"]
[18.929665187197884,0.70646766169154229,12.1163528933115,0.70646766169154229,18.768153524995,0.70646766169154229,20.163455933348111,0.70646766169154229,50,0.70646766169154229,56.813312293886398,0.70646766169154229,50,0.70646766169154229,50.664374256950019,0.70646766169154229]
[22.088616848563845,0.71641791044776115,14.264440023040351,0.71641791044776115,22.088616848563845,0.71641791044776115,20.939690555028172,0.71641791044776115,50,0.71641791044776115,57.824176825523494,0.71641791044776115,50,0.71641791044776115,50.807846790321264,0.71641791044776115,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The gray line labeled 25% likely: This shows the possible land values that a farmer could pay at different interest rates"]
[23.811227195152355,0.72636815920398012,15.435815058720522,0.72636815920398012,23.338293694450726,0.72636815920398012,22.304854527266635,0.72636815920398012,50,0.72636815920398012,58.375412136431805,0.72636815920398012,50,0.72636815920398012,50.969454050282678,0.72636815920398012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"and ean enough profits so that the land had a positive net return 25% of the time. That also means that 75% of the time "]
[24.576032670855398,0.73631840796019898,15.955882782198614,0.73631840796019898,24.201370032969294,0.73631840796019898,22.736243395259777,0.73631840796019898,50,0.73631840796019898,58.620149888656798,0.73631840796019898,50,0.73631840796019898,51.162092463894162,0.73631840796019898,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"the land will have a negative net present value and not be a good investment. "]
[24.751103887992826,0.74626865671641796,16.074931209852082,0.74626865671641796,24.751103887992826,0.74626865671641796,24.315346625221267,0.74626865671641796,50,0.74626865671641796,58.676172678140759,0.74626865671641796,50,0.74626865671641796,51.314468414683809,0.74626865671641796]
[25.911208055077452,0.75621890547263682,16.863802043469633,0.75621890547263682,25.911208055077452,0.75621890547263682,25.855793703353328,0.75621890547263682,50,0.75621890547263682,59.047406011607862,0.75621890547263682,50,0.75621890547263682,51.459511749407646,0.75621890547263682]
[28.013614105987017,0.76616915422885568,18.293438158088094,0.76616915422885568,28.013614105987017,0.76616915422885568,27.372462033211711,0.76616915422885568,50,0.76616915422885568,59.720175947898895,0.76616915422885568,50,0.76616915422885568,51.663406119049796,0.76616915422885568]
[29.938639594109929,0.77611940298507465,19.602455490011693,0.77611940298507465,28.792715228548666,0.77611940298507465,28.881331785802978,0.77611940298507465,50,0.77611940298507465,60.336184104098251,0.77611940298507465,50,0.77611940298507465,51.833708958684397,0.77611940298507465]
[30.594214385158068,0.78606965174129351,20.04824634792439,0.78606965174129351,30.523148534146401,0.78606965174129351,29.098214535751254,0.78606965174129351,50,0.78606965174129351,60.545968037233649,0.78606965174129351,50,0.78606965174129351,52.057580579998955,0.78606965174129351]
[31.127184344014609,0.79601990049751248,20.410665919946894,0.79601990049751248,30.772725720797837,0.79601990049751248,29.644209965253275,0.79601990049751248,50,0.79601990049751248,60.716518424067743,0.79601990049751248,50,0.79601990049751248,52.249614767450701,0.79601990049751248]
[31.401976827266992,0.80597014925373134,20.597524808558518,0.80597014925373134,31.401976827266992,0.80597014925373134,31.820934998120052,0.80597014925373134,50,0.80597014925373134,60.804452018708503,0.80597014925373134,50,0.80597014925373134,52.438028377674485,0.80597014925373134]
[32.993311701980929,0.8159203980099502,21.679632523363978,0.8159203980099502,32.978024256183268,0.8159203980099502,33.324194666027417,0.8159203980099502,50,0.8159203980099502,61.313679178616965,0.8159203980099502,50,0.8159203980099502,52.577038786214615,0.8159203980099502]
[34.783706415435063,0.82587064676616917,22.897100928512799,0.82587064676616917,34.783706415435063,0.82587064676616917,34.168072250890987,0.82587064676616917,50,0.82587064676616917,61.886605486922292,0.82587064676616917,50,0.82587064676616917,52.855434578403205,0.82587064676616917]
[36.900452775010024,0.83582089552238803,24.336488453023776,0.83582089552238803,35.781560506536593,0.83582089552238803,35.613303005727765,0.83582089552238803,50,0.83582089552238803,62.563964321986276,0.83582089552238803,50.057753393126944,0.83582089552238803,53.034146038239918,0.83582089552238803]
[37.613505853206846,0.845771144278607,24.8213645461976,0.845771144278607,36.900452775010024,0.845771144278607,36.658405261349529,0.845771144278607,50,0.845771144278607,62.79214130700926,0.845771144278607,50.169045411764714,0.845771144278607,53.226432009571248,0.845771144278607]
[38.657589775011957,0.85572139303482586,25.531341613025091,0.85572139303482586,38.346039923479182,0.85572139303482586,39.349121161163325,0.85572139303482586,50,0.85572139303482586,63.126248161986908,0.85572139303482586,50.334558037842591,0.85572139303482586,53.455212532132634,0.85572139303482586]
[41.951018099959128,0.86567164179104472,27.770872873989163,0.86567164179104472,39.8818927996006,0.86567164179104472,39.689197125194113,0.86567164179104472,50,0.86567164179104472,64.18014522596998,0.86567164179104472,50.473625650615674,0.86567164179104472,53.736427300777109,0.86567164179104472]
[43.738610575790858,0.87562189054726369,28.986435757554716,0.87562189054726369,43.655606585717351,0.87562189054726369,43.341335772867311,0.87562189054726369,50,0.87562189054726369,64.752174818236128,0.87562189054726369,50.645739610353637,0.87562189054726369,53.880069587602932,0.87562189054726369]
[45.472407371799932,0.88557213930348255,30.165417578840902,0.88557213930348255,44.365179729115113,0.88557213930348255,43.87166803096801,0.88557213930348255,50,0.88557213930348255,65.306989792959044,0.88557213930348255,50.79303041498607,0.88557213930348255,54.174268554392924,0.88557213930348255]
[47.286019077903916,0.89552238805970152,31.398673538991602,0.89552238805970152,46.865587752466325,0.89552238805970152,45.470581252534444,0.89552238805970152,50,0.89552238805970152,65.887345538912314,0.89552238805970152,50.956478476346355,0.89552238805970152,54.521652322171313,0.89552238805970152]
[47.538570724434464,0.90547263681592038,31.570408658632374,0.90547263681592038,47.515604327260235,0.90547263681592038,47.185375535753025,0.90547263681592038,50,0.90547263681592038,65.96816206580209,0.90547263681592038,51.138833810838058,0.90547263681592038,54.7802835320052,0.90547263681592038]
[55.286550387867408,0.91542288557213936,36.839034829766774,0.91542288557213936,55.286550387867408,0.91542288557213936,50.263218195154195,0.91542288557213936,50,0.91542288557213936,68.447515558100633,0.91542288557213936,51.300801033030908,0.91542288557213936,55.023332192713212,0.91542288557213936]
[61.105848993572579,0.92537313432835822,40.796157881646252,0.92537313432835822,60.149370517226224,0.92537313432835822,57.491825531734193,0.92537313432835822,50,0.92537313432835822,70.309691111926284,0.92537313432835822,51.505759125933373,0.92537313432835822,55.306981588454626,0.92537313432835822]
[62.678116976451861,0.93532338308457708,41.865300110004199,0.93532338308457708,62.678116976451861,0.93532338308457708,58.096722039446803,0.93532338308457708,50,0.93532338308457708,70.812816866447648,0.93532338308457708,51.730664911991887,0.93532338308457708,55.740935434471659,0.93532338308457708]
[64.988996639944332,0.94527363184079605,43.436698281179105,0.94527363184079605,64.189264806282267,0.94527363184079605,58.167008099357126,0.94527363184079605,50,0.94527363184079605,71.552298358765242,0.94527363184079605,52.010797304966992,0.94527363184079605,56.110237952648149,0.94527363184079605]
[68.915988111336446,0.95522388059701491,46.107052481725702,0.95522388059701491,68.784628932753719,0.95522388059701491,63.689514768906932,0.95522388059701491,50,0.95522388059701491,72.80893562961073,0.95522388059701491,52.26172737432416,0.95522388059701491,56.481558973891985,0.95522388059701491]
[72.785105048005505,0.96517412935323388,48.738051998660666,0.96517412935323388,72.785105048005505,0.96517412935323388,66.154311736280192,0.96517412935323388,50,0.96517412935323388,74.047053049344825,0.96517412935323388,52.517722970794857,0.96517412935323388,56.9382036394639,0.96517412935323388]
[78.904446017655346,0.97512437810945274,52.899203858022588,0.97512437810945274,77.204240149299409,0.97512437810945274,73.597464429200727,0.97512437810945274,50,0.97512437810945274,76.005242159632786,0.97512437810945274,52.954431242212195,0.97512437810945274,57.479247030115218,0.97512437810945274]
[104.36869411760068,0.99502487562189057,70.214892565985394,0.99502487562189057,101.41426287538849,0.99502487562189057,96.000103876533814,0.99502487562189057,50,0.99502487562189057,84.153801551615288,0.99502487562189057,54.338702979798505,0.99502487562189057,59.018542753833039,0.99502487562189057]
[-1078.8911182173999,49.268656716417944,-809.22790378613877,49.268656716417944,-1099.5808595937997,49.268656716417944,-732.19190088212724,49.268656716417944,5000,49.268656716417944,4730.3367855687375,49.268656716417944,5023.189671748928,49.268656716417944,4647.8909716808676,49.268656716417944]
[]
[]
[null,null,"cash rent",{"$f":"'Calc for flex leases'!H14","v":50}]
[null,null,"Property taxes",0]
[]
["Land valuation part"]
[null,"interest rate","75% likely","50% likely","25% likely"]
[null,0.01,{"$f":"($A$28+$D$106-$D$107)/B111","v":169.61859914312356},{"$f":"($A$53+$D$106-$D$107)/$B111","v":4436.410116553694},{"$f":"($A$78+$D$106-$D$107)/$B111","v":7475.1103887992822}]
[null,0.02,{"$f":"($A$28+$D$106-$D$107)/B112","v":84.80929957156178},{"$f":"($A$53+$D$106-$D$107)/$B112","v":2218.205058276847},{"$f":"($A$78+$D$106-$D$107)/$B112","v":3737.5551943996411}]
[null,0.03,56.539533047707856,1478.8033721845645,2491.7034629330942]
[null,0.04,42.40464978578089,1109.1025291384235,1868.7775971998205]
[null,0.05,33.923719828624712,887.28202331073874,1495.0220777598565]
[null,0.06,28.269766523853928,739.40168609228226,1245.8517314665471]
[null,7.0000000000000007E-2,24.231228449017649,633.77287379338475,1067.8729126856117]
[null,0.08,21.202324892890445,554.55126456921175,934.38879859991027]
[null,0.09,18.846511015902617,492.93445739485486,830.56782097769815]
[null,0.1,16.961859914312356,{"$f":"($A$53+$D$106-$D$107)/$B120","v":443.64101165536937},747.51103887992826]

{"sheet":"Sheet7","index":7,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Output variables","index":8,"n_rows":127,"n_cols":38,"rows_kept":127,"cut":false,"hidden":true,"merged":[[24,22,24,37],[25,22,25,23],[25,24,25,25],[25,26,25,27],[25,28,25,29],[25,30,25,31],[25,32,25,33],[25,34,25,35],[25,36,25,37]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cumulative distribution data, "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tenant - cash",null,"Tenant - share",null,"Tenant - Price flex",null,"Tenant - Yld flex",null,"LL - cash",null,"LL - share",null,"LL - Price flex",null,"LL - Yield flex"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-122.49764222715004,4.9751243781094526E-3,-84.054216148445093,4.9751243781094526E-3,-122.49764222715004,4.9751243781094526E-3,-107.97330947894142,4.9751243781094526E-3,50,4.9751243781094526E-3,11.556573921295062,4.9751243781094526E-3,50,4.9751243781094526E-3,30.930277372804817,4.9751243781094526E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-116.86484359871839,9.9502487562189053E-3,-80.223913081111576,9.9502487562189053E-3,-116.86484359871838,9.9502487562189053E-3,-101.83041049182455,9.9502487562189053E-3,50,9.9502487562189053E-3,13.359069482393188,9.9502487562189053E-3,50,9.9502487562189053E-3,32.269516385106897,9.9502487562189053E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-107.5752162524409,1.9900497512437811E-2,-73.906966485642869,1.9900497512437811E-2,-107.5752162524409,1.9900497512437811E-2,-91.012219301335392,1.9900497512437811E-2,50,1.9900497512437811E-2,16.331750233201987,1.9900497512437811E-2,50,1.9900497512437811E-2,33.047807932122481,1.9900497512437811E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-100.70315485243452,2.9850746268656716E-2,-69.233964733638544,2.9850746268656716E-2,-100.70315485243452,2.9850746268656716E-2,-86.232718730643285,2.9850746268656716E-2,50,2.9850746268656716E-2,18.530809881204028,2.9850746268656716E-2,50,2.9850746268656716E-2,34.219858659664318,2.9850746268656716E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-90.159286838286704,3.9800995024875621E-2,-62.064134484018041,3.9800995024875621E-2,-90.159286838286704,3.9800995024875621E-2,-76.316762567477085,3.9800995024875621E-2,50,3.9800995024875621E-2,21.904847645731323,3.9800995024875621E-2,50,3.9800995024875621E-2,34.83940322016425,3.9800995024875621E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-82.82074426056559,4.975124378109453E-2,-57.073925531167674,4.975124378109453E-2,-82.82074426056559,4.975124378109453E-2,-74.443809050517729,4.975124378109453E-2,50,4.975124378109453E-2,24.253181270602077,4.975124378109453E-2,50,4.975124378109453E-2,35.475667251791393,4.975124378109453E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-80.006235886681111,5.9701492537313432E-2,-55.160059836926223,5.9701492537313432E-2,-80.006235886681111,5.9701492537313432E-2,-72.218171987246208,5.9701492537313432E-2,50,5.9701492537313432E-2,25.153823950245119,5.9701492537313432E-2,50,5.9701492537313432E-2,35.830690499353992,5.9701492537313432E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-79.542776863683258,6.965174129353234E-2,-54.844907701287696,6.965174129353234E-2,-79.542776863683258,6.965174129353234E-2,-70.898989278145805,6.965174129353234E-2,50,6.965174129353234E-2,25.302130837604423,6.965174129353234E-2,50,6.965174129353234E-2,36.413854895332264,6.965174129353234E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-77.181032065300599,7.9601990049751242E-2,-53.238921238387476,7.9601990049751242E-2,-77.181032065300599,7.9601990049751242E-2,-67.303710251478407,7.9601990049751242E-2,50,7.9601990049751242E-2,26.057889173086878,7.9601990049751242E-2,50,7.9601990049751242E-2,36.858018632399578,7.9601990049751242E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-75.169256847088292,8.9552238805970144E-2,-51.870914090003112,8.9552238805970144E-2,-75.169256847088292,8.9552238805970144E-2,-64.941309828300376,8.9552238805970144E-2,50,8.9552238805970144E-2,26.701657242914813,8.9552238805970144E-2,50,8.9552238805970144E-2,37.297474364797296,8.9552238805970144E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-73.939397755315724,9.950248756218906E-2,-51.034609907597755,9.950248756218906E-2,-73.939397755315724,9.950248756218906E-2,-63.527545006714533,9.950248756218906E-2,50,9.950248756218906E-2,27.095212152282045,9.950248756218906E-2,50,9.950248756218906E-2,37.631531786578208,9.950248756218906E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-70.812016252094793,0.10945273631840796,-48.907990485407524,0.10945273631840796,-70.812016252094793,0.10945273631840796,-61.583111742420556,0.10945273631840796,50,0.10945273631840796,28.095974233312738,0.10945273631840796,50,0.10945273631840796,38.101307113580333,0.10945273631840796]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-67.980271092175286,0.11940298507462686,-46.982403776662267,0.11940298507462686,-67.980271092175286,0.11940298507462686,-59.87152044042827,0.11940298507462686,50,0.11940298507462686,29.00213268448698,0.11940298507462686,50,0.11940298507462686,38.319170569916622,0.11940298507462686]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-66.708625399135684,0.12935323383084577,-46.117684705395334,0.12935323383084577,-66.708625399135684,0.12935323383084577,-58.573806966020754,0.12935323383084577,50,0.12935323383084577,29.409059306259657,0.12935323383084577,50,0.12935323383084577,38.74295903705476,0.12935323383084577]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-66.106518409355971,0.13930348258706468,-45.708251952345123,0.13930348258706468,-66.106518409355971,0.13930348258706468,-57.251214638199741,0.13930348258706468,50,0.13930348258706468,29.601733542989159,0.13930348258706468,50,0.13930348258706468,39.128053265387351,0.13930348258706468]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-63.217492873724183,0.14925373134328357,-43.743714588115509,0.14925373134328357,-63.217492873724183,0.14925373134328357,-56.134393561919694,0.14925373134328357,50,0.14925373134328357,30.52622171439134,0.14925373134328357,50,0.14925373134328357,39.381276509185888,0.14925373134328357]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-61.089516629040048,0.15920398009950248,-42.296690741730302,0.15920398009950248,-61.089516629040048,0.15920398009950248,-52.998323036135019,0.15920398009950248,50,0.15920398009950248,31.207174112690254,0.15920398009950248,50,0.15920398009950248,39.665934789153475,0.15920398009950248]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-59.490045234712824,0.1691542288557214,-41.209050193587771,0.1691542288557214,-59.490045234712824,0.1691542288557214,-52.83868633530858,0.1691542288557214,50,0.1691542288557214,31.719004958874969,0.1691542288557214,50,0.1691542288557214,40.04385065860312,0.1691542288557214]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-58.467756422589474,0.17910447761194029,-40.513893801343912,0.17910447761194029,-58.467756422589474,0.17910447761194029,-50.019899762133946,0.17910447761194029,50,0.17910447761194029,32.04613737875443,0.17910447761194029,50,0.17910447761194029,40.309064448900884,0.17910447761194029]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-56.919266296458375,0.1890547263681592,-39.46092051557477,0.1890547263681592,-56.919266296458375,0.1890547263681592,-48.411244259326097,0.1890547263681592,50,0.1890547263681592,32.541654219116388,0.1890547263681592,50,0.1890547263681592,40.564025768706479,0.1890547263681592]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-54.608555221045918,0.19900497512437812,-37.889636984294285,0.19900497512437812,-54.608555221045918,0.19900497512437812,-48.018289950087706,0.19900497512437812,50,0.19900497512437812,33.28108176324838,0.19900497512437812,50,0.19900497512437812,40.939095816679341,0.19900497512437812]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-53.90158054541044,0.20895522388059701,-37.408894204862165,0.20895522388059701,-53.90158054541044,0.20895522388059701,-46.64441347906515,0.20895522388059701,50,0.20895522388059701,33.507313659451725,0.20895522388059701,50,0.20895522388059701,41.102644704516948,0.20895522388059701]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-51.908450594022469,0.21890547263681592,-36.053565837918342,0.21890547263681592,-51.908450594022469,0.21890547263681592,-45.662225333513135,0.21890547263681592,50,0.21890547263681592,34.145115243895873,0.21890547263681592,50,0.21890547263681592,41.418302574850344,0.21890547263681592]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-51.375909313919465,0.22885572139303484,-35.691437767448292,0.22885572139303484,-51.375909313919465,0.22885572139303484,-44.648443122013546,0.22885572139303484,50,0.22885572139303484,34.315528453528842,0.22885572139303484,50,0.22885572139303484,41.6550854262237,0.22885572139303484]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-48.987202264112028,0.23880597014925373,-34.067116973579246,0.23880597014925373,-49.321760301954612,0.23880597014925373,-43.262815835697495,0.23880597014925373,50,0.23880597014925373,35.079914709467218,0.23880597014925373,50,0.23880597014925373,41.952399272953059,0.23880597014925373]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-48.303814008568764,0.24875621890547264,-33.602412959809826,0.24875621890547264,-48.303814008568764,0.24875621890547264,-37.67768818819556,0.24875621890547264,50,0.24875621890547264,35.298598951241075,0.24875621890547264,50,0.24875621890547264,42.21330566286683,0.24875621890547264]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-44.724419180324759,0.25870646766169153,-31.168424476603917,0.25870646766169153,-44.724419180324759,0.25870646766169153,-36.405121122149097,0.25870646766169153,50,0.25870646766169153,36.444005296279144,0.25870646766169153,50,0.25870646766169153,42.434998960483448,0.25870646766169153]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-42.793063865228874,0.26865671641791045,-29.855102862338725,0.26865671641791045,-42.793063865228874,0.26865671641791045,-33.177279462200786,0.26865671641791045,50,0.26865671641791045,37.062038997109831,0.26865671641791045,50,0.26865671641791045,42.680055849150882,0.26865671641791045]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-41.950853903312776,0.27860696517412936,-29.282400088235761,0.27860696517412936,-41.950853903312776,0.27860696517412936,-32.69626919957156,0.27860696517412936,50,0.27860696517412936,37.331546184922978,0.27860696517412936,50,0.27860696517412936,42.901683890977552,0.27860696517412936]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-38.999945665510722,0.28855721393034828,-27.275782486530346,0.28855721393034828,-38.999945665510722,0.28855721393034828,-30.376028401007645,0.28855721393034828,50,0.28855721393034828,38.275836821019631,0.28855721393034828,50,0.28855721393034828,43.171287360607636,0.28855721393034828]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-37.150608555989521,0.29850746268656714,-26.018233252055921,0.29850746268656714,-37.150608555989521,0.29850746268656714,-29.213419093091119,0.29850746268656714,50,0.29850746268656714,38.867624696066429,0.29850746268656714,50,0.29850746268656714,43.351825803032078,0.29850746268656714]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-30.71369358397277,0.30845771144278605,-21.641131071084573,0.30845771144278605,-30.71369358397277,0.30845771144278605,-27.582740228872495,0.30845771144278605,50,0.30845771144278605,40.927437487111774,0.30845771144278605,50,0.30845771144278605,43.622949585926122,0.30845771144278605]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-29.958949791523708,0.31840796019900497,-21.127905292219197,0.31840796019900497,-29.991876742150311,0.31840796019900497,-26.325452037790086,0.31840796019900497,50,0.31840796019900497,41.168955500695489,0.31840796019900497,50,0.31840796019900497,43.851499825221239,0.31840796019900497]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-27.577465075779998,0.32835820895522388,-19.508495685513452,0.32835820895522388,-27.577465075779998,0.32835820895522388,-22.406395604538517,0.32835820895522388,50,0.32835820895522388,41.931030609733469,0.32835820895522388,50,0.32835820895522388,44.03558151063757,0.32835820895522388]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-26.855612164783793,0.3383084577114428,-19.017635706036032,0.3383084577114428,-26.855612164783793,0.3383084577114428,-22.20518240501714,0.3383084577114428,50,0.3383084577114428,42.162023541252253,0.3383084577114428,50,0.3383084577114428,44.222444029295758,0.3383084577114428]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-26.012983283646633,0.34825870646766172,-18.444648066862783,0.34825870646766172,-26.012983283646633,0.34825870646766172,-20.41464268390186,0.34825870646766172,50,0.34825870646766172,42.431664783216135,0.34825870646766172,50,0.34825870646766172,44.387874178822251,0.34825870646766172]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-25.452858801220088,0.35820895522388058,-18.063763418812727,0.35820895522388058,-25.452858801220088,0.35820895522388058,-19.905979048763896,0.35820895522388058,50,0.35820895522388058,42.610904617592638,0.35820895522388058,50,0.35820895522388058,44.628583579076334,0.35820895522388058]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-24.130613597502219,0.36815920398009949,-17.164636680284559,0.36815920398009949,-24.130613597502219,0.36815920398009949,-17.431285858496977,0.36815920398009949,50,0.36815920398009949,43.034023082782355,0.36815920398009949,50,0.36815920398009949,44.894405841674605,0.36815920398009949]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-19.953545066524526,0.37810945273631841,-14.324230079219745,0.37810945273631841,-20.091471460452453,0.37810945273631841,-17.340904993682059,0.37810945273631841,50,0.37810945273631841,44.370685012695219,0.37810945273631841,50,0.37810945273631841,45.094955479125673,0.37810945273631841]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-19.133296948657971,0.38805970149253732,-13.76646135907049,0.38805970149253732,-19.133296948657971,0.38805970149253732,-16.948337668257679,0.38805970149253732,50,0.38805970149253732,44.633164410412519,0.38805970149253732,50,0.38805970149253732,45.262332229254525,0.38805970149253732]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-18.294233038841782,0.39800995024875624,-13.195897900395465,0.39800995024875624,-18.294233038841782,0.39800995024875624,-15.563676396478911,0.39800995024875624,50,0.39800995024875624,44.901664861553698,0.39800995024875624,50,0.39800995024875624,45.418685455712911,0.39800995024875624]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-16.504934591500614,0.4079601990049751,-11.979174956203479,0.4079601990049751,-16.504934591500614,0.4079601990049751,-15.001557300700981,0.4079601990049751,50,0.4079601990049751,45.474240364702865,0.4079601990049751,50,0.4079601990049751,45.620940886634557,0.4079601990049751]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-16.12482876535995,0.41791044776119401,-11.720702994427825,0.41791044776119401,-16.12482876535995,0.41791044776119401,-13.277794369851975,0.41791044776119401,50,0.41791044776119401,45.595874229067888,0.41791044776119401,50,0.41791044776119401,45.873040780495408,0.41791044776119401]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-13.611736315697243,0.42786069651741293,-10.0118001286572,0.42786069651741293,-13.80156702139189,0.42786069651741293,-10.257888962959342,0.42786069651741293,50,0.42786069651741293,46.400063812959942,0.42786069651741293,50,0.42786069651741293,46.026670906211265,0.42786069651741293]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-11.755122082921218,0.43781094527363185,-8.7493024503694983,0.43781094527363185,-11.755122082921218,0.43781094527363185,-9.6676977236380566,0.43781094527363185,50,0.43781094527363185,46.99418036744828,0.43781094527363185,50,0.43781094527363185,46.169657292547285,0.43781094527363185]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-10.972007916602365,0.44776119402985076,-8.2167848172726679,0.44776119402985076,-10.972007916602365,0.44776119402985076,-8.4076373909590316,0.44776119402985076,50,0.44776119402985076,47.244776900670317,0.44776119402985076,50,0.44776119402985076,46.427476437577454,0.44776119402985076]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9.5749309485607625,0.45771144278606968,-7.2667724790043735,0.45771144278606968,-10.259587942475754,0.45771144278606968,-7.6197501703952923,0.45771144278606968,50,0.45771144278606968,47.691841530443625,0.45771144278606968,50,0.45771144278606968,46.575354848921123,0.45771144278606968]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.7538288165423808,0.46766169154228854,-6.7084230292318807,0.46766169154228854,-8.7993512814639132,0.46766169154228854,-5.2161585101022894,0.46766169154228854,50,0.46766169154228854,47.954594212689514,0.46766169154228854,50,0.46766169154228854,46.743724914395294,0.46766169154228854]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.4359023846150478,0.47761194029850745,-5.1322330555213114,0.47761194029850745,-6.4359023846150478,0.47761194029850745,-4.4118516690088327,0.47761194029850745,50,0.47761194029850745,48.696330670906249,0.47761194029850745,50,0.47761194029850745,46.956363361653217,0.47761194029850745]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.8220582887706769,0.48756218905472637,-4.7148190703471187,0.48756218905472637,-5.8220582887706769,0.48756218905472637,-1.9624222246555547,0.48756218905472637,50,0.48756218905472637,48.892760781576442,0.48756218905472637,50,0.48756218905472637,47.134768498306443,0.48756218905472637]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.6358988344630632,0.49751243781094528,-4.5882306414179368,0.49751243781094528,-5.6358988344630632,0.49751243781094528,-1.3498936236934043,0.49751243781094528,50,0.49751243781094528,48.952331806954888,0.49751243781094528,50,0.49751243781094528,47.266620869634103,0.49751243781094528]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.3356214282525229,0.5074626865671642,-3.7040420051947649,0.5074626865671642,-4.3356214282525229,0.5074626865671642,-0.76309786582997674,0.5074626865671642,50,0.5074626865671642,49.368420576942256,0.5074626865671642,50,0.5074626865671642,47.482499991097399,0.5074626865671642]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.4224911008762717,0.51741293532338306,-3.0831133825789436,0.51741293532338306,-3.4828968561948557,0.51741293532338306,-0.71646413044528146,0.51741293532338306,50,0.51741293532338306,49.660622281702658,0.51741293532338306,50,0.51741293532338306,47.656684124090994,0.51741293532338306]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.1377640153619382,0.52736318407960203,-2.8894989644291798,0.52736318407960203,-3.3120716930195613,0.52736318407960203,0.41496628278328274,0.52736318407960203,50,0.52736318407960203,49.751734949067242,0.52736318407960203,50,0.52736318407960203,47.798890405799405,0.52736318407960203]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.8090814431399735,0.53731343283582089,-2.6659948153182427,0.53731343283582089,-3.0973832543250239,0.53731343283582089,1.2023205248544997,0.53731343283582089,50,0.53731343283582089,49.856913372178283,0.53731343283582089,50,0.53731343283582089,47.924308728012733,0.53731343283582089]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.5953999464382775,0.54726368159203975,-2.5206913975611087,0.54726368159203975,-2.8090814431399735,0.54726368159203975,1.62137992803072,0.54726368159203975,50,0.54726368159203975,49.925291451122817,0.54726368159203975,50,0.54726368159203975,48.11144916811147,0.54726368159203975]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.6995009554653393,0.55721393034825872,-1.9114800836994732,0.55721393034825872,-2.5953999464382775,0.55721393034825872,2.1881072062243518,0.55721393034825872,50,0.55721393034825872,50.211979128234162,0.55721393034825872,50,0.55721393034825872,48.275782007036298,0.55721393034825872]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.2257115761549926,0.56716417910447758,-1.5893033057684534,0.56716417910447758,-1.6995009554653393,0.56716417910447758,3.1212436599217455,0.56716417910447758,50,0.56716417910447758,50.363591729613475,0.56716417910447758,50,0.56716417910447758,48.463308452501742,0.56716417910447758]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.29886796094436363,0.57711442786069655,-0.95904964742524612,0.57711442786069655,-0.29886796094436363,0.57711442786069655,4.7049476184955381,0.57711442786069655,50,0.57711442786069655,50.660181686480868,0.57711442786069655,50,0.57711442786069655,48.575701893217683,0.57711442786069655]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2770015472011949,0.58706467661691542,0.1125416181137382,0.58706467661691542,1.2770015472011949,0.58706467661691542,4.8380713472772356,0.58706467661691542,50,0.58706467661691542,51.164459929087442,0.58706467661691542,50,0.58706467661691542,48.773279387038016,0.58706467661691542]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4668040039098287,0.59701492537313428,1.6016072886756376,0.59701492537313428,3.4668040039098287,0.59701492537313428,5.2385453421973054,0.59701492537313428,50,0.59701492537313428,51.865196715234219,0.59701492537313428,50,0.59701492537313428,48.962211320901375,0.59701492537313428]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9663259504509369,0.60696517412935325,1.9412822123235571,0.60696517412935325,3.9663259504509369,0.60696517412935325,6.83368427790748,0.60696517412935325,50,0.60696517412935325,52.025043738127366,0.60696517412935325,50,0.60696517412935325,49.122515442221442,0.60696517412935325]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2222532444642695,0.61691542288557211,2.795312772252629,0.61691542288557211,5.2222532444642695,0.61691542288557211,7.7399982537969834,0.61691542288557211,50,0.61691542288557211,52.426940472211641,0.61691542288557211,50,0.61691542288557211,49.250415961614117,0.61691542288557211]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.0157804643334316,0.62686567164179108,5.3749112817636444,0.62686567164179108,9.0157804643334316,0.62686567164179108,8.1455663540012608,0.62686567164179108,50,0.62686567164179108,53.640869182569773,0.62686567164179108,50,0.62686567164179108,49.414036280654614,0.62686567164179108]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.243381385525822,0.63681592039800994,6.2096799081745075,0.63681592039800994,10.243381385525822,0.63681592039800994,11.043981536245511,0.63681592039800994,50,0.63681592039800994,54.033701477351329,0.63681592039800994,50,0.63681592039800994,49.563657083508232,0.63681592039800994]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.421413239604078,0.64676616915422891,7.0107415689477079,0.64676616915422891,11.004863189298021,0.64676616915422891,11.861875897407756,0.64676616915422891,50,0.64676616915422891,54.41067167065637,0.64676616915422891,50,0.64676616915422891,49.692153653136401,0.64676616915422891]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.883651469715772,0.65671641791044777,7.325063565423676,0.65671641791044777,11.883651469715772,0.65671641791044777,13.339051970411624,0.65671641791044777,50,0.65671641791044777,54.558587904292111,0.65671641791044777,50,0.65671641791044777,49.866942544822848,0.65671641791044777]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.587122167580247,0.66666666666666663,8.4834236399715337,0.66666666666666663,13.587122167580247,0.66666666666666663,15.478296913327938,0.66666666666666663,50,0.66666666666666663,55.103698527608756,0.66666666666666663,50,0.66666666666666663,50.001826119265488,0.66666666666666663]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.329155479827477,0.6766169154228856,8.988006292299616,0.6766169154228856,14.329155479827477,0.6766169154228856,16.672471355736484,0.6766169154228856,50,0.6766169154228856,55.341149187527861,0.6766169154228856,50,0.6766169154228856,50.158675837830749,0.6766169154228856]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.569855439164201,0.68656716417910446,9.831682264648606,0.68656716417910446,14.952060681441118,0.68656716417910446,16.932984413790173,0.68656716417910446,50,0.68656716417910446,55.738173174515609,0.68656716417910446,50,0.68656716417910446,50.284908449689745,0.68656716417910446]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.768153524995,0.69651741293532343,12.006524963013533,0.69651741293532343,17.628864154166976,0.69651741293532343,18.106606207906289,0.69651741293532343,50,0.69651741293532343,56.761628561981453,0.69651741293532343,50,0.69651741293532343,50.447274500746275,0.69651741293532343]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.929665187197884,0.70646766169154229,12.1163528933115,0.70646766169154229,18.768153524995,0.70646766169154229,20.163455933348111,0.70646766169154229,50,0.70646766169154229,56.813312293886398,0.70646766169154229,50,0.70646766169154229,50.664374256950019,0.70646766169154229]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.088616848563845,0.71641791044776115,14.264440023040351,0.71641791044776115,22.088616848563845,0.71641791044776115,20.939690555028172,0.71641791044776115,50,0.71641791044776115,57.824176825523494,0.71641791044776115,50,0.71641791044776115,50.807846790321264,0.71641791044776115]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.811227195152355,0.72636815920398012,15.435815058720522,0.72636815920398012,23.338293694450726,0.72636815920398012,22.304854527266635,0.72636815920398012,50,0.72636815920398012,58.375412136431805,0.72636815920398012,50,0.72636815920398012,50.969454050282678,0.72636815920398012]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.576032670855398,0.73631840796019898,15.955882782198614,0.73631840796019898,24.201370032969294,0.73631840796019898,22.736243395259777,0.73631840796019898,50,0.73631840796019898,58.620149888656798,0.73631840796019898,50,0.73631840796019898,51.162092463894162,0.73631840796019898]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.751103887992826,0.74626865671641796,16.074931209852082,0.74626865671641796,24.751103887992826,0.74626865671641796,24.315346625221267,0.74626865671641796,50,0.74626865671641796,58.676172678140759,0.74626865671641796,50,0.74626865671641796,51.314468414683809,0.74626865671641796]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.911208055077452,0.75621890547263682,16.863802043469633,0.75621890547263682,25.911208055077452,0.75621890547263682,25.855793703353328,0.75621890547263682,50,0.75621890547263682,59.047406011607862,0.75621890547263682,50,0.75621890547263682,51.459511749407646,0.75621890547263682]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.013614105987017,0.76616915422885568,18.293438158088094,0.76616915422885568,28.013614105987017,0.76616915422885568,27.372462033211711,0.76616915422885568,50,0.76616915422885568,59.720175947898895,0.76616915422885568,50,0.76616915422885568,51.663406119049796,0.76616915422885568]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.938639594109929,0.77611940298507465,19.602455490011693,0.77611940298507465,28.792715228548666,0.77611940298507465,28.881331785802978,0.77611940298507465,50,0.77611940298507465,60.336184104098251,0.77611940298507465,50,0.77611940298507465,51.833708958684397,0.77611940298507465]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30.594214385158068,0.78606965174129351,20.04824634792439,0.78606965174129351,30.523148534146401,0.78606965174129351,29.098214535751254,0.78606965174129351,50,0.78606965174129351,60.545968037233649,0.78606965174129351,50,0.78606965174129351,52.057580579998955,0.78606965174129351]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.127184344014609,0.79601990049751248,20.410665919946894,0.79601990049751248,30.772725720797837,0.79601990049751248,29.644209965253275,0.79601990049751248,50,0.79601990049751248,60.716518424067743,0.79601990049751248,50,0.79601990049751248,52.249614767450701,0.79601990049751248]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.401976827266992,0.80597014925373134,20.597524808558518,0.80597014925373134,31.401976827266992,0.80597014925373134,31.820934998120052,0.80597014925373134,50,0.80597014925373134,60.804452018708503,0.80597014925373134,50,0.80597014925373134,52.438028377674485,0.80597014925373134]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32.993311701980929,0.8159203980099502,21.679632523363978,0.8159203980099502,32.978024256183268,0.8159203980099502,33.324194666027417,0.8159203980099502,50,0.8159203980099502,61.313679178616965,0.8159203980099502,50,0.8159203980099502,52.577038786214615,0.8159203980099502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34.783706415435063,0.82587064676616917,22.897100928512799,0.82587064676616917,34.783706415435063,0.82587064676616917,34.168072250890987,0.82587064676616917,50,0.82587064676616917,61.886605486922292,0.82587064676616917,50,0.82587064676616917,52.855434578403205,0.82587064676616917]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36.900452775010024,0.83582089552238803,24.336488453023776,0.83582089552238803,35.781560506536593,0.83582089552238803,35.613303005727765,0.83582089552238803,50,0.83582089552238803,62.563964321986276,0.83582089552238803,50.057753393126944,0.83582089552238803,53.034146038239918,0.83582089552238803]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37.613505853206846,0.845771144278607,24.8213645461976,0.845771144278607,36.900452775010024,0.845771144278607,36.658405261349529,0.845771144278607,50,0.845771144278607,62.79214130700926,0.845771144278607,50.169045411764714,0.845771144278607,53.226432009571248,0.845771144278607]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38.657589775011957,0.85572139303482586,25.531341613025091,0.85572139303482586,38.346039923479182,0.85572139303482586,39.349121161163325,0.85572139303482586,50,0.85572139303482586,63.126248161986908,0.85572139303482586,50.334558037842591,0.85572139303482586,53.455212532132634,0.85572139303482586]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41.951018099959128,0.86567164179104472,27.770872873989163,0.86567164179104472,39.8818927996006,0.86567164179104472,39.689197125194113,0.86567164179104472,50,0.86567164179104472,64.18014522596998,0.86567164179104472,50.473625650615674,0.86567164179104472,53.736427300777109,0.86567164179104472]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43.738610575790858,0.87562189054726369,28.986435757554716,0.87562189054726369,43.655606585717351,0.87562189054726369,43.341335772867311,0.87562189054726369,50,0.87562189054726369,64.752174818236128,0.87562189054726369,50.645739610353637,0.87562189054726369,53.880069587602932,0.87562189054726369]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45.472407371799932,0.88557213930348255,30.165417578840902,0.88557213930348255,44.365179729115113,0.88557213930348255,43.87166803096801,0.88557213930348255,50,0.88557213930348255,65.306989792959044,0.88557213930348255,50.79303041498607,0.88557213930348255,54.174268554392924,0.88557213930348255]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47.286019077903916,0.89552238805970152,31.398673538991602,0.89552238805970152,46.865587752466325,0.89552238805970152,45.470581252534444,0.89552238805970152,50,0.89552238805970152,65.887345538912314,0.89552238805970152,50.956478476346355,0.89552238805970152,54.521652322171313,0.89552238805970152]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47.538570724434464,0.90547263681592038,31.570408658632374,0.90547263681592038,47.515604327260235,0.90547263681592038,47.185375535753025,0.90547263681592038,50,0.90547263681592038,65.96816206580209,0.90547263681592038,51.138833810838058,0.90547263681592038,54.7802835320052,0.90547263681592038]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55.286550387867408,0.91542288557213936,36.839034829766774,0.91542288557213936,55.286550387867408,0.91542288557213936,50.263218195154195,0.91542288557213936,50,0.91542288557213936,68.447515558100633,0.91542288557213936,51.300801033030908,0.91542288557213936,55.023332192713212,0.91542288557213936]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61.105848993572579,0.92537313432835822,40.796157881646252,0.92537313432835822,60.149370517226224,0.92537313432835822,57.491825531734193,0.92537313432835822,50,0.92537313432835822,70.309691111926284,0.92537313432835822,51.505759125933373,0.92537313432835822,55.306981588454626,0.92537313432835822]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62.678116976451861,0.93532338308457708,41.865300110004199,0.93532338308457708,62.678116976451861,0.93532338308457708,58.096722039446803,0.93532338308457708,50,0.93532338308457708,70.812816866447648,0.93532338308457708,51.730664911991887,0.93532338308457708,55.740935434471659,0.93532338308457708]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64.988996639944332,0.94527363184079605,43.436698281179105,0.94527363184079605,64.189264806282267,0.94527363184079605,58.167008099357126,0.94527363184079605,50,0.94527363184079605,71.552298358765242,0.94527363184079605,52.010797304966992,0.94527363184079605,56.110237952648149,0.94527363184079605]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68.915988111336446,0.95522388059701491,46.107052481725702,0.95522388059701491,68.784628932753719,0.95522388059701491,63.689514768906932,0.95522388059701491,50,0.95522388059701491,72.80893562961073,0.95522388059701491,52.26172737432416,0.95522388059701491,56.481558973891985,0.95522388059701491]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72.785105048005505,0.96517412935323388,48.738051998660666,0.96517412935323388,72.785105048005505,0.96517412935323388,66.154311736280192,0.96517412935323388,50,0.96517412935323388,74.047053049344825,0.96517412935323388,52.517722970794857,0.96517412935323388,56.9382036394639,0.96517412935323388]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78.904446017655346,0.97512437810945274,52.899203858022588,0.97512437810945274,77.204240149299409,0.97512437810945274,73.597464429200727,0.97512437810945274,50,0.97512437810945274,76.005242159632786,0.97512437810945274,52.954431242212195,0.97512437810945274,57.479247030115218,0.97512437810945274]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104.36869411760068,0.99502487562189057,70.214892565985394,0.99502487562189057,101.41426287538849,0.99502487562189057,96.000103876533814,0.99502487562189057,50,0.99502487562189057,84.153801551615288,0.99502487562189057,54.338702979798505,0.99502487562189057,59.018542753833039,0.99502487562189057]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($W$27:$W$126)","v":-1078.8911182173999},{"$f":"SUM($X$27:$X$126)","v":49.268656716417944},{"$f":"SUM($Y$27:$Y$126)","v":-809.22790378613877},{"$f":"SUM($Z$27:$Z$126)","v":49.268656716417944},{"$f":"SUM($AA$27:$AA$126)","v":-1099.5808595937997},{"$f":"SUM($AB$27:$AB$126)","v":49.268656716417944},{"$f":"SUM($AC$27:$AC$126)","v":-732.19190088212724},{"$f":"SUM($AD$27:$AD$126)","v":49.268656716417944},{"$f":"SUM($AE$27:$AE$126)","v":5000},{"$f":"SUM($AF$27:$AF$126)","v":49.268656716417944},{"$f":"SUM($AG$27:$AG$126)","v":4730.3367855687375},{"$f":"SUM($AH$27:$AH$126)","v":49.268656716417944},{"$f":"SUM($AI$27:$AI$126)","v":5023.189671748928},{"$f":"SUM($AJ$27:$AJ$126)","v":49.268656716417944},{"$f":"SUM($AK$27:$AK$126)","v":4647.8909716808676},{"$f":"SUM($AL$27:$AL$126)","v":49.268656716417944}]

{"sheet":"Input variables","index":9,"n_rows":127,"n_cols":26,"rows_kept":127,"cut":false,"hidden":true,"merged":[[24,22,24,25],[25,22,25,23],[25,24,25,25]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cumulative distribution data, Crop Price and Yield Simulation - Flexible leases"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yield -- Wheat - North Central KS_Rotation",null,"Price -- Wheat - North Central KS_Rotation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30.930277372804817,4.9751243781094526E-3,3.1889454735579168,4.9751243781094526E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32.269516385106897,9.9502487562189053E-3,3.2476119125100422,9.9502487562189053E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33.047807932122481,1.9900497512437811E-2,3.3472485090742792,1.9900497512437811E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34.219858659664318,2.9850746268656716E-2,3.4629758539082882,2.9850746268656716E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34.83940322016425,3.9800995024875621E-2,3.5196242901662091,3.9800995024875621E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35.475667251791393,4.975124378109453E-2,3.608863579280551,4.975124378109453E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35.830690499353992,5.9701492537313432E-2,3.6564901832015839,5.9701492537313432E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36.413854895332264,6.965174129353234E-2,3.7087654973914228,6.965174129353234E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36.858018632399578,7.9601990049751242E-2,3.7741568861110171,7.9601990049751242E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37.297474364797296,8.9552238805970144E-2,3.8186162195036228,8.9552238805970144E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37.631531786578208,9.950248756218906E-2,3.8639613351010094,9.950248756218906E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38.101307113580333,0.10945273631840796,3.8888842687304614,0.10945273631840796]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38.319170569916622,0.11940298507462686,3.9434954456263394,0.11940298507462686]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38.74295903705476,0.12935323383084577,3.9856950129193085,0.12935323383084577]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39.128053265387351,0.13930348258706468,4.0125222340544395,0.13930348258706468]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39.381276509185888,0.14925373134328357,4.0557363084884948,0.14925373134328357]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39.665934789153475,0.15920398009950248,4.0839718977751343,0.15920398009950248]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40.04385065860312,0.1691542288557214,4.1254436929273606,0.1691542288557214]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40.309064448900884,0.17910447761194029,4.1580136309764013,0.17910447761194029]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40.564025768706479,0.1890547263681592,4.1785753350688548,0.1890547263681592]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40.939095816679341,0.19900497512437812,4.2241115909020408,0.19900497512437812]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41.102644704516948,0.20895522388059701,4.2429736366871236,0.20895522388059701]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41.418302574850344,0.21890547263681592,4.2803092253198294,0.21890547263681592]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41.6550854262237,0.22885572139303484,4.312217205099298,0.22885572139303484]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41.952399272953059,0.23880597014925373,4.3365241201650706,0.23880597014925373]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42.21330566286683,0.24875621890547264,4.3604892932098327,0.24875621890547264]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42.434998960483448,0.25870646766169153,4.393950870498025,0.25870646766169153]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42.680055849150882,0.26865671641791045,4.4223169855505615,0.26865671641791045]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42.901683890977552,0.27860696517412936,4.44536953942408,0.27860696517412936]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43.171287360607636,0.28855721393034828,4.4669578220129509,0.28855721393034828]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43.351825803032078,0.29850746268656714,4.4908744192481302,0.29850746268656714]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43.622949585926122,0.30845771144278605,4.5238621281338443,0.30845771144278605]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43.851499825221239,0.31840796019900497,4.5414111844470568,0.31840796019900497]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44.03558151063757,0.32835820895522388,4.5716478079312983,0.32835820895522388]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44.222444029295758,0.3383084577114428,4.5893183845377479,0.3383084577114428]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44.387874178822251,0.34825870646766172,4.6126663754262394,0.34825870646766172]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44.628583579076334,0.35820895522388058,4.6327208949589025,0.35820895522388058]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44.894405841674605,0.36815920398009949,4.6584628464533928,0.36815920398009949]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45.094955479125673,0.37810945273631841,4.6874171382375369,0.37810945273631841]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45.262332229254525,0.38805970149253732,4.709526912347946,0.38805970149253732]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45.418685455712911,0.39800995024875624,4.7236733541502618,0.39800995024875624]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45.620940886634557,0.4079601990049751,4.7515584877573929,0.4079601990049751]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45.873040780495408,0.41791044776119401,4.773997075280727,0.41791044776119401]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46.026670906211265,0.42786069651741293,4.786134582818991,0.42786069651741293]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46.169657292547285,0.43781094527363185,4.8108118462106972,0.43781094527363185]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46.427476437577454,0.44776119402985076,4.829048586117425,0.44776119402985076]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46.575354848921123,0.45771144278606968,4.8558576899002768,0.45771144278606968]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46.743724914395294,0.46766169154228854,4.8713487550901595,0.46766169154228854]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46.956363361653217,0.47761194029850745,4.8895966527186214,0.47761194029850745]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47.134768498306443,0.48756218905472637,4.9164664131919249,0.48756218905472637]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47.266620869634103,0.49751243781094528,4.9296218478660245,0.49751243781094528]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47.482499991097399,0.5074626865671642,4.9478777092762609,0.5074626865671642]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47.656684124090994,0.51741293532338306,4.9688299265032425,0.51741293532338306]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47.798890405799405,0.52736318407960203,4.9876954967689482,0.52736318407960203]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47.924308728012733,0.53731343283582089,5.0071325052362994,0.53731343283582089]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48.11144916811147,0.54726368159203975,5.0307573014376619,0.54726368159203975]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48.275782007036298,0.55721393034825872,5.0452078337877779,0.55721393034825872]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48.463308452501742,0.56716417910447758,5.06091786520558,0.56716417910447758]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48.575701893217683,0.57711442786069655,5.081195772813464,0.57711442786069655]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48.773279387038016,0.58706467661691542,5.1034282825581414,0.58706467661691542]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48.962211320901375,0.59701492537313428,5.1188015106573106,0.59701492537313428]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49.122515442221442,0.60696517412935325,5.1338057479380614,0.60696517412935325]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49.250415961614117,0.61691542288557211,5.1506398682799546,0.61691542288557211]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49.414036280654614,0.62686567164179108,5.1705695475868909,0.62686567164179108]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49.563657083508232,0.63681592039800994,5.1881894711032333,0.63681592039800994]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49.692153653136401,0.64676616915422891,5.1996807548147483,0.64676616915422891]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49.866942544822848,0.65671641791044777,5.2235253741578465,0.65671641791044777]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50.001826119265488,0.66666666666666663,5.2337336213227061,0.66666666666666663]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50.158675837830742,0.6766169154228856,5.2548364326395856,0.6766169154228856]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50.284908449689745,0.68656716417910446,5.2688011065157321,0.68656716417910446]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50.447274500746275,0.69651741293532343,5.287105479184163,0.69651741293532343]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50.664374256950019,0.70646766169154229,5.30408652794552,0.70646766169154229]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50.807846790321264,0.71641791044776115,5.3186352351158792,0.71641791044776115]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50.969454050282685,0.72636815920398012,5.3378149895156959,0.72636815920398012]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51.162092463894155,0.73631840796019898,5.3545862841226217,0.73631840796019898]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51.314468414683809,0.74626865671641796,5.3654405209508447,0.74626865671641796]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51.459511749407646,0.75621890547263682,5.3820644151775356,0.75621890547263682]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51.663406119049796,0.76616915422885568,5.3955712982983943,0.76616915422885568]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51.833708958684397,0.77611940298507465,5.4112000420098161,0.77611940298507465]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52.057580579998948,0.78606965174129351,5.4280353485406296,0.78606965174129351]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52.249614767450701,0.79601990049751248,5.4460249935320295,0.79601990049751248]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52.438028377674485,0.80597014925373134,5.4583540098619281,0.80597014925373134]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52.577038786214615,0.8159203980099502,5.4745410976008024,0.8159203980099502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52.855434578403205,0.82587064676616917,5.4913108348070008,0.82587064676616917]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53.034146038239911,0.83582089552238803,5.5063528732439639,0.83582089552238803]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53.226432009571248,0.845771144278607,5.5185949952941185,0.845771144278607]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53.455212532132634,0.85572139303482586,5.5368013841626853,0.85572139303482586]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53.736427300777109,0.86567164179104472,5.5520988215677241,0.86567164179104472]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53.880069587602932,0.87562189054726369,5.5710313571389003,0.87562189054726369]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54.174268554392924,0.88557213930348255,5.5872333456484675,0.88557213930348255]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54.521652322171313,0.89552238805970152,5.6052126323980991,0.89552238805970152]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54.7802835320052,0.90547263681592038,5.6252717191921864,0.90547263681592038]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55.02333219271322,0.91542288557213936,5.6430881136334001,0.91542288557213936]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55.306981588454633,0.92537313432835822,5.6656335038526704,0.92537313432835822]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55.740935434471666,0.93532338308457708,5.6903731403191076,0.93532338308457708]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56.110237952648141,0.94527363184079605,5.7211877035463692,0.94527363184079605]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56.481558973891993,0.95522388059701491,5.7487900111756574,0.95522388059701491]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56.938203639463907,0.96517412935323388,5.7769495267874342,0.96517412935323388]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57.479247030115218,0.97512437810945274,5.8249874366433421,0.97512437810945274]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59.018542753833039,0.99502487562189057,5.9772573277778358,0.99502487562189057]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($W$27:$W$126)","v":4647.8909716808676},{"$f":"SUM($X$27:$X$126)","v":49.268656716417944},{"$f":"SUM($Y$27:$Y$126)","v":481.45210233571453},{"$f":"SUM($Z$27:$Z$126)","v":49.268656716417944}]

{"sheet":"Flex leases","index":10,"n_rows":108,"n_cols":29,"rows_kept":108,"cut":false,"hidden":false,"merged":[[24,8,26,8],[24,10,26,10],[24,9,26,9],[24,1,26,1],[24,3,26,3],[24,5,26,5],[24,7,26,7],[3,1,5,1],[11,1,13,1],[11,2,13,2],[11,3,13,3],[11,4,13,4],[3,2,5,2],[3,3,5,3],[3,4,5,4],[11,5,13,5],[24,2,26,2],[24,4,26,4],[24,6,26,6],[3,5,5,5],[3,6,5,6],[11,6,13,6]]}
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29]
[]
[null,null,1,2,3,4,5]
[null,"Yields",{"$f":"'Calc for flex leases'!B4","v":"Wheat - North Central KS_Rotation"},{"$f":"'Calc for flex leases'!C4","v":""},{"$f":"'Calc for flex leases'!D4","v":""},{"$f":"'Calc for flex leases'!E4","v":""},{"$f":"'Calc for flex leases'!F4","v":""},null,null,null,null,null,null,null,null,null,null,"Name","Low","middle","High",null,"Simulated number"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"L28","v":"Yield -- Wheat - North Central KS_Rotation"},{"$f":"C9","v":30},{"$f":"C8","v":50},{"$f":"C7","v":60},null,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Price -- Wheat - North Central KS_Rotation",{"$f":"C17","v":3},{"$f":"C16","v":5.5},{"$f":"C15","v":6},null,3]
[null,"High yield",60,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Yield -- ",{"$f":"D9","v":0},{"$f":"D8","v":""},{"$f":"D7","v":0}]
[null,"Expected yield",{"$f":"'Calc for flex leases'!B9","v":50},{"$f":"'Calc for flex leases'!C9","v":""},{"$f":"'Calc for flex leases'!D9","v":""},{"$f":"'Calc for flex leases'!E9","v":""},{"$f":"'Calc for flex leases'!F9","v":""},null,null,null,null,null,null,null,null,null,4,"Price -- ",{"$f":"D17","v":0},{"$f":"D16","v":""},{"$f":"D15","v":0}]
[null,"Low yield",30,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Yield -- ",{"$f":"E9","v":0},{"$f":"E8","v":""},{"$f":"E7","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"Price -- ",{"$f":"E17","v":0},{"$f":"E16","v":""},{"$f":"E15","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Yield -- ",{"$f":"F9","v":0},{"$f":"F8","v":""},{"$f":"F7","v":0}]
[null,"Prices",{"$f":"'Calc for flex leases'!B4","v":"Wheat - North Central KS_Rotation"},{"$f":"'Calc for flex leases'!C4","v":""},{"$f":"'Calc for flex leases'!D4","v":""},{"$f":"'Calc for flex leases'!E4","v":""},{"$f":"'Calc for flex leases'!F4","v":""},null,null,null,null,null,null,null,null,null,8,"Price -- ",{"$f":"F17","v":0},{"$f":"F16","v":""},{"$f":"F15","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Yield -- ",{"$f":"G9","v":0},{"$f":"G8","v":""},{"$f":"G7","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Price -- ",{"$f":"G17","v":0},{"$f":"G16","v":""},{"$f":"G15","v":0}]
[null,"High price",6]
[null,"Expected price",{"$f":"'Calc for flex leases'!B10","v":5.5},{"$f":"'Calc for flex leases'!C10","v":""},{"$f":"'Calc for flex leases'!D10","v":""},{"$f":"'Calc for flex leases'!E10","v":""},{"$f":"'Calc for flex leases'!F10","v":""}]
[null,"Low price",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"n"]
[null,"Number of iterations of simulation to run",null,null,200,"This is currently hard coded at 200"]
[]
[]
[]
[null,{"$f":"\"Yield  --  \" & 'Calc for flex leases'!B4","v":"Yield  --  Wheat - North Central KS_Rotation"},{"$f":"\"Price  --  \" & 'Calc for flex leases'!B4","v":"Price  --  Wheat - North Central KS_Rotation"},{"$f":"\"Yield  --  \" & 'Calc for flex leases'!C4","v":"Yield  --  "},{"$f":"\"Price  --  \" & 'Calc for flex leases'!C4","v":"Price  --  "},{"$f":"\"Yield  --  \" & 'Calc for flex leases'!D4","v":"Yield  --  "},{"$f":"\"Price  --  \" & 'Calc for flex leases'!D4","v":"Price  --  "},{"$f":"\"Yield  --  \" & 'Calc for flex leases'!E4","v":"Yield  --  "},{"$f":"\"Price  --  \" & 'Calc for flex leases'!E4","v":"Price  --  "},{"$f":"\"Yield  --  \" & 'Calc for flex leases'!F4","v":"Yield  --  "},{"$f":"\"Price  --  \" & 'Calc for flex leases'!F4","v":"Price  --  "}]
[]
[]
[null,1,0.2,null,null,null,null,null,null,null,null,{"$f":"\"Yield -- \" & 'Calc for flex leases'!B4","v":"Yield -- Wheat - North Central KS_Rotation"}]
[null,null,1,null,null,null,null,null,null,null,null,{"$f":"\"Price -- \" & 'Calc for flex leases'!B4","v":"Price -- Wheat - North Central KS_Rotation"}]
[null,null,null,1,null,null,null,null,null,null,null,{"$f":"\"Yield -- \" & 'Calc for flex leases'!C4","v":"Yield -- "}]
[null,null,null,null,1,null,null,null,null,null,null,{"$f":"\"Price -- \" & 'Calc for flex leases'!C4","v":"Price -- "}]
[null,null,null,null,null,1,null,null,null,null,null,{"$f":"\"Yield -- \" & 'Calc for flex leases'!D4","v":"Yield -- "}]
[null,null,null,null,null,null,1,null,null,null,null,{"$f":"\"Price -- \" & 'Calc for flex leases'!D4","v":"Price -- "}]
[null,null,null,null,null,null,null,1,null,null,null,{"$f":"\"Yield -- \" & 'Calc for flex leases'!E4","v":"Yield -- "}]
[null,null,null,null,null,null,null,null,1,null,null,{"$f":"\"Price -- \" & 'Calc for flex leases'!E4","v":"Price -- "}]
[null,null,null,null,null,null,null,null,null,1,null,{"$f":"\"Yield -- \" & 'Calc for flex leases'!F4","v":"Yield -- "}]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"\"Price -- \" & 'Calc for flex leases'!F4","v":"Price -- "}]
[]
[]
[]
[]
[null,null,null,1,2,3,4,5,6,7,8]
[null,null,null,"Flex on price",null,null,"Flex on yield",null,"Flex on both"]
[null,null,null,"Base rent multiplied by ratio of current year’s price to base price","Rent equal to the value of a fixed amount of commodity","Base rent with stated adjustments for prices outside a specified range","Base rent multiplied by ratio of current year's yield to base yield","Rent equal to the value of a fixed price of commodity","Base rent multiplied by ratios of current year's price to base price and yield to base yield","Stated percentage of the crop's value","Minimum base rent plus a bonus"]
[]
[null,"Base rent",null,50,null,"y",50,null,"y",null,"y"]
[null,"Flex crop?",null,0,null,null,0]
[null,"allow for downward price adjustment?",null,"N",null,null,null,null,"y"]
[null,"allow for downward yield adjustment?",null,null,null,null,"y",null,"y "]
[]
[null,"Base price",{"$f":"R6","v":"Price -- Wheat - North Central KS_Rotation"},5.5,null,null,null,"y","y"]
[null,null,{"$f":"R8","v":"Price -- "}]
[null,null,{"$f":"R10","v":"Price -- "}]
[null,null,{"$f":"R12","v":"Price -- "}]
[null,null,{"$f":"R14","v":"Price -- "}]
[]
[null,"Base yield",{"$f":"R5","v":"Yield -- Wheat - North Central KS_Rotation"},null,"y",null,50,null,"y "]
[null,null,{"$f":"R7","v":"Yield -- "}]
[null,null,{"$f":"R9","v":"Yield -- "}]
[null,null,{"$f":"R11","v":"Yield -- "}]
[null,null,{"$f":"R13","v":"Yield -- "}]
[]
[]
[]
[]
[null,"Upper price",{"$f":"C51","v":"Price -- Wheat - North Central KS_Rotation"},null,null,"y"]
[null,null,{"$f":"C52","v":"Price -- "}]
[null,null,{"$f":"C53","v":"Price -- "}]
[null,null,{"$f":"C54","v":"Price -- "}]
[null,null,{"$f":"C55","v":"Price -- "}]
[null,"Lower price",{"$f":"C66","v":"Price -- Wheat - North Central KS_Rotation"},null,"y","y",null,"need lower yield"]
[null,null,"Price -- "]
[null,null,"Price -- "]
[null,null,"Price -- "]
[null,null,"Price -- "]
[null,"Price change","Price -- Wheat - North Central KS_Rotation",null,null,"y"]
[null,null,"Price -- "]
[null,null,"Price -- "]
[null,null,"Price -- "]
[null,null,"Price -- "]
[null,"Change to rent",{"$f":"$C$12","v":"Wheat - North Central KS_Rotation"},null,null,"y"]
[null,null,{"$f":"$D$12","v":""}]
[null,null,{"$f":"$E$12","v":""}]
[null,null,{"$f":"$F$12","v":""}]
[null,null,{"$f":"$G$12","v":""}]
[null,null,"jj"]
["only need 1 ","Crop percentage",null,null,null,null,null,null,null,"y "]
[]
[null,"upper revenue",{"$f":"$C$12","v":"Wheat - North Central KS_Rotation"}]
[null,null,{"$f":"$D$12","v":""}]
[null,null,{"$f":"$E$12","v":""}]
[null,null,{"$f":"$F$12","v":""}]
[null,null,{"$f":"$G$12","v":""}]
[null,"lower revenue",{"$f":"$C$12","v":"Wheat - North Central KS_Rotation"}]
[null,null,{"$f":"$D$12","v":""},null,null,null,null,null,null,null,"y"]
[null,null,{"$f":"$E$12","v":""}]
[null,null,{"$f":"$F$12","v":""}]
[null,null,{"$f":"$G$12","v":""}]
[null,"Revenue chaange",{"$f":"$C$12","v":"Wheat - North Central KS_Rotation"}]
[null,null,{"$f":"$D$12","v":""}]
[null,null,{"$f":"$E$12","v":""}]
[null,null,{"$f":"$F$12","v":""}]
[null,null,{"$f":"$G$12","v":""}]
[null,"Changes to rent",{"$f":"$C$12","v":"Wheat - North Central KS_Rotation"}]
[null,null,{"$f":"$D$12","v":""}]
[null,null,{"$f":"$E$12","v":""}]
[null,null,{"$f":"$F$12","v":""}]
[null,null,{"$f":"$G$12","v":""}]

{"sheet":"Calc for flex leases","index":11,"n_rows":126,"n_cols":13,"rows_kept":126,"cut":false,"hidden":true,"merged":[]}
["tillable ac code"]
[]
["#",1,2,3,4,5,null,"All crops"]
["Crop",{"$f":"'Data from budgets'!B10","v":"Wheat - North Central KS_Rotation"},{"$f":"'Data from budgets'!C10","v":""},{"$f":"'Data from budgets'!D10","v":""},{"$f":"'Data from budgets'!E10","v":""},{"$f":"'Data from budgets'!F10","v":""},null,"- - Cash","- - Share",null,"# of things to simulate",null,"# of simulations"]
["Is the crop to be used?",{"$f":"'Data from budgets'!B8","v":1},{"$f":"'Data from budgets'!C8","v":0},{"$f":"'Data from budgets'!D8","v":0},{"$f":"'Data from budgets'!E8","v":0},{"$f":"'Data from budgets'!F8","v":0},null,{"$f":"SUM(B5:F5)","v":1},{"$f":"H5","v":1},null,{"$f":"H5*2","v":2},null,{"$f":"'Flex leases'!E21","v":200}]
["Actual tillable ac",null,null,null,null,null,null,{"$f":"'Calculations '!L67","v":1},{"$f":"H6","v":1}]
["Acres",{"$f":"'Calculations '!F66","v":1},{"$f":"'Calculations '!G66","v":0},{"$f":"'Calculations '!H66","v":0},{"$f":"'Calculations '!I66","v":0},{"$f":"'Calculations '!J66","v":0},null,{"$f":"SUM(B7:F7)","v":1}]
[]
["Yield",{"$f":"'Calculations '!F70","v":50},{"$f":"'Calculations '!G70","v":""},{"$f":"'Calculations '!H70","v":""},{"$f":"'Calculations '!I70","v":""},{"$f":"'Calculations '!J70","v":""}]
["Price",{"$f":"'Calculations '!F71","v":5.5},{"$f":"'Calculations '!G71","v":""},{"$f":"'Calculations '!H71","v":""},{"$f":"'Calculations '!I71","v":""},{"$f":"'Calculations '!J71","v":""}]
[]
["Share %",null,null,null,null,null,null,null,{"$f":"Budgets!Z6","v":0.68}]
["Cash rent",null,null,null,null,null,null,{"$f":"Budgets!C58","v":50}]
["Cash rent per tillible ac",null,null,null,null,null,null,{"$f":"'Calculations '!N112","v":50}]
[]
["Other income to tenant",null,null,null,null,null,null,{"$f":"'Calculations '!N72","v":0},{"$f":"'Calculations '!P72","v":0}]
["Other income to landlord",null,null,null,null,null,null,0,{"$f":"'Calculations '!Q72","v":0}]
[]
[]
["Expenses to tenant (less cash rent)",null,null,null,null,null,null,{"$f":"'Calculations '!N115-H14","v":185.62761073119702},{"$f":"'Calculations '!P115","v":160.98259473119705},"per tilliable acre"]
["Expenses to landlord",null,null,null,null,null,null,{"$f":"'Calculations '!O115","v":0},{"$f":"'Calculations '!Q115","v":24.64501599999997},"per tilliable acre"]
[]
["TENANT"]
["Simulation"]
["Yield  ",{"$f":"'Flex leases'!W5","v":100},{"$f":"'Flex leases'!W7","v":0},{"$f":"'Flex leases'!W9","v":0},{"$f":"'Flex leases'!W11","v":0},{"$f":"'Flex leases'!W13","v":0},null,"This is what is simulated (a number can be entered in the original speadsheet but it doesn't really do anything)"]
["Price",{"$f":"'Flex leases'!W6","v":3},{"$f":"'Flex leases'!W8","v":0},{"$f":"'Flex leases'!W10","v":0},{"$f":"'Flex leases'!W12","v":0},{"$f":"'Flex leases'!W14","v":0},null,"This is what is simulated (a number can be entered in the original speadsheet but it doesn't really do anything)"]
["Share yield - tenant",{"$f":"B25*$I$12","v":68},{"$f":"C25*$I$12","v":0},{"$f":"D25*$I$12","v":0},{"$f":"E25*$I$12","v":0},{"$f":"F25*$I$12","v":0}]
["Share yield - landlord",{"$f":"B25*(1-$I$12)","v":31.999999999999996},{"$f":"C25*(1-$I$12)","v":0},{"$f":"D25*(1-$I$12)","v":0},{"$f":"E25*(1-$I$12)","v":0},{"$f":"F25*(1-$I$12)","v":0}]
[null,null,null,null,null,null,null,"Base rent"]
["1 - Base price",{"$f":"'Flex leases'!D51","v":5.5},{"$f":"'Flex leases'!D52","v":0},{"$f":"'Flex leases'!D53","v":0},{"$f":"'Flex leases'!D54","v":0},{"$f":"'Flex leases'!D55","v":0},null,{"$f":"'Flex leases'!D46","v":50}]
["1 - Lead crop",{"$f":"IF(OR('Flex leases'!$D$47=0, 'Flex leases'!$D$47=B3), 1, 0)","v":1},{"$f":"IF(OR('Flex leases'!$D$47=0, 'Flex leases'!$D$47=C3), 1, 0)","v":1},{"$f":"IF(OR('Flex leases'!$D$47=0, 'Flex leases'!$D$47=D3), 1, 0)","v":1},{"$f":"IF(OR('Flex leases'!$D$47=0, 'Flex leases'!$D$47=E3), 1, 0)","v":1},{"$f":"IF(OR('Flex leases'!$D$47=0, 'Flex leases'!$D$47=F3), 1, 0)","v":1},null,null,null,"if  no lead crop then all are 1's - otherwise the lead crop has a one in it."]
["1 - allow downward",{"$f":"IF(OR('Flex leases'!$D$48=\"n\",'Flex leases'!$D$48=\"N\"), 0, 1)","v":0},{"$f":"B32","v":0},{"$f":"C32","v":0},{"$f":"D32","v":0},{"$f":"E32","v":0},null,"Crop acres in contract",null,"1 if downward"]
["1 - Min price for sim",{"$f":"IF(B32=0,B30,0)","v":5.5},{"$f":"IF(C32=0,C30,0)","v":0},{"$f":"IF(D32=0,D30,0)","v":0},{"$f":"IF(E32=0,E30,0)","v":0},{"$f":"IF(F32=0,F30,0)","v":0},null,{"$f":"SUMPRODUCT(B31:F31,B7:F7)","v":1}]
["1 - Simulated price",{"$f":"MAX(B33, B26)","v":5.5},{"$f":"MAX(C33, C26)","v":0},{"$f":"MAX(D33, D26)","v":0},{"$f":"MAX(E33, E26)","v":0},{"$f":"MAX(F33, F26)","v":0}]
["1 - Price ratio",{"$f":"IFERROR(B34/B30, 0)","v":1},{"$f":"IFERROR(C34/C30, 0)","v":0},{"$f":"IFERROR(D34/D30, 0)","v":0},{"$f":"IFERROR(E34/E30, 0)","v":0},{"$f":"IFERROR(F34/F30, 0)","v":0},null,"landlord rev per tillible"]
["1 - Landlord revenue",{"$f":"B35*$H$30*B31*B7","v":50},{"$f":"C35*$H$30*C31*C7","v":0},{"$f":"D35*$H$30*D31*D7","v":0},{"$f":"E35*$H$30*E31*E7","v":0},{"$f":"F35*$H$30*F31*F7","v":0},null,{"$f":"SUM(B36:F36) *H7/H33 / H6","v":50}]
[]
["4 - Base yield",{"$f":"'Flex leases'!G57","v":50},{"$f":"'Flex leases'!G58","v":0},{"$f":"'Flex leases'!G59","v":0},{"$f":"'Flex leases'!G60","v":0},{"$f":"'Flex leases'!G61","v":0},null,"Base rent"]
["4 - Lead crop",{"$f":"IF(OR('Flex leases'!$G$47=0, 'Flex leases'!$G$47=B3), 1, 0)","v":1},{"$f":"IF(OR('Flex leases'!$G$47=0, 'Flex leases'!$G$47=C3), 1, 0)","v":1},{"$f":"IF(OR('Flex leases'!$G$47=0, 'Flex leases'!$G$47=D3), 1, 0)","v":1},{"$f":"IF(OR('Flex leases'!$G$47=0, 'Flex leases'!$G$47=E3), 1, 0)","v":1},{"$f":"IF(OR('Flex leases'!$G$47=0, 'Flex leases'!$G$47=F3), 1, 0)","v":1},null,{"$f":"'Flex leases'!G46","v":50},null,"if  no lead crop then all are 1's - otherwise the lead crop has a one in it."]
["4 - allow downward",{"$f":"IF(OR('Flex leases'!$G$49=\"n\",'Flex leases'!$G$49=\"N\"), 0, 1)","v":1},{"$f":"IF(OR('Flex leases'!$G$49=\"n\",'Flex leases'!$G$49=\"N\"), 0, 1)","v":1},{"$f":"IF(OR('Flex leases'!$G$49=\"n\",'Flex leases'!$G$49=\"N\"), 0, 1)","v":1},{"$f":"IF(OR('Flex leases'!$G$49=\"n\",'Flex leases'!$G$49=\"N\"), 0, 1)","v":1},{"$f":"IF(OR('Flex leases'!$G$49=\"n\",'Flex leases'!$G$49=\"N\"), 0, 1)","v":1},null,null,null,"1 if downward"]
["1 - Min yield for sim",{"$f":"IF(B40=0,B38,0)","v":0},{"$f":"IF(C40=0,C38,0)","v":0},{"$f":"IF(D40=0,D38,0)","v":0},{"$f":"IF(E40=0,E38,0)","v":0},{"$f":"IF(F40=0,F38,0)","v":0},null,"Crop ac in contract"]
["1 - Simulated yield",{"$f":"MAX(B41, B25)","v":100},{"$f":"MAX(C41, C25)","v":0},{"$f":"MAX(D41, D25)","v":0},{"$f":"MAX(E41, E25)","v":0},{"$f":"MAX(F41, F25)","v":0},null,{"$f":"SUMPRODUCT(B39:F39,B7:F7)","v":1}]
["1 - Yield ratio",{"$f":"IFERROR(B42/B38, 0)","v":2},{"$f":"IFERROR(C42/C38, 0)","v":0},{"$f":"IFERROR(D42/D38, 0)","v":0},{"$f":"IFERROR(E42/E38, 0)","v":0},{"$f":"IFERROR(F42/F38, 0)","v":0},null,"landlord rev per tillible acre"]
["1 - Landlord revenue",{"$f":"B43*$H$39*B39*B7","v":100},{"$f":"C43*$H$39*C39*C7","v":0},{"$f":"D43*$H$39*D39*D7","v":0},{"$f":"E43*$H$39*E39*E7","v":0},{"$f":"F43*$H$39*F39*F7","v":0},null,{"$f":"SUM(B44:F44) *H7/H42 / H6","v":100}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["TENANT"]
["Cash lease",{"$f":"SUMPRODUCT(B25:F25,B26:F26, B7:F7) / H6 - H20 - H14 + H16","v":64.372389268802976}]
["Share  lease",{"$f":"SUMPRODUCT(B27:F27, B26:F26, B7:F7)/H6 - I20 + I16","v":43.017405268802946}]
["1 - flex lease (price)",{"$f":"$B$101 - B125 + $H$14","v":64.372389268802976}]
["4 - flex lease (yield)",{"$f":"$B$101 - B126 + $H$14","v":14.372389268802976}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Landlord"]
["Cash lease",{"$f":"H14 - H21","v":50}]
["Share lease",{"$f":"SUMPRODUCT(B28:F28, B26:F26, B7:F7) / I6 - I21 + I17","v":71.354984000000016}]
["1 - flex lease (price)",{"$f":"H36 - H21","v":50}]
["4 - flex lease (yield)",{"$f":"H44-H21","v":100}]

{"sheet":"Name of budgets","index":12,"n_rows":110,"n_cols":74,"rows_kept":110,"cut":false,"hidden":false,"merged":[]}
[null,null,null,{"$f":"D7","v":"Alfalfa - Northwest KS_"},{"$f":"E7","v":"Alfalfa - South Central and Southeast KS_"},"Alfalfa - South Central and Southeast KS_","Alfalfa - Western KS_Irrigated","Canola - South Central KS_","Canola - South Central KS_irrigated","Corn - North Central KS_","Corn - North Central KS_Irrigated","Corn - Northeast KS_","Corn - Northwest KS_Irrigated","Corn - Northwest KS_W-C-F rotation","Corn - South Central KS_","Corn - Southeast KS_","Corn - Southwest KS_Irrigated","Corn - Southwest KS_W-C-F rotation","Corn Silage - Northeast KS_","Cotton - Southeast KS_","Cotton - Southeast KS_Irrigated","Cotton - Southwest KS_Irrigated","Cotton - Southwest KS_W-CT-F rotation","Forage Sorghum Hay - Western KS_W-H-F","Forage Sorghum Silage - South Central KS_","Grain Sorghum - North Central KS_","Grain Sorghum - Northeast KS_","Grain Sorghum - Northwest KS_W-S-F rotation","Grain Sorghum - South Central KS_","Grain Sorghum - Southeast KS_","Grain Sorghum - Southwest KS_W-S-F rotation","Soybeans - North Central KS_","Soybeans - Northeast KS_","Soybeans - Northwest KS_W-SB_F rotation","Soybeans - South Central KS_","Soybeans - Southeast KS_","Soybeans - Southeast KS_Double crop","Soybeans - Southwest KS_W-SB-F rotation","Sunflower (Confectionary) - Western KS_Irrigated","Sunflower (Confectionary) - Western KS_W-SF-F rotation","Sunflower (oil-type) - Central and Eastern_Double crop","Sunflower (oil-type) - Eastern KS_","Sunflower (oil-type) - Western KS_Irrigated","Sunflower (oil-type) - Western KS_W-SF-F rotation","Wheat - North Central KS_Continuous","Wheat - North Central KS_Rotation","Wheat - Northeast KS_Continuous","Wheat - Northeast KS_Rotation","Wheat - Northwest KS_W-F rotation","Wheat - Northwest KS_W-S_C-F rotation","Wheat - South Central KS_Continuous","Wheat - South Central KS_Rotation","Wheat - Southeast KS_","Wheat - Southwest KS_W-F rotation","Wheat - Southwest KS_W-S_C-F rotation",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ7","v":0},{"$f":"BR7","v":0},{"$f":"BS7","v":0},{"$f":"BT7","v":0},{"$f":"BU7","v":0}]
[]
[]
[]
[]
["Column1","Column2","Column3","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30","31","32","33","34","35","36","37","38","39","40","41","42","43","44","45","46","47","48","49","50","51","52","53","54","55","56","57","58","59","60","61","62","63","64","65","66","67","68","69","70"]
[1,"CROP",null,"Alfalfa - Northwest KS_","Alfalfa - South Central and Southeast KS_","Alfalfa - South Central and Southeast KS_","Alfalfa - Western KS_Irrigated","Canola - South Central KS_","Canola - South Central KS_irrigated","Corn - North Central KS_","Corn - North Central KS_Irrigated","Corn - Northeast KS_","Corn - Northwest KS_Irrigated","Corn - Northwest KS_W-C-F rotation","Corn - South Central KS_","Corn - Southeast KS_","Corn - Southwest KS_Irrigated","Corn - Southwest KS_W-C-F rotation","Corn Silage - Northeast KS_","Cotton - Southeast KS_","Cotton - Southeast KS_Irrigated","Cotton - Southwest KS_Irrigated","Cotton - Southwest KS_W-CT-F rotation","Forage Sorghum Hay - Western KS_W-H-F","Forage Sorghum Silage - South Central KS_","Grain Sorghum - North Central KS_","Grain Sorghum - Northeast KS_","Grain Sorghum - Northwest KS_W-S-F rotation","Grain Sorghum - South Central KS_","Grain Sorghum - Southeast KS_","Grain Sorghum - Southwest KS_W-S-F rotation","Soybeans - North Central KS_","Soybeans - Northeast KS_","Soybeans - Northwest KS_W-SB_F rotation","Soybeans - South Central KS_","Soybeans - Southeast KS_","Soybeans - Southeast KS_Double crop","Soybeans - Southwest KS_W-SB-F rotation","Sunflower (Confectionary) - Western KS_Irrigated","Sunflower (Confectionary) - Western KS_W-SF-F rotation","Sunflower (oil-type) - Central and Eastern_Double crop","Sunflower (oil-type) - Eastern KS_","Sunflower (oil-type) - Western KS_Irrigated","Sunflower (oil-type) - Western KS_W-SF-F rotation","Wheat - North Central KS_Continuous","Wheat - North Central KS_Rotation","Wheat - Northeast KS_Continuous","Wheat - Northeast KS_Rotation","Wheat - Northwest KS_W-F rotation","Wheat - Northwest KS_W-S_C-F rotation","Wheat - South Central KS_Continuous","Wheat - South Central KS_Rotation","Wheat - Southeast KS_","Wheat - Southwest KS_W-F rotation","Wheat - Southwest KS_W-S_C-F rotation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"None"]
[2,"Yield",null,3.6,3.6,3.6,5.7,20,28,120,240,145,240,89,110,120,225,82,18,950,1500,1500,900,2.75,10.9,120,135,85,115,90,81,41,45,25,31,35,22,25,22,13.5,10,16,24,16,53,50,50,52,47,45,48,45,48,42,39]
[3,"Price",null,130,130,130,135,8.25,8.25,3.65,3.65,3.75,3.79,3.79,3.81,3.95,3.66,4.05,31.88,0.71230000000000004,0.71799999999999997,0.71799999999999997,0.71799999999999997,71.48,25.91,3.84,4.13,3.86,3.88,3.88,3.9,9.34,9.7100000000000009,9.1199999999999992,9.44,9.67,9.67,9.15,21.5,21.5,16.3,16.3,18.04,18.04,5.5,5.5,5.57,5.57,5.35,5.35,5.54,5.54,5.47,5.4,5.4]
[4,"Other income"]
[5,null,"<Total Revenue>"]
[6]
[7,"Direct Expenses"]
[8,null,"Seeds",21.087,21.087,21.087,21.087,28.71,20.097000000000001,62.963999999999999,111.96899999999999,70.834499999999991,119.4336,41.975999999999999,55.093499999999999,62.963999999999999,119.4336,41.975999999999999,73.457999999999998,72.072000000000003,99.099000000000004,99.099000000000004,72.072000000000003,23.611500000000003,5.4351000000000003,11.373317999999999,11.373317999999999,7.3061999999999996,8.1098820000000007,8.1098820000000007,7.3061999999999996,35,35,30,32.5,32.5,37.5,30,30.294,26.928000000000001,32.669999999999995,32.669999999999995,34.897500000000001,29.7,22.274999999999999,24.75,18.5625,24.75,16.087499999999999,16.087499999999999,14.85,22.274999999999999,19.8,16.087499999999999,16.087499999999999]
[9,null,"Fertilizer (less lime)",20.75,49.98,72.757499999999993,32.784999999999997,38.085000000000001,49.99,49.465000000000003,93.29,72.959999999999994,99.862499999999997,37.32,45.762500000000003,61.365000000000002,93.954999999999998,34.25,40734.125,43.375,73.837500000000006,48.012500000000003,28.824999999999999,32.274999999999999,44.24,50.225000000000001,70.59,36.25,45.494999999999997,46.9,34.582500000000003,17.035,28.822500000000002,7.2625000000000002,18265,25.747499999999999,13.75,7.47,26.265000000000001,21.272500000000001,16.352499999999999,25.4,28.895,24.84,37.424999999999997,45.072499999999998,42.352499999999999,54.79,25.762499999999999,31.5275,34.587499999999999,40.725000000000001,49.177500000000002,22.925000000000001,27.18]
[10,null,"  --Lime"]
[11,null,"Herbicides",1.6830000000000001,1.6830000000000001,3.3165,24.5,18.265625,21.515625,74.430742187500002,71.505468750000006,73.863749999999996,61.016750000000002,64.961351562499999,47.881406249999998,47.661406249999999,61.016750000000002,73.230101562499996,35.448124999999997,51.918750000000003,83,110,76.918750000000003,28.4,8.91,32.69,32.69,68.876437499999994,19.075781249999999,19.075781249999999,68.876437499999994,55.289843750000003,63.883593750000003,50.393749999999997,35.557343750000001,38.77734375,10.6975,50.393749999999997,30.096399999999999,48.185562500000003,13.6875,47.34375,47.142499999999998,48.185562500000003,4.95,4.95,4.95,4.95,18.409500000000001,31.896999999999998,4.6490999999999998,4.6490999999999998,4.6490999999999998,18.409500000000001,31.896999999999998]
[12,null,"Fungicides",null,null,null,null,null,null,null,null,21.1875,6.2953124999999996,null,null,null,6.2953124999999996,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,21.1875,21.1875,21.1875,21.1875,3.8527343749999998,3.8527343749999998,6.0961718749999996,6.0961718749999996,6.0961718749999996,3.8527343749999998,3.8527343749999998]
[13,null,"Insecticides"]
[14,null,"Crop consulting",null,null,null,6.5,null,null,null,null,6.5,6.5,null,null,null,6.5,null,null,10,10,10,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5,null,null,null,6.5]
[15,null,"Crop insurance",null,null,null,21.38,13.236599999999999,34.5,16.132999999999999,25.933500000000002,15.637599999999999,29.835599999999999,12.282,8.8068000000000008,15.977499999999999,20.310999999999996,8.36,15.637599999999999,25,43.159500000000001,38,0,null,10.701499999999999,13.3004,10.709200000000001,17.9496,14.586,12.374000000000001,18.326599999999999,13.864400000000002,11.018700000000001,10.629899999999999,12.042000000000002,12.066600000000001,null,7.8660000000000014,24.870999999999999,10.345499999999999,null,12.16,24.870999999999999,10.345499999999999,9.9120000000000008,9.9120000000000008,8.31,8.31,13.808000000000002,13.808000000000002,10.004,10.004,8.9740000000000002,12.944000000000001,12.944000000000001]
[16,null,"Miscellaneous",5.5,5.5,5.5,10,7.5,7.5,6.5,10,8.5,10,5.5,6,7,10,5.5,8.5,42.5,47.5,47.5,42.5,5.5,6,6.5,8.5,5.5,6,7,5.5,6.5,8.5,5.5,6,7,7,5.5,10,5.5,6,7.5,10,5.5,6.5,6.5,8.5,8.5,5.5,5.5,6,6,7,5.5,5.5]
[17,null,"Surfactant"]
[18,null,"Other inputs",12.25,12.25,12.25,8.90625,5.9375,11.875,0,0,0,8.248046875,0,0,0,16.49609375,0,0,1.8,6,3.5,1.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.125,12.703125,8.90625,17.8125,15.125,8.921875,0,0,0,0,0,0,0,0,0,0,0]
[19,null,"MACHINERY"]
[20,null,"   --fertilizer application",2.6760790178571443,2.6760790178571443,2.6760790178571443,2.6760790178571443,null,5.3521580357142886,2.6760790178571443,2.6760790178571443,2.6760790178571443,null,2.6760790178571443,2.6760790178571443,null,null,2.6760790178571443,2.6760790178571443,2.6760790178571443,2.6760790178571443,2.6760790178571443,5.3521580357142886,2.6760790178571443,2.6760790178571443,2.6760790178571443,2.6760790178571443,2.6760790178571443,null,2.6760790178571443,2.6760790178571443,2.6760790178571443,null,null,2.6760790178571443,2.6760790178571443,null,null,null,2.6760790178571443,2.6760790178571443,2.6760790178571443,null,2.6760790178571443,2.6760790178571443,2.6760790178571443,2.6760790178571443,2.6760790178571443,null,2.6760790178571443,2.6760790178571443,2.6760790178571443,5.3521580357142886,null,2.6760790178571443]
[21,null,"   --harvesting",null,null,null,null,9.7797832817337458,9.7797832817337458,12.430766253869972,12.430766253869972,12.430766253869972,12.430766253869972,12.430766253869972,12.430766253869972,12.430766253869972,12.430766253869972,12.430766253869972,null,35.251691729323312,35.251691729323312,35.251691729323312,35.251691729323312,null,null,9.7797832817337458,9.7797832817337458,9.7797832817337458,9.7797832817337458,9.7797832817337458,9.7797832817337458,10.160356037151702,10.160356037151702,10.160356037151702,10.160356037151702,10.160356037151702,10.160356037151702,10.160356037151702,12.430766253869972,12.430766253869972,12.430766253869972,12.430766253869972,12.430766253869972,12.430766253869972,9.7797832817337458,9.7797832817337458,9.7797832817337458,9.7797832817337458,9.7797832817337458,9.7797832817337458,9.7797832817337458,9.7797832817337458,9.7797832817337458,9.7797832817337458,9.7797832817337458]
[22,null,"   --hauling",null,null,null,null,5.5590381341504944,5.5590381341504944,6.9505725840783317,13.901145168156663,6.9505725840783317,13.901145168156663,6.9505725840783317,6.9505725840783317,6.9505725840783317,13.901145168156663,6.9505725840783317,null,null,null,null,null,null,null,5.5590381341504944,5.5590381341504944,5.5590381341504944,5.5590381341504944,5.5590381341504944,5.5590381341504944,5.5590381341504944,5.5590381341504944,5.5590381341504944,5.5590381341504944,5.5590381341504944,2.7795190670752472,5.5590381341504944,6.9505725840783317,3.4752862920391658,3.4752862920391658,3.4886527777777774,6.9505725840783317,3.4752862920391658,5.5590381341504944,5.5590381341504944,5.5590381341504944,5.5590381341504944,5.5590381341504944,5.5590381341504944,5.5590381341504944,5.5590381341504944,5.5590381341504944,5.5590381341504944,5.5590381341504944]
[23,null,"   --miscellaneous"]
[24,null,"   --planting",1.5295750446428569,1.5295750446428569,1.5295750446428569,1.2866563285714288,6.4332816428571435,6.4332816428571435,4.9755799107142904,4.9755799107142904,4.9755799107142904,4.5290567142857103,4.9755799107142904,4.5290567142857103,4.5290567142857103,4.5290567142857103,4.9755799107142904,4.9755799107142904,4.2873153383458611,4.2873153383458611,4.2873153383458611,4.2873153383458611,4.9755799107142904,4.5290567142857103,4.9755799107142904,4.9755799107142904,4.9755799107142904,4.5290567142857103,4.5290567142857103,4.9755799107142904,4.9755799107142904,5.5368024038461554,4.9755799107142904,4.9755799107142904,4.5290567142857103,4.9755799107142904,5.5368024038461554,4.5290567142857103,4.9755799107142904,4.9755799107142904,4.9755799107142904,4.5290567142857103,4.9755799107142904,6.4332816428571435,7.6478752232142844,6.4332816428571435,7.6478752232142844,6.4332816428571435,7.6478752232142844,6.4332816428571435,6.4332816428571435,6.3580707142857165,6.4332816428571435,7.6478752232142844]
[25,null,"   --spraying",3.3537476923076994,3.3537476923076994,3.3537476923076994,3.3537476923076994,5.0306215384615491,8.3843692307692486,5.0306215384615491,5.0306215384615491,5.0306215384615491,5.869058461538474,6.7074953846153988,3.3537476923076994,3.3537476923076994,6.7074953846153988,6.7074953846153988,5.0306215384615491,13.414990769230798,11.738116923076948,11.738116923076948,13.414990769230798,3.3537476923076994,1.6768738461538497,5.0306215384615491,5.0306215384615491,6.7074953846153988,3.3537476923076994,3.3537476923076994,6.7074953846153988,5.0306215384615491,5.0306215384615491,5.0306215384615491,5.0306215384615491,5.0306215384615491,3.3537476923076994,5.0306215384615491,5.869058461538474,4.1921846153846243,5.0306215384615491,8.3843692307692486,6.7074953846153988,4.1921846153846243,3.3537476923076994,3.3537476923076994,3.3537476923076994,3.3537476923076994,6.7074953846153988,10.061243076923098,3.3537476923076994,3.3537476923076994,3.3537476923076994,6.7074953846153988,10.061243076923098]
[26,null,"   --tillage",2.0548808823529408,2.2985675774476455,2.0548808823529408,2.2985675774476455,7.0307194950897021,7.0307194950897021,null,2.5686011029411757,null,2.5686011029411757,null,7.0307194950897021,7.0307194950897021,2.5686011029411757,null,null,2.5686011029411757,2.5686011029411757,2.5686011029411757,2.5686011029411757,null,7.0307194950897021,null,null,null,7.0307194950897021,7.0307194950897021,null,null,null,null,null,6.5106479487628395,null,null,10.512192762130896,null,null,null,10.512192762130896,null,10.972766340911365,null,10.972766340911365,null,7.705803308823528,null,12.47365078982982,2.5686011029411757,4.8136234185682083,7.705803308823528]
[27,null,"   --other",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,"   --custom operations",108.59267460339511,112.79020848546139,102.97281459584926,160.97054279146968,28.792445864409146,28.792445864409146,15.009577132504331,24.657303068118029,15.009577132504331,9.647725935613698,null,15.009577132504331,15.009577132504331,9.0447430646378404,null,164.14688974381986,132.00957713250432,210.00957713250432,210.00957713250432,132.00957713250432,58.242005634621194,105.32050532491206,15.009577132504331,15.009577132504331,null,15.009577132504331,15.009577132504331,null,null,null,null,null,null,null,null,15.009577132504331,12.650240708277382,null,15.009577132504331,15.009577132504331,8.4334938055182551,15.009577132504331,null,15.009577132504331,null,15.009577132504331,null,15.009577132504331,null,null,15.009577132504331]
[29,null,"Irrigation  ",null,null,null,68.48714748784441,null,24.457536466774716,null,33.017674230145865,null,54.068800648298215,null,null,null,57.673387358184762,null,null,null,33.017674230145865,28.836693679092381,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36.045867098865479,null,null,null,36.045867098865479]
[30,null,"Interest on direct expenses"]
[31,null,"     <Total Direct Expenses>"]
[32]
[33,"Fixed expenses"]
[34,null,"MACHINERY"]
[35,null,"   --fertilizer application",2.4657620703613432,2.4657620703613432,2.4657620703613432,2.4657620703613432,null,4.9315241407226864,2.4657620703613432,2.4657620703613432,2.4657620703613432,null,2.4657620703613432,2.4657620703613432,null,null,2.4657620703613432,2.4657620703613432,2.4657620703613432,2.4657620703613432,2.4657620703613432,4.9315241407226864,2.4657620703613432,2.4657620703613432,2.4657620703613432,2.4657620703613432,2.4657620703613432,null,2.4657620703613432,2.4657620703613432,2.4657620703613432,null,null,2.4657620703613432,2.4657620703613432,null,null,null,2.4657620703613432,2.4657620703613432,2.4657620703613432,null,2.4657620703613432,2.4657620703613432,2.4657620703613432,2.4657620703613432,2.4657620703613432,null,2.4657620703613432,2.4657620703613432,2.4657620703613432,4.9315241407226864,null,2.4657620703613432]
[36,null,"   --harvesting",null,null,null,null,18.948334682436631,18.948334682436631,24.10373188336526,24.10373188336526,24.10373188336526,24.10373188336526,24.10373188336526,24.10373188336526,24.10373188336526,24.10373188336526,24.10373188336526,null,96.222229880363358,96.222229880363358,96.222229880363358,96.222229880363358,null,null,18.948334682436631,18.948334682436631,18.948334682436631,18.948334682436631,18.948334682436631,18.948334682436631,19.600284520310957,19.600284520310957,19.600284520310957,19.600284520310957,19.600284520310957,19.600284520310957,19.600284520310957,24.10373188336526,24.10373188336526,24.10373188336526,24.10373188336526,24.10373188336526,24.10373188336526,18.948334682436631,18.948334682436631,18.948334682436631,18.948334682436631,18.948334682436631,18.948334682436631,18.948334682436631,18.948334682436631,18.948334682436631,18.948334682436631,18.948334682436631]
[37,null,"   --hauling",null,null,null,null,6.3697169549433044,6.3697169549433044,7.9641799474961612,15.928359894992322,7.9641799474961612,15.928359894992322,7.9641799474961612,7.9641799474961612,7.9641799474961612,15.928359894992322,7.9641799474961612,null,null,null,null,null,null,null,6.3697169549433044,6.3697169549433044,6.3697169549433044,6.3697169549433044,6.3697169549433044,6.3697169549433044,6.3697169549433044,6.3697169549433044,6.3697169549433044,6.3697169549433044,6.3697169549433044,3.1848584774716522,6.3697169549433044,7.9641799474961612,3.9820899737480806,3.9820899737480806,3.9974057044163418,7.9641799474961612,3.9820899737480806,6.3697169549433044,6.3697169549433044,6.3697169549433044,6.3697169549433044,6.3697169549433044,6.3697169549433044,6.3697169549433044,6.3697169549433044,6.3697169549433044,6.3697169549433044,6.3697169549433044]
[38,null,"   --miscellaneous"]
[39,null,"   --planting",1.730444375486796,1.730444375486796,1.730444375486796,1.2618691713144676,6.3093458565723379,6.3093458565723379,6.9188202612725718,6.9188202612725718,6.9188202612725718,6.0981954655940314,6.9188202612725718,6.0981954655940314,6.0981954655940314,6.0981954655940314,6.9188202612725718,6.9188202612725718,5.3641232555972707,5.3641232555972707,5.3641232555972707,5.3641232555972707,6.9188202612725718,6.0981954655940314,6.9188202612725718,6.9188202612725718,6.9188202612725718,6.0981954655940314,6.0981954655940314,6.9188202612725718,6.9188202612725718,7.8432525784096114,6.9188202612725718,6.9188202612725718,6.0981954655940314,6.9188202612725718,7.8432525784096114,6.0981954655940314,6.9188202612725718,6.9188202612725718,6.9188202612725718,6.0981954655940314,6.9188202612725718,6.3093458565723379,8.6522218774339805,6.3093458565723379,8.6522218774339805,6.3093458565723379,8.6522218774339805,6.3093458565723379,6.3093458565723379,7.5478938470381474,6.3093458565723379,8.6522218774339805]
[40,null,"   --spraying",3.5613960962805131,3.5613960962805131,3.5613960962805131,3.5613960962805131,5.342094144420769,8.9034902407012826,5.342094144420769,5.342094144420769,5.342094144420769,6.2324431684908976,7.1227921925610262,3.5613960962805131,3.5613960962805131,7.1227921925610262,7.1227921925610262,5.342094144420769,14.245584385122052,12.464886336981795,12.464886336981795,14.245584385122052,3.5613960962805131,1.7806980481402566,5.342094144420769,5.342094144420769,7.1227921925610262,3.5613960962805131,3.5613960962805131,7.1227921925610262,5.342094144420769,5.342094144420769,5.342094144420769,5.342094144420769,5.342094144420769,3.5613960962805131,5.342094144420769,6.2324431684908976,4.4517451203506413,5.342094144420769,8.9034902407012826,7.1227921925610262,4.4517451203506413,3.5613960962805131,3.5613960962805131,3.5613960962805131,3.5613960962805131,7.1227921925610262,10.684188288841538,3.5613960962805131,3.5613960962805131,3.5613960962805131,7.1227921925610262,10.684188288841538]
[41,null,"   --tillage",3.5005193648046578,3.3029164037440202,3.5005193648046578,3.3029164037440202,10.445115612362962,10.445115612362962,null,4.3756492060058223,null,4.3756492060058223,null,10.445115612362962,10.445115612362962,4.3756492060058223,null,null,4.3756492060058223,4.3756492060058223,4.3756492060058223,4.3756492060058223,null,10.445115612362962,null,null,null,10.445115612362962,10.445115612362962,null,null,null,null,null,9.5685903447642655,null,null,15.113923567970119,null,null,null,15.113923567970119,null,15.638056751121406,null,15.638056751121406,null,13.126947618017466,null,16.523646999190149,4.3756492060058223,6.5475908669886467,13.126947618017466]
[42,null,"   --other",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,"Irrigation  ",null,null,null,162.66927395404034,null,126.60888583862415,null,126.60888583862415,null,162.66927395404034,null,null,null,162.66927395404034,null,null,null,126.60888583862415,162.66927395404034,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162.66927395404034,null,null,null,162.66927395404034]
[44,null,"Cash rent",49,44,35,112,0,0,67,183,118,142,73.5,44,53,109,52.5,118,53,126,95,52.5,63,44,67,118,73.5,44,53,52.5,67,118,49,44,53,26.5,52.5,112,63,57,67,112,63,67,67,118,118,98,73.5,44,44,53,70,63]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation on \n    irrigation equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest on \n    irrigation equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash rent ( $ / acre )"]

{"sheet":"Add a budget","index":13,"n_rows":77,"n_cols":22,"rows_kept":77,"cut":false,"hidden":false,"merged":[[53,2,53,6],[54,2,54,6]]}
[]
[]
[null,"Budget from Columns E and F of the Budgets page"]
[null,"Crop","(Menu name)",{"$f":"Budgets!E5","v":"Wheat - North Central KS_Rotation"}]
[null,null,"(Short name in budget)",{"$f":"Budgets!E15","v":"Wheat - North Central KS_Rotation"}]
[null,"Yield",null,{"$f":"'Calculations '!D5","v":50}]
[null,"Price",null,{"$f":"'Calculations '!D6","v":5.5},null,null,null,"Budget slot","CURRENT BUDGETS"]
[null,"Other income",null,{"$f":"'Calculations '!D7","v":0},null,null,null,1,{"$f":"INDIRECT(\"'Name of budgets'!\" & J8 & \"7\")","v":"Alfalfa - Northwest KS_"},"d",null,null,null,null,null,null,null,null,null,1,"CROP",{"$f":"C55","v":"test budget 2"}]
[null,null,"<Total Revenue>",{"$f":"'Calculations '!D8","v":275},null,null,null,2,{"$f":"INDIRECT(\"'Name of budgets'!\" & J9 & \"7\")","v":"Alfalfa - South Central and Southeast KS_"},"e",null,null,null,null,null,null,null,null,null,2,"YIELD",{"$f":"D6","v":50}]
[null,null,null,null,null,null,null,3,"Alfalfa - South Central and Southeast KS_","f",null,null,null,null,null,null,null,null,null,3,"PRICE",{"$f":"D7","v":5.5}]
[null,"Direct Expenses",null,null,null,null,null,4,"Alfalfa - Western KS_Irrigated","g",null,null,null,null,null,null,null,null,null,4,"-----"]
[null,null,"Seeds",{"$f":"'Calculations '!D11","v":24.75},null,null,null,5,"Canola - South Central KS_","h",null,null,null,null,null,null,null,null,null,5,"-----"]
[null,null,"Fertilizer (less lime)",{"$f":"'Calculations '!D12","v":45.072499999999998},null,null,null,6,"Canola - South Central KS_irrigated","i",null,null,null,null,null,null,null,null,null,6,"-----"]
[null,null,"  --Lime",{"$f":"'Calculations '!D13","v":0},null,null,null,7,"Corn - North Central KS_","j",null,null,null,null,null,null,null,null,null,7,"-----"]
[null,null,"Herbicides",{"$f":"'Calculations '!D14","v":4.95},null,null,null,8,"Corn - North Central KS_Irrigated","k",null,null,null,null,null,null,null,null,null,8,"Seeds",{"$f":"D12","v":24.75}]
[null,null,"Fungicides",{"$f":"'Calculations '!D15","v":21.1875},null,null,null,9,"Corn - Northeast KS_","l",null,null,null,null,null,null,null,null,null,9,"Fertilizer (less lime)",45.072499999999998]
[null,null,"Insecticides",{"$f":"'Calculations '!D16","v":0},null,null,null,10,"Corn - Northwest KS_Irrigated","m",null,null,null,null,null,null,null,null,null,10,"  --Lime",0]
[null,null,"Crop consulting",{"$f":"'Calculations '!D17","v":0},null,null,null,11,"Corn - Northwest KS_W-C-F rotation","n",null,null,null,null,null,null,null,null,null,11,"Herbicides",4.95]
[null,null,"Crop insurance",{"$f":"'Calculations '!D18","v":9.9120000000000008},null,null,null,12,"Corn - South Central KS_","o",null,null,null,null,null,null,null,null,null,12,"Fungicides",21.1875]
[null,null,"Miscellaneous",{"$f":"'Calculations '!D19","v":6.5},null,null,null,13,"Corn - Southeast KS_","p",null,null,null,null,null,null,null,null,null,13,"Insecticides",0]
[null,null,"Surfactant",{"$f":"'Calculations '!D20","v":0},null,null,null,14,"Corn - Southwest KS_Irrigated","q",null,null,null,null,null,null,null,null,null,14,"Crop consulting",0]
[null,null,"Other inputs",{"$f":"'Calculations '!D21","v":0},null,null,null,15,"Corn - Southwest KS_W-C-F rotation","r",null,null,null,null,null,null,null,null,null,15,"Crop insurance",9.9120000000000008]
[null,null,"MACHINERY",{"$f":"'Calculations '!D22","v":0},null,null,null,16,"Corn Silage - Northeast KS_","s",null,null,null,null,null,null,null,null,null,16,"Miscellaneous",6.5]
[null,null,"   --fertilizer application",{"$f":"'Calculations '!D23","v":2.6760790178571443},null,null,null,17,"Cotton - Southeast KS_","t",null,null,null,null,null,null,null,null,null,17,"Surfactant",0]
[null,null,"   --harvesting",{"$f":"'Calculations '!D24","v":9.7797832817337458},null,null,null,18,"Cotton - Southeast KS_Irrigated","u",null,null,null,null,null,null,null,null,null,18,"Other inputs",0]
[null,null,"   --hauling",{"$f":"'Calculations '!D25","v":5.5590381341504944},null,null,null,19,"Cotton - Southwest KS_Irrigated","v",null,null,null,null,null,null,null,null,null,19,"-----"]
[null,null,"   --miscellaneous",{"$f":"'Calculations '!D26","v":0},null,null,null,20,"Cotton - Southwest KS_W-CT-F rotation","w",null,null,null,null,null,null,null,null,null,20,"   --fertilizer application",2.6760790178571443]
[null,null,"   --planting",{"$f":"'Calculations '!D27","v":7.6478752232142844},null,null,null,21,"Forage Sorghum Hay - Western KS_W-H-F","x",null,null,null,null,null,null,null,null,null,21,"   --harvesting",9.7797832817337458]
[null,null,"   --spraying",{"$f":"'Calculations '!D28","v":3.3537476923076994},null,null,null,22,"Forage Sorghum Silage - South Central KS_","y",null,null,null,null,null,null,null,null,null,22,"   --hauling",5.5590381341504944]
[null,null,"   --tillage",{"$f":"'Calculations '!D29","v":0},null,null,null,23,"Grain Sorghum - North Central KS_","z",null,null,null,null,null,null,null,null,null,23,"   --miscellaneous",0]
[null,null,"   --other",{"$f":"'Calculations '!D30","v":0},null,null,null,24,"Grain Sorghum - Northeast KS_","aa",null,null,null,null,null,null,null,null,null,24,"   --planting",7.6478752232142844]
[null,null,"   --custom operations",{"$f":"'Calculations '!D31","v":0},null,null,null,25,"Grain Sorghum - Northwest KS_W-S-F rotation","ab",null,null,null,null,null,null,null,null,null,25,"   --spraying",3.3537476923076994]
[null,null,"Irrigation  ",{"$f":"'Calculations '!D32","v":0},null,null,null,26,"Grain Sorghum - South Central KS_","ac",null,null,null,null,null,null,null,null,null,26,"   --tillage",0]
[null,null,"Interest on direct expenses",{"$f":"'Calculations '!D33","v":4.2416557004779003},null,null,null,27,"Grain Sorghum - Southeast KS_","ad",null,null,null,null,null,null,null,null,null,27,"   --other",0]
[null,null,"     <Total Direct Expenses>",{"$f":"SUM(D12:D34)","v":145.63017904974126},null,null,null,28,"Grain Sorghum - Southwest KS_W-S-F rotation","ae",null,null,null,null,null,null,null,null,null,28,"   --custom operations",0]
[null,null,null,null,null,null,null,29,"Soybeans - North Central KS_","af",null,null,null,null,null,null,null,null,null,29,"Irrigation  ",0]
[null,"Fixed expenses",null,null,null,null,null,30,"Soybeans - Northeast KS_","ag",null,null,null,null,null,null,null,null,null,30,"-----",4.2416557004779003]
[null,null,"MACHINERY",null,null,null,null,31,"Soybeans - Northwest KS_W-SB_F rotation","ah",null,null,null,null,null,null,null,null,null,31,"-----",145.63017904974126]
[null,null,"   --fertilizer application",{"$f":"'Calculations '!D38","v":2.4657620703613432},null,null,null,32,"Soybeans - South Central KS_","ai",null,null,null,null,null,null,null,null,null,32,"-----",0]
[null,null,"   --harvesting",{"$f":"'Calculations '!D39","v":18.948334682436631},null,null,null,33,"Soybeans - Southeast KS_","aj",null,null,null,null,null,null,null,null,null,33,"-----",0]
[null,null,"   --hauling",{"$f":"'Calculations '!D40","v":6.3697169549433044},null,null,null,34,"Soybeans - Southeast KS_Double crop","ak",null,null,null,null,null,null,null,null,null,34,"-----",0]
[null,null,"   --miscellaneous",{"$f":"'Calculations '!D41","v":0},null,null,null,35,"Soybeans - Southwest KS_W-SB-F rotation","al",null,null,null,null,null,null,null,null,null,35,"   --fertilizer application",2.4657620703613432]
[null,null,"   --planting",{"$f":"'Calculations '!D42","v":8.6522218774339805},null,null,null,36,"Sunflower (Confectionary) - Western KS_Irrigated","am",null,null,null,null,null,null,null,null,null,36,"   --harvesting",18.948334682436631]
[null,null,"   --spraying",{"$f":"'Calculations '!D43","v":3.5613960962805131},null,null,null,37,"Sunflower (Confectionary) - Western KS_W-SF-F rotation","an",null,null,null,null,null,null,null,null,null,37,"   --hauling",6.3697169549433044]
[null,null,"   --tillage",{"$f":"'Calculations '!D44","v":0},null,null,null,38,"Sunflower (oil-type) - Central and Eastern_Double crop","ao",null,null,null,null,null,null,null,null,null,38,"   --miscellaneous",0]
[null,null,"   --other",{"$f":"'Calculations '!D45","v":0},null,null,null,39,"Sunflower (oil-type) - Eastern KS_","ap",null,null,null,null,null,null,null,null,null,39,"   --planting",8.6522218774339805]
[null,null,"Irrigation  ",{"$f":"'Calculations '!D46","v":0},null,null,null,40,"Sunflower (oil-type) - Western KS_Irrigated","aq",null,null,null,null,null,null,null,null,null,40,"   --spraying",3.5613960962805131]
[null,null,"Cash rent ( $ / acre )",{"$f":"'Calculations '!D47","v":50},null,null,null,41,"Sunflower (oil-type) - Western KS_W-SF-F rotation","ar",null,null,null,null,null,null,null,null,null,41,"   --tillage",0]
[null,null,"     <Total Fixed Expenses>",{"$f":"SUM(D39:D48)","v":89.997431681455765},null,null,null,42,"Wheat - North Central KS_Continuous","as",null,null,null,null,null,null,null,null,null,42,"   --other",0]
[null,null,null,null,null,null,null,43,"Wheat - North Central KS_Rotation","at",null,null,null,null,null,null,null,null,null,43,"Irrigation  ",0]
[null,"Return above all specified expenses",null,{"$f":"D9-D35-D49","v":39.372389268802976},null,null,null,44,"Wheat - Northeast KS_Continuous","au",null,null,null,null,null,null,null,null,null,44,"Cash rent ( $ / acre )",50]
[null,null,null,null,null,null,null,45,"Wheat - Northeast KS_Rotation","av"]
[null,null,null,null,null,null,null,46,"Wheat - Northwest KS_W-F rotation","aw"]
["Menu name ",null,"My test budget for kansas 1",null,null,null,null,47,"Wheat - Northwest KS_W-S_C-F rotation","ax"]
["Short name",null,"test budget 2",null,null,null,null,48,"Wheat - South Central KS_Continuous","ay"]
["Slot number ",null,65,null,null,null,null,49,"Wheat - South Central KS_Rotation","az"]
[null,null,null,null,null,null,null,50,"Wheat - Southeast KS_","ba"]
[null,null,null,null,null,null,null,51,"Wheat - Southwest KS_W-F rotation","bb"]
[null,null,null,null,null,null,null,52,"Wheat - Southwest KS_W-S_C-F rotation","bc"]
[null,null,null,null,null,null,null,53,0,"bd"]
[null,null,null,null,null,null,null,54,0,"be"]
[null,null,null,null,null,null,null,55,0,"bf"]
[null,null,null,null,null,null,null,56,0,"bg",null,null,null,null,null,"c"]
[null,null,null,null,null,null,null,57,0,"bh"]
[null,null,null,null,null,null,null,58,0,"bi"]
[null,null,null,null,null,null,null,59,0,"bj",null,null,null,"d"]
[null,null,null,null,null,null,null,60,0,"bk"]
["Notes:  If you have made changes to one of the default budgets on the  Budget page, ",null,null,null,null,null,null,61,0,"bl"]
["this is the how you can save it.  Only the changes made on the first budget (column E and F  from the ",null,null,null,null,null,null,62,0,"bm"]
["Budget page) can be saved,  Make the changes you want using the overides from column F of the ",null,null,null,null,null,null,63,0,"bn"]
["Budget page. Once the budget changes look ok, come to this page. The budget shown above ",null,null,null,null,null,null,64,0,"bo"]
["reflects those changes. You need to specify a menu name and a short name. Most importantly ",null,null,null,null,null,null,65,0,"bp"]
["though, you need to specify a slot number for where this budget will be stored. To the right is the ",null,null,null,null,null,null,66,{"$f":"INDIRECT(\"'Name of budgets'!\" & J73 & \"7\")","v":0},"bq"]
["list of all the budgets currently stored. You can replace a default budget (not recommended) or you ",null,null,null,null,null,null,67,{"$f":"INDIRECT(\"'Name of budgets'!\" & J74 & \"7\")","v":0},"br"]
["can add a budget to one of the empty slots. There should be 10 or so empty spots to add more",null,null,null,null,null,null,68,{"$f":"INDIRECT(\"'Name of budgets'!\" & J75 & \"7\")","v":0},"bs"]
["budgets. ",null,null,null,null,null,null,69,{"$f":"INDIRECT(\"'Name of budgets'!\" & J76 & \"7\")","v":0},"bt"]
[null,null,null,null,null,null,null,70,{"$f":"INDIRECT(\"'Name of budgets'!\" & J77 & \"7\")","v":0},"bu"]

{"sheet":"Correlations","index":14,"n_rows":23,"n_cols":40,"rows_kept":23,"cut":false,"hidden":true,"merged":[]}
[]
["if Crops = 5",null,null,null,null,null,null,null,null,null,null,null,null,"Yield -- Corn - Northeast KS","Price -- Corn - Northeast KS","Yield -- Grain Sorghum - North Central KS","Price -- Grain Sorghum - North Central KS","Yield -- Soybeans - North Central KS","Price -- Soybeans - North Central KS","Yield -- Corn - North Central KS","Price -- Corn - North Central KS",null,null,"Yield -- Corn - Northeast KS","Price -- Corn - Northeast KS","Yield -- Soybeans - Northeast KS","Price -- Soybeans - Northeast KS","Yield -- Wheat - Northeast KS","Price -- Wheat - Northeast KS",null,null,"Yield -- Wheat - Southeast KS_","Price -- Wheat - Southeast KS_","Yield -- Corn - Northwest KS_Irrigated","Price -- Corn - Northwest KS_Irrigated",null,null,"Yield -- Wheat - North Central KS_Rotation","Price -- Wheat - North Central KS_Rotation"]
[null,{"$f":"'Flex leases'!B28","v":1},{"$f":"'Flex leases'!C28","v":0.2},{"$f":"'Flex leases'!D28","v":0},{"$f":"'Flex leases'!E28","v":0},{"$f":"'Flex leases'!F28","v":0},{"$f":"'Flex leases'!G28","v":0},{"$f":"'Flex leases'!H28","v":0},{"$f":"'Flex leases'!I28","v":0},{"$f":"'Flex leases'!J28","v":0},{"$f":"'Flex leases'!K28","v":0},null,null,{"$f":"B3","v":1},{"$f":"C3","v":0.2},0,0,0,0,0,0,"Yield -- Corn - Northeast KS",null,{"$f":"N3","v":1},0.2,0,0,0,0,"Yield -- Corn - Northeast KS",null,{"$f":"X3","v":1},0.2,0,0,"Yield -- Wheat - Southeast KS_",null,{"$f":"AF3","v":1},{"$f":"AG3","v":0.2},"Yield -- Wheat - North Central KS_Rotation"]
[null,{"$f":"'Flex leases'!B29","v":0},{"$f":"'Flex leases'!C29","v":1},{"$f":"'Flex leases'!D29","v":0},{"$f":"'Flex leases'!E29","v":0},{"$f":"'Flex leases'!F29","v":0},{"$f":"'Flex leases'!G29","v":0},{"$f":"'Flex leases'!H29","v":0},{"$f":"'Flex leases'!I29","v":0},{"$f":"'Flex leases'!J29","v":0},{"$f":"'Flex leases'!K29","v":0},null,null,{"$f":"B4","v":0},{"$f":"C4","v":1},{"$f":"D4","v":0},{"$f":"E4","v":0},{"$f":"F4","v":0},{"$f":"G4","v":0},{"$f":"H4","v":0},{"$f":"I4","v":0},"Price -- Corn - Northeast KS",null,0,1,0,0,0,0,"Price -- Corn - Northeast KS",null,0,1,0,0,"Price -- Wheat - Southeast KS_",null,{"$f":"AF4","v":0},{"$f":"AG4","v":1},"Price -- Wheat - North Central KS_Rotation"]
[null,{"$f":"'Flex leases'!B30","v":0},{"$f":"'Flex leases'!C30","v":0},{"$f":"'Flex leases'!D30","v":1},{"$f":"'Flex leases'!E30","v":0},{"$f":"'Flex leases'!F30","v":0},{"$f":"'Flex leases'!G30","v":0},{"$f":"'Flex leases'!H30","v":0},{"$f":"'Flex leases'!I30","v":0},{"$f":"'Flex leases'!J30","v":0},{"$f":"'Flex leases'!K30","v":0},null,null,0,0,1,0,0,0,0,0,"Yield -- Grain Sorghum - North Central KS",null,0,0,1,0,0,0,"Yield -- Soybeans - Northeast KS",null,0,0,1,0,"Yield -- Corn - Northwest KS_Irrigated"]
[null,{"$f":"'Flex leases'!B31","v":0},{"$f":"'Flex leases'!C31","v":0},{"$f":"'Flex leases'!D31","v":0},{"$f":"'Flex leases'!E31","v":1},{"$f":"'Flex leases'!F31","v":0},{"$f":"'Flex leases'!G31","v":0},{"$f":"'Flex leases'!H31","v":0},{"$f":"'Flex leases'!I31","v":0},{"$f":"'Flex leases'!J31","v":0},{"$f":"'Flex leases'!K31","v":0},null,null,0,0,0,1,0,0,0,0,"Price -- Grain Sorghum - North Central KS",null,0,0,0,1,0,0,"Price -- Soybeans - Northeast KS",null,0,0,0,1,"Price -- Corn - Northwest KS_Irrigated"]
[null,{"$f":"'Flex leases'!B32","v":0},{"$f":"'Flex leases'!C32","v":0},{"$f":"'Flex leases'!D32","v":0},{"$f":"'Flex leases'!E32","v":0},{"$f":"'Flex leases'!F32","v":1},{"$f":"'Flex leases'!G32","v":0},{"$f":"'Flex leases'!H32","v":0},{"$f":"'Flex leases'!I32","v":0},{"$f":"'Flex leases'!J32","v":0},{"$f":"'Flex leases'!K32","v":0},null,null,0,0,0,0,1,0,0,0,"Yield -- Soybeans - North Central KS",null,0,0,0,0,1,0,"Yield -- Wheat - Northeast KS"]
[null,{"$f":"'Flex leases'!B33","v":0},{"$f":"'Flex leases'!C33","v":0},{"$f":"'Flex leases'!D33","v":0},{"$f":"'Flex leases'!E33","v":0},{"$f":"'Flex leases'!F33","v":0},{"$f":"'Flex leases'!G33","v":1},{"$f":"'Flex leases'!H33","v":0},{"$f":"'Flex leases'!I33","v":0},{"$f":"'Flex leases'!J33","v":0},{"$f":"'Flex leases'!K33","v":0},null,null,0,0,0,0,0,1,0,0,"Price -- Soybeans - North Central KS",null,0,0,0,0,0,1,"Price -- Wheat - Northeast KS"]
[null,{"$f":"'Flex leases'!B34","v":0},{"$f":"'Flex leases'!C34","v":0},{"$f":"'Flex leases'!D34","v":0},{"$f":"'Flex leases'!E34","v":0},{"$f":"'Flex leases'!F34","v":0},{"$f":"'Flex leases'!G34","v":0},{"$f":"'Flex leases'!H34","v":1},{"$f":"'Flex leases'!I34","v":0},{"$f":"'Flex leases'!J34","v":0},{"$f":"'Flex leases'!K34","v":0},null,null,0,0,0,0,0,0,1,0,"Yield -- Corn - North Central KS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yield -- Wheat - North Central KS_Rotation","Price -- Wheat - North Central KS_Rotation"]
[null,{"$f":"'Flex leases'!B35","v":0},{"$f":"'Flex leases'!C35","v":0},{"$f":"'Flex leases'!D35","v":0},{"$f":"'Flex leases'!E35","v":0},{"$f":"'Flex leases'!F35","v":0},{"$f":"'Flex leases'!G35","v":0},{"$f":"'Flex leases'!H35","v":0},{"$f":"'Flex leases'!I35","v":1},{"$f":"'Flex leases'!J35","v":0},{"$f":"'Flex leases'!K35","v":0},null,null,0,0,0,0,0,0,0,1,"Price -- Corn - North Central KS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0.2,"Yield -- Wheat - North Central KS_Rotation"]
[null,{"$f":"'Flex leases'!B36","v":0},{"$f":"'Flex leases'!C36","v":0},{"$f":"'Flex leases'!D36","v":0},{"$f":"'Flex leases'!E36","v":0},{"$f":"'Flex leases'!F36","v":0},{"$f":"'Flex leases'!G36","v":0},{"$f":"'Flex leases'!H36","v":0},{"$f":"'Flex leases'!I36","v":0},{"$f":"'Flex leases'!J36","v":1},{"$f":"'Flex leases'!K36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yield -- Wheat - Southeast KS_","Price -- Wheat - Southeast KS_","Yield -- Corn - Northwest KS_Irrigated","Price -- Corn - Northwest KS_Irrigated",null,null,0.2,1,"Price -- Wheat - North Central KS_Rotation"]
[null,{"$f":"'Flex leases'!B37","v":0},{"$f":"'Flex leases'!C37","v":0},{"$f":"'Flex leases'!D37","v":0},{"$f":"'Flex leases'!E37","v":0},{"$f":"'Flex leases'!F37","v":0},{"$f":"'Flex leases'!G37","v":0},{"$f":"'Flex leases'!H37","v":0},{"$f":"'Flex leases'!I37","v":0},{"$f":"'Flex leases'!J37","v":0},{"$f":"'Flex leases'!K37","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0.2,0.7,0,"Yield -- Wheat - Southeast KS_"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yield -- Corn - Northeast KS","Price -- Corn - Northeast KS","Yield -- Soybeans - Northeast KS","Price -- Soybeans - Northeast KS","Yield -- Wheat - Northeast KS","Price -- Wheat - Northeast KS",null,null,0.2,1,0,0.6,"Price -- Wheat - Southeast KS_"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0.2,0.7,0,0.3,0,"Yield -- Corn - Northeast KS",null,0.7,0,1,0.1,"Yield -- Corn - Northwest KS_Irrigated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Yield -- Corn - Northeast KS","Price -- Corn - Northeast KS","Yield -- Grain Sorghum - North Central KS","Price -- Grain Sorghum - North Central KS","Yield -- Soybeans - North Central KS","Price -- Soybeans - North Central KS","Yield -- Corn - North Central KS","Price -- Corn - North Central KS",null,null,0.2,1,0,0.6,0,0.2,"Price -- Corn - Northeast KS",null,0,0.6,0.1,1,"Price -- Corn - Northwest KS_Irrigated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1,0.2,0.7,0,0.3,0,0.2,0.2,"Yield -- Corn - Northeast KS",null,0.7,0,1,0.1,0.3,0,"Yield -- Soybeans - Northeast KS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,1,0,0.6,0,0.2,0.2,0.2,"Price -- Corn - Northeast KS",null,0,0.6,0.1,1,0,0.5,"Price -- Soybeans - Northeast KS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,0,1,0.1,0.3,0,0.2,0.2,"Yield -- Grain Sorghum - North Central KS",null,0.3,0,0.3,0,1,0.2,"Yield -- Wheat - Northeast KS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.6,0.1,1,0,0.5,0.2,0.2,"Price -- Grain Sorghum - North Central KS",null,0,0.2,0,0.5,0.2,1,"Price -- Wheat - Northeast KS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0,0.3,0,1,0.2,0.2,0.2,"Yield -- Soybeans - North Central KS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.2,0,0.5,0.2,1,0.2,0.2,"Price -- Soybeans - North Central KS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.2,0.2,0.2,0.2,0.2,1,0.2,"Yield -- Corn - North Central KS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,1,"Price -- Corn - North Central KS"]