{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Introduction","Crop budgets","Shares","Lease budgets","Flex1","Flex2","Irr energy costs","Notes"],"not_rendered":{"charts":2,"images":3,"macros":1,"external_links":2,"defined_names":78,"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":50,"n_cols":12,"rows_kept":50,"cut":false,"hidden":false,"merged":[[49,1,49,11],[34,1,37,11],[38,1,38,3],[4,1,5,8],[4,13,5,23],[7,2,7,3],[7,4,7,5],[7,13,8,13],[28,1,31,11],[27,1,27,4],[43,14,43,15],[38,4,38,11],[39,1,40,4],[39,6,40,8],[44,1,44,3]]}
[]
[]
[null,"KSU-Lease"]
[]
[null,"An Excel spreadsheet to determine equitable crop share and cash lease rental arrangements"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Version- 7.8.16"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"INSTRUCTIONS FOR THE USER:"]
[null,"All blue numbers are inputs and all black numbers are calculated from these inputs.  The spreadsheet automatically recalculates every time an additional input is entered.  Thus, it is important to wait until all data have been entered and reviewed before interpreting any of the calculated results (i.e., black numbers)."]
[]
[]
[]
[null,"FOR MORE INFORMATION:"]
[]
[null,"The paper titled KSU-Lease.pdf serves as a \"users guide\" and provides a brief overview of this spreadsheet.  Also, several of the input cells (i.e., blue number) have a red diamond in the upper right hand corner of the cell.  By moving your mouse cursor over this diamond, a brief description of the input will be displayed on the screen.  "]
[]
[]
[]
[null,"KSU-Lease Instructions",null,null,"*This publication provides information on how to use the tool, however some values in the tool have been updated since the paper was written."]
[null,"Updated by:",null,null,null,null,"Originally Developed by:"]
[]
[null,"Dr. Mykel Taylor",null,null,null,null,"Kevin C. Dhuyvetter, Ph.D."]
[null,"Agricultural Economist",null,null,null,null,"Former Agricultural Economist"]
[null,"Kansas State University",null,null,null,null,"Kansas State University"]
[null,"mtaylor@k-state.edu"]
[null,"785-532-3033",null,null,null,null,"Terry L. Kastens, Ph.D."]
[null,null,null,null,null,null,"Emeritus Agricultural Economist"]
[null,null,null,null,null,null,"Kansas State University"]
[]
[null,"Copyright 2016 AgManager.info, K-State Department of Agricultural Economics"]

{"sheet":"Crop budgets","index":1,"n_rows":251,"n_cols":17,"rows_kept":251,"cut":false,"hidden":false,"merged":[[3,1,3,2],[48,1,48,2],[46,1,46,2],[47,1,47,2],[7,1,7,2],[15,1,15,2],[5,1,5,2],[4,1,4,2],[38,1,38,2],[126,1,126,2],[82,1,82,2],[83,1,83,2],[109,1,111,11],[125,1,125,2],[116,1,116,2],[99,1,99,2],[92,1,92,2],[105,1,105,2],[101,1,101,2],[117,1,117,2],[103,1,103,2],[98,1,98,2],[57,1,57,2],[68,1,68,2],[74,1,74,2],[73,1,73,2],[75,1,75,2]]}
["  "]
[null,"TABLE 1.  CROP BUDGETS SHOWING TOTAL COSTS AND RETURNS"]
[]
[null,"Crop/System",null,"Wheat","Milo","Soybeans","Corn",null,null,null,"Total","Per","Per"]
[null,"Planted acres of each crop",null,80,20,30,30,null,null,null,{"$f":"SUM(D5:I5)","v":160},"Acre","Acre"]
[null,"Tillable acres per planted acre",null,1,1,1,1,null,null,null,{"$f":"SUMPRODUCT(D5:I5,D6:I6)","v":160},"Planted","Tillable"]
[]
[null,"INCOME PER ACRE",null,{"$f":"IF(D5=0,1,0)","v":0},0,0,0,1,1]
[null,"A. Yield per acre",null,{"$f":"IF(D8=1,\"\",D119)","v":56},77,30,90,"","",null,"---  ","---  ","---  "]
[null,"B. Price per unit",null,{"$f":"IF(D8=1,\"\",D128)","v":5.25},3.7,9.6,3.9,"","",null,{"$f":"SUMPRODUCT(D$5:I$5,D9:I9,D10:I10)","v":48388},"---  ",{"$f":"K10/K$6","v":302.42500000000001}]
[null,"C. Net government payments",null,10,{"$f":"D11","v":10},{"$f":"E11","v":10},{"$f":"F11","v":10},null,null,null,{"$f":"SUMPRODUCT(D$5:I$5,D11:I11)","v":1600},{"$f":"K11/K$5","v":10},{"$f":"K11/K$6","v":10}]
[null,"D. Indemnity payments",null,0,0,0,0,null,null,null,{"$f":"SUMPRODUCT(D$5:I$5,D12:I12)","v":0},{"$f":"K12/K$5","v":0},{"$f":"K12/K$6","v":0}]
[null,"E. Miscellaneous income",null,0,0,0,0,null,null,null,{"$f":"SUMPRODUCT(D$5:I$5,D13:I13)","v":0},{"$f":"K13/K$5","v":0},{"$f":"K13/K$6","v":0}]
[null,"F. Returns/acre ((A x B) + C + D  + E)",null,{"$f":"IF(D8=1,\"\",D9*D10+D11+D12+D13)","v":304},294.90000000000003,298,361,"","",null,{"$f":"SUMPRODUCT(D$5:I$5,D14:I14)","v":49988},{"$f":"K14/K$5","v":312.42500000000001},{"$f":"K14/K$6","v":312.42500000000001}]
[]
[null,"COSTS PER ACRE",null,{"$f":"IF(D$8=1,IF(MAX(D17:D34)>0,1,0))","v":false},false,false,false,0,0]
[null,null,"  1. Seed ",{"$f":"IF(D8=1,\"\",D47*D48)","v":16},18.900000000000002,61.6,93.6,"","",null,{"$f":"SUMPRODUCT(D$5:I$5,D17:I17)","v":6314},{"$f":"K17/K$5","v":39.462499999999999},{"$f":"K17/K$6","v":39.462499999999999}]
[null,null,"  2. Herbicide",{"$f":"IF(D8=1,\"\",SUMPRODUCT(D59:D68,$K59:$K68))","v":5.42},36.61,13.540000000000001,27.528000000000002,"","",null,2397.84,14.986500000000001,14.986500000000001]
[null,null,"  3. Insecticide / Fungicide",{"$f":"IF(D8=1,\"\",SUMPRODUCT(D70:D73,$K70:$K73))","v":30.419999999999998},0,0,0,"","",null,2433.6,15.209999999999999,15.209999999999999]
[null,null,"  4. Fertilizer and Lime",{"$f":"IF(D8=1,\"\",SUMPRODUCT(D50:D57,$K50:$K57))","v":45.75},43.423999999999999,17.579999999999998,47.2,"","",null,6471.8799999999992,40.449249999999992,40.449249999999992]
[null,null,"  5. Crop Consulting",0,0,0,0,null,null,null,0,0,0]
[null,null,"  6. Crop Insurance",5,7,6.25,9,null,null,null,997.5,6.234375,6.234375]
[null,null,"  7. Drying",{"$f":"IF(D8=1,\"\",D76*D9)","v":0},10.01,0,0,"","",null,200.2,1.25125,1.25125]
[null,null,"  8. Miscellaneous",6.5,{"$f":"D24","v":6.5},{"$f":"E24","v":6.5},6.5,null,null,null,1040,6.5,6.5]
[null,null,"  9. Machinery Expense",{"$f":"IF(D8=1,\"\",IF($L196=3,D172,(D83+SUMPRODUCT(D85:D92,$K85:$K92)+D94+IF(D9>D96,(D9-D96)*D95,0)+D97*D9)*$K136))","v":97.968000000000004},120.30000000000001,96.899999999999991,138.39599999999999,"","",null,17302.32,108.1395,108.1395]
[null,null,"10. Non-machinery Labor",{"$f":"IF(D8=1,\"\",IF($L196=3,D178,D99*$K99))","v":15},15,15,15,"","",null,2400,15,15]
[null,null,"11. Irrigation",{"$f":"IF(D8=1,\"\",SUM(D218:D222))","v":0},0,0,0,"","",null,0,0,0]
[null,null,"12. Land Charge / Rent",{"$f":"IF(D8=1,\"\",IF($L196=3,D182,D102*$K103*D6))","v":55},55,55,55,"","",null,8800,55,55]
[null,"G. SUB TOTAL",null,{"$f":"IF(D8=1,\"\",SUM(D17:D28))","v":277.05799999999999},312.74400000000003,272.37,392.22399999999999,"","",null,48357.340000000004,302.23337500000002,302.23337500000002]
[null,null,"13. Interest on 1/2 Nonland Costs",{"$f":"IF(D8=1,\"\",(D29-D23-D25*$K$242-D27+D218+D219+D220-D28)/2*$K104)","v":6.1502584000000002},6.7415887500000018,6.0095262500000004,9.4529935500000004,"","",null,1090.7280409999998,6.8170502562499991,6.8170502562499991]
[null,"H. TOTAL COSTS",null,{"$f":"IF(D8=1,\"\",D29+D30)","v":283.20825839999998},319.48558875000003,278.37952625000003,401.67699354999996,"","",null,49448.068040999999,309.05042525624998,309.05042525624998]
[null,"I. RETURNS OVER COSTS (F - H)",null,{"$f":"IF(D8=1,\"\",D14-D31)","v":20.791741600000023},-24.585588749999999,19.620473749999974,-40.676993549999963,"","",null,539.93195900000205,3.3745747437500127,3.3745747437500127]
[null,"J. TOTAL COSTS/UNIT (H/A)",null,{"$f":"IF(D8=1,\"\",IF(D9=0,\"n/a\",D31/D9))","v":5.0572903285714279},4.149163490259741,9.2793175416666678,4.4630777061111111,"","",null,"---  ","---  ","---  "]
[null,"K. RETURN TO TOTAL COST (I+13)/G",null,{"$f":"IF(D8=1,\"\",IF(D9=0,\"n/a\",(D32+D30)/D29))","v":9.7243176518996097E-2},-5.7056250479625495E-2,9.4099937584902787E-2,-7.960757118381323E-2,"","",null,{"$f":"K32/K31","v":1.0919171979627516E-2},{"$f":"L32/L31","v":1.0919171979627516E-2},{"$f":"M32/M31","v":1.0919171979627516E-2}]
[null,null,null,{"$f":"IF(SUM(D16:I16)>0,\"Delete inputs in columns not being used!\",\"\")","v":""}]
[null,"M. Breakeven price (w/ base crop)",null,{"$f":"IF(SUM($D39:$I39)*D9=0,\"n/a\",(SUMPRODUCT($D32:$I32,$D39:$I39)/SUM($D39:$I39)+D31-SUM(D11:D13))/D9)","v":5.25},4.2893159785714294,9.6390422616666687,4.5829859461111111,"n/a","n/a"]
[null,"N. Breakeven yield (w/ base crop)",null,{"$f":"IF(D247<D96,D246,D247)","v":52.707043101111417},85.367901332367254,28.435470442327151,101.86249537282461,"n/a","n/a"]
[]
[null,"Base crop for breakeven analysis",null,1,0,0,0,0,0]
[null,"1 All \"blue values\" are inputs, black values are calculated from those inputs",null,null,null,null,null,null,null,null,null,{"$f":"NOW()","v":"2016-08-01T13:32:39.680"},{"$f":"NOW()","v":42583.564348148146}]
[]
[]
[]
[null,"TABLE 2.  Production Inputs Used for Budgets"]
[null,null,null,{"$f":"IF(D$8=1,IF(MAX(D47:D76)>0,1,0))","v":false},false,false,false,0,0]
[null,null,"              ITEM",{"$f":"IF(COUNTA(D4)>0,D4,\"\")","v":"Wheat"},"Milo","Soybeans","Corn","","",null,"$/unit"]
[null,"Seeding rate (lbs, seeds, etc)",null,100,70,140,24]
[null,"Seed price, $/unit",null,0.16,0.27,0.44,3.9]
[null,"Fertilizer:"]
[null,null,"82-0-0",0,56,{"$f":"3.25*0*F$9*0.67","v":0},65,null,null,null,0.3,"/lb"]
[null,null,"N (dry/liquid)",75,14,{"$f":"3.25*0*F$9*0.33","v":0},16,null,null,null,0.37,"/lb"]
[null,null,"P",25,33.200000000000003,24,34,null,null,null,0.42,"/lb"]
[null,null,"K",{"$f":"0.29*1*D$9*0","v":0},{"$f":"0.25*1*E$9*0","v":0},{"$f":"1.18*1*F$9*0","v":0},0,null,null,null,0.23,"/lb"]
[null,null,"xxx",null,null,null,null,null,null,null,0,"/lb"]
[null,null,"xxx",null,null,null,null,null,null,null,0,"/lb"]
[null,null,"xxx",null,null,null,null,null,null,null,0,"/lb"]
[null,null,"Lime",500,500,500,500,null,null,null,1.4999999999999999E-2,"/lb"]
[null,"Herbicide"]
[null,null,"Finesse",0.3,null,null,null,null,null,null,14.65,"/oz"]
[null,null," + Surfactant",1,null,null,null,null,null,null,{"$f":"1*1.025","v":1.0249999999999999},"/ac"]
[null,null,"Bicep II Magnum",null,1.6,null,2,null,null,null,9.9499999999999993,"/qt"]
[null,null,"Status",null,null,null,1,null,null,null,3.6,"/oz"]
[null,null,"Glyphosate",null,null,null,32,null,null,null,{"$f":"0.11*1.025","v":0.11274999999999999},"/oz"]
[null,null," + Ammonium Sulfate",null,null,1.5,1.5,null,null,null,0.28000000000000003,"/lb"]
[null,null,"Glyphosate + Ammonium Sulfate",null,1,2,null,null,null,null,4.03,"/ac"]
[null,null,"Roundup Weather Max",null,null,22,null,null,null,null,0.23,"/oz"]
[null,null,"Buctril + Atrazine",null,2,null,null,null,null,null,8.33,"/pt"]
[null,null,"xxx",null,null,null,null,null,null,null,0,"/ac"]
[null,"Insecticide / Fungicide"]
[null,null,"Seedbox treatment",null,null,null,null,null,null,null,{"$f":"1*1.025","v":1.0249999999999999},"/ac"]
[null,null,"Capture 2EC",null,null,null,null,null,null,null,1.45,"/oz"]
[null,null,"Headline",9,null,null,null,null,null,null,3.38,"/oz"]
[null,null,"Warrior 1EC",null,null,null,null,null,null,null,3.01,"/oz"]
[null,"Irrigation water, inches/acre",null,null,null,null,null,null,null,null,3,"/in"]
[null,"Irrigation repairs, $/acre-inch",null,null,null,null,null,null,null,null,0.5,"/in"]
[null,"Drying cost, $/unit (bu, cwt, etc)",null,0,0.13,0]
[null,null,null,{"$f":"IF(SUM(D45:I45)>0,\"Delete inputs in columns not being used!\",\"\")","v":""},null,null,null,null,null,null,{"$f":"NOW()","v":42583.564348148146},{"$f":"NOW()","v":"2016-08-01T13:32:39.680"}]
[]
[]
[null,"TABLE 3.  Machinery and Land Resources Used for Budgets"]
[null,null,null,{"$f":"IF(D$8=1,IF(MAX(D83:D100)>0,1,0))","v":false},false,false,false,0,0]
[null,"              ITEM",null,{"$f":"D46","v":"Wheat"},"Milo","Soybeans","Corn","","",null,"$/unit"]
[null,"Drill/Plant, $/acre",null,21.02,19.600000000000001,20.260000000000002,19.809999999999999]
[null,"Tillage and Chemical Applications:"]
[null,null,"Chisel",0,0,0,0,null,null,null,12.59,"/ac"]
[null,null,"Disk",0,0,0,0,null,null,null,12.11,"/ac"]
[null,null,"Field cultivate",0,0,0,0,null,null,null,10,"/ac"]
[null,null,"Strip-till",0,0,0,0,null,null,null,8.1,"/ac"]
[null,null,"Anhydrous application",0,1,0,1,null,null,null,12.58,"/ac"]
[null,null,"Fertilizer application",1,1,1,1,null,null,null,6.11,"/ac"]
[null,null,"Herbicide application",1,2,3,2,null,null,null,5.9,"/ac"]
[null,null,"Insecticide/fungicide application",1,0,0,0,null,null,null,5.98,"/ac"]
[null,"Harvest"]
[null,null,"Base charge, $/acre",23.75,24.76,30.44,30.83]
[null,null,"Charge for high yields, $/unit",0.24,0.25,0.24,0.24]
[null,null,"High yield",24,37,29,75]
[null,null,"Hauling, $/unit",0.2,0.2,0.2,0.34]
[]
[null,"Non-machinery labor, hr/acre",null,1,1,1,1,null,null,null,15,"/hr"]
[null,"Irrigation labor, hr/acre",null,0,0,0,0,null,null,null,{"$f":"+K99","v":15},"/hr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land price",null,3500]
[null,"Average land value, $/acre /A",null,55,{"$f":"D102","v":55},{"$f":"E102","v":55},{"$f":"F102","v":55},null,null,null,null,null,null,null,"Rent",null,{"$f":"M28","v":55}]
[null,"Annual return to land, % /A",null,null,null,null,null,null,null,null,1,null,null,null,"Rent-to-value",null,{"$f":"Q102/Q101","v":1.5714285714285715E-2}]
[null,"Interest on capital, %",null,null,null,null,null,null,null,null,6.5000000000000002E-2]
[null,null,null,"Investment, $",null,null,null,null,"Salvage"]
[null,"Irrigation Equipment",null,"Total","$/wet ac",null,"Years",null,"value, %"]
[null,null,"Well, pump and gearhead value",0,{"$f":"IF(K210<0.1,\"n/a\",D107/K210)","v":"n/a"},null,25,null,0]
[null,null,"Power unit and meter",0,{"$f":"IF(K210<0.1,\"n/a\",D108/K210)","v":"n/a"},null,7,null,0]
[null,null,"Irrigation system",0,{"$f":"IF(K210<0.1,\"n/a\",D109/K210)","v":"n/a"},null,20,null,0.1]
[null,"/A -- The annual cost associated with land can either be entered as a Land Value x Rent-to-Value OR as a Cash Rent x 100%.  For example, if cash rent in the region is $60 per acre, this can be entered as $60 in row 102 and 100% in cell K103 OR as $1,500 in row 102 and 4% in cell K103 [$60 x 100% = $1,500 x 4%]."]
[]
[]
[]
[]
[]
[null,"TABLE 4.  Alternative Yield and Price Scenarios (minimum of one must be entered)"]
[null,"Yield scenarios to consider"]
[null,null,null,{"$f":"D127","v":"Wheat"},"Milo","Soybeans","Corn","","",null,"Use (Y=1, N=0)"]
[null,null,"Used in analysis above",{"$f":"IF($K119=0,\"N/A \",SUMPRODUCT(D120:D124,$K120:$K124)/$K119)","v":56},77,30,90,0,0,null,{"$f":"SUM(K120:K124)","v":1}]
[null,null,"10-year average",56,77,30,90,null,null,null,1,"(base)"]
[null,null,"Low",47,70,25,70,null,null,null,0]
[null,null,"High",60,93,36,107,null,null,null,0]
[null,null,"xxx",null,null,null,null,null,null,null,0]
[null,null,"xxx",null,null,null,null,null,null,null,0]
[]
[null,"Price scenarios to consider"]
[null,null,null,{"$f":"D46","v":"Wheat"},"Milo","Soybeans","Corn","","",null,"Use (Y=1, N=0)"]
[null,null,"Used in analysis above",{"$f":"IF($K128=0,\"N/A \",SUMPRODUCT(D129:D133,$K129:$K133)/$K128)","v":5.25},3.7,9.6,3.9,0,0,null,{"$f":"SUM(K129:K133)","v":1}]
[null,null,"Average price",5.25,3.7,9.6,3.9,null,null,null,1,"(base)"]
[null,null,"Low price",4.2,3.55,8.25,3.8,null,null,null,0]
[null,null,"High price",6.2,4,11.25,4.5,null,null,null,0]
[null,null,"xxx",null,null,null,null,null,null,null,0]
[null,null,"xxx",null,null,null,null,null,null,null,0]
[]
[]
[null,"Machinery cost adjustment (percent of values entered in Table 2)",null,null,null,null,null,null,null,null,1.2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"TABLE 3a. Whole-farm Costs (as opposed to per acre values)"]
[null,"Whole-farm costs",null,null,null,null,null,null,null,null,"Total","% to crops"]
[]
[null,"Machinery",null,{"$f":"IF(D5=0,0,$L172*D194/D5)","v":60.165345174369506},59.809302906729762,58.830592071623215,77.522285525571604,0,0,null,{"$f":"SUM(K173:K177)","v":50500},{"$f":"SUMPRODUCT(K173:K177,L173:L177)","v":10100}]
[null,null,"Depreciation/principal payment",null,null,null,null,null,null,null,25000,0.2]
[null,null,"Interest",null,null,null,null,null,null,null,7500,{"$f":"L173","v":0.2}]
[null,null,"Fuel",null,null,null,null,null,null,null,12000,{"$f":"L174","v":0.2}]
[null,null,"Repairs",null,null,null,null,null,null,null,6000,{"$f":"L175","v":0.2}]
[null,null,"Other (insurance, shelter, etc)",null,null,null,null,null,null,null,0,{"$f":"L176","v":0.2}]
[null,"Land",null,{"$f":"IF(D5=0,0,$L178*D194/D5)","v":44.677236515620919},44.41284869311616,43.686083221502386,57.566053608097725,0,0,null,{"$f":"SUM(K179:K181)","v":7500},{"$f":"SUMPRODUCT(K179:K181,L179:L181)","v":7500}]
[null,null,"Principal payment",null,null,null,null,null,null,null,0,1]
[null,null,"Interest",null,null,null,null,null,null,null,7000,{"$f":"L179","v":1}]
[null,null,"Other (maintenance, etc.)",null,null,null,null,null,null,null,500,{"$f":"L180","v":1}]
[null,"Labor",null,{"$f":"IF(D5=0,0,$L182*D194/D5)","v":47.655718949995652},47.373705272657233,46.598488769602547,61.403790515304237,0,0,null,{"$f":"SUM(K183:K185)","v":80000},{"$f":"SUMPRODUCT(K183:K185,L183:L185)","v":8000}]
[null,null,"Hired labor",null,null,null,null,null,null,null,30000,0.1]
[null,null,"Unpaid labor",null,null,null,null,null,null,null,40000,{"$f":"L183","v":0.1}]
[null,null,"Other (benefits, etc.)",null,null,null,null,null,null,null,10000,{"$f":"L184","v":0.1}]
[]
[null,"Total",null,null,null,null,null,null,null,null,{"$f":"K172+K178+K182","v":138000},{"$f":"L172+L178+L182","v":25600}]
[]
[]
[null,"Method of Allocation",null,{"$f":"D46","v":"Wheat"},"Milo","Soybeans","Corn","",""]
[null,null,"Planted acres",{"$f":"D5/$K5","v":0.5},0.125,0.1875,0.1875,0,0,null,{"$f":"SUM(D191:I191)","v":1},1]
[null,null,"Gross revenue",{"$f":"D5*D14/$K14","v":0.48651676402336563},0.11798831719612708,0.17884292230135232,0.21665199647915501,0,0,null,{"$f":"SUM(D192:I192)","v":1},1]
[null,null,"Seed, pesticides, and fertilizer",{"$f":"SUM(D17:D20)*D5/SUM($K17:$K20)","v":0.44315480447650385},0.11231447234880219,0.15789007635667626,0.28664064681801776,0,0,null,{"$f":"SUM(D193:I193)","v":1},1]
[null,null,"Value used for allocations",{"$f":"IF($L194=0,\"n/a\",SUMPRODUCT(D191:D193,$L191:$L193)/$L194)","v":0.47655718949995651},0.11843426318164309,0.17474433288600955,0.2302642144323909,0,0,null,{"$f":"SUM(D194:I194)","v":1},{"$f":"SUM(L191:L193)","v":3}]
[]
[null,"Values to use in budget based on data in Table 2 (2) or Table 3 (3)",null,null,null,null,null,null,null,null,null,2]
[]
[]
[]
[]
[null,"This information is used in calculations!"]
[null,null,null,{"$f":"IF(D5>0,D4,\"\")","v":"Wheat"},"Milo","Soybeans","Corn","",""]
[null,"Non yield related cost/acre",null,{"$f":"((SUM(D17:D22)+D24+D26+D218+D219+D220)*(1+$K104/2)+(D83+SUMPRODUCT(D85:D92,$K85:$K92)+D94)*(1+$K104/2*(1-$K242))+D221+D222+D28)","v":247.23932550000001},263.04330062500003,255.505622375,343.173332125,0,0]
[null,"Cost/acre as a function of yield",null,{"$f":"(D9*D76+(D9*D97+IF(D9>D96,(D9-D96)*D95,0))*(1+$K104/2*(1-$K242)))","v":19.288044000000003},35.958957499999997,6.3748620000000003,34.939147500000004,0,0]
[null,"Total cost/acre",null,{"$f":"D203+D204","v":266.52736950000002},299.00225812500003,261.88048437499998,378.11247962499999,0,0]
[]
[null,"High yield being charged",null,{"$f":"IF(D9>D96,D9-D96,0)","v":32},40,1,15,0,0]
[]
[]
[null,"Acres being irrigated",null,{"$f":"IF(D74>0,D5,0)","v":0},0,0,0,0,0,null,{"$f":"SUM(D210:I210)","v":0}]
[null,"Inches of irrigation",null,{"$f":"IF(D74>0,D74,0)","v":0},0,0,0,0,0,null,{"$f":"SUM(D211:I211)","v":0}]
[null,"Acre-inches",null,{"$f":"D210*D211","v":0},0,0,0,0,0,null,{"$f":"SUM(D212:I212)","v":0}]
[null,"Percent of total water",null,{"$f":"IF($K211>0,D212/$K212,\"n/a\")","v":"n/a"},"n/a","n/a","n/a","n/a","n/a",null,{"$f":"SUM(D213:I213)","v":0}]
[null,"Percent of total dep & int",null,{"$f":"IF($K212>0,(D210/$K210*$K238+D212/$K212*$K239),0)","v":0},0,0,0,0,0,null,{"$f":"SUM(D214:I214)","v":0},"<== see NOTE 1"]
[]
[null,"Breakdown of irrigation expenses"]
[null,null,"11. Irrigation"]
[null,null,"      a. Labor",{"$f":"D100*$K100","v":0},0,0,0,0,0,null,{"$f":"SUMPRODUCT(D218:I218,D$210:I$210)","v":0}]
[null,null,"      b. Fuel and oil",{"$f":"D74*$K74","v":0},0,0,0,0,0,null,0]
[null,null,"      c. Repair and Maintenance",{"$f":"D74*$K75","v":0},0,0,0,0,0,null,0]
[null,null,"      d. Depreciation",{"$f":"IF(D$210=0,0,$L221*D$214/D$210)","v":0},{"$f":"IF(E$210=0,0,$L221*E$214/E$210)","v":0},0,0,0,0,null,0,{"$f":"IF(SUM(D107:D109)=0,0,$D107*(1-$I107)/$G107+$D108*(1-$I108)/$G108+$D109*(1-$I109)/$G109)","v":0}]
[null,null,"      e. Interest",{"$f":"IF(D$210=0,0,$L222*D$214/D$210)","v":0},0,0,0,0,0,null,0,{"$f":"IF(SUM(D107:D109)=0,0,($D107*(1+$I107)/2+$D108*(1+$I108)/2+$D109*(1+$I109)/2)*$K104)","v":0}]
[null,null,"   Depreciation and interest",{"$f":"D221+D222","v":0},0,0,0,0,0,null,0,{"$f":"L221+L222","v":0}]
[]
[null,"Depreciation on …"]
[null,null,"   … well, pump and gearhead",{"$f":"IF(D$210=0,0,$L226*D$214/D$210)","v":0},{"$f":"IF(E$210=0,0,$L226*E$214/E$210)","v":0},0,0,0,0,null,{"$f":"SUMPRODUCT(D226:I226,D$210:I$210)","v":0},{"$f":"IF(SUM(D107:D109)=0,0,$D107*(1-$I107)/$G107)","v":0}]
[null,null,"   … motor",{"$f":"IF(D$210=0,0,$L227*D$214/D$210)","v":0},0,0,0,0,0,null,{"$f":"SUMPRODUCT(D227:I227,D$210:I$210)","v":0},{"$f":"IF(SUM(D107:D109)=0,0,$D108*(1-$I108)/$G108)","v":0}]
[null,null,"   … irrigation system",{"$f":"IF(D$210=0,0,$L228*D$214/D$210)","v":0},0,0,0,0,0,null,{"$f":"SUMPRODUCT(D228:I228,D$210:I$210)","v":0},{"$f":"IF(SUM(D107:D109)=0,0,$D109*(1-$I109)/$G109)","v":0}]
[null,null,"   Total",{"$f":"SUM(D226:D228)","v":0},0,0,0,0,0,null,{"$f":"SUMPRODUCT(D229:I229,D$210:I$210)","v":0}]
[]
[null,"Interest on …"]
[null,null,"   … well, pump and gearhead",{"$f":"IF(D$210=0,0,$L232*D$214/D$210)","v":0},{"$f":"IF(E$210=0,0,$L232*E$214/E$210)","v":0},0,0,0,0,null,{"$f":"SUMPRODUCT(D232:I232,D$210:I$210)","v":0},{"$f":"IF(SUM(D107:D109)=0,0,($D107*(1+$I107)/2)*$K104)","v":0}]
[null,null,"   … motor",{"$f":"IF(D$210=0,0,$L233*D$214/D$210)","v":0},0,0,0,0,0,null,{"$f":"SUMPRODUCT(D233:I233,D$210:I$210)","v":0},{"$f":"IF(SUM(D107:D109)=0,0,($D108*(1+$I108)/2)*$K104)","v":0}]
[null,null,"   … irrigation system",{"$f":"IF(D$210=0,0,$L234*D$214/D$210)","v":0},0,0,0,0,0,null,{"$f":"SUMPRODUCT(D234:I234,D$210:I$210)","v":0},{"$f":"IF(SUM(D107:D109)=0,0,($D109*(1+$I109)/2)*$K104)","v":0}]
[null,null,"   Total",{"$f":"SUM(D232:D234)","v":0},0,0,0,0,0,null,{"$f":"SUMPRODUCT(D235:I235,D$210:I$210)","v":0}]
[]
[null,"NOTE 1"]
[null,null,"Portion of irrigation depreication and interest that is based on acres",null,null,null,null,null,null,null,0.67]
[null,null,"Portion of irrigation depreication and interest that is based on acre-inches",null,null,null,null,null,null,null,{"$f":"1-K238","v":0.32999999999999996}]
[]
[null,"NOTE 2"]
[null,null,"Portion of machinery expense that is depreciation and interest",null,null,null,null,null,null,null,{"$f":"0.211+0.124","v":0.33499999999999996}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"0.231+0.135","v":0.36599999999999999}]
[]
[null,"Adjustment to formula to allow for breakeven yields below \"high yield\" charge "]
[null,"N. Breakeven yield (w/ base crop)",null,{"$f":"IF(SUM($D39:$I39)*D9=0,\"n/a\",(SUMPRODUCT($D32:$I32,$D39:$I39)/SUM($D39:$I39)-SUM(D11:D13)+(SUM(D17:D22,D24,D26,D218:D220)+(D83+SUMPRODUCT(D85:D92,$K85:$K92)+D94))*(1+0.5*$K104)+SUM(D221:D222)+D28)/(D10-(SUM(D97))*(1+0.5*$K104)-D76))","v":51.296592961237252},81.656004638025863,28.435470442327151,99.986862762225442,"n/a","n/a"]
[null,"N. Breakeven yield (w/ base crop)",null,{"$f":"IF(SUM($D39:$I39)*D9=0,\"n/a\",(SUMPRODUCT($D32:$I32,$D39:$I39)/SUM($D39:$I39)-SUM(D11:D13)+(SUM(D17:D22,D24,D26,D218:D220)+(D83+SUMPRODUCT(D85:D92,$K85:$K92)+D94-D95*D96))*(1+0.5*$K104)+SUM(D221:D222)+D28)/(D10-(SUM(D95,D97))*(1+0.5*$K104)-D76))","v":52.707043101111417},85.367901332367254,28.420174683184452,101.86249537282461,"n/a","n/a"]
[]
[]
[null,"Depreciation and interest on sprinkler",null,{"$f":"D228+D234","v":0},0,0,0,0,0,null,{"$f":"K228+K234","v":0},null,{"$f":"\"<= $\"&FIXED(D109,0)&\" w/ \"&FIXED(I109*100,0)&\"% salvage value (\"&FIXED(G109,0)&\" years)\"","v":"<= $0 w/ 10% salvage value (20 years)"}]
[null,"Depreciation and interest on sprinkler",null,31.928585526315786,31.099460526315788,26.124710526315788,22.808210526315793,0,0,null,4422,null,"<= $33,000 w/ 10% salvage value (10 years)"]

{"sheet":"Shares","index":2,"n_rows":401,"n_cols":12,"rows_kept":401,"cut":false,"hidden":false,"merged":[[42,1,42,2],[76,1,76,11],[55,1,55,2],[45,1,45,2],[46,1,46,2],[71,1,71,2],[111,1,111,2],[143,1,143,2],[189,1,189,2],[174,1,174,2],[80,1,80,11],[116,1,116,2],[112,1,112,2],[115,1,115,2],[165,1,165,2],[150,1,150,2],[151,1,151,2],[393,1,393,2],[344,1,344,2],[355,1,355,2],[362,1,362,2],[369,1,369,2],[370,1,370,2],[41,1,41,2],[262,1,262,2],[384,1,384,2],[379,1,379,2],[331,1,331,2],[334,1,334,2],[282,1,282,2],[209,1,209,2],[60,1,60,2],[188,1,188,2],[78,2,79,11],[184,1,184,2],[185,1,185,2],[198,1,198,2],[125,1,125,2],[136,1,136,2],[6,1,6,8],[19,1,19,2],[7,1,7,2],[30,1,30,2],[37,1,37,2],[8,1,8,2],[10,1,10,2],[9,1,9,2],[335,1,335,2],[296,1,296,2],[320,1,320,2],[247,1,247,2],[223,1,223,2],[224,1,224,2],[233,1,233,2],[238,1,238,2],[2,3,2,9],[330,1,330,2],[271,1,271,2],[306,1,306,2],[311,1,311,2],[289,1,289,2],[261,1,261,2],[216,1,216,2],[257,1,257,2],[258,1,258,2],[3,3,3,9],[297,1,297,2],[160,1,160,2],[2,1,2,2],[3,1,3,2],[44,1,44,8]]}
[]
[null,"TABLE 5.  Breakdown of Shares of Expenses"]
[null,"Landowner  ==================>",null,"North Central KS landowner",null,null,null,null,null,null,null,{"$f":"NOW()","v":"2016-08-01T13:32:39.680"}]
[null,"Operator      ==================>",null,"NC KS farmer",null,null,null,null,null,null,null,{"$f":"NOW()","v":42583.564348148146}]
[null,"Basis for equitable share calculations:  For the entire rotation (L5 = 0), Crop-by-crop (L5 = 1)",null,null,null,null,null,null,null,null,"L5 ==>",0]
[]
[null,"OPERATOR'S share of production inputs (enter -100% if equitably shared)"]
[null,"Crop/System",null,{"$f":"IF('Crop budgets'!D$5>0,'Crop budgets'!D$4,\"---\")","v":"Wheat"},{"$f":"IF('Crop budgets'!E$5>0,'Crop budgets'!E$4,\"---\")","v":"Milo"},{"$f":"IF('Crop budgets'!F$5>0,'Crop budgets'!F$4,\"---\")","v":"Soybeans"},{"$f":"IF('Crop budgets'!G$5>0,'Crop budgets'!G$4,\"---\")","v":"Corn"},{"$f":"IF('Crop budgets'!H$5>0,'Crop budgets'!H$4,\"---\")","v":"---"},{"$f":"IF('Crop budgets'!I$5>0,'Crop budgets'!I$4,\"---\")","v":"---"},null,null,"Total"]
[null,"Planted acres",null,{"$f":"IF('Crop budgets'!D$5>0,'Crop budgets'!D$5,\"---\")","v":80},{"$f":"IF('Crop budgets'!E$5>0,'Crop budgets'!E$5,\"---\")","v":20},{"$f":"IF('Crop budgets'!F$5>0,'Crop budgets'!F$5,\"---\")","v":30},{"$f":"IF('Crop budgets'!G$5>0,'Crop budgets'!G$5,\"---\")","v":30},{"$f":"IF('Crop budgets'!H$5>0,'Crop budgets'!H$5,\"---\")","v":"---"},{"$f":"IF('Crop budgets'!I$5>0,'Crop budgets'!I$5,\"---\")","v":"---"},null,null,{"$f":"'Crop budgets'!K$5","v":160}]
[null,"Seed",null,1,{"$f":"D10","v":1},1,{"$f":"E10","v":1},{"$f":"F10","v":1},{"$f":"G10","v":1}]
[null,"Fertilizer:"]
[null,null,{"$f":"'Crop budgets'!C50","v":"82-0-0"},-1,{"$f":"D12","v":-1},{"$f":"E12","v":-1},{"$f":"F12","v":-1},{"$f":"G12","v":-1},{"$f":"H12","v":-1}]
[null,null,{"$f":"'Crop budgets'!C51","v":"N (dry/liquid)"},{"$f":"D12","v":-1},{"$f":"D13","v":-1},-1,-1,-1,-1]
[null,null,{"$f":"'Crop budgets'!C52","v":"P"},{"$f":"D13","v":-1},-1,-1,-1,-1,-1]
[null,null,{"$f":"'Crop budgets'!C53","v":"K"},{"$f":"D14","v":-1},{"$f":"D15","v":-1},-1,-1,-1,-1]
[null,null,{"$f":"'Crop budgets'!C54","v":"xxx"},{"$f":"D15","v":-1},-1,-1,-1,-1,-1]
[null,null,{"$f":"'Crop budgets'!C55","v":"xxx"},{"$f":"D16","v":-1},-1,-1,-1,-1,-1]
[null,null,{"$f":"'Crop budgets'!C56","v":"xxx"},{"$f":"D14","v":-1},-1,-1,-1,-1,-1]
[null,null,{"$f":"'Crop budgets'!C57","v":"Lime"},0,0,0,0,0,0]
[null,"Herbicide"]
[null,null,{"$f":"'Crop budgets'!C59","v":"Finesse"},1,{"$f":"D21","v":1},1,1,1,1]
[null,null,{"$f":"'Crop budgets'!C60","v":" + Surfactant"},{"$f":"D21","v":1},1,1,1,1,1]
[null,null,{"$f":"'Crop budgets'!C61","v":"Bicep II Magnum"},{"$f":"D22","v":1},1,1,1,1,1]
[null,null,{"$f":"'Crop budgets'!C62","v":"Status"},{"$f":"D23","v":1},1,1,1,1,1]
[null,null,{"$f":"'Crop budgets'!C63","v":"Glyphosate"},{"$f":"D24","v":1},{"$f":"D25","v":1},1,1,1,1]
[null,null,{"$f":"'Crop budgets'!C64","v":" + Ammonium Sulfate"},1,1,1,1,1,1]
[null,null,{"$f":"'Crop budgets'!C65","v":"Glyphosate + Ammonium Sulfate"},1,1,1,1,1,1]
[null,null,{"$f":"'Crop budgets'!C66","v":"Roundup Weather Max"},1,1,1,1,1,1]
[null,null,{"$f":"'Crop budgets'!C67","v":"Buctril + Atrazine"},1,1,1,1,1,1]
[null,null,{"$f":"'Crop budgets'!C68","v":"xxx"},1,1,1,1,1,1]
[null,"Insecticide / Fungicide"]
[null,null,{"$f":"'Crop budgets'!C70","v":"Seedbox treatment"},{"$f":"D21","v":1},{"$f":"D32","v":1},1,1,1,1]
[null,null,{"$f":"'Crop budgets'!C71","v":"Capture 2EC"},{"$f":"D32","v":1},1,1,1,1,1]
[null,null,{"$f":"'Crop budgets'!C72","v":"Headline"},{"$f":"D33","v":1},1,1,1,1,1]
[null,null,{"$f":"'Crop budgets'!C73","v":"Warrior 1EC"},{"$f":"D34","v":1},1,1,1,1,1]
[null,"Crop consulting",null,1,1,1,1,1,1]
[null,"Crop insurance",null,-1,-1,-1,-1,-1,-1]
[null,"Drying cost",null,-1,-1,-1,-1,-1,-1]
[null,"Operator's equitable share (OS%)",null,{"$f":"IF('Crop budgets'!D$5>0,D182,\"\")","v":0.72994822324187347},{"$f":"IF('Crop budgets'!E$5>0,E182,\"\")","v":0.75704329998965192},{"$f":"IF('Crop budgets'!F$5>0,F182,\"\")","v":0.75366374351641374},{"$f":"IF('Crop budgets'!G$5>0,G182,\"\")","v":0.81666870279611326},{"$f":"IF('Crop budgets'!H$5>0,H182,\"\")","v":""},{"$f":"IF('Crop budgets'!I$5>0,I182,\"\")","v":""},null,null,{"$f":"L182","v":0.75902947298409484}]
[]
[]
[null,"Crop/System",null,{"$f":"IF('Crop budgets'!D$5>0,'Crop budgets'!D$4,\"---\")","v":"Wheat"},{"$f":"IF('Crop budgets'!E$5>0,'Crop budgets'!E$4,\"---\")","v":"Milo"},{"$f":"IF('Crop budgets'!F$5>0,'Crop budgets'!F$4,\"---\")","v":"Soybeans"},{"$f":"IF('Crop budgets'!G$5>0,'Crop budgets'!G$4,\"---\")","v":"Corn"},{"$f":"IF('Crop budgets'!H$5>0,'Crop budgets'!H$4,\"---\")","v":"---"},{"$f":"IF('Crop budgets'!I$5>0,'Crop budgets'!I$4,\"---\")","v":"---"},null,null,"Total"]
[null,"Planted acres",null,{"$f":"IF('Crop budgets'!D$5>0,'Crop budgets'!D$5,\"---\")","v":80},{"$f":"IF('Crop budgets'!E$5>0,'Crop budgets'!E$5,\"---\")","v":20},{"$f":"IF('Crop budgets'!F$5>0,'Crop budgets'!F$5,\"---\")","v":30},{"$f":"IF('Crop budgets'!G$5>0,'Crop budgets'!G$5,\"---\")","v":30},{"$f":"IF('Crop budgets'!H$5>0,'Crop budgets'!H$5,\"---\")","v":"---"},{"$f":"IF('Crop budgets'!I$5>0,'Crop budgets'!I$5,\"---\")","v":"---"},null,null,{"$f":"'Crop budgets'!K$5","v":160}]
[]
[null,"OPERATOR'S share of machinery, labor, irrigation, and land (enter -100% if shared equitably)"]
[null,"Drill/Plant",null,1,{"$f":"D46","v":1},{"$f":"E46","v":1},{"$f":"F46","v":1},{"$f":"G46","v":1},{"$f":"H46","v":1}]
[null,"Tillage and Chemical Applications:"]
[null,null,{"$f":"'Crop budgets'!C85","v":"Chisel"},1,{"$f":"D48","v":1},{"$f":"E48","v":1},{"$f":"F48","v":1},{"$f":"G48","v":1},{"$f":"H48","v":1}]
[null,null,{"$f":"'Crop budgets'!C86","v":"Disk"},1,{"$f":"D49","v":1},1,1,1,1]
[null,null,{"$f":"'Crop budgets'!C87","v":"Field cultivate"},1,1,1,1,1,1]
[null,null,{"$f":"'Crop budgets'!C88","v":"Strip-till"},1,1,1,1,1,1]
[null,null,{"$f":"'Crop budgets'!C89","v":"Anhydrous application"},1,1,1,1,1,1]
[null,null,{"$f":"'Crop budgets'!C90","v":"Fertilizer application"},1,1,1,1,1,1]
[null,null,{"$f":"'Crop budgets'!C91","v":"Herbicide application"},1,1,1,1,1,1]
[null,null,{"$f":"'Crop budgets'!C92","v":"Insecticide/fungicide application"},1,1,1,{"$f":"F55","v":1},{"$f":"G55","v":1},{"$f":"H55","v":1}]
[null,"Harvest"]
[null,null,"Harvest",1,{"$f":"D57","v":1},1,1,1,1]
[null,null,"Hauling",1,1,1,1,1,1]
[]
[null,"Miscellaneous",null,0.75,{"$f":"D60","v":0.75},0.75,0.75,0.75,0.75]
[null,"Non-machinery labor",null,1,1,1,1,1,1]
[]
[null,"Irrigation expenses"]
[null,null,"Labor",1,{"$f":"D64","v":1},{"$f":"E64","v":1},{"$f":"F64","v":1},{"$f":"G64","v":1},{"$f":"H64","v":1}]
[null,null,"Fuel and oil",1,{"$f":"D65","v":1},1,1,1,1]
[null,null,"Repair and maintenance",1,1,1,1,1,1]
[null,"Irrigation investment"]
[null,null,"Well, pump and gearhead",0,0,0,0,0,0]
[null,null,"Motor",1,1,1,1,1,1]
[null,null,"Irrigation system",1,1,1,1,1,1]
[]
[null,"Land",null,0,{"$f":"D72","v":0},0,0,{"$f":"G72","v":0},0]
[null,"Cash payment to landowner, $/acre",null,0,0,0,0,{"$f":"G73","v":0},0,null,null,{"$f":"SUMPRODUCT(D43:I43,D73:I73)","v":0}]
[null,"Operator's equitable share (OS%)",null,{"$f":"IF('Crop budgets'!D$5>0,D182,\"\")","v":0.72994822324187347},{"$f":"IF('Crop budgets'!E$5>0,E182,\"\")","v":0.75704329998965192},{"$f":"IF('Crop budgets'!F$5>0,F182,\"\")","v":0.75366374351641374},{"$f":"IF('Crop budgets'!G$5>0,G182,\"\")","v":0.81666870279611326},{"$f":"IF('Crop budgets'!H$5>0,H182,\"\")","v":""},{"$f":"IF('Crop budgets'!I$5>0,I182,\"\")","v":""},null,null,{"$f":"L182","v":0.75902947298409484}]
[null,"Landowner's equitable share (LS%)",null,{"$f":"IF('Crop budgets'!D$5>0,1-D74,\"\")","v":0.27005177675812653},{"$f":"IF('Crop budgets'!E$5>0,1-E74,\"\")","v":0.24295670001034808},{"$f":"IF('Crop budgets'!F$5>0,1-F74,\"\")","v":0.24633625648358626},{"$f":"IF('Crop budgets'!G$5>0,1-G74,\"\")","v":0.18333129720388674},{"$f":"IF('Crop budgets'!H$5>0,1-H74,\"\")","v":""},{"$f":"IF('Crop budgets'!I$5>0,1-I74,\"\")","v":""},null,null,{"$f":"1-L74","v":0.24097052701590516}]
[]
[null,"Pre-defined operator's share for income (crop sales and government payments)1"]
[null,null,"Operator's share (if > 0, OS% will be over-ridden)"]
[null,null,"1 By entering a pre-defined share for the operator (landowner share is calculated as 100% minus operator share), the calculated equitable share percentage (cell L71) will be over-ridden and not used in the Lease Budgets tab."]
[]
[null,{"$f":"IF(L78=0,\"Operator and Landowner's income shares are based on the equitable concept.\",\"Operator and Landowner's income shares are pre-defined and they may, or may not, be equitable.\")","v":"Operator and Landowner's income shares are based on the equitable concept."}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Crop/System",null,{"$f":"IF('Crop budgets'!D$5>0,'Crop budgets'!D$4,\"---\")","v":"Wheat"},{"$f":"IF('Crop budgets'!E$5>0,'Crop budgets'!E$4,\"---\")","v":"Milo"},{"$f":"IF('Crop budgets'!F$5>0,'Crop budgets'!F$4,\"---\")","v":"Soybeans"},{"$f":"IF('Crop budgets'!G$5>0,'Crop budgets'!G$4,\"---\")","v":"Corn"},{"$f":"IF('Crop budgets'!H$5>0,'Crop budgets'!H$4,\"---\")","v":"---"},{"$f":"IF('Crop budgets'!I$5>0,'Crop budgets'!I$4,\"---\")","v":"---"},null,null,"Total"]
[null,"Planted acres",null,{"$f":"IF('Crop budgets'!D$5>0,'Crop budgets'!D$5,\"---\")","v":80},{"$f":"IF('Crop budgets'!E$5>0,'Crop budgets'!E$5,\"---\")","v":20},{"$f":"IF('Crop budgets'!F$5>0,'Crop budgets'!F$5,\"---\")","v":30},{"$f":"IF('Crop budgets'!G$5>0,'Crop budgets'!G$5,\"---\")","v":30},{"$f":"IF('Crop budgets'!H$5>0,'Crop budgets'!H$5,\"---\")","v":"---"},{"$f":"IF('Crop budgets'!I$5>0,'Crop budgets'!I$5,\"---\")","v":"---"},null,null,{"$f":"'Crop budgets'!K$5","v":160}]
[]
[null,"OPERATOR'S expense for production inputs (excluding \"equitably shared\" inputs)"]
[null,"Seed",null,{"$f":"IF(D10=-1,0,D10*'Crop budgets'!D17)","v":16},{"$f":"IF(E10=-1,0,E10*'Crop budgets'!E17)","v":18.900000000000002},{"$f":"IF(F10=-1,0,F10*'Crop budgets'!F17)","v":61.6},{"$f":"IF(G10=-1,0,G10*'Crop budgets'!G17)","v":93.6},{"$f":"IF(H10=-1,0,H10*'Crop budgets'!H17)","v":0},{"$f":"IF(I10=-1,0,I10*'Crop budgets'!I17)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D116:I116)","v":6314}]
[null,"Fertilizer:"]
[null,null,{"$f":"'Crop budgets'!C50","v":"82-0-0"},{"$f":"IF(D12=-1,0,D12*'Crop budgets'!D50*'Crop budgets'!$K50)","v":0},{"$f":"IF(E12=-1,0,E12*'Crop budgets'!E50*'Crop budgets'!$K50)","v":0},{"$f":"IF(F12=-1,0,F12*'Crop budgets'!F50*'Crop budgets'!$K50)","v":0},{"$f":"IF(G12=-1,0,G12*'Crop budgets'!G50*'Crop budgets'!$K50)","v":0},{"$f":"IF(H12=-1,0,H12*'Crop budgets'!H50*'Crop budgets'!$K50)","v":0},{"$f":"IF(I12=-1,0,I12*'Crop budgets'!I50*'Crop budgets'!$K50)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D118:I118)","v":0}]
[null,null,{"$f":"'Crop budgets'!C51","v":"N (dry/liquid)"},{"$f":"IF(D13=-1,0,D13*'Crop budgets'!D51*'Crop budgets'!$K51)","v":0},{"$f":"IF(E13=-1,0,E13*'Crop budgets'!E51*'Crop budgets'!$K51)","v":0},{"$f":"IF(F13=-1,0,F13*'Crop budgets'!F51*'Crop budgets'!$K51)","v":0},{"$f":"IF(G13=-1,0,G13*'Crop budgets'!G51*'Crop budgets'!$K51)","v":0},{"$f":"IF(H13=-1,0,H13*'Crop budgets'!H51*'Crop budgets'!$K51)","v":0},{"$f":"IF(I13=-1,0,I13*'Crop budgets'!I51*'Crop budgets'!$K51)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C52","v":"P"},{"$f":"IF(D14=-1,0,D14*'Crop budgets'!D52*'Crop budgets'!$K52)","v":0},{"$f":"IF(E14=-1,0,E14*'Crop budgets'!E52*'Crop budgets'!$K52)","v":0},{"$f":"IF(F14=-1,0,F14*'Crop budgets'!F52*'Crop budgets'!$K52)","v":0},{"$f":"IF(G14=-1,0,G14*'Crop budgets'!G52*'Crop budgets'!$K52)","v":0},{"$f":"IF(H14=-1,0,H14*'Crop budgets'!H52*'Crop budgets'!$K52)","v":0},{"$f":"IF(I14=-1,0,I14*'Crop budgets'!I52*'Crop budgets'!$K52)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C53","v":"K"},{"$f":"IF(D15=-1,0,D15*'Crop budgets'!D53*'Crop budgets'!$K53)","v":0},{"$f":"IF(E15=-1,0,E15*'Crop budgets'!E53*'Crop budgets'!$K53)","v":0},{"$f":"IF(F15=-1,0,F15*'Crop budgets'!F53*'Crop budgets'!$K53)","v":0},{"$f":"IF(G15=-1,0,G15*'Crop budgets'!G53*'Crop budgets'!$K53)","v":0},{"$f":"IF(H15=-1,0,H15*'Crop budgets'!H53*'Crop budgets'!$K53)","v":0},{"$f":"IF(I15=-1,0,I15*'Crop budgets'!I53*'Crop budgets'!$K53)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C54","v":"xxx"},{"$f":"IF(D16=-1,0,D16*'Crop budgets'!D54*'Crop budgets'!$K54)","v":0},{"$f":"IF(E16=-1,0,E16*'Crop budgets'!E54*'Crop budgets'!$K54)","v":0},{"$f":"IF(F16=-1,0,F16*'Crop budgets'!F54*'Crop budgets'!$K54)","v":0},{"$f":"IF(G16=-1,0,G16*'Crop budgets'!G54*'Crop budgets'!$K54)","v":0},{"$f":"IF(H16=-1,0,H16*'Crop budgets'!H54*'Crop budgets'!$K54)","v":0},{"$f":"IF(I16=-1,0,I16*'Crop budgets'!I54*'Crop budgets'!$K54)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C55","v":"xxx"},{"$f":"IF(D17=-1,0,D17*'Crop budgets'!D55*'Crop budgets'!$K55)","v":0},{"$f":"IF(E17=-1,0,E17*'Crop budgets'!E55*'Crop budgets'!$K55)","v":0},{"$f":"IF(F17=-1,0,F17*'Crop budgets'!F55*'Crop budgets'!$K55)","v":0},{"$f":"IF(G17=-1,0,G17*'Crop budgets'!G55*'Crop budgets'!$K55)","v":0},{"$f":"IF(H17=-1,0,H17*'Crop budgets'!H55*'Crop budgets'!$K55)","v":0},{"$f":"IF(I17=-1,0,I17*'Crop budgets'!I55*'Crop budgets'!$K55)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C56","v":"xxx"},{"$f":"IF(D18=-1,0,D18*'Crop budgets'!D56*'Crop budgets'!$K56)","v":0},{"$f":"IF(E18=-1,0,E18*'Crop budgets'!E56*'Crop budgets'!$K56)","v":0},{"$f":"IF(F18=-1,0,F18*'Crop budgets'!F56*'Crop budgets'!$K56)","v":0},{"$f":"IF(G18=-1,0,G18*'Crop budgets'!G56*'Crop budgets'!$K56)","v":0},{"$f":"IF(H18=-1,0,H18*'Crop budgets'!H56*'Crop budgets'!$K56)","v":0},{"$f":"IF(I18=-1,0,I18*'Crop budgets'!I56*'Crop budgets'!$K56)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C57","v":"Lime"},{"$f":"IF(D19=-1,0,D19*'Crop budgets'!D57*'Crop budgets'!$K57)","v":0},{"$f":"IF(E19=-1,0,E19*'Crop budgets'!E57*'Crop budgets'!$K57)","v":0},{"$f":"IF(F19=-1,0,F19*'Crop budgets'!F57*'Crop budgets'!$K57)","v":0},{"$f":"IF(G19=-1,0,G19*'Crop budgets'!G57*'Crop budgets'!$K57)","v":0},{"$f":"IF(H19=-1,0,H19*'Crop budgets'!H57*'Crop budgets'!$K57)","v":0},{"$f":"IF(I19=-1,0,I19*'Crop budgets'!I57*'Crop budgets'!$K57)","v":0},null,null,0]
[null,"Herbicide"]
[null,null,{"$f":"'Crop budgets'!C59","v":"Finesse"},{"$f":"IF(D21=-1,0,D21*'Crop budgets'!D59*'Crop budgets'!$K59)","v":4.3949999999999996},{"$f":"IF(E21=-1,0,E21*'Crop budgets'!E59*'Crop budgets'!$K59)","v":0},{"$f":"IF(F21=-1,0,F21*'Crop budgets'!F59*'Crop budgets'!$K59)","v":0},{"$f":"IF(G21=-1,0,G21*'Crop budgets'!G59*'Crop budgets'!$K59)","v":0},{"$f":"IF(H21=-1,0,H21*'Crop budgets'!H59*'Crop budgets'!$K59)","v":0},{"$f":"IF(I21=-1,0,I21*'Crop budgets'!I59*'Crop budgets'!$K59)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D127:I127)","v":351.59999999999997}]
[null,null,{"$f":"'Crop budgets'!C60","v":" + Surfactant"},{"$f":"IF(D22=-1,0,D22*'Crop budgets'!D60*'Crop budgets'!$K60)","v":1.0249999999999999},{"$f":"IF(E22=-1,0,E22*'Crop budgets'!E60*'Crop budgets'!$K60)","v":0},{"$f":"IF(F22=-1,0,F22*'Crop budgets'!F60*'Crop budgets'!$K60)","v":0},{"$f":"IF(G22=-1,0,G22*'Crop budgets'!G60*'Crop budgets'!$K60)","v":0},{"$f":"IF(H22=-1,0,H22*'Crop budgets'!H60*'Crop budgets'!$K60)","v":0},{"$f":"IF(I22=-1,0,I22*'Crop budgets'!I60*'Crop budgets'!$K60)","v":0},null,null,82]
[null,null,{"$f":"'Crop budgets'!C61","v":"Bicep II Magnum"},{"$f":"IF(D23=-1,0,D23*'Crop budgets'!D61*'Crop budgets'!$K61)","v":0},{"$f":"IF(E23=-1,0,E23*'Crop budgets'!E61*'Crop budgets'!$K61)","v":15.92},{"$f":"IF(F23=-1,0,F23*'Crop budgets'!F61*'Crop budgets'!$K61)","v":0},{"$f":"IF(G23=-1,0,G23*'Crop budgets'!G61*'Crop budgets'!$K61)","v":19.899999999999999},{"$f":"IF(H23=-1,0,H23*'Crop budgets'!H61*'Crop budgets'!$K61)","v":0},{"$f":"IF(I23=-1,0,I23*'Crop budgets'!I61*'Crop budgets'!$K61)","v":0},null,null,915.4]
[null,null,{"$f":"'Crop budgets'!C62","v":"Status"},{"$f":"IF(D24=-1,0,D24*'Crop budgets'!D62*'Crop budgets'!$K62)","v":0},{"$f":"IF(E24=-1,0,E24*'Crop budgets'!E62*'Crop budgets'!$K62)","v":0},{"$f":"IF(F24=-1,0,F24*'Crop budgets'!F62*'Crop budgets'!$K62)","v":0},{"$f":"IF(G24=-1,0,G24*'Crop budgets'!G62*'Crop budgets'!$K62)","v":3.6},{"$f":"IF(H24=-1,0,H24*'Crop budgets'!H62*'Crop budgets'!$K62)","v":0},{"$f":"IF(I24=-1,0,I24*'Crop budgets'!I62*'Crop budgets'!$K62)","v":0},null,null,108]
[null,null,{"$f":"'Crop budgets'!C63","v":"Glyphosate"},{"$f":"IF(D25=-1,0,D25*'Crop budgets'!D63*'Crop budgets'!$K63)","v":0},{"$f":"IF(E25=-1,0,E25*'Crop budgets'!E63*'Crop budgets'!$K63)","v":0},{"$f":"IF(F25=-1,0,F25*'Crop budgets'!F63*'Crop budgets'!$K63)","v":0},{"$f":"IF(G25=-1,0,G25*'Crop budgets'!G63*'Crop budgets'!$K63)","v":3.6079999999999997},{"$f":"IF(H25=-1,0,H25*'Crop budgets'!H63*'Crop budgets'!$K63)","v":0},{"$f":"IF(I25=-1,0,I25*'Crop budgets'!I63*'Crop budgets'!$K63)","v":0},null,null,108.24]
[null,null,{"$f":"'Crop budgets'!C64","v":" + Ammonium Sulfate"},{"$f":"IF(D26=-1,0,D26*'Crop budgets'!D64*'Crop budgets'!$K64)","v":0},{"$f":"IF(E26=-1,0,E26*'Crop budgets'!E64*'Crop budgets'!$K64)","v":0},{"$f":"IF(F26=-1,0,F26*'Crop budgets'!F64*'Crop budgets'!$K64)","v":0.42000000000000004},{"$f":"IF(G26=-1,0,G26*'Crop budgets'!G64*'Crop budgets'!$K64)","v":0.42000000000000004},{"$f":"IF(H26=-1,0,H26*'Crop budgets'!H64*'Crop budgets'!$K64)","v":0},{"$f":"IF(I26=-1,0,I26*'Crop budgets'!I64*'Crop budgets'!$K64)","v":0},null,null,25.200000000000003]
[null,null,{"$f":"'Crop budgets'!C65","v":"Glyphosate + Ammonium Sulfate"},{"$f":"IF(D27=-1,0,D27*'Crop budgets'!D65*'Crop budgets'!$K65)","v":0},{"$f":"IF(E27=-1,0,E27*'Crop budgets'!E65*'Crop budgets'!$K65)","v":4.03},{"$f":"IF(F27=-1,0,F27*'Crop budgets'!F65*'Crop budgets'!$K65)","v":8.06},{"$f":"IF(G27=-1,0,G27*'Crop budgets'!G65*'Crop budgets'!$K65)","v":0},{"$f":"IF(H27=-1,0,H27*'Crop budgets'!H65*'Crop budgets'!$K65)","v":0},{"$f":"IF(I27=-1,0,I27*'Crop budgets'!I65*'Crop budgets'!$K65)","v":0},null,null,322.40000000000003]
[null,null,{"$f":"'Crop budgets'!C66","v":"Roundup Weather Max"},{"$f":"IF(D28=-1,0,D28*'Crop budgets'!D66*'Crop budgets'!$K66)","v":0},{"$f":"IF(E28=-1,0,E28*'Crop budgets'!E66*'Crop budgets'!$K66)","v":0},{"$f":"IF(F28=-1,0,F28*'Crop budgets'!F66*'Crop budgets'!$K66)","v":5.0600000000000005},{"$f":"IF(G28=-1,0,G28*'Crop budgets'!G66*'Crop budgets'!$K66)","v":0},{"$f":"IF(H28=-1,0,H28*'Crop budgets'!H66*'Crop budgets'!$K66)","v":0},{"$f":"IF(I28=-1,0,I28*'Crop budgets'!I66*'Crop budgets'!$K66)","v":0},null,null,151.80000000000001]
[null,null,{"$f":"'Crop budgets'!C67","v":"Buctril + Atrazine"},{"$f":"IF(D29=-1,0,D29*'Crop budgets'!D67*'Crop budgets'!$K67)","v":0},{"$f":"IF(E29=-1,0,E29*'Crop budgets'!E67*'Crop budgets'!$K67)","v":16.66},{"$f":"IF(F29=-1,0,F29*'Crop budgets'!F67*'Crop budgets'!$K67)","v":0},{"$f":"IF(G29=-1,0,G29*'Crop budgets'!G67*'Crop budgets'!$K67)","v":0},{"$f":"IF(H29=-1,0,H29*'Crop budgets'!H67*'Crop budgets'!$K67)","v":0},{"$f":"IF(I29=-1,0,I29*'Crop budgets'!I67*'Crop budgets'!$K67)","v":0},null,null,333.2]
[null,null,{"$f":"'Crop budgets'!C68","v":"xxx"},{"$f":"IF(D30=-1,0,D30*'Crop budgets'!D68*'Crop budgets'!$K68)","v":0},{"$f":"IF(E30=-1,0,E30*'Crop budgets'!E68*'Crop budgets'!$K68)","v":0},{"$f":"IF(F30=-1,0,F30*'Crop budgets'!F68*'Crop budgets'!$K68)","v":0},{"$f":"IF(G30=-1,0,G30*'Crop budgets'!G68*'Crop budgets'!$K68)","v":0},{"$f":"IF(H30=-1,0,H30*'Crop budgets'!H68*'Crop budgets'!$K68)","v":0},{"$f":"IF(I30=-1,0,I30*'Crop budgets'!I68*'Crop budgets'!$K68)","v":0},null,null,0]
[null,"Insecticide / Fungicide"]
[null,null,{"$f":"'Crop budgets'!C70","v":"Seedbox treatment"},{"$f":"IF(D32=-1,0,D32*'Crop budgets'!D70*'Crop budgets'!$K70)","v":0},{"$f":"IF(E32=-1,0,E32*'Crop budgets'!E70*'Crop budgets'!$K70)","v":0},{"$f":"IF(F32=-1,0,F32*'Crop budgets'!F70*'Crop budgets'!$K70)","v":0},{"$f":"IF(G32=-1,0,G32*'Crop budgets'!G70*'Crop budgets'!$K70)","v":0},{"$f":"IF(H32=-1,0,H32*'Crop budgets'!H70*'Crop budgets'!$K70)","v":0},{"$f":"IF(I32=-1,0,I32*'Crop budgets'!I70*'Crop budgets'!$K70)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D138:I138)","v":0}]
[null,null,{"$f":"'Crop budgets'!C71","v":"Capture 2EC"},{"$f":"IF(D33=-1,0,D33*'Crop budgets'!D71*'Crop budgets'!$K71)","v":0},{"$f":"IF(E33=-1,0,E33*'Crop budgets'!E71*'Crop budgets'!$K71)","v":0},{"$f":"IF(F33=-1,0,F33*'Crop budgets'!F71*'Crop budgets'!$K71)","v":0},{"$f":"IF(G33=-1,0,G33*'Crop budgets'!G71*'Crop budgets'!$K71)","v":0},{"$f":"IF(H33=-1,0,H33*'Crop budgets'!H71*'Crop budgets'!$K71)","v":0},{"$f":"IF(I33=-1,0,I33*'Crop budgets'!I71*'Crop budgets'!$K71)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C72","v":"Headline"},{"$f":"IF(D34=-1,0,D34*'Crop budgets'!D72*'Crop budgets'!$K72)","v":30.419999999999998},{"$f":"IF(E34=-1,0,E34*'Crop budgets'!E72*'Crop budgets'!$K72)","v":0},{"$f":"IF(F34=-1,0,F34*'Crop budgets'!F72*'Crop budgets'!$K72)","v":0},{"$f":"IF(G34=-1,0,G34*'Crop budgets'!G72*'Crop budgets'!$K72)","v":0},{"$f":"IF(H34=-1,0,H34*'Crop budgets'!H72*'Crop budgets'!$K72)","v":0},{"$f":"IF(I34=-1,0,I34*'Crop budgets'!I72*'Crop budgets'!$K72)","v":0},null,null,2433.6]
[null,null,{"$f":"'Crop budgets'!C73","v":"Warrior 1EC"},{"$f":"IF(D35=-1,0,D35*'Crop budgets'!D73*'Crop budgets'!$K73)","v":0},{"$f":"IF(E35=-1,0,E35*'Crop budgets'!E73*'Crop budgets'!$K73)","v":0},{"$f":"IF(F35=-1,0,F35*'Crop budgets'!F73*'Crop budgets'!$K73)","v":0},{"$f":"IF(G35=-1,0,G35*'Crop budgets'!G73*'Crop budgets'!$K73)","v":0},{"$f":"IF(H35=-1,0,H35*'Crop budgets'!H73*'Crop budgets'!$K73)","v":0},{"$f":"IF(I35=-1,0,I35*'Crop budgets'!I73*'Crop budgets'!$K73)","v":0},null,null,0]
[null,"Crop consulting",null,{"$f":"IF(D36=-1,0,D36*'Crop budgets'!D21)","v":0},{"$f":"IF(E36=-1,0,E36*'Crop budgets'!E21)","v":0},{"$f":"IF(F36=-1,0,F36*'Crop budgets'!F21)","v":0},{"$f":"IF(G36=-1,0,G36*'Crop budgets'!G21)","v":0},{"$f":"IF(H36=-1,0,H36*'Crop budgets'!H21)","v":0},{"$f":"IF(I36=-1,0,I36*'Crop budgets'!I21)","v":0},null,null,0]
[null,"Crop insurance",null,{"$f":"IF(D37=-1,0,D37*'Crop budgets'!D22)","v":0},{"$f":"IF(E37=-1,0,E37*'Crop budgets'!E22)","v":0},{"$f":"IF(F37=-1,0,F37*'Crop budgets'!F22)","v":0},{"$f":"IF(G37=-1,0,G37*'Crop budgets'!G22)","v":0},{"$f":"IF(H37=-1,0,H37*'Crop budgets'!H22)","v":0},{"$f":"IF(I37=-1,0,I37*'Crop budgets'!I22)","v":0},null,null,0]
[null,"Drying cost",null,{"$f":"IF(D38=-1,0,D38*'Crop budgets'!D23)","v":0},{"$f":"IF(E38=-1,0,E38*'Crop budgets'!E23)","v":0},{"$f":"IF(F38=-1,0,F38*'Crop budgets'!F23)","v":0},{"$f":"IF(G38=-1,0,G38*'Crop budgets'!G23)","v":0},{"$f":"IF(H38=-1,0,H38*'Crop budgets'!H23)","v":0},{"$f":"IF(I38=-1,0,I38*'Crop budgets'!I23)","v":0},null,null,0]
[]
[]
[]
[]
[]
[null,"OPERATOR'S expense for machinery, labor, irrigation, and land costs (excluding \"equitably shared\" inputs)"]
[null,"Drill/Plant",null,{"$f":"IF(D46=-1,0,D46*'Crop budgets'!D83*'Crop budgets'!$K136)","v":25.224},{"$f":"IF(E46=-1,0,E46*'Crop budgets'!E83*'Crop budgets'!$K136)","v":23.52},{"$f":"IF(F46=-1,0,F46*'Crop budgets'!F83*'Crop budgets'!$K136)","v":24.312000000000001},{"$f":"IF(G46=-1,0,G46*'Crop budgets'!G83*'Crop budgets'!$K136)","v":23.771999999999998},{"$f":"IF(H46=-1,0,H46*'Crop budgets'!H83*'Crop budgets'!$K136)","v":0},{"$f":"IF(I46=-1,0,I46*'Crop budgets'!I83*'Crop budgets'!$K136)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D151:I151)","v":3930.84}]
[null,"Tillage and Chemical Applications:"]
[null,null,{"$f":"'Crop budgets'!C85","v":"Chisel"},{"$f":"IF(D48=-1,0,D48*'Crop budgets'!D85*'Crop budgets'!$K85*'Crop budgets'!$K136)","v":0},{"$f":"IF(E48=-1,0,E48*'Crop budgets'!E85*'Crop budgets'!$K85*'Crop budgets'!$K136)","v":0},{"$f":"IF(F48=-1,0,F48*'Crop budgets'!F85*'Crop budgets'!$K85*'Crop budgets'!$K136)","v":0},{"$f":"IF(G48=-1,0,G48*'Crop budgets'!G85*'Crop budgets'!$K85*'Crop budgets'!$K136)","v":0},{"$f":"IF(H48=-1,0,H48*'Crop budgets'!H85*'Crop budgets'!$K85*'Crop budgets'!$K136)","v":0},{"$f":"IF(I48=-1,0,I48*'Crop budgets'!I85*'Crop budgets'!$K85*'Crop budgets'!$K136)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D153:I153)","v":0}]
[null,null,{"$f":"'Crop budgets'!C86","v":"Disk"},{"$f":"IF(D49=-1,0,D49*'Crop budgets'!D86*'Crop budgets'!$K86*'Crop budgets'!$K136)","v":0},{"$f":"IF(E49=-1,0,E49*'Crop budgets'!E86*'Crop budgets'!$K86*'Crop budgets'!$K136)","v":0},{"$f":"IF(F49=-1,0,F49*'Crop budgets'!F86*'Crop budgets'!$K86*'Crop budgets'!$K136)","v":0},{"$f":"IF(G49=-1,0,G49*'Crop budgets'!G86*'Crop budgets'!$K86*'Crop budgets'!$K136)","v":0},{"$f":"IF(H49=-1,0,H49*'Crop budgets'!H86*'Crop budgets'!$K86*'Crop budgets'!$K136)","v":0},{"$f":"IF(I49=-1,0,I49*'Crop budgets'!I86*'Crop budgets'!$K86*'Crop budgets'!$K136)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C87","v":"Field cultivate"},{"$f":"IF(D50=-1,0,D50*'Crop budgets'!D87*'Crop budgets'!$K87*'Crop budgets'!$K136)","v":0},{"$f":"IF(E50=-1,0,E50*'Crop budgets'!E87*'Crop budgets'!$K87*'Crop budgets'!$K136)","v":0},{"$f":"IF(F50=-1,0,F50*'Crop budgets'!F87*'Crop budgets'!$K87*'Crop budgets'!$K136)","v":0},{"$f":"IF(G50=-1,0,G50*'Crop budgets'!G87*'Crop budgets'!$K87*'Crop budgets'!$K136)","v":0},{"$f":"IF(H50=-1,0,H50*'Crop budgets'!H87*'Crop budgets'!$K87*'Crop budgets'!$K136)","v":0},{"$f":"IF(I50=-1,0,I50*'Crop budgets'!I87*'Crop budgets'!$K87*'Crop budgets'!$K136)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C88","v":"Strip-till"},{"$f":"IF(D51=-1,0,D51*'Crop budgets'!D88*'Crop budgets'!$K88*'Crop budgets'!$K136)","v":0},{"$f":"IF(E51=-1,0,E51*'Crop budgets'!E88*'Crop budgets'!$K88*'Crop budgets'!$K136)","v":0},{"$f":"IF(F51=-1,0,F51*'Crop budgets'!F88*'Crop budgets'!$K88*'Crop budgets'!$K136)","v":0},{"$f":"IF(G51=-1,0,G51*'Crop budgets'!G88*'Crop budgets'!$K88*'Crop budgets'!$K136)","v":0},{"$f":"IF(H51=-1,0,H51*'Crop budgets'!H88*'Crop budgets'!$K88*'Crop budgets'!$K136)","v":0},{"$f":"IF(I51=-1,0,I51*'Crop budgets'!I88*'Crop budgets'!$K88*'Crop budgets'!$K136)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C89","v":"Anhydrous application"},{"$f":"IF(D52=-1,0,D52*'Crop budgets'!D89*'Crop budgets'!$K89*'Crop budgets'!$K136)","v":0},{"$f":"IF(E52=-1,0,E52*'Crop budgets'!E89*'Crop budgets'!$K89*'Crop budgets'!$K136)","v":15.096},{"$f":"IF(F52=-1,0,F52*'Crop budgets'!F89*'Crop budgets'!$K89*'Crop budgets'!$K136)","v":0},{"$f":"IF(G52=-1,0,G52*'Crop budgets'!G89*'Crop budgets'!$K89*'Crop budgets'!$K136)","v":15.096},{"$f":"IF(H52=-1,0,H52*'Crop budgets'!H89*'Crop budgets'!$K89*'Crop budgets'!$K136)","v":0},{"$f":"IF(I52=-1,0,I52*'Crop budgets'!I89*'Crop budgets'!$K89*'Crop budgets'!$K136)","v":0},null,null,754.8]
[null,null,{"$f":"'Crop budgets'!C90","v":"Fertilizer application"},{"$f":"IF(D53=-1,0,D53*'Crop budgets'!D90*'Crop budgets'!$K90*'Crop budgets'!$K136)","v":7.3319999999999999},{"$f":"IF(E53=-1,0,E53*'Crop budgets'!E90*'Crop budgets'!$K90*'Crop budgets'!$K136)","v":7.3319999999999999},{"$f":"IF(F53=-1,0,F53*'Crop budgets'!F90*'Crop budgets'!$K90*'Crop budgets'!$K136)","v":7.3319999999999999},{"$f":"IF(G53=-1,0,G53*'Crop budgets'!G90*'Crop budgets'!$K90*'Crop budgets'!$K136)","v":7.3319999999999999},{"$f":"IF(H53=-1,0,H53*'Crop budgets'!H90*'Crop budgets'!$K90*'Crop budgets'!$K136)","v":0},{"$f":"IF(I53=-1,0,I53*'Crop budgets'!I90*'Crop budgets'!$K90*'Crop budgets'!$K136)","v":0},null,null,1173.1199999999999]
[null,null,{"$f":"'Crop budgets'!C91","v":"Herbicide application"},{"$f":"IF(D54=-1,0,D54*'Crop budgets'!D91*'Crop budgets'!$K91*'Crop budgets'!$K136)","v":7.08},{"$f":"IF(E54=-1,0,E54*'Crop budgets'!E91*'Crop budgets'!$K91*'Crop budgets'!$K136)","v":14.16},{"$f":"IF(F54=-1,0,F54*'Crop budgets'!F91*'Crop budgets'!$K91*'Crop budgets'!$K136)","v":21.240000000000002},{"$f":"IF(G54=-1,0,G54*'Crop budgets'!G91*'Crop budgets'!$K91*'Crop budgets'!$K136)","v":14.16},{"$f":"IF(H54=-1,0,H54*'Crop budgets'!H91*'Crop budgets'!$K91*'Crop budgets'!$K136)","v":0},{"$f":"IF(I54=-1,0,I54*'Crop budgets'!I91*'Crop budgets'!$K91*'Crop budgets'!$K136)","v":0},null,null,1911.6]
[null,null,{"$f":"'Crop budgets'!C92","v":"Insecticide/fungicide application"},{"$f":"IF(D55=-1,0,D55*'Crop budgets'!D92*'Crop budgets'!$K92*'Crop budgets'!$K136)","v":7.1760000000000002},{"$f":"IF(E55=-1,0,E55*'Crop budgets'!E92*'Crop budgets'!$K92*'Crop budgets'!$K136)","v":0},{"$f":"IF(F55=-1,0,F55*'Crop budgets'!F92*'Crop budgets'!$K92*'Crop budgets'!$K136)","v":0},{"$f":"IF(G55=-1,0,G55*'Crop budgets'!G92*'Crop budgets'!$K92*'Crop budgets'!$K136)","v":0},{"$f":"IF(H55=-1,0,H55*'Crop budgets'!H92*'Crop budgets'!$K92*'Crop budgets'!$K136)","v":0},{"$f":"IF(I55=-1,0,I55*'Crop budgets'!I92*'Crop budgets'!$K92*'Crop budgets'!$K136)","v":0},null,null,574.08000000000004]
[null,"Harvest"]
[null,null,"Harvest",{"$f":"IF(D57=-1,0,D57*('Crop budgets'!D94+'Crop budgets'!D207*'Crop budgets'!D95)*'Crop budgets'!$K136)","v":37.716000000000001},{"$f":"IF(E57=-1,0,E57*('Crop budgets'!E94+'Crop budgets'!E207*'Crop budgets'!E95)*'Crop budgets'!$K136)","v":41.712000000000003},{"$f":"IF(F57=-1,0,F57*('Crop budgets'!F94+'Crop budgets'!F207*'Crop budgets'!F95)*'Crop budgets'!$K136)","v":36.815999999999995},{"$f":"IF(G57=-1,0,G57*('Crop budgets'!G94+'Crop budgets'!G207*'Crop budgets'!G95)*'Crop budgets'!$K136)","v":41.315999999999995},{"$f":"IF(H57=-1,0,H57*('Crop budgets'!H94+'Crop budgets'!H207*'Crop budgets'!H95)*'Crop budgets'!$K136)","v":0},{"$f":"IF(I57=-1,0,I57*('Crop budgets'!I94+'Crop budgets'!I207*'Crop budgets'!I95)*'Crop budgets'!$K136)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D162:I162)","v":6195.48}]
[null,null,"Hauling",{"$f":"IF(D58=-1,0,D58*('Crop budgets'!D9*'Crop budgets'!D97)*'Crop budgets'!$K136)","v":13.440000000000001},{"$f":"IF(E58=-1,0,E58*('Crop budgets'!E9*'Crop budgets'!E97)*'Crop budgets'!$K136)","v":18.48},{"$f":"IF(F58=-1,0,F58*('Crop budgets'!F9*'Crop budgets'!F97)*'Crop budgets'!$K136)","v":7.1999999999999993},{"$f":"IF(G58=-1,0,G58*('Crop budgets'!G9*'Crop budgets'!G97)*'Crop budgets'!$K136)","v":36.72},{"$f":"IF(H58=-1,0,H58*('Crop budgets'!H9*'Crop budgets'!H97)*'Crop budgets'!$K136)","v":0},{"$f":"IF(I58=-1,0,I58*('Crop budgets'!I9*'Crop budgets'!I97)*'Crop budgets'!$K136)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D163:I163)","v":2762.4}]
[]
[null,"Miscellaneous",null,{"$f":"IF(D60=-1,0,D60*'Crop budgets'!D24)","v":4.875},{"$f":"IF(E60=-1,0,E60*'Crop budgets'!E24)","v":4.875},{"$f":"IF(F60=-1,0,F60*'Crop budgets'!F24)","v":4.875},{"$f":"IF(G60=-1,0,G60*'Crop budgets'!G24)","v":4.875},{"$f":"IF(H60=-1,0,H60*'Crop budgets'!H24)","v":0},{"$f":"IF(I60=-1,0,I60*'Crop budgets'!I24)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D165:I165)","v":780}]
[null,"Non-machinery labor",null,{"$f":"IF(D61=-1,0,D61*'Crop budgets'!D26)","v":15},{"$f":"IF(E61=-1,0,E61*'Crop budgets'!E26)","v":15},{"$f":"IF(F61=-1,0,F61*'Crop budgets'!F26)","v":15},{"$f":"IF(G61=-1,0,G61*'Crop budgets'!G26)","v":15},{"$f":"IF(H61=-1,0,H61*'Crop budgets'!H26)","v":0},{"$f":"IF(I61=-1,0,I61*'Crop budgets'!I26)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D166:I166)","v":2400}]
[]
[null,"Irrigation expenses"]
[null,null,"Labor",{"$f":"IF(D64=-1,0,D64*'Crop budgets'!D218)","v":0},{"$f":"IF(E64=-1,0,E64*'Crop budgets'!E218)","v":0},{"$f":"IF(F64=-1,0,F64*'Crop budgets'!F218)","v":0},{"$f":"IF(G64=-1,0,G64*'Crop budgets'!G218)","v":0},{"$f":"IF(H64=-1,0,H64*'Crop budgets'!H218)","v":0},{"$f":"IF(I64=-1,0,I64*'Crop budgets'!I218)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D169:I169)","v":0}]
[null,null,"Fuel and oil",{"$f":"IF(D65=-1,0,D65*'Crop budgets'!D219)","v":0},{"$f":"IF(E65=-1,0,E65*'Crop budgets'!E219)","v":0},{"$f":"IF(F65=-1,0,F65*'Crop budgets'!F219)","v":0},{"$f":"IF(G65=-1,0,G65*'Crop budgets'!G219)","v":0},{"$f":"IF(H65=-1,0,H65*'Crop budgets'!H219)","v":0},{"$f":"IF(I65=-1,0,I65*'Crop budgets'!I219)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D170:I170)","v":0}]
[null,null,"Repair and Maintenance",{"$f":"IF(D66=-1,0,D66*'Crop budgets'!D220)","v":0},{"$f":"IF(E66=-1,0,E66*'Crop budgets'!E220)","v":0},{"$f":"IF(F66=-1,0,F66*'Crop budgets'!F220)","v":0},{"$f":"IF(G66=-1,0,G66*'Crop budgets'!G220)","v":0},{"$f":"IF(H66=-1,0,H66*'Crop budgets'!H220)","v":0},{"$f":"IF(I66=-1,0,I66*'Crop budgets'!I220)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D171:I171)","v":0}]
[null,null,"Depreciation",{"$f":"IF(D68=-1,0,D68*'Crop budgets'!D226)+IF(D69=-1,0,D69*'Crop budgets'!D227)+IF(D70=-1,0,D70*'Crop budgets'!D228)","v":0},{"$f":"IF(E68=-1,0,E68*'Crop budgets'!E226)+IF(E69=-1,0,E69*'Crop budgets'!E227)+IF(E70=-1,0,E70*'Crop budgets'!E228)","v":0},{"$f":"IF(F68=-1,0,F68*'Crop budgets'!F226)+IF(F69=-1,0,F69*'Crop budgets'!F227)+IF(F70=-1,0,F70*'Crop budgets'!F228)","v":0},{"$f":"IF(G68=-1,0,G68*'Crop budgets'!G226)+IF(G69=-1,0,G69*'Crop budgets'!G227)+IF(G70=-1,0,G70*'Crop budgets'!G228)","v":0},{"$f":"IF(H68=-1,0,H68*'Crop budgets'!H226)+IF(H69=-1,0,H69*'Crop budgets'!H227)+IF(H70=-1,0,H70*'Crop budgets'!H228)","v":0},{"$f":"IF(I68=-1,0,I68*'Crop budgets'!I226)+IF(I69=-1,0,I69*'Crop budgets'!I227)+IF(I70=-1,0,I70*'Crop budgets'!I228)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D172:I172)","v":0}]
[null,null,"Interest",{"$f":"IF(D68=-1,0,D68*'Crop budgets'!D232)+IF(D69=-1,0,D69*'Crop budgets'!D233)+IF(D70=-1,0,D70*'Crop budgets'!D234)","v":0},{"$f":"IF(E68=-1,0,E68*'Crop budgets'!E232)+IF(E69=-1,0,E69*'Crop budgets'!E233)+IF(E70=-1,0,E70*'Crop budgets'!E234)","v":0},{"$f":"IF(F68=-1,0,F68*'Crop budgets'!F232)+IF(F69=-1,0,F69*'Crop budgets'!F233)+IF(F70=-1,0,F70*'Crop budgets'!F234)","v":0},{"$f":"IF(G68=-1,0,G68*'Crop budgets'!G232)+IF(G69=-1,0,G69*'Crop budgets'!G233)+IF(G70=-1,0,G70*'Crop budgets'!G234)","v":0},{"$f":"IF(H68=-1,0,H68*'Crop budgets'!H232)+IF(H69=-1,0,H69*'Crop budgets'!H233)+IF(H70=-1,0,H70*'Crop budgets'!H234)","v":0},{"$f":"IF(I68=-1,0,I68*'Crop budgets'!I232)+IF(I69=-1,0,I69*'Crop budgets'!I233)+IF(I70=-1,0,I70*'Crop budgets'!I234)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D173:I173)","v":0}]
[]
[null,"Land",null,{"$f":"IF(D72=-1,0,D72*'Crop budgets'!D28)","v":0},{"$f":"IF(E72=-1,0,E72*'Crop budgets'!E28)","v":0},{"$f":"IF(F72=-1,0,F72*'Crop budgets'!F28)","v":0},{"$f":"IF(G72=-1,0,G72*'Crop budgets'!G28)","v":0},{"$f":"IF(H72=-1,0,H72*'Crop budgets'!H28)","v":0},{"$f":"IF(I72=-1,0,I72*'Crop budgets'!I28)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D175:I175)","v":0}]
[null,"Cash payment to landowner, $/acre",null,{"$f":"D73","v":0},0,0,0,0,0,null,null,{"$f":"SUMPRODUCT(D$113:I$113,D176:I176)","v":0}]
[null,"Sub total",null,{"$f":"SUM(D116:D144,D151:D176)","v":169.68299999999999},195.68499999999997,191.91499999999999,279.399,0,0,null,null,{"$f":"SUM(L116:L144,L151:L176)","v":31627.760000000002}]
[null,"Interest",null,{"$f":"(D177-SUM(D151:D163)*'Crop budgets'!$K$242-D176-D175-D172-D173-D144)/2*'Crop budgets'!$K$104","v":4.4480709000000003},{"$f":"(E177-SUM(E151:E163)*'Crop budgets'!$K$242-E176-E175-E172-E173-E144)/2*'Crop budgets'!$K$104","v":5.0499962499999995},{"$f":"(F177-SUM(F151:F163)*'Crop budgets'!$K$242-F176-F175-F172-F173-F144)/2*'Crop budgets'!$K$104","v":5.1822387499999998},{"$f":"(G177-SUM(G151:G163)*'Crop budgets'!$K$242-G176-G175-G172-G173-G144)/2*'Crop budgets'!$K$104","v":7.5736810500000002},{"$f":"(H177-SUM(H151:H163)*'Crop budgets'!$K$242-H176-H175-H172-H173-H144)/2*'Crop budgets'!$K$104","v":0},{"$f":"(I177-SUM(I151:I163)*'Crop budgets'!$K$242-I176-I175-I172-I173-I144)/2*'Crop budgets'!$K$104","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D178:I178)","v":839.523191}]
[null,"Total costs",null,{"$f":"D177+D178","v":174.1310709},200.73499624999997,197.09723875,286.97268105000001,0,0,null,null,{"$f":"L177+L178","v":32467.283191000002}]
[]
[null,"Total cost (operator + landowner)",null,{"$f":"D179+D252","v":238.55263339999999},265.15655874999993,261.51880125000002,351.39424355,0,0,null,null,{"$f":"L179+L252","v":42774.733191000007}]
[null,"Operator's contribution",null,{"$f":"IF(D181=0,0,D179/D181)","v":0.72994822324187347},0.75704329998965192,0.75366374351641374,0.81666870279611326,0,0,null,null,{"$f":"L179/L181","v":0.75902947298409484}]
[]
[]
[null,"Crop/System",null,{"$f":"IF('Crop budgets'!D$5>0,'Crop budgets'!D$4,\"---\")","v":"Wheat"},{"$f":"IF('Crop budgets'!E$5>0,'Crop budgets'!E$4,\"---\")","v":"Milo"},{"$f":"IF('Crop budgets'!F$5>0,'Crop budgets'!F$4,\"---\")","v":"Soybeans"},{"$f":"IF('Crop budgets'!G$5>0,'Crop budgets'!G$4,\"---\")","v":"Corn"},{"$f":"IF('Crop budgets'!H$5>0,'Crop budgets'!H$4,\"---\")","v":"---"},{"$f":"IF('Crop budgets'!I$5>0,'Crop budgets'!I$4,\"---\")","v":"---"},null,null,"Total"]
[null,"Planted acres",null,{"$f":"IF('Crop budgets'!D$5>0,'Crop budgets'!D$5,\"---\")","v":80},{"$f":"IF('Crop budgets'!E$5>0,'Crop budgets'!E$5,\"---\")","v":20},{"$f":"IF('Crop budgets'!F$5>0,'Crop budgets'!F$5,\"---\")","v":30},{"$f":"IF('Crop budgets'!G$5>0,'Crop budgets'!G$5,\"---\")","v":30},{"$f":"IF('Crop budgets'!H$5>0,'Crop budgets'!H$5,\"---\")","v":"---"},{"$f":"IF('Crop budgets'!I$5>0,'Crop budgets'!I$5,\"---\")","v":"---"},null,null,{"$f":"'Crop budgets'!K$5","v":160}]
[]
[null,"LANDOWNER'S expense for production inputs (excluding \"equitably shared\" inputs)"]
[null,"Seed",null,{"$f":"IF(D10=-1,0,(1-D10)*'Crop budgets'!D17)","v":0},{"$f":"IF(E10=-1,0,(1-E10)*'Crop budgets'!E17)","v":0},{"$f":"IF(F10=-1,0,(1-F10)*'Crop budgets'!F17)","v":0},{"$f":"IF(G10=-1,0,(1-G10)*'Crop budgets'!G17)","v":0},{"$f":"IF(H10=-1,0,(1-H10)*'Crop budgets'!H17)","v":0},{"$f":"IF(I10=-1,0,(1-I10)*'Crop budgets'!I17)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D189:I189)","v":0}]
[null,"Fertilizer:"]
[null,null,{"$f":"'Crop budgets'!C50","v":"82-0-0"},{"$f":"IF(D12=-1,0,(1-D12)*'Crop budgets'!D50*'Crop budgets'!$K50)","v":0},{"$f":"IF(E12=-1,0,(1-E12)*'Crop budgets'!E50*'Crop budgets'!$K50)","v":0},{"$f":"IF(F12=-1,0,(1-F12)*'Crop budgets'!F50*'Crop budgets'!$K50)","v":0},{"$f":"IF(G12=-1,0,(1-G12)*'Crop budgets'!G50*'Crop budgets'!$K50)","v":0},{"$f":"IF(H12=-1,0,(1-H12)*'Crop budgets'!H50*'Crop budgets'!$K50)","v":0},{"$f":"IF(I12=-1,0,(1-I12)*'Crop budgets'!I50*'Crop budgets'!$K50)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D191:I191)","v":0}]
[null,null,{"$f":"'Crop budgets'!C51","v":"N (dry/liquid)"},{"$f":"IF(D13=-1,0,(1-D13)*'Crop budgets'!D51*'Crop budgets'!$K51)","v":0},{"$f":"IF(E13=-1,0,(1-E13)*'Crop budgets'!E51*'Crop budgets'!$K51)","v":0},{"$f":"IF(F13=-1,0,(1-F13)*'Crop budgets'!F51*'Crop budgets'!$K51)","v":0},{"$f":"IF(G13=-1,0,(1-G13)*'Crop budgets'!G51*'Crop budgets'!$K51)","v":0},{"$f":"IF(H13=-1,0,(1-H13)*'Crop budgets'!H51*'Crop budgets'!$K51)","v":0},{"$f":"IF(I13=-1,0,(1-I13)*'Crop budgets'!I51*'Crop budgets'!$K51)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C52","v":"P"},{"$f":"IF(D14=-1,0,(1-D14)*'Crop budgets'!D52*'Crop budgets'!$K52)","v":0},{"$f":"IF(E14=-1,0,(1-E14)*'Crop budgets'!E52*'Crop budgets'!$K52)","v":0},{"$f":"IF(F14=-1,0,(1-F14)*'Crop budgets'!F52*'Crop budgets'!$K52)","v":0},{"$f":"IF(G14=-1,0,(1-G14)*'Crop budgets'!G52*'Crop budgets'!$K52)","v":0},{"$f":"IF(H14=-1,0,(1-H14)*'Crop budgets'!H52*'Crop budgets'!$K52)","v":0},{"$f":"IF(I14=-1,0,(1-I14)*'Crop budgets'!I52*'Crop budgets'!$K52)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C53","v":"K"},{"$f":"IF(D15=-1,0,(1-D15)*'Crop budgets'!D53*'Crop budgets'!$K53)","v":0},{"$f":"IF(E15=-1,0,(1-E15)*'Crop budgets'!E53*'Crop budgets'!$K53)","v":0},{"$f":"IF(F15=-1,0,(1-F15)*'Crop budgets'!F53*'Crop budgets'!$K53)","v":0},{"$f":"IF(G15=-1,0,(1-G15)*'Crop budgets'!G53*'Crop budgets'!$K53)","v":0},{"$f":"IF(H15=-1,0,(1-H15)*'Crop budgets'!H53*'Crop budgets'!$K53)","v":0},{"$f":"IF(I15=-1,0,(1-I15)*'Crop budgets'!I53*'Crop budgets'!$K53)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C54","v":"xxx"},{"$f":"IF(D16=-1,0,(1-D16)*'Crop budgets'!D54*'Crop budgets'!$K54)","v":0},{"$f":"IF(E16=-1,0,(1-E16)*'Crop budgets'!E54*'Crop budgets'!$K54)","v":0},{"$f":"IF(F16=-1,0,(1-F16)*'Crop budgets'!F54*'Crop budgets'!$K54)","v":0},{"$f":"IF(G16=-1,0,(1-G16)*'Crop budgets'!G54*'Crop budgets'!$K54)","v":0},{"$f":"IF(H16=-1,0,(1-H16)*'Crop budgets'!H54*'Crop budgets'!$K54)","v":0},{"$f":"IF(I16=-1,0,(1-I16)*'Crop budgets'!I54*'Crop budgets'!$K54)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C55","v":"xxx"},{"$f":"IF(D17=-1,0,(1-D17)*'Crop budgets'!D55*'Crop budgets'!$K55)","v":0},{"$f":"IF(E17=-1,0,(1-E17)*'Crop budgets'!E55*'Crop budgets'!$K55)","v":0},{"$f":"IF(F17=-1,0,(1-F17)*'Crop budgets'!F55*'Crop budgets'!$K55)","v":0},{"$f":"IF(G17=-1,0,(1-G17)*'Crop budgets'!G55*'Crop budgets'!$K55)","v":0},{"$f":"IF(H17=-1,0,(1-H17)*'Crop budgets'!H55*'Crop budgets'!$K55)","v":0},{"$f":"IF(I17=-1,0,(1-I17)*'Crop budgets'!I55*'Crop budgets'!$K55)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C56","v":"xxx"},{"$f":"IF(D18=-1,0,(1-D18)*'Crop budgets'!D56*'Crop budgets'!$K56)","v":0},{"$f":"IF(E18=-1,0,(1-E18)*'Crop budgets'!E56*'Crop budgets'!$K56)","v":0},{"$f":"IF(F18=-1,0,(1-F18)*'Crop budgets'!F56*'Crop budgets'!$K56)","v":0},{"$f":"IF(G18=-1,0,(1-G18)*'Crop budgets'!G56*'Crop budgets'!$K56)","v":0},{"$f":"IF(H18=-1,0,(1-H18)*'Crop budgets'!H56*'Crop budgets'!$K56)","v":0},{"$f":"IF(I18=-1,0,(1-I18)*'Crop budgets'!I56*'Crop budgets'!$K56)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C57","v":"Lime"},{"$f":"IF(D19=-1,0,(1-D19)*'Crop budgets'!D57*'Crop budgets'!$K57)","v":7.5},{"$f":"IF(E19=-1,0,(1-E19)*'Crop budgets'!E57*'Crop budgets'!$K57)","v":7.5},{"$f":"IF(F19=-1,0,(1-F19)*'Crop budgets'!F57*'Crop budgets'!$K57)","v":7.5},{"$f":"IF(G19=-1,0,(1-G19)*'Crop budgets'!G57*'Crop budgets'!$K57)","v":7.5},{"$f":"IF(H19=-1,0,(1-H19)*'Crop budgets'!H57*'Crop budgets'!$K57)","v":0},{"$f":"IF(I19=-1,0,(1-I19)*'Crop budgets'!I57*'Crop budgets'!$K57)","v":0},null,null,1200]
[null,"Herbicide"]
[null,null,{"$f":"'Crop budgets'!C59","v":"Finesse"},{"$f":"IF(D21=-1,0,(1-D21)*'Crop budgets'!D59*'Crop budgets'!$K59)","v":0},{"$f":"IF(E21=-1,0,(1-E21)*'Crop budgets'!E59*'Crop budgets'!$K59)","v":0},{"$f":"IF(F21=-1,0,(1-F21)*'Crop budgets'!F59*'Crop budgets'!$K59)","v":0},{"$f":"IF(G21=-1,0,(1-G21)*'Crop budgets'!G59*'Crop budgets'!$K59)","v":0},{"$f":"IF(H21=-1,0,(1-H21)*'Crop budgets'!H59*'Crop budgets'!$K59)","v":0},{"$f":"IF(I21=-1,0,(1-I21)*'Crop budgets'!I59*'Crop budgets'!$K59)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D200:I200)","v":0}]
[null,null,{"$f":"'Crop budgets'!C60","v":" + Surfactant"},{"$f":"IF(D22=-1,0,(1-D22)*'Crop budgets'!D60*'Crop budgets'!$K60)","v":0},{"$f":"IF(E22=-1,0,(1-E22)*'Crop budgets'!E60*'Crop budgets'!$K60)","v":0},{"$f":"IF(F22=-1,0,(1-F22)*'Crop budgets'!F60*'Crop budgets'!$K60)","v":0},{"$f":"IF(G22=-1,0,(1-G22)*'Crop budgets'!G60*'Crop budgets'!$K60)","v":0},{"$f":"IF(H22=-1,0,(1-H22)*'Crop budgets'!H60*'Crop budgets'!$K60)","v":0},{"$f":"IF(I22=-1,0,(1-I22)*'Crop budgets'!I60*'Crop budgets'!$K60)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C61","v":"Bicep II Magnum"},{"$f":"IF(D23=-1,0,(1-D23)*'Crop budgets'!D61*'Crop budgets'!$K61)","v":0},{"$f":"IF(E23=-1,0,(1-E23)*'Crop budgets'!E61*'Crop budgets'!$K61)","v":0},{"$f":"IF(F23=-1,0,(1-F23)*'Crop budgets'!F61*'Crop budgets'!$K61)","v":0},{"$f":"IF(G23=-1,0,(1-G23)*'Crop budgets'!G61*'Crop budgets'!$K61)","v":0},{"$f":"IF(H23=-1,0,(1-H23)*'Crop budgets'!H61*'Crop budgets'!$K61)","v":0},{"$f":"IF(I23=-1,0,(1-I23)*'Crop budgets'!I61*'Crop budgets'!$K61)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C62","v":"Status"},{"$f":"IF(D24=-1,0,(1-D24)*'Crop budgets'!D62*'Crop budgets'!$K62)","v":0},{"$f":"IF(E24=-1,0,(1-E24)*'Crop budgets'!E62*'Crop budgets'!$K62)","v":0},{"$f":"IF(F24=-1,0,(1-F24)*'Crop budgets'!F62*'Crop budgets'!$K62)","v":0},{"$f":"IF(G24=-1,0,(1-G24)*'Crop budgets'!G62*'Crop budgets'!$K62)","v":0},{"$f":"IF(H24=-1,0,(1-H24)*'Crop budgets'!H62*'Crop budgets'!$K62)","v":0},{"$f":"IF(I24=-1,0,(1-I24)*'Crop budgets'!I62*'Crop budgets'!$K62)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C63","v":"Glyphosate"},{"$f":"IF(D25=-1,0,(1-D25)*'Crop budgets'!D63*'Crop budgets'!$K63)","v":0},{"$f":"IF(E25=-1,0,(1-E25)*'Crop budgets'!E63*'Crop budgets'!$K63)","v":0},{"$f":"IF(F25=-1,0,(1-F25)*'Crop budgets'!F63*'Crop budgets'!$K63)","v":0},{"$f":"IF(G25=-1,0,(1-G25)*'Crop budgets'!G63*'Crop budgets'!$K63)","v":0},{"$f":"IF(H25=-1,0,(1-H25)*'Crop budgets'!H63*'Crop budgets'!$K63)","v":0},{"$f":"IF(I25=-1,0,(1-I25)*'Crop budgets'!I63*'Crop budgets'!$K63)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C64","v":" + Ammonium Sulfate"},{"$f":"IF(D26=-1,0,(1-D26)*'Crop budgets'!D64*'Crop budgets'!$K64)","v":0},{"$f":"IF(E26=-1,0,(1-E26)*'Crop budgets'!E64*'Crop budgets'!$K64)","v":0},{"$f":"IF(F26=-1,0,(1-F26)*'Crop budgets'!F64*'Crop budgets'!$K64)","v":0},{"$f":"IF(G26=-1,0,(1-G26)*'Crop budgets'!G64*'Crop budgets'!$K64)","v":0},{"$f":"IF(H26=-1,0,(1-H26)*'Crop budgets'!H64*'Crop budgets'!$K64)","v":0},{"$f":"IF(I26=-1,0,(1-I26)*'Crop budgets'!I64*'Crop budgets'!$K64)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C65","v":"Glyphosate + Ammonium Sulfate"},{"$f":"IF(D27=-1,0,(1-D27)*'Crop budgets'!D65*'Crop budgets'!$K65)","v":0},{"$f":"IF(E27=-1,0,(1-E27)*'Crop budgets'!E65*'Crop budgets'!$K65)","v":0},{"$f":"IF(F27=-1,0,(1-F27)*'Crop budgets'!F65*'Crop budgets'!$K65)","v":0},{"$f":"IF(G27=-1,0,(1-G27)*'Crop budgets'!G65*'Crop budgets'!$K65)","v":0},{"$f":"IF(H27=-1,0,(1-H27)*'Crop budgets'!H65*'Crop budgets'!$K65)","v":0},{"$f":"IF(I27=-1,0,(1-I27)*'Crop budgets'!I65*'Crop budgets'!$K65)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C66","v":"Roundup Weather Max"},{"$f":"IF(D28=-1,0,(1-D28)*'Crop budgets'!D66*'Crop budgets'!$K66)","v":0},{"$f":"IF(E28=-1,0,(1-E28)*'Crop budgets'!E66*'Crop budgets'!$K66)","v":0},{"$f":"IF(F28=-1,0,(1-F28)*'Crop budgets'!F66*'Crop budgets'!$K66)","v":0},{"$f":"IF(G28=-1,0,(1-G28)*'Crop budgets'!G66*'Crop budgets'!$K66)","v":0},{"$f":"IF(H28=-1,0,(1-H28)*'Crop budgets'!H66*'Crop budgets'!$K66)","v":0},{"$f":"IF(I28=-1,0,(1-I28)*'Crop budgets'!I66*'Crop budgets'!$K66)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C67","v":"Buctril + Atrazine"},{"$f":"IF(D29=-1,0,(1-D29)*'Crop budgets'!D67*'Crop budgets'!$K67)","v":0},{"$f":"IF(E29=-1,0,(1-E29)*'Crop budgets'!E67*'Crop budgets'!$K67)","v":0},{"$f":"IF(F29=-1,0,(1-F29)*'Crop budgets'!F67*'Crop budgets'!$K67)","v":0},{"$f":"IF(G29=-1,0,(1-G29)*'Crop budgets'!G67*'Crop budgets'!$K67)","v":0},{"$f":"IF(H29=-1,0,(1-H29)*'Crop budgets'!H67*'Crop budgets'!$K67)","v":0},{"$f":"IF(I29=-1,0,(1-I29)*'Crop budgets'!I67*'Crop budgets'!$K67)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C68","v":"xxx"},{"$f":"IF(D30=-1,0,(1-D30)*'Crop budgets'!D68*'Crop budgets'!$K68)","v":0},{"$f":"IF(E30=-1,0,(1-E30)*'Crop budgets'!E68*'Crop budgets'!$K68)","v":0},{"$f":"IF(F30=-1,0,(1-F30)*'Crop budgets'!F68*'Crop budgets'!$K68)","v":0},{"$f":"IF(G30=-1,0,(1-G30)*'Crop budgets'!G68*'Crop budgets'!$K68)","v":0},{"$f":"IF(H30=-1,0,(1-H30)*'Crop budgets'!H68*'Crop budgets'!$K68)","v":0},{"$f":"IF(I30=-1,0,(1-I30)*'Crop budgets'!I68*'Crop budgets'!$K68)","v":0},null,null,0]
[null,"Insecticide / Fungicide"]
[null,null,{"$f":"'Crop budgets'!C70","v":"Seedbox treatment"},{"$f":"IF(D32=-1,0,(1-D32)*'Crop budgets'!D70*'Crop budgets'!$K70)","v":0},{"$f":"IF(E32=-1,0,(1-E32)*'Crop budgets'!E70*'Crop budgets'!$K70)","v":0},{"$f":"IF(F32=-1,0,(1-F32)*'Crop budgets'!F70*'Crop budgets'!$K70)","v":0},{"$f":"IF(G32=-1,0,(1-G32)*'Crop budgets'!G70*'Crop budgets'!$K70)","v":0},{"$f":"IF(H32=-1,0,(1-H32)*'Crop budgets'!H70*'Crop budgets'!$K70)","v":0},{"$f":"IF(I32=-1,0,(1-I32)*'Crop budgets'!I70*'Crop budgets'!$K70)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D211:I211)","v":0}]
[null,null,{"$f":"'Crop budgets'!C71","v":"Capture 2EC"},{"$f":"IF(D33=-1,0,(1-D33)*'Crop budgets'!D71*'Crop budgets'!$K71)","v":0},{"$f":"IF(E33=-1,0,(1-E33)*'Crop budgets'!E71*'Crop budgets'!$K71)","v":0},{"$f":"IF(F33=-1,0,(1-F33)*'Crop budgets'!F71*'Crop budgets'!$K71)","v":0},{"$f":"IF(G33=-1,0,(1-G33)*'Crop budgets'!G71*'Crop budgets'!$K71)","v":0},{"$f":"IF(H33=-1,0,(1-H33)*'Crop budgets'!H71*'Crop budgets'!$K71)","v":0},{"$f":"IF(I33=-1,0,(1-I33)*'Crop budgets'!I71*'Crop budgets'!$K71)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C72","v":"Headline"},{"$f":"IF(D34=-1,0,(1-D34)*'Crop budgets'!D72*'Crop budgets'!$K72)","v":0},{"$f":"IF(E34=-1,0,(1-E34)*'Crop budgets'!E72*'Crop budgets'!$K72)","v":0},{"$f":"IF(F34=-1,0,(1-F34)*'Crop budgets'!F72*'Crop budgets'!$K72)","v":0},{"$f":"IF(G34=-1,0,(1-G34)*'Crop budgets'!G72*'Crop budgets'!$K72)","v":0},{"$f":"IF(H34=-1,0,(1-H34)*'Crop budgets'!H72*'Crop budgets'!$K72)","v":0},{"$f":"IF(I34=-1,0,(1-I34)*'Crop budgets'!I72*'Crop budgets'!$K72)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C73","v":"Warrior 1EC"},{"$f":"IF(D35=-1,0,(1-D35)*'Crop budgets'!D73*'Crop budgets'!$K73)","v":0},{"$f":"IF(E35=-1,0,(1-E35)*'Crop budgets'!E73*'Crop budgets'!$K73)","v":0},{"$f":"IF(F35=-1,0,(1-F35)*'Crop budgets'!F73*'Crop budgets'!$K73)","v":0},{"$f":"IF(G35=-1,0,(1-G35)*'Crop budgets'!G73*'Crop budgets'!$K73)","v":0},{"$f":"IF(H35=-1,0,(1-H35)*'Crop budgets'!H73*'Crop budgets'!$K73)","v":0},{"$f":"IF(I35=-1,0,(1-I35)*'Crop budgets'!I73*'Crop budgets'!$K73)","v":0},null,null,0]
[null,"Crop consulting",null,{"$f":"IF(D36=-1,0,(1-D36)*'Crop budgets'!D21)","v":0},{"$f":"IF(E36=-1,0,(1-E36)*'Crop budgets'!E21)","v":0},{"$f":"IF(F36=-1,0,(1-F36)*'Crop budgets'!F21)","v":0},{"$f":"IF(G36=-1,0,(1-G36)*'Crop budgets'!G21)","v":0},{"$f":"IF(H36=-1,0,(1-H36)*'Crop budgets'!H21)","v":0},{"$f":"IF(I36=-1,0,(1-I36)*'Crop budgets'!I21)","v":0},null,null,0]
[null,"Crop insurance",null,{"$f":"IF(D37=-1,0,(1-D37)*'Crop budgets'!D22)","v":0},{"$f":"IF(E37=-1,0,(1-E37)*'Crop budgets'!E22)","v":0},{"$f":"IF(F37=-1,0,(1-F37)*'Crop budgets'!F22)","v":0},{"$f":"IF(G37=-1,0,(1-G37)*'Crop budgets'!G22)","v":0},{"$f":"IF(H37=-1,0,(1-H37)*'Crop budgets'!H22)","v":0},{"$f":"IF(I37=-1,0,(1-I37)*'Crop budgets'!I22)","v":0},null,null,0]
[null,"Drying cost",null,{"$f":"IF(D38=-1,0,(1-D38)*'Crop budgets'!D23)","v":0},{"$f":"IF(E38=-1,0,(1-E38)*'Crop budgets'!E23)","v":0},{"$f":"IF(F38=-1,0,(1-F38)*'Crop budgets'!F23)","v":0},{"$f":"IF(G38=-1,0,(1-G38)*'Crop budgets'!G23)","v":0},{"$f":"IF(H38=-1,0,(1-H38)*'Crop budgets'!H23)","v":0},{"$f":"IF(I38=-1,0,(1-I38)*'Crop budgets'!I23)","v":0},null,null,0]
[]
[]
[]
[]
[]
[null,"LANDOWNER'S expense for machinery, labor, irrigation, and land costs (excluding \"equitably shared\" inputs)"]
[null,"Drill/Plant",null,{"$f":"IF(D46=-1,0,(1-D46)*'Crop budgets'!D83*'Crop budgets'!$K136)","v":0},{"$f":"IF(E46=-1,0,(1-E46)*'Crop budgets'!E83*'Crop budgets'!$K136)","v":0},{"$f":"IF(F46=-1,0,(1-F46)*'Crop budgets'!F83*'Crop budgets'!$K136)","v":0},{"$f":"IF(G46=-1,0,(1-G46)*'Crop budgets'!G83*'Crop budgets'!$K136)","v":0},{"$f":"IF(H46=-1,0,(1-H46)*'Crop budgets'!H83*'Crop budgets'!$K136)","v":0},{"$f":"IF(I46=-1,0,(1-I46)*'Crop budgets'!I83*'Crop budgets'!$K136)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D224:I224)","v":0}]
[null,"Tillage and Chemical Applications:"]
[null,null,{"$f":"'Crop budgets'!C85","v":"Chisel"},{"$f":"IF(D48=-1,0,(1-D48)*'Crop budgets'!D85*'Crop budgets'!$K85*'Crop budgets'!$K136)","v":0},{"$f":"IF(E48=-1,0,(1-E48)*'Crop budgets'!E85*'Crop budgets'!$K85*'Crop budgets'!$K136)","v":0},{"$f":"IF(F48=-1,0,(1-F48)*'Crop budgets'!F85*'Crop budgets'!$K85*'Crop budgets'!$K136)","v":0},{"$f":"IF(G48=-1,0,(1-G48)*'Crop budgets'!G85*'Crop budgets'!$K85*'Crop budgets'!$K136)","v":0},{"$f":"IF(H48=-1,0,(1-H48)*'Crop budgets'!H85*'Crop budgets'!$K85*'Crop budgets'!$K136)","v":0},{"$f":"IF(I48=-1,0,(1-I48)*'Crop budgets'!I85*'Crop budgets'!$K85*'Crop budgets'!$K136)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D226:I226)","v":0}]
[null,null,{"$f":"'Crop budgets'!C86","v":"Disk"},{"$f":"IF(D49=-1,0,(1-D49)*'Crop budgets'!D86*'Crop budgets'!$K86*'Crop budgets'!$K136)","v":0},{"$f":"IF(E49=-1,0,(1-E49)*'Crop budgets'!E86*'Crop budgets'!$K86*'Crop budgets'!$K136)","v":0},{"$f":"IF(F49=-1,0,(1-F49)*'Crop budgets'!F86*'Crop budgets'!$K86*'Crop budgets'!$K136)","v":0},{"$f":"IF(G49=-1,0,(1-G49)*'Crop budgets'!G86*'Crop budgets'!$K86*'Crop budgets'!$K136)","v":0},{"$f":"IF(H49=-1,0,(1-H49)*'Crop budgets'!H86*'Crop budgets'!$K86*'Crop budgets'!$K136)","v":0},{"$f":"IF(I49=-1,0,(1-I49)*'Crop budgets'!I86*'Crop budgets'!$K86*'Crop budgets'!$K136)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C87","v":"Field cultivate"},{"$f":"IF(D50=-1,0,(1-D50)*'Crop budgets'!D87*'Crop budgets'!$K87*'Crop budgets'!$K136)","v":0},{"$f":"IF(E50=-1,0,(1-E50)*'Crop budgets'!E87*'Crop budgets'!$K87*'Crop budgets'!$K136)","v":0},{"$f":"IF(F50=-1,0,(1-F50)*'Crop budgets'!F87*'Crop budgets'!$K87*'Crop budgets'!$K136)","v":0},{"$f":"IF(G50=-1,0,(1-G50)*'Crop budgets'!G87*'Crop budgets'!$K87*'Crop budgets'!$K136)","v":0},{"$f":"IF(H50=-1,0,(1-H50)*'Crop budgets'!H87*'Crop budgets'!$K87*'Crop budgets'!$K136)","v":0},{"$f":"IF(I50=-1,0,(1-I50)*'Crop budgets'!I87*'Crop budgets'!$K87*'Crop budgets'!$K136)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C88","v":"Strip-till"},{"$f":"IF(D51=-1,0,(1-D51)*'Crop budgets'!D88*'Crop budgets'!$K88*'Crop budgets'!$K136)","v":0},{"$f":"IF(E51=-1,0,(1-E51)*'Crop budgets'!E88*'Crop budgets'!$K88*'Crop budgets'!$K136)","v":0},{"$f":"IF(F51=-1,0,(1-F51)*'Crop budgets'!F88*'Crop budgets'!$K88*'Crop budgets'!$K136)","v":0},{"$f":"IF(G51=-1,0,(1-G51)*'Crop budgets'!G88*'Crop budgets'!$K88*'Crop budgets'!$K136)","v":0},{"$f":"IF(H51=-1,0,(1-H51)*'Crop budgets'!H88*'Crop budgets'!$K88*'Crop budgets'!$K136)","v":0},{"$f":"IF(I51=-1,0,(1-I51)*'Crop budgets'!I88*'Crop budgets'!$K88*'Crop budgets'!$K136)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C89","v":"Anhydrous application"},{"$f":"IF(D52=-1,0,(1-D52)*'Crop budgets'!D89*'Crop budgets'!$K89*'Crop budgets'!$K136)","v":0},{"$f":"IF(E52=-1,0,(1-E52)*'Crop budgets'!E89*'Crop budgets'!$K89*'Crop budgets'!$K136)","v":0},{"$f":"IF(F52=-1,0,(1-F52)*'Crop budgets'!F89*'Crop budgets'!$K89*'Crop budgets'!$K136)","v":0},{"$f":"IF(G52=-1,0,(1-G52)*'Crop budgets'!G89*'Crop budgets'!$K89*'Crop budgets'!$K136)","v":0},{"$f":"IF(H52=-1,0,(1-H52)*'Crop budgets'!H89*'Crop budgets'!$K89*'Crop budgets'!$K136)","v":0},{"$f":"IF(I52=-1,0,(1-I52)*'Crop budgets'!I89*'Crop budgets'!$K89*'Crop budgets'!$K136)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C90","v":"Fertilizer application"},{"$f":"IF(D53=-1,0,(1-D53)*'Crop budgets'!D90*'Crop budgets'!$K90*'Crop budgets'!$K136)","v":0},{"$f":"IF(E53=-1,0,(1-E53)*'Crop budgets'!E90*'Crop budgets'!$K90*'Crop budgets'!$K136)","v":0},{"$f":"IF(F53=-1,0,(1-F53)*'Crop budgets'!F90*'Crop budgets'!$K90*'Crop budgets'!$K136)","v":0},{"$f":"IF(G53=-1,0,(1-G53)*'Crop budgets'!G90*'Crop budgets'!$K90*'Crop budgets'!$K136)","v":0},{"$f":"IF(H53=-1,0,(1-H53)*'Crop budgets'!H90*'Crop budgets'!$K90*'Crop budgets'!$K136)","v":0},{"$f":"IF(I53=-1,0,(1-I53)*'Crop budgets'!I90*'Crop budgets'!$K90*'Crop budgets'!$K136)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C91","v":"Herbicide application"},{"$f":"IF(D54=-1,0,(1-D54)*'Crop budgets'!D91*'Crop budgets'!$K91*'Crop budgets'!$K136)","v":0},{"$f":"IF(E54=-1,0,(1-E54)*'Crop budgets'!E91*'Crop budgets'!$K91*'Crop budgets'!$K136)","v":0},{"$f":"IF(F54=-1,0,(1-F54)*'Crop budgets'!F91*'Crop budgets'!$K91*'Crop budgets'!$K136)","v":0},{"$f":"IF(G54=-1,0,(1-G54)*'Crop budgets'!G91*'Crop budgets'!$K91*'Crop budgets'!$K136)","v":0},{"$f":"IF(H54=-1,0,(1-H54)*'Crop budgets'!H91*'Crop budgets'!$K91*'Crop budgets'!$K136)","v":0},{"$f":"IF(I54=-1,0,(1-I54)*'Crop budgets'!I91*'Crop budgets'!$K91*'Crop budgets'!$K136)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C92","v":"Insecticide/fungicide application"},{"$f":"IF(D55=-1,0,(1-D55)*'Crop budgets'!D92*'Crop budgets'!$K92*'Crop budgets'!$K136)","v":0},{"$f":"IF(E55=-1,0,(1-E55)*'Crop budgets'!E92*'Crop budgets'!$K92*'Crop budgets'!$K136)","v":0},{"$f":"IF(F55=-1,0,(1-F55)*'Crop budgets'!F92*'Crop budgets'!$K92*'Crop budgets'!$K136)","v":0},{"$f":"IF(G55=-1,0,(1-G55)*'Crop budgets'!G92*'Crop budgets'!$K92*'Crop budgets'!$K136)","v":0},{"$f":"IF(H55=-1,0,(1-H55)*'Crop budgets'!H92*'Crop budgets'!$K92*'Crop budgets'!$K136)","v":0},{"$f":"IF(I55=-1,0,(1-I55)*'Crop budgets'!I92*'Crop budgets'!$K92*'Crop budgets'!$K136)","v":0},null,null,0]
[null,"Harvest"]
[null,null,"Harvest",{"$f":"IF(D57=-1,0,(1-D57)*('Crop budgets'!D94+'Crop budgets'!D207*'Crop budgets'!D95)*'Crop budgets'!$K136)","v":0},{"$f":"IF(E57=-1,0,(1-E57)*('Crop budgets'!E94+'Crop budgets'!E207*'Crop budgets'!E95)*'Crop budgets'!$K136)","v":0},{"$f":"IF(F57=-1,0,(1-F57)*('Crop budgets'!F94+'Crop budgets'!F207*'Crop budgets'!F95)*'Crop budgets'!$K136)","v":0},{"$f":"IF(G57=-1,0,(1-G57)*('Crop budgets'!G94+'Crop budgets'!G207*'Crop budgets'!G95)*'Crop budgets'!$K136)","v":0},{"$f":"IF(H57=-1,0,(1-H57)*('Crop budgets'!H94+'Crop budgets'!H207*'Crop budgets'!H95)*'Crop budgets'!$K136)","v":0},{"$f":"IF(I57=-1,0,(1-I57)*('Crop budgets'!I94+'Crop budgets'!I207*'Crop budgets'!I95)*'Crop budgets'!$K136)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D235:I235)","v":0}]
[null,null,"Hauling",{"$f":"IF(D58=-1,0,(1-D58)*('Crop budgets'!D9*'Crop budgets'!D97)*'Crop budgets'!$K136)","v":0},{"$f":"IF(E58=-1,0,(1-E58)*('Crop budgets'!E9*'Crop budgets'!E97)*'Crop budgets'!$K136)","v":0},{"$f":"IF(F58=-1,0,(1-F58)*('Crop budgets'!F9*'Crop budgets'!F97)*'Crop budgets'!$K136)","v":0},{"$f":"IF(G58=-1,0,(1-G58)*('Crop budgets'!G9*'Crop budgets'!G97)*'Crop budgets'!$K136)","v":0},{"$f":"IF(H58=-1,0,(1-H58)*('Crop budgets'!H9*'Crop budgets'!H97)*'Crop budgets'!$K136)","v":0},{"$f":"IF(I58=-1,0,(1-I58)*('Crop budgets'!I9*'Crop budgets'!I97)*'Crop budgets'!$K136)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D236:I236)","v":0}]
[]
[null,"Miscellaneous",null,{"$f":"IF(D60=-1,0,(1-D60)*'Crop budgets'!D24)","v":1.625},{"$f":"IF(E60=-1,0,(1-E60)*'Crop budgets'!E24)","v":1.625},{"$f":"IF(F60=-1,0,(1-F60)*'Crop budgets'!F24)","v":1.625},{"$f":"IF(G60=-1,0,(1-G60)*'Crop budgets'!G24)","v":1.625},{"$f":"IF(H60=-1,0,(1-H60)*'Crop budgets'!H24)","v":0},{"$f":"IF(I60=-1,0,(1-I60)*'Crop budgets'!I24)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D238:I238)","v":260}]
[null,"Non-machinery labor",null,{"$f":"IF(D61=-1,0,(1-D61)*'Crop budgets'!D26)","v":0},{"$f":"IF(E61=-1,0,(1-E61)*'Crop budgets'!E26)","v":0},{"$f":"IF(F61=-1,0,(1-F61)*'Crop budgets'!F26)","v":0},{"$f":"IF(G61=-1,0,(1-G61)*'Crop budgets'!G26)","v":0},{"$f":"IF(H61=-1,0,(1-H61)*'Crop budgets'!H26)","v":0},{"$f":"IF(I61=-1,0,(1-I61)*'Crop budgets'!I26)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D239:I239)","v":0}]
[]
[null,"Irrigation expenses"]
[null,null,"Labor",{"$f":"IF(D64=-1,0,(1-D64)*'Crop budgets'!D218)","v":0},{"$f":"IF(E64=-1,0,(1-E64)*'Crop budgets'!E218)","v":0},{"$f":"IF(F64=-1,0,(1-F64)*'Crop budgets'!F218)","v":0},{"$f":"IF(G64=-1,0,(1-G64)*'Crop budgets'!G218)","v":0},{"$f":"IF(H64=-1,0,(1-H64)*'Crop budgets'!H218)","v":0},{"$f":"IF(I64=-1,0,(1-I64)*'Crop budgets'!I218)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D242:I242)","v":0}]
[null,null,"Fuel and oil",{"$f":"IF(D65=-1,0,(1-D65)*'Crop budgets'!D219)","v":0},{"$f":"IF(E65=-1,0,(1-E65)*'Crop budgets'!E219)","v":0},{"$f":"IF(F65=-1,0,(1-F65)*'Crop budgets'!F219)","v":0},{"$f":"IF(G65=-1,0,(1-G65)*'Crop budgets'!G219)","v":0},{"$f":"IF(H65=-1,0,(1-H65)*'Crop budgets'!H219)","v":0},{"$f":"IF(I65=-1,0,(1-I65)*'Crop budgets'!I219)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D243:I243)","v":0}]
[null,null,"Repair and Maintenance",{"$f":"IF(D66=-1,0,(1-D66)*'Crop budgets'!D220)","v":0},{"$f":"IF(E66=-1,0,(1-E66)*'Crop budgets'!E220)","v":0},{"$f":"IF(F66=-1,0,(1-F66)*'Crop budgets'!F220)","v":0},{"$f":"IF(G66=-1,0,(1-G66)*'Crop budgets'!G220)","v":0},{"$f":"IF(H66=-1,0,(1-H66)*'Crop budgets'!H220)","v":0},{"$f":"IF(I66=-1,0,(1-I66)*'Crop budgets'!I220)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D244:I244)","v":0}]
[null,null,"Depreciation",{"$f":"IF(D68=-1,0,(1-D68)*'Crop budgets'!D226)+IF(D69=-1,0,(1-D69)*'Crop budgets'!D227)+IF(D70=-1,0,(1-D70)*'Crop budgets'!D228)","v":0},{"$f":"IF(E68=-1,0,(1-E68)*'Crop budgets'!E226)+IF(E69=-1,0,(1-E69)*'Crop budgets'!E227)+IF(E70=-1,0,(1-E70)*'Crop budgets'!E228)","v":0},{"$f":"IF(F68=-1,0,(1-F68)*'Crop budgets'!F226)+IF(F69=-1,0,(1-F69)*'Crop budgets'!F227)+IF(F70=-1,0,(1-F70)*'Crop budgets'!F228)","v":0},{"$f":"IF(G68=-1,0,(1-G68)*'Crop budgets'!G226)+IF(G69=-1,0,(1-G69)*'Crop budgets'!G227)+IF(G70=-1,0,(1-G70)*'Crop budgets'!G228)","v":0},{"$f":"IF(H68=-1,0,(1-H68)*'Crop budgets'!H226)+IF(H69=-1,0,(1-H69)*'Crop budgets'!H227)+IF(H70=-1,0,(1-H70)*'Crop budgets'!H228)","v":0},{"$f":"IF(I68=-1,0,(1-I68)*'Crop budgets'!I226)+IF(I69=-1,0,(1-I69)*'Crop budgets'!I227)+IF(I70=-1,0,(1-I70)*'Crop budgets'!I228)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D245:I245)","v":0}]
[null,null,"Interest",{"$f":"IF(D68=-1,0,(1-D68)*'Crop budgets'!D232)+IF(D69=-1,0,(1-D69)*'Crop budgets'!D233)+IF(D70=-1,0,(1-D70)*'Crop budgets'!D234)","v":0},{"$f":"IF(E68=-1,0,(1-E68)*'Crop budgets'!E232)+IF(E69=-1,0,(1-E69)*'Crop budgets'!E233)+IF(E70=-1,0,(1-E70)*'Crop budgets'!E234)","v":0},{"$f":"IF(F68=-1,0,(1-F68)*'Crop budgets'!F232)+IF(F69=-1,0,(1-F69)*'Crop budgets'!F233)+IF(F70=-1,0,(1-F70)*'Crop budgets'!F234)","v":0},{"$f":"IF(G68=-1,0,(1-G68)*'Crop budgets'!G232)+IF(G69=-1,0,(1-G69)*'Crop budgets'!G233)+IF(G70=-1,0,(1-G70)*'Crop budgets'!G234)","v":0},{"$f":"IF(H68=-1,0,(1-H68)*'Crop budgets'!H232)+IF(H69=-1,0,(1-H69)*'Crop budgets'!H233)+IF(H70=-1,0,(1-H70)*'Crop budgets'!H234)","v":0},{"$f":"IF(I68=-1,0,(1-I68)*'Crop budgets'!I232)+IF(I69=-1,0,(1-I69)*'Crop budgets'!I233)+IF(I70=-1,0,(1-I70)*'Crop budgets'!I234)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D246:I246)","v":0}]
[]
[null,"Land",null,{"$f":"IF(D72=-1,0,(1-D72)*'Crop budgets'!D28)","v":55},{"$f":"IF(E72=-1,0,(1-E72)*'Crop budgets'!E28)","v":55},{"$f":"IF(F72=-1,0,(1-F72)*'Crop budgets'!F28)","v":55},{"$f":"IF(G72=-1,0,(1-G72)*'Crop budgets'!G28)","v":55},{"$f":"IF(H72=-1,0,(1-H72)*'Crop budgets'!H28)","v":0},{"$f":"IF(I72=-1,0,(1-I72)*'Crop budgets'!I28)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D248:I248)","v":8800}]
[null,"Cash payment to landowner, $/acre",null,{"$f":"-D73","v":0},0,0,0,0,0,null,null,{"$f":"SUMPRODUCT(D$113:I$113,D249:I249)","v":0}]
[null,"Sub total",null,{"$f":"SUM(D189:D217,D224:D249)","v":64.125},64.125,64.125,64.125,0,0,null,null,{"$f":"SUM(L189:L217,L224:L249)","v":10260}]
[null,"Interest",null,{"$f":"(D250-SUM(D224:D236)*'Crop budgets'!$K$242-D249-D248-D245-D246-D217)/2*'Crop budgets'!$K$104","v":0.29656250000000001},{"$f":"(E250-SUM(E224:E236)*'Crop budgets'!$K$242-E249-E248-E245-E246-E217)/2*'Crop budgets'!$K$104","v":0.29656250000000001},{"$f":"(F250-SUM(F224:F236)*'Crop budgets'!$K$242-F249-F248-F245-F246-F217)/2*'Crop budgets'!$K$104","v":0.29656250000000001},{"$f":"(G250-SUM(G224:G236)*'Crop budgets'!$K$242-G249-G248-G245-G246-G217)/2*'Crop budgets'!$K$104","v":0.29656250000000001},{"$f":"(H250-SUM(H224:H236)*'Crop budgets'!$K$242-H249-H248-H245-H246-H217)/2*'Crop budgets'!$K$104","v":0},{"$f":"(I250-SUM(I224:I236)*'Crop budgets'!$K$242-I249-I248-I245-I246-I217)/2*'Crop budgets'!$K$104","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D251:I251)","v":47.45}]
[null,"Total costs",null,{"$f":"D250+D251","v":64.421562499999993},64.421562499999993,64.421562499999993,64.421562499999993,0,0,null,null,{"$f":"L250+L251","v":10307.450000000001}]
[]
[null,"Total cost (operator + landowner)",null,{"$f":"D179+D252","v":238.55263339999999},265.15655874999993,261.51880125000002,351.39424355,0,0,null,null,{"$f":"L179+L252","v":42774.733191000007}]
[null,"Landowner's contribution",null,{"$f":"IF(D254=0,0,D252/D254)","v":0.27005177675812653},0.24295670001034816,0.24633625648358615,0.18333129720388669,0,0,null,null,{"$f":"L252/L254","v":0.24097052701590513}]
[]
[]
[null,"Crop/System",null,{"$f":"IF('Crop budgets'!D$5>0,'Crop budgets'!D$4,\"---\")","v":"Wheat"},{"$f":"IF('Crop budgets'!E$5>0,'Crop budgets'!E$4,\"---\")","v":"Milo"},{"$f":"IF('Crop budgets'!F$5>0,'Crop budgets'!F$4,\"---\")","v":"Soybeans"},{"$f":"IF('Crop budgets'!G$5>0,'Crop budgets'!G$4,\"---\")","v":"Corn"},{"$f":"IF('Crop budgets'!H$5>0,'Crop budgets'!H$4,\"---\")","v":"---"},{"$f":"IF('Crop budgets'!I$5>0,'Crop budgets'!I$4,\"---\")","v":"---"},null,null,"Total"]
[null,"Planted acres",null,{"$f":"IF('Crop budgets'!D$5>0,'Crop budgets'!D$5,\"---\")","v":80},{"$f":"IF('Crop budgets'!E$5>0,'Crop budgets'!E$5,\"---\")","v":20},{"$f":"IF('Crop budgets'!F$5>0,'Crop budgets'!F$5,\"---\")","v":30},{"$f":"IF('Crop budgets'!G$5>0,'Crop budgets'!G$5,\"---\")","v":30},{"$f":"IF('Crop budgets'!H$5>0,'Crop budgets'!H$5,\"---\")","v":"---"},{"$f":"IF('Crop budgets'!I$5>0,'Crop budgets'!I$5,\"---\")","v":"---"},null,null,{"$f":"'Crop budgets'!K$5","v":160}]
[]
[null,"OPERATOR'S expense for \"equitably shared\" production inputs"]
[null,"Seed",null,{"$f":"IF(D10=-1,'Crop budgets'!D17*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":0},{"$f":"IF(E10=-1,'Crop budgets'!E17*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":0},{"$f":"IF(F10=-1,'Crop budgets'!F17*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":0},{"$f":"IF(G10=-1,'Crop budgets'!G17*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":0},{"$f":"IF(H10=-1,'Crop budgets'!H17*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I10=-1,'Crop budgets'!I17*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D262:I262)","v":0}]
[null,"Fertilizer:"]
[null,null,{"$f":"'Crop budgets'!C50","v":"82-0-0"},{"$f":"IF(D12=-1,'Crop budgets'!D50*'Crop budgets'!$K50*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":0},{"$f":"IF(E12=-1,'Crop budgets'!E50*'Crop budgets'!$K50*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":12.751695146132795},{"$f":"IF(F12=-1,'Crop budgets'!F50*'Crop budgets'!$K50*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":0},{"$f":"IF(G12=-1,'Crop budgets'!G50*'Crop budgets'!$K50*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":14.801074723189849},{"$f":"IF(H12=-1,'Crop budgets'!H50*'Crop budgets'!$K50*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I12=-1,'Crop budgets'!I50*'Crop budgets'!$K50*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D264:I264)","v":699.06614461835136}]
[null,null,{"$f":"'Crop budgets'!C51","v":"N (dry/liquid)"},{"$f":"IF(D13=-1,'Crop budgets'!D51*'Crop budgets'!$K51*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":21.063067875308633},{"$f":"IF(E13=-1,'Crop budgets'!E51*'Crop budgets'!$K51*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":3.9317726700576112},{"$f":"IF(F13=-1,'Crop budgets'!F51*'Crop budgets'!$K51*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":0},{"$f":"IF(G13=-1,'Crop budgets'!G51*'Crop budgets'!$K51*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":4.4934544800658411},{"$f":"IF(H13=-1,'Crop budgets'!H51*'Crop budgets'!$K51*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I13=-1,'Crop budgets'!I51*'Crop budgets'!$K51*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,1898.4845178278181]
[null,null,{"$f":"'Crop budgets'!C52","v":"P"},{"$f":"IF(D14=-1,'Crop budgets'!D52*'Crop budgets'!$K52*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":7.9698094663329959},{"$f":"IF(E14=-1,'Crop budgets'!E52*'Crop budgets'!$K52*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":10.583906971290219},{"$f":"IF(F14=-1,'Crop budgets'!F52*'Crop budgets'!$K52*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":7.6510170876796764},{"$f":"IF(G14=-1,'Crop budgets'!G52*'Crop budgets'!$K52*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":10.838940874212874},{"$f":"IF(H14=-1,'Crop budgets'!H52*'Crop budgets'!$K52*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I14=-1,'Crop budgets'!I52*'Crop budgets'!$K52*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,1403.9616355892206]
[null,null,{"$f":"'Crop budgets'!C53","v":"K"},{"$f":"IF(D15=-1,'Crop budgets'!D53*'Crop budgets'!$K53*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":0},{"$f":"IF(E15=-1,'Crop budgets'!E53*'Crop budgets'!$K53*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":0},{"$f":"IF(F15=-1,'Crop budgets'!F53*'Crop budgets'!$K53*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":0},{"$f":"IF(G15=-1,'Crop budgets'!G53*'Crop budgets'!$K53*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":0},{"$f":"IF(H15=-1,'Crop budgets'!H53*'Crop budgets'!$K53*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I15=-1,'Crop budgets'!I53*'Crop budgets'!$K53*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C54","v":"xxx"},{"$f":"IF(D16=-1,'Crop budgets'!D54*'Crop budgets'!$K54*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":0},{"$f":"IF(E16=-1,'Crop budgets'!E54*'Crop budgets'!$K54*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":0},{"$f":"IF(F16=-1,'Crop budgets'!F54*'Crop budgets'!$K54*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":0},{"$f":"IF(G16=-1,'Crop budgets'!G54*'Crop budgets'!$K54*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":0},{"$f":"IF(H16=-1,'Crop budgets'!H54*'Crop budgets'!$K54*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I16=-1,'Crop budgets'!I54*'Crop budgets'!$K54*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C55","v":"xxx"},{"$f":"IF(D17=-1,'Crop budgets'!D55*'Crop budgets'!$K55*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":0},{"$f":"IF(E17=-1,'Crop budgets'!E55*'Crop budgets'!$K55*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":0},{"$f":"IF(F17=-1,'Crop budgets'!F55*'Crop budgets'!$K55*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":0},{"$f":"IF(G17=-1,'Crop budgets'!G55*'Crop budgets'!$K55*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":0},{"$f":"IF(H17=-1,'Crop budgets'!H55*'Crop budgets'!$K55*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I17=-1,'Crop budgets'!I55*'Crop budgets'!$K55*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C56","v":"xxx"},{"$f":"IF(D18=-1,'Crop budgets'!D56*'Crop budgets'!$K56*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":0},{"$f":"IF(E18=-1,'Crop budgets'!E56*'Crop budgets'!$K56*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":0},{"$f":"IF(F18=-1,'Crop budgets'!F56*'Crop budgets'!$K56*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":0},{"$f":"IF(G18=-1,'Crop budgets'!G56*'Crop budgets'!$K56*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":0},{"$f":"IF(H18=-1,'Crop budgets'!H56*'Crop budgets'!$K56*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I18=-1,'Crop budgets'!I56*'Crop budgets'!$K56*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C57","v":"Lime"},{"$f":"IF(D19=-1,'Crop budgets'!D57*'Crop budgets'!$K57*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":0},{"$f":"IF(E19=-1,'Crop budgets'!E57*'Crop budgets'!$K57*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":0},{"$f":"IF(F19=-1,'Crop budgets'!F57*'Crop budgets'!$K57*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":0},{"$f":"IF(G19=-1,'Crop budgets'!G57*'Crop budgets'!$K57*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":0},{"$f":"IF(H19=-1,'Crop budgets'!H57*'Crop budgets'!$K57*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I19=-1,'Crop budgets'!I57*'Crop budgets'!$K57*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,0]
[null,"Herbicide"]
[null,null,{"$f":"'Crop budgets'!C59","v":"Finesse"},{"$f":"IF(D21=-1,'Crop budgets'!D59*'Crop budgets'!$K59*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":0},{"$f":"IF(E21=-1,'Crop budgets'!E59*'Crop budgets'!$K59*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":0},{"$f":"IF(F21=-1,'Crop budgets'!F59*'Crop budgets'!$K59*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":0},{"$f":"IF(G21=-1,'Crop budgets'!G59*'Crop budgets'!$K59*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":0},{"$f":"IF(H21=-1,'Crop budgets'!H59*'Crop budgets'!$K59*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I21=-1,'Crop budgets'!I59*'Crop budgets'!$K59*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D273:I273)","v":0}]
[null,null,{"$f":"'Crop budgets'!C60","v":" + Surfactant"},{"$f":"IF(D22=-1,'Crop budgets'!D60*'Crop budgets'!$K60*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":0},{"$f":"IF(E22=-1,'Crop budgets'!E60*'Crop budgets'!$K60*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":0},{"$f":"IF(F22=-1,'Crop budgets'!F60*'Crop budgets'!$K60*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":0},{"$f":"IF(G22=-1,'Crop budgets'!G60*'Crop budgets'!$K60*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":0},{"$f":"IF(H22=-1,'Crop budgets'!H60*'Crop budgets'!$K60*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I22=-1,'Crop budgets'!I60*'Crop budgets'!$K60*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C61","v":"Bicep II Magnum"},{"$f":"IF(D23=-1,'Crop budgets'!D61*'Crop budgets'!$K61*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":0},{"$f":"IF(E23=-1,'Crop budgets'!E61*'Crop budgets'!$K61*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":0},{"$f":"IF(F23=-1,'Crop budgets'!F61*'Crop budgets'!$K61*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":0},{"$f":"IF(G23=-1,'Crop budgets'!G61*'Crop budgets'!$K61*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":0},{"$f":"IF(H23=-1,'Crop budgets'!H61*'Crop budgets'!$K61*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I23=-1,'Crop budgets'!I61*'Crop budgets'!$K61*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C62","v":"Status"},{"$f":"IF(D24=-1,'Crop budgets'!D62*'Crop budgets'!$K62*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":0},{"$f":"IF(E24=-1,'Crop budgets'!E62*'Crop budgets'!$K62*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":0},{"$f":"IF(F24=-1,'Crop budgets'!F62*'Crop budgets'!$K62*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":0},{"$f":"IF(G24=-1,'Crop budgets'!G62*'Crop budgets'!$K62*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":0},{"$f":"IF(H24=-1,'Crop budgets'!H62*'Crop budgets'!$K62*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I24=-1,'Crop budgets'!I62*'Crop budgets'!$K62*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C63","v":"Glyphosate"},{"$f":"IF(D25=-1,'Crop budgets'!D63*'Crop budgets'!$K63*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":0},{"$f":"IF(E25=-1,'Crop budgets'!E63*'Crop budgets'!$K63*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":0},{"$f":"IF(F25=-1,'Crop budgets'!F63*'Crop budgets'!$K63*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":0},{"$f":"IF(G25=-1,'Crop budgets'!G63*'Crop budgets'!$K63*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":0},{"$f":"IF(H25=-1,'Crop budgets'!H63*'Crop budgets'!$K63*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I25=-1,'Crop budgets'!I63*'Crop budgets'!$K63*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C64","v":" + Ammonium Sulfate"},{"$f":"IF(D26=-1,'Crop budgets'!D64*'Crop budgets'!$K64*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":0},{"$f":"IF(E26=-1,'Crop budgets'!E64*'Crop budgets'!$K64*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":0},{"$f":"IF(F26=-1,'Crop budgets'!F64*'Crop budgets'!$K64*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":0},{"$f":"IF(G26=-1,'Crop budgets'!G64*'Crop budgets'!$K64*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":0},{"$f":"IF(H26=-1,'Crop budgets'!H64*'Crop budgets'!$K64*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I26=-1,'Crop budgets'!I64*'Crop budgets'!$K64*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C65","v":"Glyphosate + Ammonium Sulfate"},{"$f":"IF(D27=-1,'Crop budgets'!D65*'Crop budgets'!$K65*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":0},{"$f":"IF(E27=-1,'Crop budgets'!E65*'Crop budgets'!$K65*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":0},{"$f":"IF(F27=-1,'Crop budgets'!F65*'Crop budgets'!$K65*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":0},{"$f":"IF(G27=-1,'Crop budgets'!G65*'Crop budgets'!$K65*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":0},{"$f":"IF(H27=-1,'Crop budgets'!H65*'Crop budgets'!$K65*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I27=-1,'Crop budgets'!I65*'Crop budgets'!$K65*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C66","v":"Roundup Weather Max"},{"$f":"IF(D28=-1,'Crop budgets'!D66*'Crop budgets'!$K66*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":0},{"$f":"IF(E28=-1,'Crop budgets'!E66*'Crop budgets'!$K66*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":0},{"$f":"IF(F28=-1,'Crop budgets'!F66*'Crop budgets'!$K66*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":0},{"$f":"IF(G28=-1,'Crop budgets'!G66*'Crop budgets'!$K66*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":0},{"$f":"IF(H28=-1,'Crop budgets'!H66*'Crop budgets'!$K66*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I28=-1,'Crop budgets'!I66*'Crop budgets'!$K66*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C67","v":"Buctril + Atrazine"},{"$f":"IF(D29=-1,'Crop budgets'!D67*'Crop budgets'!$K67*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":0},{"$f":"IF(E29=-1,'Crop budgets'!E67*'Crop budgets'!$K67*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":0},{"$f":"IF(F29=-1,'Crop budgets'!F67*'Crop budgets'!$K67*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":0},{"$f":"IF(G29=-1,'Crop budgets'!G67*'Crop budgets'!$K67*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":0},{"$f":"IF(H29=-1,'Crop budgets'!H67*'Crop budgets'!$K67*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I29=-1,'Crop budgets'!I67*'Crop budgets'!$K67*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C68","v":"xxx"},{"$f":"IF(D30=-1,'Crop budgets'!D68*'Crop budgets'!$K68*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":0},{"$f":"IF(E30=-1,'Crop budgets'!E68*'Crop budgets'!$K68*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":0},{"$f":"IF(F30=-1,'Crop budgets'!F68*'Crop budgets'!$K68*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":0},{"$f":"IF(G30=-1,'Crop budgets'!G68*'Crop budgets'!$K68*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":0},{"$f":"IF(H30=-1,'Crop budgets'!H68*'Crop budgets'!$K68*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I30=-1,'Crop budgets'!I68*'Crop budgets'!$K68*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,0]
[null,"Insecticide / Fungicide"]
[null,null,{"$f":"'Crop budgets'!C70","v":"Seedbox treatment"},{"$f":"IF(D32=-1,'Crop budgets'!D70*'Crop budgets'!$K70*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":0},{"$f":"IF(E32=-1,'Crop budgets'!E70*'Crop budgets'!$K70*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":0},{"$f":"IF(F32=-1,'Crop budgets'!F70*'Crop budgets'!$K70*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":0},{"$f":"IF(G32=-1,'Crop budgets'!G70*'Crop budgets'!$K70*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":0},{"$f":"IF(H32=-1,'Crop budgets'!H70*'Crop budgets'!$K70*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I32=-1,'Crop budgets'!I70*'Crop budgets'!$K70*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D284:I284)","v":0}]
[null,null,{"$f":"'Crop budgets'!C71","v":"Capture 2EC"},{"$f":"IF(D33=-1,'Crop budgets'!D71*'Crop budgets'!$K71*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":0},{"$f":"IF(E33=-1,'Crop budgets'!E71*'Crop budgets'!$K71*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":0},{"$f":"IF(F33=-1,'Crop budgets'!F71*'Crop budgets'!$K71*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":0},{"$f":"IF(G33=-1,'Crop budgets'!G71*'Crop budgets'!$K71*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":0},{"$f":"IF(H33=-1,'Crop budgets'!H71*'Crop budgets'!$K71*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I33=-1,'Crop budgets'!I71*'Crop budgets'!$K71*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C72","v":"Headline"},{"$f":"IF(D34=-1,'Crop budgets'!D72*'Crop budgets'!$K72*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":0},{"$f":"IF(E34=-1,'Crop budgets'!E72*'Crop budgets'!$K72*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":0},{"$f":"IF(F34=-1,'Crop budgets'!F72*'Crop budgets'!$K72*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":0},{"$f":"IF(G34=-1,'Crop budgets'!G72*'Crop budgets'!$K72*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":0},{"$f":"IF(H34=-1,'Crop budgets'!H72*'Crop budgets'!$K72*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I34=-1,'Crop budgets'!I72*'Crop budgets'!$K72*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C73","v":"Warrior 1EC"},{"$f":"IF(D35=-1,'Crop budgets'!D73*'Crop budgets'!$K73*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":0},{"$f":"IF(E35=-1,'Crop budgets'!E73*'Crop budgets'!$K73*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":0},{"$f":"IF(F35=-1,'Crop budgets'!F73*'Crop budgets'!$K73*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":0},{"$f":"IF(G35=-1,'Crop budgets'!G73*'Crop budgets'!$K73*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":0},{"$f":"IF(H35=-1,'Crop budgets'!H73*'Crop budgets'!$K73*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I35=-1,'Crop budgets'!I73*'Crop budgets'!$K73*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,0]
[null,"Crop consulting",null,{"$f":"IF(D36=-1,'Crop budgets'!D21*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":0},{"$f":"IF(E36=-1,'Crop budgets'!E21*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":0},{"$f":"IF(F36=-1,'Crop budgets'!F21*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":0},{"$f":"IF(G36=-1,'Crop budgets'!G21*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":0},{"$f":"IF(H36=-1,'Crop budgets'!H21*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I36=-1,'Crop budgets'!I21*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,0]
[null,"Crop insurance",null,{"$f":"IF(D37=-1,'Crop budgets'!D22*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":3.7951473649204743},{"$f":"IF(E37=-1,'Crop budgets'!E22*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":5.3132063108886642},{"$f":"IF(F37=-1,'Crop budgets'!F22*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":4.7439342061505929},{"$f":"IF(G37=-1,'Crop budgets'!G22*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":6.8312652568568533},{"$f":"IF(H37=-1,'Crop budgets'!H22*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I37=-1,'Crop budgets'!I22*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,757.13189930163458]
[null,"Drying cost",null,{"$f":"IF(D38=-1,'Crop budgets'!D23*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":0},{"$f":"IF(E38=-1,'Crop budgets'!E23*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":7.5978850245707896},{"$f":"IF(F38=-1,'Crop budgets'!F23*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":0},{"$f":"IF(G38=-1,'Crop budgets'!G23*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":0},{"$f":"IF(H38=-1,'Crop budgets'!H23*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I38=-1,'Crop budgets'!I23*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,151.95770049141578]
[]
[]
[]
[]
[]
[null,"OPERATOR'S expense for \"equitably shared\" machinery, labor, irrigation, and land costs"]
[null,"Drill/Plant",null,{"$f":"IF(D46=-1,'Crop budgets'!D83*'Crop budgets'!$K136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":0},{"$f":"IF(E46=-1,'Crop budgets'!E83*'Crop budgets'!$K136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":0},{"$f":"IF(F46=-1,'Crop budgets'!F83*'Crop budgets'!$K136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":0},{"$f":"IF(G46=-1,'Crop budgets'!G83*'Crop budgets'!$K136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":0},{"$f":"IF(H46=-1,'Crop budgets'!H83*'Crop budgets'!$K136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I46=-1,'Crop budgets'!I83*'Crop budgets'!$K136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D297:I297)","v":0}]
[null,"Tillage and Chemical Applications:"]
[null,null,{"$f":"'Crop budgets'!C85","v":"Chisel"},{"$f":"IF(D48=-1,'Crop budgets'!D85*'Crop budgets'!$K85*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":0},{"$f":"IF(E48=-1,'Crop budgets'!E85*'Crop budgets'!$K85*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":0},{"$f":"IF(F48=-1,'Crop budgets'!F85*'Crop budgets'!$K85*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":0},{"$f":"IF(G48=-1,'Crop budgets'!G85*'Crop budgets'!$K85*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":0},{"$f":"IF(H48=-1,'Crop budgets'!H85*'Crop budgets'!$K85*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I48=-1,'Crop budgets'!I85*'Crop budgets'!$K85*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D299:I299)","v":0}]
[null,null,{"$f":"'Crop budgets'!C86","v":"Disk"},{"$f":"IF(D49=-1,'Crop budgets'!D86*'Crop budgets'!$K86*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":0},{"$f":"IF(E49=-1,'Crop budgets'!E86*'Crop budgets'!$K86*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":0},{"$f":"IF(F49=-1,'Crop budgets'!F86*'Crop budgets'!$K86*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":0},{"$f":"IF(G49=-1,'Crop budgets'!G86*'Crop budgets'!$K86*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":0},{"$f":"IF(H49=-1,'Crop budgets'!H86*'Crop budgets'!$K86*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I49=-1,'Crop budgets'!I86*'Crop budgets'!$K86*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C87","v":"Field cultivate"},{"$f":"IF(D50=-1,'Crop budgets'!D87*'Crop budgets'!$K87*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":0},{"$f":"IF(E50=-1,'Crop budgets'!E87*'Crop budgets'!$K87*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":0},{"$f":"IF(F50=-1,'Crop budgets'!F87*'Crop budgets'!$K87*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":0},{"$f":"IF(G50=-1,'Crop budgets'!G87*'Crop budgets'!$K87*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":0},{"$f":"IF(H50=-1,'Crop budgets'!H87*'Crop budgets'!$K87*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I50=-1,'Crop budgets'!I87*'Crop budgets'!$K87*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C88","v":"Strip-till"},{"$f":"IF(D51=-1,'Crop budgets'!D88*'Crop budgets'!$K88*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":0},{"$f":"IF(E51=-1,'Crop budgets'!E88*'Crop budgets'!$K88*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":0},{"$f":"IF(F51=-1,'Crop budgets'!F88*'Crop budgets'!$K88*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":0},{"$f":"IF(G51=-1,'Crop budgets'!G88*'Crop budgets'!$K88*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":0},{"$f":"IF(H51=-1,'Crop budgets'!H88*'Crop budgets'!$K88*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I51=-1,'Crop budgets'!I88*'Crop budgets'!$K88*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C89","v":"Anhydrous application"},{"$f":"IF(D52=-1,'Crop budgets'!D89*'Crop budgets'!$K89*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":0},{"$f":"IF(E52=-1,'Crop budgets'!E89*'Crop budgets'!$K89*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":0},{"$f":"IF(F52=-1,'Crop budgets'!F89*'Crop budgets'!$K89*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":0},{"$f":"IF(G52=-1,'Crop budgets'!G89*'Crop budgets'!$K89*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":0},{"$f":"IF(H52=-1,'Crop budgets'!H89*'Crop budgets'!$K89*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I52=-1,'Crop budgets'!I89*'Crop budgets'!$K89*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C90","v":"Fertilizer application"},{"$f":"IF(D53=-1,'Crop budgets'!D90*'Crop budgets'!$K90*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":0},{"$f":"IF(E53=-1,'Crop budgets'!E90*'Crop budgets'!$K90*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":0},{"$f":"IF(F53=-1,'Crop budgets'!F90*'Crop budgets'!$K90*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":0},{"$f":"IF(G53=-1,'Crop budgets'!G90*'Crop budgets'!$K90*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":0},{"$f":"IF(H53=-1,'Crop budgets'!H90*'Crop budgets'!$K90*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I53=-1,'Crop budgets'!I90*'Crop budgets'!$K90*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C91","v":"Herbicide application"},{"$f":"IF(D54=-1,'Crop budgets'!D91*'Crop budgets'!$K91*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":0},{"$f":"IF(E54=-1,'Crop budgets'!E91*'Crop budgets'!$K91*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":0},{"$f":"IF(F54=-1,'Crop budgets'!F91*'Crop budgets'!$K91*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":0},{"$f":"IF(G54=-1,'Crop budgets'!G91*'Crop budgets'!$K91*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":0},{"$f":"IF(H54=-1,'Crop budgets'!H91*'Crop budgets'!$K91*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I54=-1,'Crop budgets'!I91*'Crop budgets'!$K91*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C92","v":"Insecticide/fungicide application"},{"$f":"IF(D55=-1,'Crop budgets'!D92*'Crop budgets'!$K92*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":0},{"$f":"IF(E55=-1,'Crop budgets'!E92*'Crop budgets'!$K92*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":0},{"$f":"IF(F55=-1,'Crop budgets'!F92*'Crop budgets'!$K92*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":0},{"$f":"IF(G55=-1,'Crop budgets'!G92*'Crop budgets'!$K92*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":0},{"$f":"IF(H55=-1,'Crop budgets'!H92*'Crop budgets'!$K92*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I55=-1,'Crop budgets'!I92*'Crop budgets'!$K92*'Crop budgets'!$K$136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,0]
[null,"Harvest"]
[null,null,"Harvest",{"$f":"IF(D57=-1,('Crop budgets'!D94+'Crop budgets'!D207*'Crop budgets'!D95)*'Crop budgets'!$K136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":0},{"$f":"IF(E57=-1,('Crop budgets'!E94+'Crop budgets'!E207*'Crop budgets'!E95)*'Crop budgets'!$K136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":0},{"$f":"IF(F57=-1,('Crop budgets'!F94+'Crop budgets'!F207*'Crop budgets'!F95)*'Crop budgets'!$K136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":0},{"$f":"IF(G57=-1,('Crop budgets'!G94+'Crop budgets'!G207*'Crop budgets'!G95)*'Crop budgets'!$K136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":0},{"$f":"IF(H57=-1,('Crop budgets'!H94+'Crop budgets'!H207*'Crop budgets'!H95)*'Crop budgets'!$K136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I57=-1,('Crop budgets'!I94+'Crop budgets'!I207*'Crop budgets'!I95)*'Crop budgets'!$K136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D308:I308)","v":0}]
[null,null,"Hauling",{"$f":"IF(D58=-1,('Crop budgets'!D9*'Crop budgets'!D97)*'Crop budgets'!$K136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":0},{"$f":"IF(E58=-1,('Crop budgets'!E9*'Crop budgets'!E97)*'Crop budgets'!$K136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":0},{"$f":"IF(F58=-1,('Crop budgets'!F9*'Crop budgets'!F97)*'Crop budgets'!$K136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":0},{"$f":"IF(G58=-1,('Crop budgets'!G9*'Crop budgets'!G97)*'Crop budgets'!$K136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":0},{"$f":"IF(H58=-1,('Crop budgets'!H9*'Crop budgets'!H97)*'Crop budgets'!$K136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I58=-1,('Crop budgets'!I9*'Crop budgets'!I97)*'Crop budgets'!$K136*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D309:I309)","v":0}]
[]
[null,"Miscellaneous",null,{"$f":"IF(D60=-1,'Crop budgets'!D24*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":0},{"$f":"IF(E60=-1,'Crop budgets'!E24*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":0},{"$f":"IF(F60=-1,'Crop budgets'!F24*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":0},{"$f":"IF(G60=-1,'Crop budgets'!G24*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":0},{"$f":"IF(H60=-1,'Crop budgets'!H24*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I60=-1,'Crop budgets'!I24*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D311:I311)","v":0}]
[null,"Non-machinery labor",null,{"$f":"IF(D61=-1,'Crop budgets'!D26*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":0},{"$f":"IF(E61=-1,'Crop budgets'!E26*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":0},{"$f":"IF(F61=-1,'Crop budgets'!F26*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":0},{"$f":"IF(G61=-1,'Crop budgets'!G26*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":0},{"$f":"IF(H61=-1,'Crop budgets'!H26*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I61=-1,'Crop budgets'!I26*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D312:I312)","v":0}]
[]
[null,"Irrigation expenses"]
[null,null,"Labor",{"$f":"IF(D64=-1,'Crop budgets'!D218*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":0},{"$f":"IF(E64=-1,'Crop budgets'!E218*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":0},{"$f":"IF(F64=-1,'Crop budgets'!F218*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":0},{"$f":"IF(G64=-1,'Crop budgets'!G218*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":0},{"$f":"IF(H64=-1,'Crop budgets'!H218*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I64=-1,'Crop budgets'!I218*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D315:I315)","v":0}]
[null,null,"Fuel and oil",{"$f":"IF(D65=-1,'Crop budgets'!D219*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":0},{"$f":"IF(E65=-1,'Crop budgets'!E219*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":0},{"$f":"IF(F65=-1,'Crop budgets'!F219*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":0},{"$f":"IF(G65=-1,'Crop budgets'!G219*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":0},{"$f":"IF(H65=-1,'Crop budgets'!H219*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I65=-1,'Crop budgets'!I219*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D316:I316)","v":0}]
[null,null,"Repair and Maintenance",{"$f":"IF(D66=-1,'Crop budgets'!D220*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":0},{"$f":"IF(E66=-1,'Crop budgets'!E220*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":0},{"$f":"IF(F66=-1,'Crop budgets'!F220*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":0},{"$f":"IF(G66=-1,'Crop budgets'!G220*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":0},{"$f":"IF(H66=-1,'Crop budgets'!H220*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I66=-1,'Crop budgets'!I220*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D317:I317)","v":0}]
[null,null,"Depreciation",{"$f":"IF(D68=-1,'Crop budgets'!D226*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)+IF(D69=-1,'Crop budgets'!D227*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)+IF(D70=-1,'Crop budgets'!D228*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":0},{"$f":"IF(E68=-1,'Crop budgets'!E226*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)+IF(E69=-1,'Crop budgets'!E227*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)+IF(E70=-1,'Crop budgets'!E228*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":0},{"$f":"IF(F68=-1,'Crop budgets'!F226*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)+IF(F69=-1,'Crop budgets'!F227*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)+IF(F70=-1,'Crop budgets'!F228*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":0},{"$f":"IF(G68=-1,'Crop budgets'!G226*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)+IF(G69=-1,'Crop budgets'!G227*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)+IF(G70=-1,'Crop budgets'!G228*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":0},{"$f":"IF(H68=-1,'Crop budgets'!H226*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)+IF(H69=-1,'Crop budgets'!H227*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)+IF(H70=-1,'Crop budgets'!H228*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I68=-1,'Crop budgets'!I226*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)+IF(I69=-1,'Crop budgets'!I227*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)+IF(I70=-1,'Crop budgets'!I228*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D318:I318)","v":0}]
[null,null,"Interest",{"$f":"IF(D68=-1,'Crop budgets'!D232*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)+IF(D69=-1,'Crop budgets'!D233*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)+IF(D70=-1,'Crop budgets'!D234*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":0},{"$f":"IF(E68=-1,'Crop budgets'!E232*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)+IF(E69=-1,'Crop budgets'!E233*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)+IF(E70=-1,'Crop budgets'!E234*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":0},{"$f":"IF(F68=-1,'Crop budgets'!F232*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)+IF(F69=-1,'Crop budgets'!F233*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)+IF(F70=-1,'Crop budgets'!F234*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":0},{"$f":"IF(G68=-1,'Crop budgets'!G232*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)+IF(G69=-1,'Crop budgets'!G233*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)+IF(G70=-1,'Crop budgets'!G234*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":0},{"$f":"IF(H68=-1,'Crop budgets'!H232*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)+IF(H69=-1,'Crop budgets'!H233*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)+IF(H70=-1,'Crop budgets'!H234*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I68=-1,'Crop budgets'!I232*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)+IF(I69=-1,'Crop budgets'!I233*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)+IF(I70=-1,'Crop budgets'!I234*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D319:I319)","v":0}]
[]
[null,"Land",null,{"$f":"IF(D72=-1,'Crop budgets'!D28*IF($L$78>0,$L$78,IF($L$5=0,$L$182,D$182)),0)","v":0},{"$f":"IF(E72=-1,'Crop budgets'!E28*IF($L$78>0,$L$78,IF($L$5=0,$L$182,E$182)),0)","v":0},{"$f":"IF(F72=-1,'Crop budgets'!F28*IF($L$78>0,$L$78,IF($L$5=0,$L$182,F$182)),0)","v":0},{"$f":"IF(G72=-1,'Crop budgets'!G28*IF($L$78>0,$L$78,IF($L$5=0,$L$182,G$182)),0)","v":0},{"$f":"IF(H72=-1,'Crop budgets'!H28*IF($L$78>0,$L$78,IF($L$5=0,$L$182,H$182)),0)","v":0},{"$f":"IF(I72=-1,'Crop budgets'!I28*IF($L$78>0,$L$78,IF($L$5=0,$L$182,I$182)),0)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D321:I321)","v":0}]
[null,"Cash payment to landowner, $/acre",null,"-----","-----","-----","-----","-----","-----",null,null,{"$f":"SUMPRODUCT(D$113:I$113,D322:I322)","v":0}]
[null,"Sub total",null,{"$f":"SUM(D262:D290,D297:D321)","v":32.828024706562104},40.17846612294008,12.394951293830269,36.964735334325418,0,0,null,null,{"$f":"SUM(L262:L290,L297:L322)","v":4910.6018978284401}]
[null,"Interest",null,{"$f":"(D323-SUM(D297:D309)*'Crop budgets'!$K$242-D321-D318-D319-D290)/2*'Crop budgets'!$K$104","v":1.0669108029632683},{"$f":"(E323-SUM(E297:E309)*'Crop budgets'!$K$242-E321-E318-E319-E290)/2*'Crop budgets'!$K$104","v":1.0588688856970021},{"$f":"(F323-SUM(F297:F309)*'Crop budgets'!$K$242-F321-F318-F319-F290)/2*'Crop budgets'!$K$104","v":0.40283591704948374},{"$f":"(G323-SUM(G297:G309)*'Crop budgets'!$K$242-G321-G318-G319-G290)/2*'Crop budgets'!$K$104","v":1.201353898365576},{"$f":"(H323-SUM(H297:H309)*'Crop budgets'!$K$242-H321-H318-H319-H290)/2*'Crop budgets'!$K$104","v":0},{"$f":"(I323-SUM(I297:I309)*'Crop budgets'!$K$242-I321-I318-I319-I290)/2*'Crop budgets'!$K$104","v":0},null,null,{"$f":"(L323-SUM(L297:L309)*'Crop budgets'!$K$242-L321-L318-L319-L290)/2*'Crop budgets'!$K$104","v":154.6559364134533}]
[null,"Total costs",null,{"$f":"D323+D324","v":33.894935509525375},41.237335008637082,12.797787210879752,38.166089232690993,0,0,null,null,{"$f":"L323+L324","v":5065.2578342418938}]
[]
[null,"Total cost (operator + landowner)",null,{"$f":"D325+D398","v":44.655625000000001},54.329030000000003,16.860724999999999,50.282749999999993,0,0,null,null,{"$f":"L325+L398","v":6673.3348499999993}]
[null,"Operator's contribution",null,{"$f":"IF(D327=0,0,D325/D327)","v":0.75902947298409496},0.75902947298409484,0.75902947298409484,0.75902947298409496,0,0,null,null,{"$f":"L325/L327","v":0.75902947298409496}]
[]
[]
[null,"Crop/System",null,{"$f":"IF('Crop budgets'!D$5>0,'Crop budgets'!D$4,\"---\")","v":"Wheat"},{"$f":"IF('Crop budgets'!E$5>0,'Crop budgets'!E$4,\"---\")","v":"Milo"},{"$f":"IF('Crop budgets'!F$5>0,'Crop budgets'!F$4,\"---\")","v":"Soybeans"},{"$f":"IF('Crop budgets'!G$5>0,'Crop budgets'!G$4,\"---\")","v":"Corn"},{"$f":"IF('Crop budgets'!H$5>0,'Crop budgets'!H$4,\"---\")","v":"---"},{"$f":"IF('Crop budgets'!I$5>0,'Crop budgets'!I$4,\"---\")","v":"---"},null,null,"Total"]
[null,"Planted acres",null,{"$f":"IF('Crop budgets'!D$5>0,'Crop budgets'!D$5,\"---\")","v":80},{"$f":"IF('Crop budgets'!E$5>0,'Crop budgets'!E$5,\"---\")","v":20},{"$f":"IF('Crop budgets'!F$5>0,'Crop budgets'!F$5,\"---\")","v":30},{"$f":"IF('Crop budgets'!G$5>0,'Crop budgets'!G$5,\"---\")","v":30},{"$f":"IF('Crop budgets'!H$5>0,'Crop budgets'!H$5,\"---\")","v":"---"},{"$f":"IF('Crop budgets'!I$5>0,'Crop budgets'!I$5,\"---\")","v":"---"},null,null,{"$f":"'Crop budgets'!K$5","v":160}]
[]
[null,"LANDOWNER'S expense for \"equitably shared\" production inputs"]
[null,"Seed",null,{"$f":"IF(D10=-1,'Crop budgets'!D17*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":0},{"$f":"IF(E10=-1,'Crop budgets'!E17*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":0},{"$f":"IF(F10=-1,'Crop budgets'!F17*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":0},{"$f":"IF(G10=-1,'Crop budgets'!G17*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":0},{"$f":"IF(H10=-1,'Crop budgets'!H17*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I10=-1,'Crop budgets'!I17*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D335:I335)","v":0}]
[null,"Fertilizer:"]
[null,null,{"$f":"'Crop budgets'!C50","v":"82-0-0"},{"$f":"IF(D12=-1,'Crop budgets'!D50*'Crop budgets'!$K50*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":0},{"$f":"IF(E12=-1,'Crop budgets'!E50*'Crop budgets'!$K50*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":4.0483048538672062},{"$f":"IF(F12=-1,'Crop budgets'!F50*'Crop budgets'!$K50*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":0},{"$f":"IF(G12=-1,'Crop budgets'!G50*'Crop budgets'!$K50*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":4.6989252768101499},{"$f":"IF(H12=-1,'Crop budgets'!H50*'Crop budgets'!$K50*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I12=-1,'Crop budgets'!I50*'Crop budgets'!$K50*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D337:I337)","v":221.93385538164864}]
[null,null,{"$f":"'Crop budgets'!C51","v":"N (dry/liquid)"},{"$f":"IF(D13=-1,'Crop budgets'!D51*'Crop budgets'!$K51*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":6.6869321246913671},{"$f":"IF(E13=-1,'Crop budgets'!E51*'Crop budgets'!$K51*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":1.2482273299423885},{"$f":"IF(F13=-1,'Crop budgets'!F51*'Crop budgets'!$K51*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":0},{"$f":"IF(G13=-1,'Crop budgets'!G51*'Crop budgets'!$K51*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":1.4265455199341583},{"$f":"IF(H13=-1,'Crop budgets'!H51*'Crop budgets'!$K51*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I13=-1,'Crop budgets'!I51*'Crop budgets'!$K51*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,602.71548217218185]
[null,null,{"$f":"'Crop budgets'!C52","v":"P"},{"$f":"IF(D14=-1,'Crop budgets'!D52*'Crop budgets'!$K52*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":2.5301905336670036},{"$f":"IF(E14=-1,'Crop budgets'!E52*'Crop budgets'!$K52*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":3.3600930287097812},{"$f":"IF(F14=-1,'Crop budgets'!F52*'Crop budgets'!$K52*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":2.4289829123203237},{"$f":"IF(G14=-1,'Crop budgets'!G52*'Crop budgets'!$K52*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":3.4410591257871253},{"$f":"IF(H14=-1,'Crop budgets'!H52*'Crop budgets'!$K52*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I14=-1,'Crop budgets'!I52*'Crop budgets'!$K52*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,445.71836441077937]
[null,null,{"$f":"'Crop budgets'!C53","v":"K"},{"$f":"IF(D15=-1,'Crop budgets'!D53*'Crop budgets'!$K53*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":0},{"$f":"IF(E15=-1,'Crop budgets'!E53*'Crop budgets'!$K53*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":0},{"$f":"IF(F15=-1,'Crop budgets'!F53*'Crop budgets'!$K53*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":0},{"$f":"IF(G15=-1,'Crop budgets'!G53*'Crop budgets'!$K53*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":0},{"$f":"IF(H15=-1,'Crop budgets'!H53*'Crop budgets'!$K53*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I15=-1,'Crop budgets'!I53*'Crop budgets'!$K53*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C54","v":"xxx"},{"$f":"IF(D16=-1,'Crop budgets'!D54*'Crop budgets'!$K54*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":0},{"$f":"IF(E16=-1,'Crop budgets'!E54*'Crop budgets'!$K54*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":0},{"$f":"IF(F16=-1,'Crop budgets'!F54*'Crop budgets'!$K54*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":0},{"$f":"IF(G16=-1,'Crop budgets'!G54*'Crop budgets'!$K54*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":0},{"$f":"IF(H16=-1,'Crop budgets'!H54*'Crop budgets'!$K54*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I16=-1,'Crop budgets'!I54*'Crop budgets'!$K54*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C55","v":"xxx"},{"$f":"IF(D17=-1,'Crop budgets'!D55*'Crop budgets'!$K55*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":0},{"$f":"IF(E17=-1,'Crop budgets'!E55*'Crop budgets'!$K55*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":0},{"$f":"IF(F17=-1,'Crop budgets'!F55*'Crop budgets'!$K55*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":0},{"$f":"IF(G17=-1,'Crop budgets'!G55*'Crop budgets'!$K55*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":0},{"$f":"IF(H17=-1,'Crop budgets'!H55*'Crop budgets'!$K55*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I17=-1,'Crop budgets'!I55*'Crop budgets'!$K55*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C56","v":"xxx"},{"$f":"IF(D18=-1,'Crop budgets'!D56*'Crop budgets'!$K56*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":0},{"$f":"IF(E18=-1,'Crop budgets'!E56*'Crop budgets'!$K56*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":0},{"$f":"IF(F18=-1,'Crop budgets'!F56*'Crop budgets'!$K56*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":0},{"$f":"IF(G18=-1,'Crop budgets'!G56*'Crop budgets'!$K56*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":0},{"$f":"IF(H18=-1,'Crop budgets'!H56*'Crop budgets'!$K56*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I18=-1,'Crop budgets'!I56*'Crop budgets'!$K56*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C57","v":"Lime"},{"$f":"IF(D19=-1,'Crop budgets'!D57*'Crop budgets'!$K57*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":0},{"$f":"IF(E19=-1,'Crop budgets'!E57*'Crop budgets'!$K57*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":0},{"$f":"IF(F19=-1,'Crop budgets'!F57*'Crop budgets'!$K57*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":0},{"$f":"IF(G19=-1,'Crop budgets'!G57*'Crop budgets'!$K57*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":0},{"$f":"IF(H19=-1,'Crop budgets'!H57*'Crop budgets'!$K57*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I19=-1,'Crop budgets'!I57*'Crop budgets'!$K57*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,0]
[null,"Herbicide"]
[null,null,{"$f":"'Crop budgets'!C59","v":"Finesse"},{"$f":"IF(D21=-1,'Crop budgets'!D59*'Crop budgets'!$K59*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":0},{"$f":"IF(E21=-1,'Crop budgets'!E59*'Crop budgets'!$K59*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":0},{"$f":"IF(F21=-1,'Crop budgets'!F59*'Crop budgets'!$K59*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":0},{"$f":"IF(G21=-1,'Crop budgets'!G59*'Crop budgets'!$K59*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":0},{"$f":"IF(H21=-1,'Crop budgets'!H59*'Crop budgets'!$K59*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I21=-1,'Crop budgets'!I59*'Crop budgets'!$K59*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D346:I346)","v":0}]
[null,null,{"$f":"'Crop budgets'!C60","v":" + Surfactant"},{"$f":"IF(D22=-1,'Crop budgets'!D60*'Crop budgets'!$K60*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":0},{"$f":"IF(E22=-1,'Crop budgets'!E60*'Crop budgets'!$K60*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":0},{"$f":"IF(F22=-1,'Crop budgets'!F60*'Crop budgets'!$K60*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":0},{"$f":"IF(G22=-1,'Crop budgets'!G60*'Crop budgets'!$K60*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":0},{"$f":"IF(H22=-1,'Crop budgets'!H60*'Crop budgets'!$K60*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I22=-1,'Crop budgets'!I60*'Crop budgets'!$K60*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C61","v":"Bicep II Magnum"},{"$f":"IF(D23=-1,'Crop budgets'!D61*'Crop budgets'!$K61*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":0},{"$f":"IF(E23=-1,'Crop budgets'!E61*'Crop budgets'!$K61*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":0},{"$f":"IF(F23=-1,'Crop budgets'!F61*'Crop budgets'!$K61*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":0},{"$f":"IF(G23=-1,'Crop budgets'!G61*'Crop budgets'!$K61*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":0},{"$f":"IF(H23=-1,'Crop budgets'!H61*'Crop budgets'!$K61*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I23=-1,'Crop budgets'!I61*'Crop budgets'!$K61*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C62","v":"Status"},{"$f":"IF(D24=-1,'Crop budgets'!D62*'Crop budgets'!$K62*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":0},{"$f":"IF(E24=-1,'Crop budgets'!E62*'Crop budgets'!$K62*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":0},{"$f":"IF(F24=-1,'Crop budgets'!F62*'Crop budgets'!$K62*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":0},{"$f":"IF(G24=-1,'Crop budgets'!G62*'Crop budgets'!$K62*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":0},{"$f":"IF(H24=-1,'Crop budgets'!H62*'Crop budgets'!$K62*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I24=-1,'Crop budgets'!I62*'Crop budgets'!$K62*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C63","v":"Glyphosate"},{"$f":"IF(D25=-1,'Crop budgets'!D63*'Crop budgets'!$K63*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":0},{"$f":"IF(E25=-1,'Crop budgets'!E63*'Crop budgets'!$K63*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":0},{"$f":"IF(F25=-1,'Crop budgets'!F63*'Crop budgets'!$K63*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":0},{"$f":"IF(G25=-1,'Crop budgets'!G63*'Crop budgets'!$K63*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":0},{"$f":"IF(H25=-1,'Crop budgets'!H63*'Crop budgets'!$K63*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I25=-1,'Crop budgets'!I63*'Crop budgets'!$K63*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C64","v":" + Ammonium Sulfate"},{"$f":"IF(D26=-1,'Crop budgets'!D64*'Crop budgets'!$K64*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":0},{"$f":"IF(E26=-1,'Crop budgets'!E64*'Crop budgets'!$K64*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":0},{"$f":"IF(F26=-1,'Crop budgets'!F64*'Crop budgets'!$K64*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":0},{"$f":"IF(G26=-1,'Crop budgets'!G64*'Crop budgets'!$K64*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":0},{"$f":"IF(H26=-1,'Crop budgets'!H64*'Crop budgets'!$K64*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I26=-1,'Crop budgets'!I64*'Crop budgets'!$K64*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C65","v":"Glyphosate + Ammonium Sulfate"},{"$f":"IF(D27=-1,'Crop budgets'!D65*'Crop budgets'!$K65*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":0},{"$f":"IF(E27=-1,'Crop budgets'!E65*'Crop budgets'!$K65*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":0},{"$f":"IF(F27=-1,'Crop budgets'!F65*'Crop budgets'!$K65*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":0},{"$f":"IF(G27=-1,'Crop budgets'!G65*'Crop budgets'!$K65*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":0},{"$f":"IF(H27=-1,'Crop budgets'!H65*'Crop budgets'!$K65*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I27=-1,'Crop budgets'!I65*'Crop budgets'!$K65*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C66","v":"Roundup Weather Max"},{"$f":"IF(D28=-1,'Crop budgets'!D66*'Crop budgets'!$K66*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":0},{"$f":"IF(E28=-1,'Crop budgets'!E66*'Crop budgets'!$K66*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":0},{"$f":"IF(F28=-1,'Crop budgets'!F66*'Crop budgets'!$K66*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":0},{"$f":"IF(G28=-1,'Crop budgets'!G66*'Crop budgets'!$K66*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":0},{"$f":"IF(H28=-1,'Crop budgets'!H66*'Crop budgets'!$K66*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I28=-1,'Crop budgets'!I66*'Crop budgets'!$K66*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C67","v":"Buctril + Atrazine"},{"$f":"IF(D29=-1,'Crop budgets'!D67*'Crop budgets'!$K67*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":0},{"$f":"IF(E29=-1,'Crop budgets'!E67*'Crop budgets'!$K67*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":0},{"$f":"IF(F29=-1,'Crop budgets'!F67*'Crop budgets'!$K67*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":0},{"$f":"IF(G29=-1,'Crop budgets'!G67*'Crop budgets'!$K67*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":0},{"$f":"IF(H29=-1,'Crop budgets'!H67*'Crop budgets'!$K67*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I29=-1,'Crop budgets'!I67*'Crop budgets'!$K67*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C68","v":"xxx"},{"$f":"IF(D30=-1,'Crop budgets'!D68*'Crop budgets'!$K68*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":0},{"$f":"IF(E30=-1,'Crop budgets'!E68*'Crop budgets'!$K68*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":0},{"$f":"IF(F30=-1,'Crop budgets'!F68*'Crop budgets'!$K68*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":0},{"$f":"IF(G30=-1,'Crop budgets'!G68*'Crop budgets'!$K68*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":0},{"$f":"IF(H30=-1,'Crop budgets'!H68*'Crop budgets'!$K68*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I30=-1,'Crop budgets'!I68*'Crop budgets'!$K68*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,0]
[null,"Insecticide / Fungicide"]
[null,null,{"$f":"'Crop budgets'!C70","v":"Seedbox treatment"},{"$f":"IF(D32=-1,'Crop budgets'!D70*'Crop budgets'!$K70*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":0},{"$f":"IF(E32=-1,'Crop budgets'!E70*'Crop budgets'!$K70*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":0},{"$f":"IF(F32=-1,'Crop budgets'!F70*'Crop budgets'!$K70*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":0},{"$f":"IF(G32=-1,'Crop budgets'!G70*'Crop budgets'!$K70*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":0},{"$f":"IF(H32=-1,'Crop budgets'!H70*'Crop budgets'!$K70*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I32=-1,'Crop budgets'!I70*'Crop budgets'!$K70*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D357:I357)","v":0}]
[null,null,{"$f":"'Crop budgets'!C71","v":"Capture 2EC"},{"$f":"IF(D33=-1,'Crop budgets'!D71*'Crop budgets'!$K71*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":0},{"$f":"IF(E33=-1,'Crop budgets'!E71*'Crop budgets'!$K71*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":0},{"$f":"IF(F33=-1,'Crop budgets'!F71*'Crop budgets'!$K71*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":0},{"$f":"IF(G33=-1,'Crop budgets'!G71*'Crop budgets'!$K71*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":0},{"$f":"IF(H33=-1,'Crop budgets'!H71*'Crop budgets'!$K71*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I33=-1,'Crop budgets'!I71*'Crop budgets'!$K71*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C72","v":"Headline"},{"$f":"IF(D34=-1,'Crop budgets'!D72*'Crop budgets'!$K72*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":0},{"$f":"IF(E34=-1,'Crop budgets'!E72*'Crop budgets'!$K72*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":0},{"$f":"IF(F34=-1,'Crop budgets'!F72*'Crop budgets'!$K72*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":0},{"$f":"IF(G34=-1,'Crop budgets'!G72*'Crop budgets'!$K72*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":0},{"$f":"IF(H34=-1,'Crop budgets'!H72*'Crop budgets'!$K72*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I34=-1,'Crop budgets'!I72*'Crop budgets'!$K72*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C73","v":"Warrior 1EC"},{"$f":"IF(D35=-1,'Crop budgets'!D73*'Crop budgets'!$K73*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":0},{"$f":"IF(E35=-1,'Crop budgets'!E73*'Crop budgets'!$K73*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":0},{"$f":"IF(F35=-1,'Crop budgets'!F73*'Crop budgets'!$K73*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":0},{"$f":"IF(G35=-1,'Crop budgets'!G73*'Crop budgets'!$K73*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":0},{"$f":"IF(H35=-1,'Crop budgets'!H73*'Crop budgets'!$K73*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I35=-1,'Crop budgets'!I73*'Crop budgets'!$K73*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,0]
[null,"Crop consulting",null,{"$f":"IF(D36=-1,'Crop budgets'!D21*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":0},{"$f":"IF(E36=-1,'Crop budgets'!E21*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":0},{"$f":"IF(F36=-1,'Crop budgets'!F21*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":0},{"$f":"IF(G36=-1,'Crop budgets'!G21*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":0},{"$f":"IF(H36=-1,'Crop budgets'!H21*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I36=-1,'Crop budgets'!I21*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,0]
[null,"Crop insurance",null,{"$f":"IF(D37=-1,'Crop budgets'!D22*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":1.2048526350795257},{"$f":"IF(E37=-1,'Crop budgets'!E22*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":1.686793689111336},{"$f":"IF(F37=-1,'Crop budgets'!F22*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":1.5060657938494071},{"$f":"IF(G37=-1,'Crop budgets'!G22*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":2.1687347431431463},{"$f":"IF(H37=-1,'Crop budgets'!H22*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I37=-1,'Crop budgets'!I22*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,240.36810069836537]
[null,"Drying cost",null,{"$f":"IF(D38=-1,'Crop budgets'!D23*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":0},{"$f":"IF(E38=-1,'Crop budgets'!E23*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":2.4121149754292102},{"$f":"IF(F38=-1,'Crop budgets'!F23*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":0},{"$f":"IF(G38=-1,'Crop budgets'!G23*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":0},{"$f":"IF(H38=-1,'Crop budgets'!H23*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I38=-1,'Crop budgets'!I23*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,48.242299508584203]
[]
[]
[]
[]
[]
[null,"LANDOWNER'S expense for \"equitably shared\" machinery, labor, irrigation, and land costs"]
[null,"Drill/Plant",null,{"$f":"IF(D46=-1,'Crop budgets'!D83*'Crop budgets'!$K136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":0},{"$f":"IF(E46=-1,'Crop budgets'!E83*'Crop budgets'!$K136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":0},{"$f":"IF(F46=-1,'Crop budgets'!F83*'Crop budgets'!$K136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":0},{"$f":"IF(G46=-1,'Crop budgets'!G83*'Crop budgets'!$K136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":0},{"$f":"IF(H46=-1,'Crop budgets'!H83*'Crop budgets'!$K136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I46=-1,'Crop budgets'!I83*'Crop budgets'!$K136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D370:I370)","v":0}]
[null,"Tillage and Chemical Applications:"]
[null,null,{"$f":"'Crop budgets'!C85","v":"Chisel"},{"$f":"IF(D48=-1,'Crop budgets'!D85*'Crop budgets'!$K85*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":0},{"$f":"IF(E48=-1,'Crop budgets'!E85*'Crop budgets'!$K85*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":0},{"$f":"IF(F48=-1,'Crop budgets'!F85*'Crop budgets'!$K85*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":0},{"$f":"IF(G48=-1,'Crop budgets'!G85*'Crop budgets'!$K85*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":0},{"$f":"IF(H48=-1,'Crop budgets'!H85*'Crop budgets'!$K85*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I48=-1,'Crop budgets'!I85*'Crop budgets'!$K85*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D372:I372)","v":0}]
[null,null,{"$f":"'Crop budgets'!C86","v":"Disk"},{"$f":"IF(D49=-1,'Crop budgets'!D86*'Crop budgets'!$K86*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":0},{"$f":"IF(E49=-1,'Crop budgets'!E86*'Crop budgets'!$K86*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":0},{"$f":"IF(F49=-1,'Crop budgets'!F86*'Crop budgets'!$K86*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":0},{"$f":"IF(G49=-1,'Crop budgets'!G86*'Crop budgets'!$K86*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":0},{"$f":"IF(H49=-1,'Crop budgets'!H86*'Crop budgets'!$K86*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I49=-1,'Crop budgets'!I86*'Crop budgets'!$K86*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C87","v":"Field cultivate"},{"$f":"IF(D50=-1,'Crop budgets'!D87*'Crop budgets'!$K87*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":0},{"$f":"IF(E50=-1,'Crop budgets'!E87*'Crop budgets'!$K87*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":0},{"$f":"IF(F50=-1,'Crop budgets'!F87*'Crop budgets'!$K87*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":0},{"$f":"IF(G50=-1,'Crop budgets'!G87*'Crop budgets'!$K87*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":0},{"$f":"IF(H50=-1,'Crop budgets'!H87*'Crop budgets'!$K87*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I50=-1,'Crop budgets'!I87*'Crop budgets'!$K87*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C88","v":"Strip-till"},{"$f":"IF(D51=-1,'Crop budgets'!D88*'Crop budgets'!$K88*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":0},{"$f":"IF(E51=-1,'Crop budgets'!E88*'Crop budgets'!$K88*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":0},{"$f":"IF(F51=-1,'Crop budgets'!F88*'Crop budgets'!$K88*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":0},{"$f":"IF(G51=-1,'Crop budgets'!G88*'Crop budgets'!$K88*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":0},{"$f":"IF(H51=-1,'Crop budgets'!H88*'Crop budgets'!$K88*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I51=-1,'Crop budgets'!I88*'Crop budgets'!$K88*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C89","v":"Anhydrous application"},{"$f":"IF(D52=-1,'Crop budgets'!D89*'Crop budgets'!$K89*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":0},{"$f":"IF(E52=-1,'Crop budgets'!E89*'Crop budgets'!$K89*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":0},{"$f":"IF(F52=-1,'Crop budgets'!F89*'Crop budgets'!$K89*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":0},{"$f":"IF(G52=-1,'Crop budgets'!G89*'Crop budgets'!$K89*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":0},{"$f":"IF(H52=-1,'Crop budgets'!H89*'Crop budgets'!$K89*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I52=-1,'Crop budgets'!I89*'Crop budgets'!$K89*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C90","v":"Fertilizer application"},{"$f":"IF(D53=-1,'Crop budgets'!D90*'Crop budgets'!$K90*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":0},{"$f":"IF(E53=-1,'Crop budgets'!E90*'Crop budgets'!$K90*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":0},{"$f":"IF(F53=-1,'Crop budgets'!F90*'Crop budgets'!$K90*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":0},{"$f":"IF(G53=-1,'Crop budgets'!G90*'Crop budgets'!$K90*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":0},{"$f":"IF(H53=-1,'Crop budgets'!H90*'Crop budgets'!$K90*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I53=-1,'Crop budgets'!I90*'Crop budgets'!$K90*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C91","v":"Herbicide application"},{"$f":"IF(D54=-1,'Crop budgets'!D91*'Crop budgets'!$K91*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":0},{"$f":"IF(E54=-1,'Crop budgets'!E91*'Crop budgets'!$K91*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":0},{"$f":"IF(F54=-1,'Crop budgets'!F91*'Crop budgets'!$K91*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":0},{"$f":"IF(G54=-1,'Crop budgets'!G91*'Crop budgets'!$K91*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":0},{"$f":"IF(H54=-1,'Crop budgets'!H91*'Crop budgets'!$K91*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I54=-1,'Crop budgets'!I91*'Crop budgets'!$K91*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,0]
[null,null,{"$f":"'Crop budgets'!C92","v":"Insecticide/fungicide application"},{"$f":"IF(D55=-1,'Crop budgets'!D92*'Crop budgets'!$K92*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":0},{"$f":"IF(E55=-1,'Crop budgets'!E92*'Crop budgets'!$K92*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":0},{"$f":"IF(F55=-1,'Crop budgets'!F92*'Crop budgets'!$K92*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":0},{"$f":"IF(G55=-1,'Crop budgets'!G92*'Crop budgets'!$K92*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":0},{"$f":"IF(H55=-1,'Crop budgets'!H92*'Crop budgets'!$K92*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I55=-1,'Crop budgets'!I92*'Crop budgets'!$K92*'Crop budgets'!$K$136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,0]
[null,"Harvest"]
[null,null,"Harvest",{"$f":"IF(D57=-1,('Crop budgets'!D94+'Crop budgets'!D207*'Crop budgets'!D95)*'Crop budgets'!$K136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":0},{"$f":"IF(E57=-1,('Crop budgets'!E94+'Crop budgets'!E207*'Crop budgets'!E95)*'Crop budgets'!$K136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":0},{"$f":"IF(F57=-1,('Crop budgets'!F94+'Crop budgets'!F207*'Crop budgets'!F95)*'Crop budgets'!$K136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":0},{"$f":"IF(G57=-1,('Crop budgets'!G94+'Crop budgets'!G207*'Crop budgets'!G95)*'Crop budgets'!$K136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":0},{"$f":"IF(H57=-1,('Crop budgets'!H94+'Crop budgets'!H207*'Crop budgets'!H95)*'Crop budgets'!$K136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I57=-1,('Crop budgets'!I94+'Crop budgets'!I207*'Crop budgets'!I95)*'Crop budgets'!$K136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D381:I381)","v":0}]
[null,null,"Hauling",{"$f":"IF(D58=-1,('Crop budgets'!D9*'Crop budgets'!D97)*'Crop budgets'!$K136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":0},{"$f":"IF(E58=-1,('Crop budgets'!E9*'Crop budgets'!E97)*'Crop budgets'!$K136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":0},{"$f":"IF(F58=-1,('Crop budgets'!F9*'Crop budgets'!F97)*'Crop budgets'!$K136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":0},{"$f":"IF(G58=-1,('Crop budgets'!G9*'Crop budgets'!G97)*'Crop budgets'!$K136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":0},{"$f":"IF(H58=-1,('Crop budgets'!H9*'Crop budgets'!H97)*'Crop budgets'!$K136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I58=-1,('Crop budgets'!I9*'Crop budgets'!I97)*'Crop budgets'!$K136*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D382:I382)","v":0}]
[]
[null,"Miscellaneous",null,{"$f":"IF(D60=-1,'Crop budgets'!D24*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":0},{"$f":"IF(E60=-1,'Crop budgets'!E24*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":0},{"$f":"IF(F60=-1,'Crop budgets'!F24*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":0},{"$f":"IF(G60=-1,'Crop budgets'!G24*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":0},{"$f":"IF(H60=-1,'Crop budgets'!H24*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I60=-1,'Crop budgets'!I24*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D384:I384)","v":0}]
[null,"Non-machinery labor",null,{"$f":"IF(D61=-1,'Crop budgets'!D26*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":0},{"$f":"IF(E61=-1,'Crop budgets'!E26*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":0},{"$f":"IF(F61=-1,'Crop budgets'!F26*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":0},{"$f":"IF(G61=-1,'Crop budgets'!G26*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":0},{"$f":"IF(H61=-1,'Crop budgets'!H26*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I61=-1,'Crop budgets'!I26*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D385:I385)","v":0}]
[]
[null,"Irrigation expenses"]
[null,null,"Labor",{"$f":"IF(D64=-1,'Crop budgets'!D218*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":0},{"$f":"IF(E64=-1,'Crop budgets'!E218*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":0},{"$f":"IF(F64=-1,'Crop budgets'!F218*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":0},{"$f":"IF(G64=-1,'Crop budgets'!G218*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":0},{"$f":"IF(H64=-1,'Crop budgets'!H218*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I64=-1,'Crop budgets'!I218*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D388:I388)","v":0}]
[null,null,"Fuel and oil",{"$f":"IF(D65=-1,'Crop budgets'!D219*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":0},{"$f":"IF(E65=-1,'Crop budgets'!E219*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":0},{"$f":"IF(F65=-1,'Crop budgets'!F219*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":0},{"$f":"IF(G65=-1,'Crop budgets'!G219*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":0},{"$f":"IF(H65=-1,'Crop budgets'!H219*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I65=-1,'Crop budgets'!I219*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D389:I389)","v":0}]
[null,null,"Repair and Maintenance",{"$f":"IF(D66=-1,'Crop budgets'!D220*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":0},{"$f":"IF(E66=-1,'Crop budgets'!E220*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":0},{"$f":"IF(F66=-1,'Crop budgets'!F220*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":0},{"$f":"IF(G66=-1,'Crop budgets'!G220*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":0},{"$f":"IF(H66=-1,'Crop budgets'!H220*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I66=-1,'Crop budgets'!I220*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D390:I390)","v":0}]
[null,null,"Depreciation",{"$f":"IF(D68=-1,'Crop budgets'!D226*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)+IF(D69=-1,'Crop budgets'!D227*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)+IF(D70=-1,'Crop budgets'!D228*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":0},{"$f":"IF(E68=-1,'Crop budgets'!E226*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)+IF(E69=-1,'Crop budgets'!E227*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)+IF(E70=-1,'Crop budgets'!E228*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":0},{"$f":"IF(F68=-1,'Crop budgets'!F226*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)+IF(F69=-1,'Crop budgets'!F227*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)+IF(F70=-1,'Crop budgets'!F228*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":0},{"$f":"IF(G68=-1,'Crop budgets'!G226*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)+IF(G69=-1,'Crop budgets'!G227*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)+IF(G70=-1,'Crop budgets'!G228*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":0},{"$f":"IF(H68=-1,'Crop budgets'!H226*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)+IF(H69=-1,'Crop budgets'!H227*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)+IF(H70=-1,'Crop budgets'!H228*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I68=-1,'Crop budgets'!I226*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)+IF(I69=-1,'Crop budgets'!I227*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)+IF(I70=-1,'Crop budgets'!I228*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D391:I391)","v":0}]
[null,null,"Interest",{"$f":"IF(D68=-1,'Crop budgets'!D232*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)+IF(D69=-1,'Crop budgets'!D233*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)+IF(D70=-1,'Crop budgets'!D234*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":0},{"$f":"IF(E68=-1,'Crop budgets'!E232*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)+IF(E69=-1,'Crop budgets'!E233*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)+IF(E70=-1,'Crop budgets'!E234*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":0},{"$f":"IF(F68=-1,'Crop budgets'!F232*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)+IF(F69=-1,'Crop budgets'!F233*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)+IF(F70=-1,'Crop budgets'!F234*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":0},{"$f":"IF(G68=-1,'Crop budgets'!G232*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)+IF(G69=-1,'Crop budgets'!G233*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)+IF(G70=-1,'Crop budgets'!G234*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":0},{"$f":"IF(H68=-1,'Crop budgets'!H232*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)+IF(H69=-1,'Crop budgets'!H233*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)+IF(H70=-1,'Crop budgets'!H234*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I68=-1,'Crop budgets'!I232*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)+IF(I69=-1,'Crop budgets'!I233*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)+IF(I70=-1,'Crop budgets'!I234*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D392:I392)","v":0}]
[]
[null,"Land",null,{"$f":"IF(D72=-1,'Crop budgets'!D28*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,D$255)),0)","v":0},{"$f":"IF(E72=-1,'Crop budgets'!E28*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,E$255)),0)","v":0},{"$f":"IF(F72=-1,'Crop budgets'!F28*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,F$255)),0)","v":0},{"$f":"IF(G72=-1,'Crop budgets'!G28*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,G$255)),0)","v":0},{"$f":"IF(H72=-1,'Crop budgets'!H28*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,H$255)),0)","v":0},{"$f":"IF(I72=-1,'Crop budgets'!I28*IF($L$78>0,1-$L$78,IF($L$5=0,$L$255,I$255)),0)","v":0},null,null,{"$f":"SUMPRODUCT(D$113:I$113,D394:I394)","v":0}]
[null,"Cash payment to landowner, $/acre",null,"-----","-----","-----","-----","-----","-----",null,null,{"$f":"SUMPRODUCT(D$113:I$113,D395:I395)","v":0}]
[null,"Sub total",null,{"$f":"SUM(D335:D363,D370:D394)","v":10.421975293437896},12.755533877059923,3.9350487061697308,11.735264665674579,0,0,null,null,{"$f":"SUM(L335:L363,L370:L395)","v":1558.9781021715594}]
[null,"Interest",null,{"$f":"(D396-SUM(D370:D382)*'Crop budgets'!$K$242-D394-D391-D392-D363)/2*'Crop budgets'!$K$104","v":0.33871419703673161},{"$f":"(E396-SUM(E370:E382)*'Crop budgets'!$K$242-E394-E391-E392-E363)/2*'Crop budgets'!$K$104","v":0.33616111430299817},{"$f":"(F396-SUM(F370:F382)*'Crop budgets'!$K$242-F394-F391-F392-F363)/2*'Crop budgets'!$K$104","v":0.12788908295051626},{"$f":"(G396-SUM(G370:G382)*'Crop budgets'!$K$242-G394-G391-G392-G363)/2*'Crop budgets'!$K$104","v":0.38139610163442383},{"$f":"(H396-SUM(H370:H382)*'Crop budgets'!$K$242-H394-H391-H392-H363)/2*'Crop budgets'!$K$104","v":0},{"$f":"(I396-SUM(I370:I382)*'Crop budgets'!$K$242-I394-I391-I392-I363)/2*'Crop budgets'!$K$104","v":0},null,null,{"$f":"(L396-SUM(L370:L382)*'Crop budgets'!$K$242-L394-L391-L392-L363)/2*'Crop budgets'!$K$104","v":49.098913586546693}]
[null,"Total costs",null,{"$f":"D396+D397","v":10.760689490474627},13.091694991362921,4.0629377891202472,12.116660767309003,0,0,null,null,{"$f":"L396+L397","v":1608.077015758106}]
[]
[null,"Total cost (operator + landowner)",null,{"$f":"D325+D398","v":44.655625000000001},54.329030000000003,16.860724999999999,50.282749999999993,0,0,null,null,{"$f":"L325+L398","v":6673.3348499999993}]
[null,"Landowner's contribution",null,{"$f":"IF(D400=0,0,D398/D400)","v":0.2409705270159051},0.24097052701590513,0.24097052701590516,0.24097052701590516,0,0,null,null,{"$f":"L398/L400","v":0.24097052701590513}]

{"sheet":"Lease budgets","index":3,"n_rows":137,"n_cols":13,"rows_kept":137,"cut":false,"hidden":false,"merged":[[45,1,45,2],[85,1,85,2],[3,1,3,6],[43,1,43,6],[6,1,6,2],[11,1,11,2],[19,1,19,2],[5,1,5,2],[7,1,7,2],[8,1,8,2],[115,1,115,2],[46,1,46,2],[59,1,59,2],[51,1,51,2],[83,1,83,2],[84,1,84,2],[47,1,47,2],[48,1,48,2]]}
[" "]
[null,"TABLE 6.  CROP BUDGETS SHOWING OPERATOR'S COSTS AND RETURNS"]
[]
[null,{"$f":"Shares!D4","v":"NC KS farmer"},null,null,null,null,null,null,null,null,null,{"$f":"NOW()","v":"2016-08-01T13:32:39.680"},{"$f":"NOW()","v":42583.564348148146}]
[]
[null,"Equitable share (OS%) =========>",null,{"$f":"IF(D9>0,IF(Shares!$L78>0,Shares!$L78,IF(Shares!$L5=0,Shares!$L182,Shares!D182)),\"\")","v":0.75902947298409484},{"$f":"IF(E9>0,IF(Shares!$L78>0,Shares!$L78,IF(Shares!$L5=0,Shares!$L182,Shares!E182)),\"\")","v":0.75902947298409484},{"$f":"IF(F9>0,IF(Shares!$L78>0,Shares!$L78,IF(Shares!$L5=0,Shares!$L182,Shares!F182)),\"\")","v":0.75902947298409484},{"$f":"IF(G9>0,IF(Shares!$L78>0,Shares!$L78,IF(Shares!$L5=0,Shares!$L182,Shares!G182)),\"\")","v":0.75902947298409484},{"$f":"IF(H9>0,IF(Shares!$L78>0,Shares!$L78,IF(Shares!$L5=0,Shares!$L182,Shares!H182)),\"\")","v":""},{"$f":"IF(I9>0,IF(Shares!$L78>0,Shares!$L78,IF(Shares!$L5=0,Shares!$L182,Shares!I182)),\"\")","v":""},null,{"$f":"IF(Shares!L78>0,Shares!L78,Shares!L182)","v":0.75902947298409484}]
[null,"Crop/System",null,{"$f":"IF('Crop budgets'!D$5>0,'Crop budgets'!D$4,\"\")","v":"Wheat"},{"$f":"IF('Crop budgets'!E$5>0,'Crop budgets'!E$4,\"\")","v":"Milo"},{"$f":"IF('Crop budgets'!F$5>0,'Crop budgets'!F$4,\"\")","v":"Soybeans"},{"$f":"IF('Crop budgets'!G$5>0,'Crop budgets'!G$4,\"\")","v":"Corn"},{"$f":"IF('Crop budgets'!H$5>0,'Crop budgets'!H$4,\"\")","v":""},{"$f":"IF('Crop budgets'!I$5>0,'Crop budgets'!I$4,\"\")","v":""},null,"Total","Per","Per"]
[null,"Total tillable acre",null,"================================================>",null,null,null,null,null,null,{"$f":"'Crop budgets'!K6","v":160},"Planted","Tillable"]
[null,"Planted acres of each crop",null,{"$f":"IF('Crop budgets'!D$5>0,'Crop budgets'!D$5,\"\")","v":80},{"$f":"IF('Crop budgets'!E$5>0,'Crop budgets'!E$5,\"\")","v":20},{"$f":"IF('Crop budgets'!F$5>0,'Crop budgets'!F$5,\"\")","v":30},{"$f":"IF('Crop budgets'!G$5>0,'Crop budgets'!G$5,\"\")","v":30},{"$f":"IF('Crop budgets'!H$5>0,'Crop budgets'!H$5,\"\")","v":""},{"$f":"IF('Crop budgets'!I$5>0,'Crop budgets'!I$5,\"\")","v":""},null,{"$f":"SUM(D9:I9)","v":160},"Acre","Acre"]
[null,"Harvested yield per acre",null,{"$f":"IF('Crop budgets'!D$5>0,'Crop budgets'!D$9,\"\")","v":56},{"$f":"IF('Crop budgets'!E$5>0,'Crop budgets'!E$9,\"\")","v":77},{"$f":"IF('Crop budgets'!F$5>0,'Crop budgets'!F$9,\"\")","v":30},{"$f":"IF('Crop budgets'!G$5>0,'Crop budgets'!G$9,\"\")","v":90},{"$f":"IF('Crop budgets'!H$5>0,'Crop budgets'!H$9,\"\")","v":""},{"$f":"IF('Crop budgets'!I$5>0,'Crop budgets'!I$9,\"\")","v":""},null,"---  ","---  ","---  "]
[]
[null,"INCOME PER ACRE",null,{"$f":"IF(D9=0,1,0)","v":0},0,0,0,1,1]
[null,"A. Yield per acre",null,{"$f":"IF('Crop budgets'!D$5>0,'Crop budgets'!D9*D$6,\"\")","v":42.505650487109314},{"$f":"IF('Crop budgets'!E$5>0,'Crop budgets'!E9*E$6,\"\")","v":58.4452694197753},{"$f":"IF('Crop budgets'!F$5>0,'Crop budgets'!F9*F$6,\"\")","v":22.770884189522846},{"$f":"IF('Crop budgets'!G$5>0,'Crop budgets'!G9*G$6,\"\")","v":68.312652568568538},{"$f":"IF('Crop budgets'!H$5>0,'Crop budgets'!H9*H$6,\"\")","v":""},{"$f":"IF('Crop budgets'!I$5>0,'Crop budgets'!I9*I$6,\"\")","v":""},null,"---  ","---  ","---  "]
[null,"B. Price per unit",null,{"$f":"IF('Crop budgets'!D$5>0,'Crop budgets'!D10,\"\")","v":5.25},{"$f":"IF('Crop budgets'!E$5>0,'Crop budgets'!E10,\"\")","v":3.7},{"$f":"IF('Crop budgets'!F$5>0,'Crop budgets'!F10,\"\")","v":9.6},{"$f":"IF('Crop budgets'!G$5>0,'Crop budgets'!G10,\"\")","v":3.9},{"$f":"IF('Crop budgets'!H$5>0,'Crop budgets'!H10,\"\")","v":""},{"$f":"IF('Crop budgets'!I$5>0,'Crop budgets'!I10,\"\")","v":""},null,"---  ","---  ","---  "]
[null,"C. Net government payments",null,{"$f":"IF('Crop budgets'!D$5>0,'Crop budgets'!D11*D$6,\"\")","v":7.5902947298409487},{"$f":"IF('Crop budgets'!E$5>0,'Crop budgets'!E11*E$6,\"\")","v":7.5902947298409487},{"$f":"IF('Crop budgets'!F$5>0,'Crop budgets'!F11*F$6,\"\")","v":7.5902947298409487},{"$f":"IF('Crop budgets'!G$5>0,'Crop budgets'!G11*G$6,\"\")","v":7.5902947298409487},{"$f":"IF('Crop budgets'!H$5>0,'Crop budgets'!H11*H$6,\"\")","v":""},{"$f":"IF('Crop budgets'!I$5>0,'Crop budgets'!I11*I$6,\"\")","v":""},null,{"$f":"SUMPRODUCT(D$9:I$9,D15:I15)","v":1214.4471567745518},{"$f":"K15/K$9","v":7.5902947298409487},{"$f":"K15/K$8","v":7.5902947298409487}]
[null,"D. Indemnity payments",null,{"$f":"IF('Crop budgets'!D$5>0,'Crop budgets'!D12*D$6,\"\")","v":0},{"$f":"IF('Crop budgets'!E$5>0,'Crop budgets'!E12*E$6,\"\")","v":0},{"$f":"IF('Crop budgets'!F$5>0,'Crop budgets'!F12*F$6,\"\")","v":0},{"$f":"IF('Crop budgets'!G$5>0,'Crop budgets'!G12*G$6,\"\")","v":0},{"$f":"IF('Crop budgets'!H$5>0,'Crop budgets'!H12*H$6,\"\")","v":""},{"$f":"IF('Crop budgets'!I$5>0,'Crop budgets'!I12*I$6,\"\")","v":""},null,{"$f":"SUMPRODUCT(D$9:I$9,D16:I16)","v":0},{"$f":"K16/K$9","v":0},{"$f":"K16/K$8","v":0}]
[null,"E. Miscellaneous income",null,{"$f":"IF('Crop budgets'!D$5>0,'Crop budgets'!D13*D$6,\"\")","v":0},{"$f":"IF('Crop budgets'!E$5>0,'Crop budgets'!E13*E$6,\"\")","v":0},{"$f":"IF('Crop budgets'!F$5>0,'Crop budgets'!F13*F$6,\"\")","v":0},{"$f":"IF('Crop budgets'!G$5>0,'Crop budgets'!G13*G$6,\"\")","v":0},{"$f":"IF('Crop budgets'!H$5>0,'Crop budgets'!H13*H$6,\"\")","v":""},{"$f":"IF('Crop budgets'!I$5>0,'Crop budgets'!I13*I$6,\"\")","v":""},null,{"$f":"SUMPRODUCT(D$9:I$9,D17:I17)","v":0},{"$f":"K17/K$9","v":0},{"$f":"K17/K$8","v":0}]
[null,"F. Returns/acre ((AxB) + C + D  + E)",null,{"$f":"IF(D12=1,\"\",D13*D14+D15+D16+D17)","v":230.74495978716487},223.83779158300956,226.19078294926027,274.00963974725823,"","",null,{"$f":"SUMPRODUCT(D$9:I$9,D18:I18)","v":37942.365295528936},{"$f":"K18/K$9","v":237.13978309705584},{"$f":"K18/K$8","v":237.13978309705584}]
[]
[null,"COSTS PER ACRE"]
[null,null,"  1. Seed ",{"$f":"IF(D9>0,Shares!D116+Shares!D262,\"\")","v":16},{"$f":"IF(E9>0,Shares!E116+Shares!E262,\"\")","v":18.900000000000002},{"$f":"IF(F9>0,Shares!F116+Shares!F262,\"\")","v":61.6},{"$f":"IF(G9>0,Shares!G116+Shares!G262,\"\")","v":93.6},{"$f":"IF(H9>0,Shares!H116+Shares!H262,\"\")","v":""},{"$f":"IF(I9>0,Shares!I116+Shares!I262,\"\")","v":""},null,{"$f":"SUMPRODUCT(D$9:I$9,D21:I21)","v":6314},{"$f":"K21/K$9","v":39.462499999999999},{"$f":"K21/K$8","v":39.462499999999999}]
[null,null,"  2. Herbicide",{"$f":"IF(D9>0,SUM(Shares!D127:D136,Shares!D273:D282),\"\")","v":5.42},{"$f":"IF(E9>0,SUM(Shares!E127:E136,Shares!E273:E282),\"\")","v":36.61},{"$f":"IF(F9>0,SUM(Shares!F127:F136,Shares!F273:F282),\"\")","v":13.540000000000001},{"$f":"IF(G9>0,SUM(Shares!G127:G136,Shares!G273:G282),\"\")","v":27.528000000000002},{"$f":"IF(H9>0,SUM(Shares!H127:H136,Shares!H273:H282),\"\")","v":""},{"$f":"IF(I9>0,SUM(Shares!I127:I136,Shares!I273:I282),\"\")","v":""},null,2397.84,14.986500000000001,14.986500000000001]
[null,null,"  3. Insecticide / Fungicide",{"$f":"IF(D9>0,SUM(Shares!D138:D141,Shares!D284:D287),\"\")","v":30.419999999999998},{"$f":"IF(E9>0,SUM(Shares!E138:E141,Shares!E284:E287),\"\")","v":0},{"$f":"IF(F9>0,SUM(Shares!F138:F141,Shares!F284:F287),\"\")","v":0},{"$f":"IF(G9>0,SUM(Shares!G138:G141,Shares!G284:G287),\"\")","v":0},{"$f":"IF(H9>0,SUM(Shares!H138:H141,Shares!H284:H287),\"\")","v":""},{"$f":"IF(I9>0,SUM(Shares!I138:I141,Shares!I284:I287),\"\")","v":""},null,2433.6,15.209999999999999,15.209999999999999]
[null,null,"  4. Fertilizer and Lime",{"$f":"IF(D9>0,SUM(Shares!D118:D125,Shares!D264:D271),\"\")","v":29.03287734164163},{"$f":"IF(E9>0,SUM(Shares!E118:E125,Shares!E264:E271),\"\")","v":27.267374787480623},{"$f":"IF(F9>0,SUM(Shares!F118:F125,Shares!F264:F271),\"\")","v":7.6510170876796764},{"$f":"IF(G9>0,SUM(Shares!G118:G125,Shares!G264:G271),\"\")","v":30.133470077468566},{"$f":"IF(H9>0,SUM(Shares!H118:H125,Shares!H264:H271),\"\")","v":""},{"$f":"IF(I9>0,SUM(Shares!I118:I125,Shares!I264:I271),\"\")","v":""},null,4001.5122980353899,25.009451862721185,25.009451862721185]
[null,null,"  5. Crop Consulting",{"$f":"IF(D9>0,Shares!D142+Shares!D288,\"\")","v":0},{"$f":"IF(E9>0,Shares!E142+Shares!E288,\"\")","v":0},{"$f":"IF(F9>0,Shares!F142+Shares!F288,\"\")","v":0},{"$f":"IF(G9>0,Shares!G142+Shares!G288,\"\")","v":0},{"$f":"IF(H9>0,Shares!H142+Shares!H288,\"\")","v":""},{"$f":"IF(I9>0,Shares!I142+Shares!I288,\"\")","v":""},null,0,0,0]
[null,null,"  6. Crop Insurance",{"$f":"IF(D9>0,Shares!D143+Shares!D289,\"\")","v":3.7951473649204743},{"$f":"IF(E9>0,Shares!E143+Shares!E289,\"\")","v":5.3132063108886642},{"$f":"IF(F9>0,Shares!F143+Shares!F289,\"\")","v":4.7439342061505929},{"$f":"IF(G9>0,Shares!G143+Shares!G289,\"\")","v":6.8312652568568533},{"$f":"IF(H9>0,Shares!H143+Shares!H289,\"\")","v":""},{"$f":"IF(I9>0,Shares!I143+Shares!I289,\"\")","v":""},null,757.13189930163458,4.7320743706352157,4.7320743706352157]
[null,null,"  7. Drying",{"$f":"IF(D9>0,Shares!D144+Shares!D290,\"\")","v":0},{"$f":"IF(E9>0,Shares!E144+Shares!E290,\"\")","v":7.5978850245707896},{"$f":"IF(F9>0,Shares!F144+Shares!F290,\"\")","v":0},{"$f":"IF(G9>0,Shares!G144+Shares!G290,\"\")","v":0},{"$f":"IF(H9>0,Shares!H144+Shares!H290,\"\")","v":""},{"$f":"IF(I9>0,Shares!I144+Shares!I290,\"\")","v":""},null,151.95770049141578,{"$f":"K27/K$9","v":0.94973562807134859},0.94973562807134859]
[null,null,"  8. Miscellaneous",{"$f":"IF(D9>0,Shares!D165+Shares!D311,\"\")","v":4.875},{"$f":"IF(E9>0,Shares!E165+Shares!E311,\"\")","v":4.875},{"$f":"IF(F9>0,Shares!F165+Shares!F311,\"\")","v":4.875},{"$f":"IF(G9>0,Shares!G165+Shares!G311,\"\")","v":4.875},{"$f":"IF(H9>0,Shares!H165+Shares!H311,\"\")","v":""},{"$f":"IF(I9>0,Shares!I165+Shares!I311,\"\")","v":""},null,780,4.875,4.875]
[null,null,"  9. Machinery Expense",{"$f":"IF(D9>0,SUM(Shares!D151:D163,Shares!D297:D309),\"\")","v":97.967999999999989},{"$f":"IF(E9>0,SUM(Shares!E151:E163,Shares!E297:E309),\"\")","v":120.30000000000001},{"$f":"IF(F9>0,SUM(Shares!F151:F163,Shares!F297:F309),\"\")","v":96.899999999999991},{"$f":"IF(G9>0,SUM(Shares!G151:G163,Shares!G297:G309),\"\")","v":138.39599999999999},{"$f":"IF(H9>0,SUM(Shares!H151:H163,Shares!H297:H309),\"\")","v":""},{"$f":"IF(I9>0,SUM(Shares!I151:I163,Shares!I297:I309),\"\")","v":""},null,17302.32,108.1395,108.1395]
[null,null,"10. Non-machinery Labor",{"$f":"IF(D9>0,Shares!D166+Shares!D312,\"\")","v":15},{"$f":"IF(E9>0,Shares!E166+Shares!E312,\"\")","v":15},{"$f":"IF(F9>0,Shares!F166+Shares!F312,\"\")","v":15},{"$f":"IF(G9>0,Shares!G166+Shares!G312,\"\")","v":15},{"$f":"IF(H9>0,Shares!H166+Shares!H312,\"\")","v":""},{"$f":"IF(I9>0,Shares!I166+Shares!I312,\"\")","v":""},null,2400,15,15]
[null,null,"11. Irrigation",{"$f":"IF(D9>0,SUM(Shares!D169:D173,Shares!D315:D319),\"\")","v":0},{"$f":"IF(E9>0,SUM(Shares!E169:E173,Shares!E315:E319),\"\")","v":0},{"$f":"IF(F9>0,SUM(Shares!F169:F173,Shares!F315:F319),\"\")","v":0},{"$f":"IF(G9>0,SUM(Shares!G169:G173,Shares!G315:G319),\"\")","v":0},{"$f":"IF(H9>0,SUM(Shares!H169:H173,Shares!H315:H319),\"\")","v":""},{"$f":"IF(I9>0,SUM(Shares!I169:I173,Shares!I315:I319),\"\")","v":""},null,0,0,0]
[null,null,"12. Land Charge / Rent",{"$f":"IF(D9>0,SUM(Shares!D175:D176)+Shares!D321,\"\")","v":0},{"$f":"IF(E9>0,SUM(Shares!E175:E176)+Shares!E321,\"\")","v":0},{"$f":"IF(F9>0,SUM(Shares!F175:F176)+Shares!F321,\"\")","v":0},{"$f":"IF(G9>0,SUM(Shares!G175:G176)+Shares!G321,\"\")","v":0},{"$f":"IF(H9>0,SUM(Shares!H175:H176)+Shares!H321,\"\")","v":""},{"$f":"IF(I9>0,SUM(Shares!I175:I176)+Shares!I321,\"\")","v":""},null,0,0,0]
[null,"G. SUB TOTAL",null,{"$f":"IF(D9>0,SUM(D21:D32),\"\")","v":202.5110247065621},235.86346612294008,204.30995129383027,316.36373533432538,"","",null,36538.361897828443,228.36476186142778,228.36476186142778]
[null,null,"13. Interest on 1/2 Nonland Costs",{"$f":"IF(D9>0,Shares!D178+Shares!D324,\"\")","v":5.5149817029632686},{"$f":"IF(E9>0,Shares!E178+Shares!E324,\"\")","v":6.1088651356970018},{"$f":"IF(F9>0,Shares!F178+Shares!F324,\"\")","v":5.5850746670494837},{"$f":"IF(G9>0,Shares!G178+Shares!G324,\"\")","v":8.7750349483655761},{"$f":"IF(H9>0,Shares!H178+Shares!H324,\"\")","v":""},{"$f":"IF(I9>0,Shares!I178+Shares!I324,\"\")","v":""},null,994.17912741345322,6.2136195463340824,6.2136195463340824]
[null,"H. TOTAL COSTS",null,{"$f":"IF(D9>0,D33+D34,\"\")","v":208.02600640952537},241.9723312586371,209.89502596087976,325.13877028269098,"","",null,37532.541025241895,234.57838140776184,234.57838140776184]
[null,"I. RETURNS OVER COSTS (F - H)",null,{"$f":"IF(D9>0,D18-D35,\"\")","v":22.718953377639508},-18.134539675627536,16.295756988380504,-51.129130535432751,"","",null,409.82427028704251,2.5614016892940157,2.5614016892940157]
[null,"J. TOTAL COSTS/UNIT (H/A)",null,{"$f":"IF(D12=1,\"\",IF(D13=0,\"n/a\",D35/D13))","v":4.8940788818797962},{"$f":"IF(E12=1,\"\",IF(E13=0,\"n/a\",E35/E13))","v":4.1401525505974366},{"$f":"IF(F12=1,\"\",IF(F13=0,\"n/a\",F35/F13))","v":9.2176932706660093},{"$f":"IF(G12=1,\"\",IF(G13=0,\"n/a\",G35/G13))","v":4.7595688069107593},null,null,null,"---  ","---  ","---  "]
[null,"K. RETURN TO TOTAL COST (I/H)",null,{"$f":"IF(D12=1,\"\",IF(D13=0,\"n/a\",D36/D35))","v":0.10921208251680989},-7.4944683060659781E-2,7.7637652030009066E-2,-0.15725325678933544,"","",null,{"$f":"K36/K35","v":1.0919171979627542E-2},{"$f":"L36/L35","v":1.0919171979627542E-2},{"$f":"M36/M35","v":1.0919171979627542E-2}]
[]
[]
[]
[null,"TABLE 7.  CROP BUDGETS SHOWING LANDOWNER'S COSTS AND RETURNS"]
[]
[null,{"$f":"Shares!D3","v":"North Central KS landowner"},null,null,null,null,null,null,null,null,null,{"$f":"NOW()","v":"2016-08-01T13:32:39.680"},{"$f":"NOW()","v":42583.564348148146}]
[]
[null,"Equitable share (100 - OS%) =====>",null,{"$f":"IF(D9>0,(1-D6),\"\")","v":0.24097052701590516},0.24097052701590516,0.24097052701590516,0.24097052701590516,"","",null,{"$f":"IF(K9>0,(1-K6),\"\")","v":0.24097052701590516}]
[null,"Crop/System",null,{"$f":"IF('Crop budgets'!D$5>0,'Crop budgets'!D$4,\"\")","v":"Wheat"},{"$f":"IF('Crop budgets'!E$5>0,'Crop budgets'!E$4,\"\")","v":"Milo"},{"$f":"IF('Crop budgets'!F$5>0,'Crop budgets'!F$4,\"\")","v":"Soybeans"},{"$f":"IF('Crop budgets'!G$5>0,'Crop budgets'!G$4,\"\")","v":"Corn"},{"$f":"IF('Crop budgets'!H$5>0,'Crop budgets'!H$4,\"\")","v":""},{"$f":"IF('Crop budgets'!I$5>0,'Crop budgets'!I$4,\"\")","v":""},null,"Total","Per","Per"]
[null,"Total tillable acre",null,"================================================>",null,null,null,null,null,null,{"$f":"'Crop budgets'!K6","v":160},"Planted","Tillable"]
[null,"Planted acres of each crop",null,{"$f":"IF('Crop budgets'!D$5>0,'Crop budgets'!D$5,\"\")","v":80},{"$f":"IF('Crop budgets'!E$5>0,'Crop budgets'!E$5,\"\")","v":20},{"$f":"IF('Crop budgets'!F$5>0,'Crop budgets'!F$5,\"\")","v":30},{"$f":"IF('Crop budgets'!G$5>0,'Crop budgets'!G$5,\"\")","v":30},{"$f":"IF('Crop budgets'!H$5>0,'Crop budgets'!H$5,\"\")","v":""},{"$f":"IF('Crop budgets'!I$5>0,'Crop budgets'!I$5,\"\")","v":""},null,{"$f":"SUM(D49:I49)","v":160},"Acre","Acre"]
[null,"Harvested yield per acre",null,{"$f":"IF('Crop budgets'!D$5>0,'Crop budgets'!D$9,\"\")","v":56},{"$f":"IF('Crop budgets'!E$5>0,'Crop budgets'!E$9,\"\")","v":77},{"$f":"IF('Crop budgets'!F$5>0,'Crop budgets'!F$9,\"\")","v":30},{"$f":"IF('Crop budgets'!G$5>0,'Crop budgets'!G$9,\"\")","v":90},{"$f":"IF('Crop budgets'!H$5>0,'Crop budgets'!H$9,\"\")","v":""},{"$f":"IF('Crop budgets'!I$5>0,'Crop budgets'!I$9,\"\")","v":""},null,"---  ","---  ","---  "]
[]
[null,"INCOME PER ACRE",null,{"$f":"IF(D49=0,1,0)","v":0},0,0,0,1,1]
[null,"A. Yield per acre",null,{"$f":"IF('Crop budgets'!D$5>0,'Crop budgets'!D9*D$46,\"\")","v":13.49434951289069},{"$f":"IF('Crop budgets'!E$5>0,'Crop budgets'!E9*E$46,\"\")","v":18.554730580224696},{"$f":"IF('Crop budgets'!F$5>0,'Crop budgets'!F9*F$46,\"\")","v":7.2291158104771549},{"$f":"IF('Crop budgets'!G$5>0,'Crop budgets'!G9*G$46,\"\")","v":21.687347431431466},{"$f":"IF('Crop budgets'!H$5>0,'Crop budgets'!H9*H$46,\"\")","v":""},{"$f":"IF('Crop budgets'!I$5>0,'Crop budgets'!I9*I$46,\"\")","v":""},null,"---  ","---  ","---  "]
[null,"B. Price per unit",null,{"$f":"IF('Crop budgets'!D$5>0,'Crop budgets'!D10,\"\")","v":5.25},{"$f":"IF('Crop budgets'!E$5>0,'Crop budgets'!E10,\"\")","v":3.7},{"$f":"IF('Crop budgets'!F$5>0,'Crop budgets'!F10,\"\")","v":9.6},{"$f":"IF('Crop budgets'!G$5>0,'Crop budgets'!G10,\"\")","v":3.9},{"$f":"IF('Crop budgets'!H$5>0,'Crop budgets'!H10,\"\")","v":""},{"$f":"IF('Crop budgets'!I$5>0,'Crop budgets'!I10,\"\")","v":""},null,"---  ","---  ","---  "]
[null,"C. Net government payments",null,{"$f":"IF('Crop budgets'!D$5>0,'Crop budgets'!D11*D$46,\"\")","v":2.4097052701590513},{"$f":"IF('Crop budgets'!E$5>0,'Crop budgets'!E11*E$46,\"\")","v":2.4097052701590513},{"$f":"IF('Crop budgets'!F$5>0,'Crop budgets'!F11*F$46,\"\")","v":2.4097052701590513},{"$f":"IF('Crop budgets'!G$5>0,'Crop budgets'!G11*G$46,\"\")","v":2.4097052701590513},{"$f":"IF('Crop budgets'!H$5>0,'Crop budgets'!H11*H$46,\"\")","v":""},{"$f":"IF('Crop budgets'!I$5>0,'Crop budgets'!I11*I$46,\"\")","v":""},null,{"$f":"SUMPRODUCT(D$9:I$9,D55:I55)","v":385.55284322544821},{"$f":"K55/K$9","v":2.4097052701590513},{"$f":"K55/K$8","v":2.4097052701590513}]
[null,"D. Indemnity payments",null,{"$f":"IF('Crop budgets'!D$5>0,'Crop budgets'!D12*D$46,\"\")","v":0},{"$f":"IF('Crop budgets'!E$5>0,'Crop budgets'!E12*E$46,\"\")","v":0},{"$f":"IF('Crop budgets'!F$5>0,'Crop budgets'!F12*F$46,\"\")","v":0},{"$f":"IF('Crop budgets'!G$5>0,'Crop budgets'!G12*G$46,\"\")","v":0},{"$f":"IF('Crop budgets'!H$5>0,'Crop budgets'!H12*H$46,\"\")","v":""},{"$f":"IF('Crop budgets'!I$5>0,'Crop budgets'!I12*I$46,\"\")","v":""},null,{"$f":"SUMPRODUCT(D$9:I$9,D56:I56)","v":0},{"$f":"K56/K$9","v":0},{"$f":"K56/K$8","v":0}]
[null,"E. Miscellaneous income",null,{"$f":"IF('Crop budgets'!D$5>0,'Crop budgets'!D13*D$46,\"\")","v":0},{"$f":"IF('Crop budgets'!E$5>0,'Crop budgets'!E13*E$46,\"\")","v":0},{"$f":"IF('Crop budgets'!F$5>0,'Crop budgets'!F13*F$46,\"\")","v":0},{"$f":"IF('Crop budgets'!G$5>0,'Crop budgets'!G13*G$46,\"\")","v":0},{"$f":"IF('Crop budgets'!H$5>0,'Crop budgets'!H13*H$46,\"\")","v":""},{"$f":"IF('Crop budgets'!I$5>0,'Crop budgets'!I13*I$46,\"\")","v":""},null,{"$f":"SUMPRODUCT(D$9:I$9,D57:I57)","v":0},{"$f":"K57/K$9","v":0},{"$f":"K57/K$8","v":0}]
[null,"F. Returns/acre ((AxB) + C + D  + E)",null,{"$f":"IF(D52=1,\"\",D53*D54+D55+D56+D57)","v":73.255040212835169},71.06220841699043,71.809217050739733,86.990360252741766,"","",null,{"$f":"SUMPRODUCT(D$9:I$9,D58:I58)","v":12045.634704471066},{"$f":"K58/K$9","v":75.285216902944157},{"$f":"K58/K$8","v":75.285216902944157}]
[]
[null,"COSTS PER ACRE"]
[null,null,"  1. Seed ",{"$f":"IF(D49>0,Shares!D189+Shares!D335,\"\")","v":0},{"$f":"IF(E49>0,Shares!E189+Shares!E335,\"\")","v":0},{"$f":"IF(F49>0,Shares!F189+Shares!F335,\"\")","v":0},{"$f":"IF(G49>0,Shares!G189+Shares!G335,\"\")","v":0},{"$f":"IF(H49>0,Shares!H189+Shares!H335,\"\")","v":""},{"$f":"IF(I49>0,Shares!I189+Shares!I335,\"\")","v":""},null,{"$f":"SUMPRODUCT(D$9:I$9,D61:I61)","v":0},{"$f":"K61/K$9","v":0},{"$f":"K61/K$8","v":0}]
[null,null,"  2. Herbicide",{"$f":"IF(D49>0,SUM(Shares!D200:D209,Shares!D346:D355),\"\")","v":0},{"$f":"IF(E49>0,SUM(Shares!E200:E209,Shares!E346:E355),\"\")","v":0},{"$f":"IF(F49>0,SUM(Shares!F200:F209,Shares!F346:F355),\"\")","v":0},{"$f":"IF(G49>0,SUM(Shares!G200:G209,Shares!G346:G355),\"\")","v":0},{"$f":"IF(H49>0,SUM(Shares!H200:H209,Shares!H346:H355),\"\")","v":""},{"$f":"IF(I49>0,SUM(Shares!I200:I209,Shares!I346:I355),\"\")","v":""},null,0,0,0]
[null,null,"  3. Insecticide / Fungicide",{"$f":"IF(D49>0,SUM(Shares!D211:D214,Shares!D357:D360),\"\")","v":0},{"$f":"IF(E49>0,SUM(Shares!E211:E214,Shares!E357:E360),\"\")","v":0},{"$f":"IF(F49>0,SUM(Shares!F211:F214,Shares!F357:F360),\"\")","v":0},{"$f":"IF(G49>0,SUM(Shares!G211:G214,Shares!G357:G360),\"\")","v":0},{"$f":"IF(H49>0,SUM(Shares!H211:H214,Shares!H357:H360),\"\")","v":""},{"$f":"IF(I49>0,SUM(Shares!I211:I214,Shares!I357:I360),\"\")","v":""},null,0,0,0]
[null,null,"  4. Fertilizer and Lime",{"$f":"IF(D49>0,SUM(Shares!D191:D198,Shares!D337:D344),\"\")","v":16.71712265835837},{"$f":"IF(E49>0,SUM(Shares!E191:E198,Shares!E337:E344),\"\")","v":16.156625212519376},{"$f":"IF(F49>0,SUM(Shares!F191:F198,Shares!F337:F344),\"\")","v":9.9289829123203237},{"$f":"IF(G49>0,SUM(Shares!G191:G198,Shares!G337:G344),\"\")","v":17.066529922531434},{"$f":"IF(H49>0,SUM(Shares!H191:H198,Shares!H337:H344),\"\")","v":""},{"$f":"IF(I49>0,SUM(Shares!I191:I198,Shares!I337:I344),\"\")","v":""},null,2470.3677019646098,15.43979813727881,15.43979813727881]
[null,null,"  5. Crop Consulting",{"$f":"IF(D49>0,Shares!D215+Shares!D361,\"\")","v":0},{"$f":"IF(E49>0,Shares!E215+Shares!E361,\"\")","v":0},{"$f":"IF(F49>0,Shares!F215+Shares!F361,\"\")","v":0},{"$f":"IF(G49>0,Shares!G215+Shares!G361,\"\")","v":0},{"$f":"IF(H49>0,Shares!H215+Shares!H361,\"\")","v":""},{"$f":"IF(I49>0,Shares!I215+Shares!I361,\"\")","v":""},null,0,0,0]
[null,null,"  6. Crop Insurance",{"$f":"IF(D49>0,Shares!D216+Shares!D362,\"\")","v":1.2048526350795257},{"$f":"IF(E49>0,Shares!E216+Shares!E362,\"\")","v":1.686793689111336},{"$f":"IF(F49>0,Shares!F216+Shares!F362,\"\")","v":1.5060657938494071},{"$f":"IF(G49>0,Shares!G216+Shares!G362,\"\")","v":2.1687347431431463},{"$f":"IF(H49>0,Shares!H216+Shares!H362,\"\")","v":""},{"$f":"IF(I49>0,Shares!I216+Shares!I362,\"\")","v":""},null,240.36810069836537,1.5023006293647836,1.5023006293647836]
[null,null,"  7. Drying",{"$f":"IF(D49>0,Shares!D217+Shares!D363,\"\")","v":0},{"$f":"IF(E49>0,Shares!E217+Shares!E363,\"\")","v":2.4121149754292102},{"$f":"IF(F49>0,Shares!F217+Shares!F363,\"\")","v":0},{"$f":"IF(G49>0,Shares!G217+Shares!G363,\"\")","v":0},{"$f":"IF(H49>0,Shares!H217+Shares!H363,\"\")","v":""},{"$f":"IF(I49>0,Shares!I217+Shares!I363,\"\")","v":""},null,48.242299508584203,0.30151437192865127,0.30151437192865127]
[null,null,"  8. Miscellaneous",{"$f":"IF(D49>0,Shares!D238+Shares!D384,\"\")","v":1.625},{"$f":"IF(E49>0,Shares!E238+Shares!E384,\"\")","v":1.625},{"$f":"IF(F49>0,Shares!F238+Shares!F384,\"\")","v":1.625},{"$f":"IF(G49>0,Shares!G238+Shares!G384,\"\")","v":1.625},{"$f":"IF(H49>0,Shares!H238+Shares!H384,\"\")","v":""},{"$f":"IF(I49>0,Shares!I238+Shares!I384,\"\")","v":""},null,260,1.625,1.625]
[null,null,"  9. Machinery Expense",{"$f":"IF(D49>0,SUM(Shares!D224:D236,Shares!D370:D382),\"\")","v":0},{"$f":"IF(E49>0,SUM(Shares!E224:E236,Shares!E370:E382),\"\")","v":0},{"$f":"IF(F49>0,SUM(Shares!F224:F236,Shares!F370:F382),\"\")","v":0},{"$f":"IF(G49>0,SUM(Shares!G224:G236,Shares!G370:G382),\"\")","v":0},{"$f":"IF(H49>0,SUM(Shares!H224:H236,Shares!H370:H382),\"\")","v":""},{"$f":"IF(I49>0,SUM(Shares!I224:I236,Shares!I370:I382),\"\")","v":""},null,0,0,0]
[null,null,"10. Non-machinery Labor",{"$f":"IF(D49>0,Shares!D239+Shares!D385,\"\")","v":0},{"$f":"IF(E49>0,Shares!E239+Shares!E385,\"\")","v":0},{"$f":"IF(F49>0,Shares!F239+Shares!F385,\"\")","v":0},{"$f":"IF(G49>0,Shares!G239+Shares!G385,\"\")","v":0},{"$f":"IF(H49>0,Shares!H239+Shares!H385,\"\")","v":""},{"$f":"IF(I49>0,Shares!I239+Shares!I385,\"\")","v":""},null,0,0,0]
[null,null,"11. Irrigation",{"$f":"IF(D49>0,SUM(Shares!D242:D246,Shares!D388:D392),\"\")","v":0},{"$f":"IF(E49>0,SUM(Shares!E242:E246,Shares!E388:E392),\"\")","v":0},{"$f":"IF(F49>0,SUM(Shares!F242:F246,Shares!F388:F392),\"\")","v":0},{"$f":"IF(G49>0,SUM(Shares!G242:G246,Shares!G388:G392),\"\")","v":0},{"$f":"IF(H49>0,SUM(Shares!H242:H246,Shares!H388:H392),\"\")","v":""},{"$f":"IF(I49>0,SUM(Shares!I242:I246,Shares!I388:I392),\"\")","v":""},null,0,0,0]
[null,null,"12. Land Charge / Rent",{"$f":"IF(D49>0,SUM(Shares!D248:D249)+Shares!D394,\"\")","v":55},{"$f":"IF(E49>0,SUM(Shares!E248:E249)+Shares!E394,\"\")","v":55},{"$f":"IF(F49>0,SUM(Shares!F248:F249)+Shares!F394,\"\")","v":55},{"$f":"IF(G49>0,SUM(Shares!G248:G249)+Shares!G394,\"\")","v":55},{"$f":"IF(H49>0,SUM(Shares!H248:H249)+Shares!H394,\"\")","v":""},{"$f":"IF(I49>0,SUM(Shares!I248:I249)+Shares!I394,\"\")","v":""},null,8800,55,55]
[null,"G. SUB TOTAL",null,{"$f":"IF(D49>0,SUM(D61:D72),\"\")","v":74.546975293437896},76.880533877059918,68.060048706169738,75.860264665674578,"","",null,11818.978102171557,73.868613138572229,73.868613138572229]
[null,null,"13. Interest on 1/2 Nonland Costs",{"$f":"IF(D49>0,Shares!D251+Shares!D397,\"\")","v":0.63527669703673162},{"$f":"IF(E49>0,Shares!E251+Shares!E397,\"\")","v":0.63272361430299817},{"$f":"IF(F49>0,Shares!F251+Shares!F397,\"\")","v":0.42445158295051627},{"$f":"IF(G49>0,Shares!G251+Shares!G397,\"\")","v":0.6779586016344239},{"$f":"IF(H49>0,Shares!H251+Shares!H397,\"\")","v":""},{"$f":"IF(I49>0,Shares!I251+Shares!I397,\"\")","v":""},null,96.548913586546703,0.60343070991591685,0.60343070991591685]
[null,"H. TOTAL COSTS",null,{"$f":"IF(D49>0,D73+D74,\"\")","v":75.182251990474626},77.513257491362921,68.484500289120248,76.538223267309007,"","",null,11915.527015758107,74.47204384848817,74.47204384848817]
[null,"I. RETURNS OVER COSTS (F - H)",null,{"$f":"IF(D49>0,D58-D75,\"\")","v":-1.9272117776394566},-6.4510490743724915,3.3247167616194844,10.452136985432759,"","",null,130.10768871296094,0.81317305445600585,0.81317305445600585]
[null,"J. TOTAL COSTS/UNIT (H/A)",null,{"$f":"IF(D52=1,\"\",IF(D53=0,\"n/a\",D75/D53))","v":5.5713876329241065},{"$f":"IF(E52=1,\"\",IF(E53=0,\"n/a\",E75/E53))","v":4.1775469148538962},{"$f":"IF(F52=1,\"\",IF(F53=0,\"n/a\",F75/F53))","v":9.4734269147916663},{"$f":"IF(G52=1,\"\",IF(G53=0,\"n/a\",G75/G53))","v":3.5291648049305553},null,null,null,"---  ","---  ","---  "]
[null,"K. RETURN TO TOTAL COST (I/H)",null,{"$f":"IF(D52=1,\"\",IF(D53=0,\"n/a\",D76/D75))","v":-2.5633866060351968E-2},-8.3225106041909191E-2,4.8546996000314889E-2,0.13656100885604269,"","",null,{"$f":"K76/K75","v":1.0919171979627544E-2},{"$f":"L76/L75","v":1.0919171979627544E-2},{"$f":"M76/M75","v":1.0919171979627544E-2}]
[]
[]
[]
[null,"TABLE 8.  ALTERNATIVE METHODS OF ESTIMATING CASH RENT",null,null,null,null,null,null,null,null,null,{"$f":"NOW()","v":"2016-08-01T13:32:39.680"},{"$f":"NOW()","v":42583.564348148146}]
[]
[null,"Crop/System",null,{"$f":"IF('Crop budgets'!D$5>0,'Crop budgets'!D$4,\"\")","v":"Wheat"},{"$f":"IF('Crop budgets'!E$5>0,'Crop budgets'!E$4,\"\")","v":"Milo"},{"$f":"IF('Crop budgets'!F$5>0,'Crop budgets'!F$4,\"\")","v":"Soybeans"},{"$f":"IF('Crop budgets'!G$5>0,'Crop budgets'!G$4,\"\")","v":"Corn"},{"$f":"IF('Crop budgets'!H$5>0,'Crop budgets'!H$4,\"\")","v":""},{"$f":"IF('Crop budgets'!I$5>0,'Crop budgets'!I$4,\"\")","v":""},null,"Total","Per","Per"]
[null,"Total tillable acre",null,"================================================>",null,null,null,null,null,null,{"$f":"'Crop budgets'!K6","v":160},"Planted","Tillable"]
[null,"Planted acres of each crop",null,{"$f":"IF('Crop budgets'!D$5>0,'Crop budgets'!D$5,\"\")","v":80},{"$f":"IF('Crop budgets'!E$5>0,'Crop budgets'!E$5,\"\")","v":20},{"$f":"IF('Crop budgets'!F$5>0,'Crop budgets'!F$5,\"\")","v":30},{"$f":"IF('Crop budgets'!G$5>0,'Crop budgets'!G$5,\"\")","v":30},{"$f":"IF('Crop budgets'!H$5>0,'Crop budgets'!H$5,\"\")","v":""},{"$f":"IF('Crop budgets'!I$5>0,'Crop budgets'!I$5,\"\")","v":""},null,{"$f":"SUM(D86:I86)","v":160},"Acre","Acre"]
[]
[null,"A. Landowner's COST"]
[null,null,"Land",{"$f":"IF(D86>0,'Crop budgets'!D102*'Crop budgets'!D6*'Crop budgets'!$K103,\"\")","v":55},{"$f":"IF(E86>0,'Crop budgets'!E102*'Crop budgets'!E6*'Crop budgets'!$K103,\"\")","v":55},{"$f":"IF(F86>0,'Crop budgets'!F102*'Crop budgets'!F6*'Crop budgets'!$K103,\"\")","v":55},{"$f":"IF(G86>0,'Crop budgets'!G102*'Crop budgets'!G6*'Crop budgets'!$K103,\"\")","v":55},{"$f":"IF(H86>0,'Crop budgets'!H102*'Crop budgets'!H6*'Crop budgets'!$K103,\"\")","v":""},{"$f":"IF(I86>0,'Crop budgets'!I102*'Crop budgets'!I6*'Crop budgets'!$K103,\"\")","v":""},null,{"$f":"K72","v":8800},{"$f":"L72","v":55},{"$f":"M72","v":55}]
[null,null,"Irrigation equipment",{"$f":"IF(D86>0,SUM(Shares!D245:D246,Shares!D391:D392),\"\")","v":0},{"$f":"IF(E86>0,SUM(Shares!E245:E246,Shares!E391:E392),\"\")","v":0},{"$f":"IF(F86>0,SUM(Shares!F245:F246,Shares!F391:F392),\"\")","v":0},{"$f":"IF(G86>0,SUM(Shares!G245:G246,Shares!G391:G392),\"\")","v":0},{"$f":"IF(H86>0,SUM(Shares!H245:H246,Shares!H391:H392),\"\")","v":""},{"$f":"IF(I86>0,SUM(Shares!I245:I246,Shares!I391:I392),\"\")","v":""},null,{"$f":"SUM(Shares!L245:L246,Shares!L391:L392)","v":0},{"$f":"K90/K9","v":0},{"$f":"K90/K8","v":0}]
[null,null,"Total",{"$f":"IF(D86>0,D89+D90,\"\")","v":55},55,55,55,"","",null,{"$f":"K89+K90","v":8800},{"$f":"L89+L90","v":55},{"$f":"M89+M90","v":55}]
[]
[]
[null,"B. Landowner's EQUITABLE SHARE RENT  -----  risk adj factor",null,null,null,null,0]
[null,null,"Total income",{"$f":"'Crop budgets'!D14","v":304},{"$f":"'Crop budgets'!E14","v":294.90000000000003},{"$f":"'Crop budgets'!F14","v":298},{"$f":"'Crop budgets'!G14","v":361},{"$f":"'Crop budgets'!H14","v":""},{"$f":"'Crop budgets'!I14","v":""},null,{"$f":"'Crop budgets'!K14","v":49988},{"$f":"K95/K$86","v":312.42500000000001},{"$f":"K95/K$85","v":312.42500000000001}]
[null,null,"  Landowner's share",{"$f":"D46","v":0.24097052701590516},0.24097052701590516,0.24097052701590516,0.24097052701590516,"","",null,{"$f":"K46","v":0.24097052701590516},{"$f":"K96","v":0.24097052701590516},{"$f":"K96","v":0.24097052701590516}]
[null,null,"Landowner's income",{"$f":"IF(D86>0,D95*D96,\"\")","v":73.255040212835169},71.062208416990444,71.809217050739733,86.990360252741766,"","",null,{"$f":"K95*K96","v":12045.634704471067},{"$f":"K97/K$86","v":75.285216902944171},{"$f":"K97/K$85","v":75.285216902944171}]
[null,null,"  Landowner operating expense",{"$f":"IF(D86>0,D75-D91-Shares!D73,\"\")","v":20.182251990474626},{"$f":"IF(E86>0,E75-E91-Shares!E73,\"\")","v":22.513257491362921},{"$f":"IF(F86>0,F75-F91-Shares!F73,\"\")","v":13.484500289120248},{"$f":"IF(G86>0,G75-G91-Shares!G73,\"\")","v":21.538223267309007},{"$f":"IF(H86>0,H75-H91-Shares!H73,\"\")","v":""},{"$f":"IF(I86>0,I75-I91-Shares!I73,\"\")","v":""},null,{"$f":"K75-K91-SUMPRODUCT(Shares!D43:I43,Shares!D73:I73)","v":3115.5270157581072},{"$f":"K98/K$86","v":19.47204384848817},{"$f":"K98/K$85","v":19.47204384848817}]
[null,null,"Income less operating expense",{"$f":"IF(D86>0,D97-D98,\"\")","v":53.072788222360543},48.548950925627523,58.324716761619484,65.452136985432759,"","",null,{"$f":"K97-K98","v":8930.1076887129602},{"$f":"K99/K$86","v":55.813173054456001},{"$f":"K99/K$85","v":55.813173054456001}]
[null,null,"  Less risk adjustment",{"$f":"IF(D86>0,D99*$G94,\"\")","v":0},0,0,0,"","",null,{"$f":"+K99*$G94","v":0},{"$f":"+L99*$G94","v":0},{"$f":"+M99*$G94","v":0}]
[null,null,"Cash rent equivalent",{"$f":"IF(D86>0,D99-D100,\"\")","v":53.072788222360543},48.548950925627523,58.324716761619484,65.452136985432759,"","",null,{"$f":"K99-K100","v":8930.1076887129602},{"$f":"L99-L100","v":55.813173054456001},{"$f":"M99-M100","v":55.813173054456001}]
[]
[]
[null,"C. Amount tenant CAN AFFORD TO PAY"]
[null,null,"Total income",{"$f":"'Crop budgets'!D14","v":304},{"$f":"'Crop budgets'!E14","v":294.90000000000003},{"$f":"'Crop budgets'!F14","v":298},{"$f":"'Crop budgets'!G14","v":361},{"$f":"'Crop budgets'!H14","v":""},{"$f":"'Crop budgets'!I14","v":""},null,{"$f":"'Crop budgets'!K14","v":49988},{"$f":"'Crop budgets'!L14","v":312.42500000000001},{"$f":"'Crop budgets'!M14","v":312.42500000000001}]
[null,null,"Total operating expense",{"$f":"IF(D86>0,'Crop budgets'!D31-D91,\"\")","v":228.20825839999998},{"$f":"IF(E86>0,'Crop budgets'!E31-E91,\"\")","v":264.48558875000003},{"$f":"IF(F86>0,'Crop budgets'!F31-F91,\"\")","v":223.37952625000003},{"$f":"IF(G86>0,'Crop budgets'!G31-G91,\"\")","v":346.67699354999996},{"$f":"IF(H86>0,'Crop budgets'!H31-H91,\"\")","v":""},{"$f":"IF(I86>0,'Crop budgets'!I31-I91,\"\")","v":""},null,{"$f":"'Crop budgets'!K31-K91","v":40648.068040999999},{"$f":"'Crop budgets'!L31-L91","v":254.05042525624998},{"$f":"'Crop budgets'!M31-M91","v":254.05042525624998}]
[null,null,"Return to land and irr equip",{"$f":"IF(D86>0,D105-D106,\"\")","v":75.791741600000023},30.414411250000001,74.620473749999974,14.323006450000037,"","",null,{"$f":"K105-K106","v":9339.9319590000014},{"$f":"L105-L106","v":58.374574743750031},{"$f":"M105-M106","v":58.374574743750031}]
[]
[]
[null,"Comparison of alternative cash rent methods"]
[null,null,"Low",{"$f":"IF(D86>0,MIN(D91,D101,D107),\"\")","v":53.072788222360543},30.414411250000001,55,14.323006450000037,"","",null,{"$f":"MIN(K91,K101,K107)","v":8800},{"$f":"MIN(L91,L101,L107)","v":55},{"$f":"MIN(M91,M101,M107)","v":55}]
[null,null,"Average",{"$f":"IF(D86>0,AVERAGE(D91,D101,D107),\"\")","v":61.288176607453522},44.654454058542512,62.648396837206484,44.925047811810934,"","",null,{"$f":"AVERAGE(K91,K101,K107)","v":9023.3465492376545},{"$f":"AVERAGE(L91,L101,L107)","v":56.395915932735342},{"$f":"AVERAGE(M91,M101,M107)","v":56.395915932735342}]
[null,null,"High",{"$f":"IF(D86>0,MAX(D91,D101,D107),\"\")","v":75.791741600000023},55,74.620473749999974,65.452136985432759,"","",null,{"$f":"MAX(K91,K101,K107)","v":9339.9319590000014},{"$f":"MAX(L91,L101,L107)","v":58.374574743750031},{"$f":"MAX(M91,M101,M107)","v":58.374574743750031}]
[]
[]
[null,"Returns above all costs (profit)",null,{"$f":"IF(D86>0,'Crop budgets'!D32,\"\")","v":20.791741600000023},{"$f":"IF(E86>0,'Crop budgets'!E32,\"\")","v":-24.585588749999999},{"$f":"IF(F86>0,'Crop budgets'!F32,\"\")","v":19.620473749999974},{"$f":"IF(G86>0,'Crop budgets'!G32,\"\")","v":-40.676993549999963},{"$f":"IF(H86>0,'Crop budgets'!H32,\"\")","v":""},{"$f":"IF(I86>0,'Crop budgets'!I32,\"\")","v":""},null,{"$f":"'Crop budgets'!K32","v":539.93195900000205},{"$f":"'Crop budgets'!L32","v":3.3745747437500127},{"$f":"'Crop budgets'!M32","v":3.3745747437500127}]
[]
[]
[]
[null,"D.","Hiring custom operator and paying a management fee",null,null,null,null,null,null,null,0.2]
[null,null,"Management fee applies to gross income (less govt payment) = 1, or gross return to land = 2",null,null,null,null,null,null,null,2]
[]
[null,"Landowner"]
[null,null,"Total income",{"$f":"'Crop budgets'!D14","v":304},{"$f":"'Crop budgets'!E14","v":294.90000000000003},{"$f":"'Crop budgets'!F14","v":298},{"$f":"'Crop budgets'!G14","v":361},{"$f":"'Crop budgets'!H14","v":""},{"$f":"'Crop budgets'!I14","v":""},null,{"$f":"'Crop budgets'!K14","v":49988},{"$f":"K124/K$86","v":312.42500000000001},{"$f":"K124/K$85","v":312.42500000000001}]
[null,null,"Total operating expense",{"$f":"IF(D86>0,'Crop budgets'!D31-D91-'Crop budgets'!D26+IF($K121=1,$K120*('Crop budgets'!D14-'Crop budgets'!D11),IF($K121=2,('Crop budgets'!D32+'Crop budgets'!D28)*'Lease budgets'!$K120,NA())),\"\")","v":228.36660671999999},{"$f":"IF(E86>0,'Crop budgets'!E31-E91-'Crop budgets'!E26+IF($K121=1,$K120*('Crop budgets'!E14-'Crop budgets'!E11),IF($K121=2,('Crop budgets'!E32+'Crop budgets'!E28)*'Lease budgets'!$K120,NA())),\"\")","v":255.56847100000005},{"$f":"IF(F86>0,'Crop budgets'!F31-F91-'Crop budgets'!F26+IF($K121=1,$K120*('Crop budgets'!F14-'Crop budgets'!F11),IF($K121=2,('Crop budgets'!F32+'Crop budgets'!F28)*'Lease budgets'!$K120,NA())),\"\")","v":223.30362100000002},{"$f":"IF(G86>0,'Crop budgets'!G31-G91-'Crop budgets'!G26+IF($K121=1,$K120*('Crop budgets'!G14-'Crop budgets'!G11),IF($K121=2,('Crop budgets'!G32+'Crop budgets'!G28)*'Lease budgets'!$K120,NA())),\"\")","v":334.54159483999996},{"$f":"IF(H86>0,'Crop budgets'!H31-H91-'Crop budgets'!H26+IF($K121=1,$K120*('Crop budgets'!H14-'Crop budgets'!H11),IF($K121=2,('Crop budgets'!H32+'Crop budgets'!H28)*'Lease budgets'!$K120,NA())),\"\")","v":""},{"$f":"IF(I86>0,'Crop budgets'!I31-I91-'Crop budgets'!I26+IF($K121=1,$K120*('Crop budgets'!I14-'Crop budgets'!I11),IF($K121=2,('Crop budgets'!I32+'Crop budgets'!I28)*'Lease budgets'!$K120,NA())),\"\")","v":""},null,{"$f":"IF(K86>0,'Crop budgets'!K31-K91-'Crop budgets'!K26+IF($K121=1,$K120*('Crop budgets'!K14-'Crop budgets'!K11),IF($K121=2,('Crop budgets'!K32+'Crop budgets'!K28)*'Lease budgets'!$K120,NA())),\"\")","v":40116.054432799996},{"$f":"K125/K$86","v":250.72534020499998},{"$f":"K125/K$85","v":250.72534020499998}]
[null,null,"Return to land and irr equip",{"$f":"IF(D86>0,D124-D125,\"\")","v":75.633393280000007},39.331528999999989,74.696378999999979,26.458405160000041,"","",null,{"$f":"K124-K125","v":9871.945567200004},{"$f":"L124-L125","v":61.699659795000031},{"$f":"M124-M125","v":61.699659795000031}]
[null,null,"Profit above land and irr equip",{"$f":"D126-D91","v":20.633393280000007},-15.668471000000011,19.696378999999979,-28.541594839999959,0,0,null,{"$f":"K126-K91","v":1071.945567200004},{"$f":"K127/K$86","v":6.6996597950000254},{"$f":"K127/K$85","v":6.6996597950000254}]
[null,null,null,null,null,null,null,null,null,null,null,"Share of profit =>",{"$f":"K127/K116","v":1.9853345395322302}]
[null,"Custom operator"]
[null,null,"Machinery custom rate income",{"$f":"'Crop budgets'!D25","v":97.968000000000004},{"$f":"'Crop budgets'!E25","v":120.30000000000001},{"$f":"'Crop budgets'!F25","v":96.899999999999991},{"$f":"'Crop budgets'!G25","v":138.39599999999999},{"$f":"'Crop budgets'!H25","v":""},{"$f":"'Crop budgets'!I25","v":""},null,{"$f":"'Crop budgets'!K25","v":17302.32},{"$f":"K130/K$86","v":108.1395},{"$f":"K130/K$85","v":108.1395}]
[null,null,"Management fee",{"$f":"IF($K121=1,('Crop budgets'!D14-'Crop budgets'!D11)*$K120,IF($K121=2,('Crop budgets'!D32+'Crop budgets'!D28)*'Lease budgets'!$K120,NA()))","v":15.158348320000005},{"$f":"IF($K121=1,('Crop budgets'!E14-'Crop budgets'!E11)*$K120,IF($K121=2,('Crop budgets'!E32+'Crop budgets'!E28)*'Lease budgets'!$K120,NA()))","v":6.0828822500000008},{"$f":"IF($K121=1,('Crop budgets'!F14-'Crop budgets'!F11)*$K120,IF($K121=2,('Crop budgets'!F32+'Crop budgets'!F28)*'Lease budgets'!$K120,NA()))","v":14.924094749999995},{"$f":"IF($K121=1,('Crop budgets'!G14-'Crop budgets'!G11)*$K120,IF($K121=2,('Crop budgets'!G32+'Crop budgets'!G28)*'Lease budgets'!$K120,NA()))","v":2.8646012900000075},{"$f":"IF($K121=1,('Crop budgets'!H14-'Crop budgets'!H11)*$K120,IF($K121=2,('Crop budgets'!H32+'Crop budgets'!H28)*'Lease budgets'!$K120,NA()))","v":0},{"$f":"IF($K121=1,('Crop budgets'!I14-'Crop budgets'!I11)*$K120,IF($K121=2,('Crop budgets'!I32+'Crop budgets'!I28)*'Lease budgets'!$K120,NA()))","v":0},null,{"$f":"IF($K121=1,('Crop budgets'!K14-'Crop budgets'!K11)*$K120,IF($K121=2,('Crop budgets'!K32+'Crop budgets'!K28)*'Lease budgets'!$K120,NA()))","v":1867.9863918000003},11.674914948750002,11.674914948750002]
[null,null,"Total income",{"$f":"D130+D131","v":113.12634832000001},126.38288225000001,111.82409474999999,141.26060128999998,0,0,null,{"$f":"K130+K131","v":19170.306391800001},119.81441494875,119.81441494875]
[null,null,"Total machinery expenses",{"$f":"D130","v":97.968000000000004},120.30000000000001,96.899999999999991,138.39599999999999,"","",null,{"$f":"K130","v":17302.32},108.1395,108.1395]
[null,null,"Non-machinery labor",{"$f":"'Crop budgets'!D26","v":15},{"$f":"'Crop budgets'!E26","v":15},{"$f":"'Crop budgets'!F26","v":15},{"$f":"'Crop budgets'!G26","v":15},{"$f":"'Crop budgets'!H26","v":""},{"$f":"'Crop budgets'!I26","v":""},null,{"$f":"'Crop budgets'!K26","v":2400},15,15]
[null,null,"Total expense",{"$f":"D133+D134","v":112.968},135.30000000000001,111.89999999999999,153.39599999999999,0,0,null,{"$f":"K133+K134","v":19702.32},123.1395,123.1395]
[null,null,"Profit above machinery and labor",{"$f":"D132-D135","v":0.15834832000000176},-8.9171177500000027,-7.5905250000005253E-2,-12.135398710000004,0,0,null,{"$f":"K132-K135","v":-532.013608199999},-3.3250850512499937,-3.3250850512499937]
[null,"",null,null,null,null,null,null,null,null,null,"Share of profit =>",{"$f":"K136/K116","v":-0.98533453953222461}]

{"sheet":"Flex1","index":4,"n_rows":63,"n_cols":11,"rows_kept":63,"cut":false,"hidden":false,"merged":[[1,1,1,8]]}
[]
[null,"Flexible Cash Rent Terms and Calculations "]
[]
[null,"Example of Cash Rent Flexing on Gross Income (accounting for crop insurance)",null,null,null,null,null,null,null,null,"Notes"]
[]
[null,"A.  Market cash rent, $/acre",null,null,null,null,null,null,{"$f":"'Lease budgets'!M91","v":55},null,"See cell comment"]
[null,"B.  Adjustment to market rent, $/acre",null,null,null,null,null,null,0,null,"See cell comment"]
[null,"C.  Base cash rent, $/acre (A+B)",null,null,null,null,null,null,{"$f":"I6+I7","v":55}]
[null,"D.  Flex direction (Both (up and down) vs Up)",null,null,null,null,null,null,"Up",null,"See cell comment"]
[]
[null,"E.  Crop",{"$f":"'Crop budgets'!D4","v":"Wheat"},{"$f":"'Crop budgets'!E4","v":"Milo"},{"$f":"'Crop budgets'!F4","v":"Soybeans"},{"$f":"'Crop budgets'!G4","v":"Corn"},{"$f":"'Crop budgets'!H4","v":0},{"$f":"'Crop budgets'!I4","v":0},"Total",null,"Crop names are pulled from the Crop budgets tab (row 4)"]
[null,"F.  Include crop (Y=1, N=0)",1,1,1,0,0,0,null,null,"See cell comment"]
[null,"G.  Acres",{"$f":"'Crop budgets'!D5","v":80},{"$f":"'Crop budgets'!E5","v":20},{"$f":"'Crop budgets'!F5","v":30},{"$f":"'Crop budgets'!G5","v":30},{"$f":"'Crop budgets'!H5","v":0},{"$f":"'Crop budgets'!I5","v":0},{"$f":"SUMPRODUCT(C12:H12,C13:H13)","v":130},null,"Acres are pulled from the Crop budgets tab (row 5)"]
[null,"H.  Expected yield",{"$f":"'Crop budgets'!D120","v":56},{"$f":"'Crop budgets'!E120","v":77},{"$f":"'Crop budgets'!F120","v":30},{"$f":"'Crop budgets'!G120","v":90},{"$f":"'Crop budgets'!H120","v":0},{"$f":"'Crop budgets'!I120","v":0},null,null,"Expected yields are pulled from the Crop budgets tab (row 120)"]
[null," I.  Expected price",{"$f":"'Crop budgets'!D129","v":5.25},{"$f":"'Crop budgets'!E129","v":3.7},{"$f":"'Crop budgets'!F129","v":9.6},{"$f":"'Crop budgets'!G129","v":3.9},{"$f":"'Crop budgets'!H129","v":0},{"$f":"'Crop budgets'!I129","v":0},null,null,"Expected prices are pulled from the Crop budgets tab (row 129)"]
[null,"J.  Crop insurance premium",{"$f":"'Crop budgets'!D22","v":5},{"$f":"'Crop budgets'!E22","v":7},{"$f":"'Crop budgets'!F22","v":6.25},{"$f":"'Crop budgets'!G22","v":9},{"$f":"'Crop budgets'!H22","v":0},{"$f":"'Crop budgets'!I22","v":0},{"$f":"SUMPRODUCT(C$12:H$12,C$13:H$13,C16:H16)","v":727.5},null,"Crop insurance premiums are pulled from the Crop budgets tab (row 22)"]
[null,"K.  Expected revenue + prem",{"$f":"C14*C15+C16","v":299},291.90000000000003,294.25,360,0,0,{"$f":"SUMPRODUCT(C$12:H$12,C$13:H$13,C17:H17)","v":38585.5},null,"Calculated as base yield x base price + crop insurance premium"]
[null,"L.  Income trigger, %",1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,null,null,"See cell comment"]
[null,"M.  Base revenue, $/ac",{"$f":"ROUND(C17*C18,$I36)","v":330},320,320,400,0,0,{"$f":"SUMPRODUCT(C$12:H$12,C$13:H$13,C19:H19)","v":42400},null,"Calculated value as line K times line L (rounded)"]
[null,"N.  Bonus above gross, %",0.4,{"$f":"C20","v":0.4},{"$f":"D20","v":0.4},{"$f":"E20","v":0.4},{"$f":"F20","v":0.4},{"$f":"G20","v":0.4},null,null,"See cell comment"]
[]
[null,"O.  Actual yield (rows 120-124)",{"$f":"'Crop budgets'!D119","v":56},{"$f":"'Crop budgets'!E119","v":77},{"$f":"'Crop budgets'!F119","v":30},{"$f":"'Crop budgets'!G119","v":90},{"$f":"'Crop budgets'!H119","v":0},{"$f":"'Crop budgets'!I119","v":0},null,null,"Actual yields are pulled from the Crop budgets tab (row 9)"]
[null,"P.  Actual price (rows 129-133)",{"$f":"'Crop budgets'!D128","v":5.25},{"$f":"'Crop budgets'!E128","v":3.7},{"$f":"'Crop budgets'!F128","v":9.6},{"$f":"'Crop budgets'!G128","v":3.9},{"$f":"'Crop budgets'!H128","v":0},{"$f":"'Crop budgets'!I128","v":0},null,null,"Actual prices are pulled from the Crop budgets tab (row 10)"]
[null,"Q.  Crop ins indemnity",0,0,0,0,0,0,{"$f":"SUMPRODUCT(C$12:H$12,C$13:H$13,C24:H24)","v":0},null,"See cell comment"]
[null,"R.  Actual revenue",{"$f":"C22*C23+C24","v":294},284.90000000000003,288,351,0,0,{"$f":"SUMPRODUCT(C$12:H$12,C$13:H$13,C25:H25)","v":37858},null,"Calculated as actual yield x actual price + crop insurance indemnity"]
[null,"Calculated on a crop-by-crop basis"]
[null,"S.  Bonus due, $/acre",{"$f":"IF(AND($I9=\"Up\",C19>C25),0,(C25-C19)*C20)*C12","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(C$12:H$12,C$13:H$13,C27:H27)/I13","v":0},null,"See cell comment"]
[null,"T.  Cash rent due, $/acre",{"$f":"($I8+C27)*C12","v":55},55,55,0,0,0,{"$f":"$I8+I27","v":55},null,"See cell comment"]
[null,"Calculated based on farm total"]
[null,"U.  Bonus due, $/acre",null,null,null,null,null,null,{"$f":"IF(I9=\"Up\",IF(I25>I19,(I25-I19)*C20/I13,0),(I25-I19)*C20/I13)","v":0},null,"See cell comment"]
[null,"V.  Cash rent due, $/acre",null,null,null,null,null,null,{"$f":"IF(I9=\"Up\",I8+IF(I25>I19,(I25-I19)*C20/I13,0),I8+(I25-I19)*C20/I13)","v":55},null,"See cell comment"]
[null,"* Blue values are inputs and all other values are calculated"]
[]
[]
[null,"Base revenue as % of expected",{"$f":"IF(C17=0,\"n/a/\",C19/C17)","v":1.1036789297658862},1.0962658444672833,1.0875106202209006,1.1111111111111112,"n/a/","n/a/"]
[null,"Enter the decimal places Base revenue ($/ac) should be rounded to",null,null,null,null,null,null,-1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Cash rent",null,{"$f":"I6","v":55}]
[null,"Method 1 -- gross revenue (crop by crop)",null,{"$f":"I28","v":55}]
[null,"Method 1:  gross revenue (farm total)",null,{"$f":"I31","v":55}]
[null,"Method 2:  flex on yield only",null,{"$f":"Flex2!I26","v":55}]
[null,"Method 2:  flex on price only",null,{"$f":"Flex2!I27","v":55}]
[null,"Method 2:  flex on yield & price",null,{"$f":"Flex2!I28","v":55}]
[null,"Crop share",null,{"$f":"'Lease budgets'!M101","v":55.813173054456001}]

{"sheet":"Flex2","index":5,"n_rows":61,"n_cols":11,"rows_kept":61,"cut":false,"hidden":false,"merged":[[25,1,25,3],[26,1,26,3],[27,1,27,3],[1,1,1,8]]}
[]
[null,"Flexible Cash Rent Terms and Calculations "]
[]
[null,"Example of Cash Rent Flexing on Yield, Price, or Revenue",null,null,null,null,null,null,null,null,"Notes"]
[]
[null,"A.  Market cash rent, $/acre",null,null,null,null,null,null,{"$f":"'Crop budgets'!M28","v":55},null,"See cell comment"]
[null,"B.  Adjustment to market rent, $/acre",null,null,null,null,null,null,0,null,"See cell comment"]
[null,"C.  Base cash rent, $/acre (A+B)",null,null,null,null,null,null,{"$f":"I6+I7","v":55}]
[null,"D.  Flex direction (Both (up and down) vs Up)",null,null,null,null,null,null,"Up",null,"See cell comment"]
[null,"E.  Percent of change to factor into flexible rent",null,null,null,null,null,null,1,null,"See cell comment"]
[null,"F.  Adjustments based on Base acres or Actual acres",null,null,null,null,null,null,"Base",null,"See cell comment"]
[]
[null,"G.  Crop",{"$f":"'Crop budgets'!D4","v":"Wheat"},{"$f":"'Crop budgets'!E4","v":"Milo"},{"$f":"'Crop budgets'!F4","v":"Soybeans"},{"$f":"'Crop budgets'!G4","v":"Corn"},{"$f":"'Crop budgets'!H4","v":0},{"$f":"'Crop budgets'!I4","v":0},"Total",null,"Crop names are pulled from the Crop budgets tab (row 4)"]
[null,"H.  Include crop (Y=1, N=0)",1,1,1,0,0,0,null,null,"See cell comment"]
[null,"I.  Base acres",{"$f":"'Crop budgets'!D5","v":80},{"$f":"'Crop budgets'!E5","v":20},{"$f":"'Crop budgets'!F5","v":30},{"$f":"'Crop budgets'!G5","v":30},{"$f":"'Crop budgets'!H5","v":0},{"$f":"'Crop budgets'!I5","v":0},{"$f":"SUMPRODUCT(C14:H14,C15:H15)","v":130},null,"See cell comment"]
[null,"J.  Base yield",{"$f":"ROUND('Crop budgets'!D120*C33,1)","v":58.8},{"$f":"ROUND('Crop budgets'!E120*D33,1)","v":80.900000000000006},{"$f":"ROUND('Crop budgets'!F120*E33,1)","v":31.5},{"$f":"ROUND('Crop budgets'!G120*F33,1)","v":94.5},{"$f":"ROUND('Crop budgets'!H120*G33,1)","v":0},{"$f":"ROUND('Crop budgets'!I120*H33,1)","v":0},null,null,"Base yields are from the Crop budgets tab (row 120) and adjusted by value in row 33 below"]
[null,"K.  Base price",{"$f":"ROUND('Crop budgets'!D129*C34,2)","v":5.51},{"$f":"ROUND('Crop budgets'!E129*D34,2)","v":3.89},{"$f":"ROUND('Crop budgets'!F129*E34,2)","v":10.08},{"$f":"ROUND('Crop budgets'!G129*F34,2)","v":4.0999999999999996},{"$f":"ROUND('Crop budgets'!H129*G34,2)","v":0},{"$f":"ROUND('Crop budgets'!I129*H34,2)","v":0},null,null,"Base prices are from the Crop budgets tab (row 129) and adjusted by value in row 34 below"]
[null,"L.  Base revenue",{"$f":"C16*C17","v":323.988},314.70100000000002,317.52,387.45,0,0,{"$f":"SUMPRODUCT(C14:H14,C15:H15,C18:H18)","v":41738.660000000003},null,"Calculated as base yield x base price"]
[null,null,{"$f":"IF($I11=\"Base\",C15,C20)","v":80},20,30,30,0,0,{"$f":"SUMPRODUCT(C14:H14,C19:H19)","v":130}]
[null,"M.  Actual acres",64,64,0,0,0,0,{"$f":"SUMPRODUCT(C14:H14,C20:H20)","v":128},null,"See cell comment"]
[null,"N.  Actual yield (rows 120-124)",{"$f":"'Crop budgets'!D119","v":56},{"$f":"'Crop budgets'!E119","v":77},{"$f":"'Crop budgets'!F119","v":30},{"$f":"'Crop budgets'!G119","v":90},{"$f":"'Crop budgets'!H119","v":0},{"$f":"'Crop budgets'!I119","v":0},{"$f":"SUMPRODUCT(C14:H14,C$19:H$19,C21:H21,C17:H17)","v":39747.4},null,"Actual yields are pulled from the Crop budgets tab (row 9)"]
[null,"O.  Actual price (rows 129-133)",{"$f":"'Crop budgets'!D128","v":5.25},{"$f":"'Crop budgets'!E128","v":3.7},{"$f":"'Crop budgets'!F128","v":9.6},{"$f":"'Crop budgets'!G128","v":3.9},{"$f":"'Crop budgets'!H128","v":0},{"$f":"'Crop budgets'!I128","v":0},{"$f":"SUMPRODUCT(C14:H14,C$19:H$19,C16:H16,C22:H22)","v":39754.6},null,"Actual prices are pulled from the Crop budgets tab (row 10)"]
[null,"P.  Actual revenue",{"$f":"C21*C22","v":294},284.90000000000003,288,351,0,0,{"$f":"SUMPRODUCT(C14:H14,C$19:H$19,C23:H23)","v":37858},null,"Calculated as actual yield x actual price "]
[]
[null,null,null,null,null,null,null,"% chg from base","Rent, $/ac"]
[null,"Q. Cash rent flexing on yield only",null,null,null,null,null,{"$f":"I21/(I$18*I19/I15)-1","v":-4.7707808540092156E-2},{"$f":"I$8+IF(I$9=\"Up\",MAX(H26*I$10*I$8,0),H26*I$10*I$8)","v":55},null,"See cell comment"]
[null,"R. Cash rent flexing on price only",null,null,null,null,null,{"$f":"I22/(I$18*I19/I15)-1","v":-4.753530659585159E-2},{"$f":"I$8+IF(I$9=\"Up\",MAX(H27*I$10*I$8,0),H27*I$10*I$8)","v":55},null,"See cell comment"]
[null,"S. Cash rent flexing on revenue (yield x price)",null,null,null,null,null,{"$f":"I23/(I$18*I19/I15)-1","v":-9.2975193741246187E-2},{"$f":"I$8+IF(I$9=\"Up\",MAX(H28*I$10*I$8,0),H28*I$10*I$8)","v":55},null,"See cell comment"]
[null,"* Blue values are inputs and all other values are calculated"]
[]
[]
[null,"Adjustments where Bonus are Triggered"]
[null,"  Base yield as % of budget",1.05,{"$f":"C33","v":1.05},1.05,1.05,1.05,1.05]
[null,"  Base price as % of budget",1.05,1.05,1.05,1.05,1.05,1.05]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Cash rent",null,{"$f":"I6","v":55}]
[null,"Method 1 -- gross revenue (crop by crop)",null,{"$f":"Flex1!I28","v":55}]
[null,"Method 1:  gross revenue (farm total)",null,{"$f":"Flex1!I31","v":55}]
[null,"Method 2:  flex on yield only",null,{"$f":"I26","v":55}]
[null,"Method 2:  flex on price only",null,{"$f":"I27","v":55}]
[null,"Method 2:  flex on yield & price",null,{"$f":"I28","v":55}]
[null,"Crop share",null,{"$f":"'Lease budgets'!M101","v":55.813173054456001}]

{"sheet":"Irr energy costs","index":6,"n_rows":71,"n_cols":14,"rows_kept":71,"cut":false,"hidden":false,"merged":[[11,13,11,14],[22,3,22,9],[6,12,7,14],[8,13,8,14],[9,13,9,14],[10,13,10,14],[63,3,63,9],[12,12,18,14],[35,3,35,9],[48,3,48,9],[61,3,61,9],[24,3,24,9],[37,3,37,9],[50,3,50,9]]}
[]
[null,"IRRIGATION ENERGY COST COMPARISON"]
[]
[null,"Compares energy costs of irrigation pumping with different fuels at various prices and levels of"]
[null,"performance.  % NPPPC is percent of Nebraska Pumping Plant Performance Criteria."]
[]
[null,"-INPUT------",null,null,null,null,null,null,null,null,null,null,"Nebraska Pumping Plant Performance Criteria*"]
[null,null,"Acres",null,1,"  Electric:",null,0.08,"$/kWh",90,"% NPPPC"]
[null,null,"Inches Applied",null,1,"  Nat. Gas:",null,6,"$/mcf",90,"% NPPPC",null,0.88500000000000001," whp-hr/kWh Electricity"]
[null,null,"Feet Lift",null,75,"  Diesel:",null,2.75,"$/gal",90,"% NPPPC",null,61.7," whp-hr/mcf Natural Gas"]
[null,null,"PSI Pressure",null,20,"  Propane:",null,0.9,"$/gal",90,"% NPPPC",null,12.5," whp-hr/gal Diesel"]
[null,"-OUTPUT-----",null,null,null,null,null,null,null,null,null,null,6.89," whp-hr/gal Propane"]
[null,null,"Energy",null,"Energy ","Energy",null,"  ----- Cost as percent of: -----",null,null,null,null,"* These factors represent what a well-designed and maintained irrigation pumping plant should be capable of doing (i.e., work done per unit of fuel) based on the Nebraska Pumping Plant Performance Criteria (NPPPC)."]
[null,null,"Source",null,"Cost ($)","Use ",null,"Elec.","Nat. Gas","Diesel","Propane"]
[]
[null,{"$f":"LEFT(C16,4)&\"-\"&FIXED(H8,3,TRUE)&\" \"&I8","v":"Elec-0.080 $/kWh"},"Electricity",null,{"$f":"M$22*H8*E$8*(E$10+M$23*E$11)*E$9/(M9*J8)","v":1.392620715630885},{"$f":"E16/H8","v":17.40775894538606},"kWh",{"$f":"E16/E$16","v":1},{"$f":"E16/E$17","v":0.92956685499058367},{"$f":"E16/E$18","v":0.41088854648176676},{"$f":"E16/E$19","v":0.69202762084118008}]
[null,{"$f":"LEFT(C17,3)&\" \"&RIGHT(C17,3)&\"-\"&FIXED(H9,2,TRUE)&\" \"&I9","v":"Nat Gas-6.00 $/mcf"},"Natural Gas",null,{"$f":"M$22*H9*E$8*(E$10+M$23*E$11)*E$9/(M10*J9)","v":1.4981393841166937},{"$f":"E17/H9","v":0.24968989735278227},"mcf",{"$f":"E17/E$16","v":1.0757698541329013},{"$f":"E17/E$17","v":1},{"$f":"E17/E$18","v":0.44202151171357007},{"$f":"E17/E$19","v":0.74446245272825506}]
[null,{"$f":"LEFT(C18,6)&\"-\"&FIXED(H10,2,TRUE)&\" \"&I10","v":"Diesel-2.75 $/gal"},"Diesel",null,{"$f":"M$22*H10*E$8*(E$10+M$23*E$11)*E$9/(M11*J10)","v":3.3892906666666667},{"$f":"E18/H10","v":1.2324693333333334},"gal",{"$f":"E18/E$16","v":2.4337500000000003},{"$f":"E18/E$17","v":2.2623333333333333},{"$f":"E18/E$18","v":1},{"$f":"E18/E$19","v":1.6842222222222223}]
[null,{"$f":"LEFT(C19,4)&\"-\"&FIXED(H11,2,TRUE)&\" \"&I11","v":"Prop-0.90 $/gal"},"Propane",null,{"$f":"M$22*H11*E$8*(E$10+M$23*E$11)*E$9/(M12*J11)","v":2.012377358490566},{"$f":"E19/H11","v":2.2359748427672956},"gal",{"$f":"E19/E$16","v":1.4450290275761974},{"$f":"E19/E$17","v":1.3432510885341074},{"$f":"E19/E$18","v":0.59374587676474466},{"$f":"E19/E$19","v":1}]
[]
[]
[null,"ENERGY PUMPING COST/ACRE WITH ELECTRICITY",null,null,null,null,null,null,null,null,null,null,{"$f":"(M24*M25*M26)/(M27*M28*M29)","v":11.44},"conversion factor"]
[null,null,null,"Pressure (PSI)",null,null,null,null,null,null,null,null,2.31,"TDH/lb of psi"]
[null,null,null,5,{"$f":"D24+10","v":15},25,35,45,55,65,null,null,43560,"square feet per acre"]
[null,null,"$/kWh","-------- Energy Cost ($/Acre) --------",null,null,null,null,null,null,null,null,62.4,"pounds/cubic foot water"]
[null,null,{"$f":"C28-0.02","v":0.05},{"$f":"$M$22*$C26*($E$10+$M$23*D$24)*$E$9/($M$9*$J$8)","v":0.62155178907721265},0.78744256120527301,0.95333333333333314,1.1192241054613936,1.2851148775894534,1.4510056497175139,1.6168964218455741,null,null,100,"percent"]
[null,null,{"$f":"C28-0.01","v":6.0000000000000005E-2},0.74586214689265529,0.94493107344632765,1.1439999999999999,1.3430689265536724,1.5421378531073444,1.7412067796610171,1.9402757062146891,null,null,12,"inch/foot"]
[null,null,{"$f":"C29-0.01","v":7.0000000000000007E-2},0.87017250470809793,1.1024195856873824,1.3346666666666667,1.5669137476459514,1.7991608286252352,2.0314079096045199,2.2636549905838041,null,null,33000,"foot pound/minute-hp"]
[null,null,{"$f":"H8","v":0.08},0.99448286252354046,1.2599080979284369,1.5253333333333332,1.7907585687382299,2.0561838041431257,2.3216090395480227,2.5870342749529192,null,null,60,"minutes/hour"]
[null,null,{"$f":"C28+0.02","v":9.0000000000000011E-2},1.118793220338983,1.4173966101694917,1.716,2.0146033898305089,2.3132067796610167,2.6118101694915254,2.9104135593220337]
[null,null,{"$f":"C28+0.03","v":0.1},1.2431035781544253,1.574885122410546,1.9066666666666663,2.2384482109227872,2.5702297551789068,2.9020112994350278,3.2337928436911483]
[null,null,{"$f":"C28+0.04","v":0.11000000000000001},1.3674139359698683,1.7323736346516012,2.0973333333333333,2.4622930320150664,2.8272527306967983,3.1922124293785314,3.5571721280602642]
[]
[]
[null,"ENERGY PUMPING COST/ACRE WITH NATURAL GAS"]
[null,null,null,"Pressure (PSI)"]
[null,null,null,{"$f":"D$24","v":5},{"$f":"D37+10","v":15},25,35,45,55,65]
[null,null,"$/mcf","-------- Energy Cost ($/Acre) --------"]
[null,null,{"$f":"C41-0.5","v":5.25},{"$f":"$M$22*$C39*($E$10+$M$23*D$37)*$E$9/($M$10*$J$9)","v":0.93610534846029159},1.1859497568881685,1.4357941653160453,1.6856385737439223,1.9354829821717989,2.1853273905996757,2.4351717990275525]
[null,null,{"$f":"C41-0.25","v":5.5},0.98068179362506747,1.2424235548352243,1.5041653160453807,1.7659070772555376,2.0276488384656939,2.2893905996758508,2.5511323608860073]
[null,null,{"$f":"C42-0.25","v":5.75},1.0252582387898432,1.2988973527822798,1.5725364667747164,1.8461755807671532,2.1198146947595893,2.3934538087520258,2.6670929227444624]
[null,null,{"$f":"H9","v":6},1.0698346839546191,1.3553711507293356,1.640907617504052,1.9264440842787685,2.2119805510534842,2.4975170178282013,2.7830534846029176]
[null,null,{"$f":"C41+0.5","v":6.25},1.114411129119395,1.4118449486763911,1.7092787682333874,2.0067125877903838,2.3041464073473796,2.601580226904376,2.8990140464613723]
[null,null,{"$f":"C41+0.75","v":6.5},1.1589875742841707,1.4683187466234469,1.7776499189627226,2.086981091301999,2.396312263641275,2.705643435980551,3.014974608319827]
[null,null,{"$f":"C41+1","v":6.75},1.2035640194489465,1.5247925445705026,1.8460210696920583,2.1672495948136143,2.48847811993517,2.8097066450567265,3.1309351701782817]
[]
[]
[null,"ENERGY PUMPING COST/ACRE WITH DIESEL"]
[null,null,null,"Pressure (PSI)"]
[null,null,null,{"$f":"D$24","v":5},{"$f":"D50+10","v":15},25,35,45,55,65]
[null,null,"$/gal","-------- Energy Cost ($/Acre) --------"]
[null,null,{"$f":"C54-0.3","v":2.3000000000000003},{"$f":"$M$22*$C52*($E$10+$M$23*D$50)*$E$9/($M$11*$J$10)","v":2.0242698666666668},2.5645429333333336,3.104816,3.6450890666666673,4.1853621333333333,4.7256352000000001,5.265908266666667]
[null,null,{"$f":"C54-0.15","v":2.4500000000000002},2.1562874666666669,2.7317957333333336,3.3073040000000002,3.8828122666666678,4.4583205333333336,5.0338288000000002,5.6093370666666669]
[null,null,{"$f":"C55-0.15","v":2.6},2.2883050666666667,2.8990485333333331,3.509792,4.1205354666666674,4.7312789333333329,5.3420224000000003,5.9527658666666667]
[null,null,{"$f":"H10","v":2.75},2.4203226666666664,3.0663013333333331,3.7122799999999998,4.3582586666666669,5.0042373333333323,5.6502159999999995,6.2961946666666657]
[null,null,{"$f":"C54+0.3","v":2.9},2.5523402666666661,3.2335541333333331,3.9147679999999996,4.5959818666666665,5.2771957333333326,5.9584095999999986,6.6396234666666656]
[null,null,{"$f":"C54+0.45","v":3.0500000000000003},2.6843578666666668,3.4008069333333335,4.1172560000000002,4.8337050666666679,5.5501541333333337,6.2666032000000014,6.9830522666666672]
[null,null,{"$f":"C54+0.6","v":3.2},2.816375466666666,3.5680597333333335,4.319744,5.0714282666666675,5.8231125333333322,6.5747967999999997,7.3264810666666662]
[]
[]
[null,"ENERGY PUMPING COST/ACRE WITH PROPANE"]
[null,null,null,"Pressure (PSI)"]
[null,null,null,{"$f":"D$24","v":5},{"$f":"D63+10","v":15},25,35,45,55,65]
[null,null,"$/gal","-------- Energy Cost ($/Acre) --------"]
[null,null,{"$f":"C67-0.2","v":0.60000000000000009},{"$f":"$M$22*$C65*($E$10+$M$23*D$63)*$E$9/($M$12*$J$11)","v":0.9580377358490566},1.2137358490566039,1.469433962264151,1.7251320754716986,1.9808301886792454,2.2365283018867927,2.4922264150943398]
[null,null,{"$f":"C67-0.1","v":0.70000000000000007},1.1177106918238995,1.4160251572327047,1.7143396226415095,2.012654088050315,2.3109685534591193,2.6092830188679246,2.9075974842767298]
[null,null,{"$f":"C68-0.1","v":0.8},1.2773836477987419,1.6183144654088049,1.9592452830188676,2.300176100628931,2.641106918238993,2.9820377358490564,3.3229685534591193]
[null,null,{"$f":"H11","v":0.9},1.4370566037735848,1.8206037735849057,2.2041509433962263,2.5876981132075474,2.9712452830188676,3.3547924528301882,3.7383396226415093]
[null,null,{"$f":"C67+0.2","v":1},1.5967295597484275,2.0228930817610062,2.4490566037735846,2.8752201257861638,3.3013836477987417,3.7275471698113209,4.1537106918238988]
[null,null,{"$f":"C67+0.3","v":1.1000000000000001},1.7564025157232703,2.2251823899371068,2.6939622641509429,3.1627421383647802,3.6315220125786158,4.1003018867924528,4.5690817610062897]
[null,null,{"$f":"C67+0.4","v":1.2000000000000002},1.9160754716981132,2.4274716981132078,2.938867924528302,3.4502641509433971,3.9616603773584909,4.4730566037735855,4.9844528301886797]

{"sheet":"Notes","index":7,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[]
[null,"This page can be used for supporting notes, data, etc."]