{"text_format":"1","workbook":"xlsx","n_sheets":23,"sheets":["User's Guide","Budget","Yield","Seed","Fertilizer","Harvest","Ins","Pesticide","Parameters","Machinery","Irrig","CRent","Other Exp","Other Inc","Oper_Int","IFFS","Data1","MachData1","MachData2","MachData3","MachData4","Notes","mach adjustment"],"not_rendered":{"charts":0,"images":100,"macros":1,"external_links":0,"defined_names":63,"comments":17,"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":"User's Guide","index":0,"n_rows":371,"n_cols":7,"rows_kept":371,"cut":false,"hidden":true,"merged":[[181,1,181,2]]}
[]
[null,"INTRODUCTION TO OSU ENTERPRISE BUDGET SOFTWARE "]
[null,null,"By Damona Doye and Roger Sahs"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"User's Guide Contents"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Overview"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Getting Started"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Your computer may have a few settings to adjust before the enterprise budgets will work properly."]
[null,"  In order for the macros to operate, please review the following settings:"]
[null,"  1.  Click on Tools, Macro, and Security on the menu bar at the top of the page.  (Note that you may"]
[null,"       use the Alt key with underlined letter to select an item from the menu.)  "]
[null,"       You will have three choices; High, Medium and Low.  "]
[null,"  2.  Click on the Medium option button and click OK."]
[]
[null,1,null,null,null,null,2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Using the Menu Bar"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"What are Comment Boxes"]
[]
[]
[]
[]
[null,null,"Reporting","Yield","Est. Harvest"]
[null,"Corn","District","bu/acre","Price ($/bu)"]
[null,"Default","State ",200,2.5210000000000004]
[null,"Your Value"]
[]
[null,"Tips on viewing comments:"]
[]
[]
[]
[]
[]
[]
[null,"If you are not able to view comment boxes, do the following:"]
[null,"1.  Click on Tools, Options on the menu bar at the top of the page."]
[]
[null,"2.  Next click on the tab labeled View. In the Comments section, choose Comment indicator only."]
[null,"     Click OK. "]
[]
[]
[null,1,null,null,null,null,2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Worksheet Data Entry"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Erasing Default Information"]
[]
[]
[]
[]
[]
[]
[null,"Entering Percentages"]
[null,"  If you attempt to enter a percentage and rather than appearing as 5% for example, it reads 500%, do the following:"]
[null,"  1.  Click on Tools, Options on the menu bar at the top of the page."]
[]
[null,"  2.  Next click on the tab labeled Edit.  Select the option box Enable automatic percent entry located"]
[null,"       on the right-side in the Settings section. Click OK."]
[]
[]
[null,1,null,null,null,2,2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Printing Reports"]
[null,"Summary sheets are available for each worksheet tab in the budget."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Database Update Procedure"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Error Messages"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Roger Sahs, Extension Assistant"]
[null,null,null,null,null,"520 Ag Hall"]
[null,null,null,null,null,"Oklahoma State University"]
[null,null,null,null,null,"(405) 744-7075"]
[null,null,null,null,null,"roger.sahs@okstate.edu"]

{"sheet":"Budget","index":1,"n_rows":66,"n_cols":59,"rows_kept":66,"cut":false,"hidden":false,"merged":[[55,3,55,4],[42,1,42,3],[2,8,2,9],[3,8,3,9],[1,1,1,3],[4,5,4,6],[5,5,5,6],[28,8,28,10],[29,8,29,10]]}
[]
[null,"Dryland Corn Enterprise Budget ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ttl Acres",1000,null,null,null,null,false]
[null," 1000 acres farmed,  160 acres for this budget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dry/Irr",true,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NassArea","Southwest",null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land","Own",true,null,null,null,false]
[null,"2026 Planning Budget with harvest price estimated in October",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash",null,false,null,null,null,false]
[null,null,null,null,null,null,"Total",{"$f":"BB8","v":"Tenant"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Share %",1,false,null,null,null,false]
[null,"TOTAL REVENUE (production)",null,"Units","Price","Quantity","$/Acre","Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Own/tenant","Tenant","Tenant",null,null,null,false]
[null,null,"Corn","Bu.",{"$f":"ROUND(Yield!AJ15,2)","v":4.4000000000000004},{"$f":"ROUND(IF(ISNUMBER(Yield!D10),Yield!D10,Yield!D9),2)","v":97},{"$f":"ROUND(F9,2)*ROUND(E9,2)","v":426.8},{"$f":"G9*ROUND(Yield!AJ19,4)","v":426.8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budget Area","Southwest",null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Machinery",{"$f":"+IF(Machinery!V33,IF(Machinery!V34,\"Custom field work\",IF(Machinery!V35,\"Owned equipment\",\"Custom field work and owned equipment\")),IF(Machinery!V32,\"Custom field work\",\"Owned equipment\"))","v":"Custom field work"},null,null,null,null,false]
[null,null,"Other Income","Acre",{"$f":"'Other Inc'!D17","v":0},{"$f":"IF(E11=0,0,1)","v":0},{"$f":"ROUND(F11,2)*ROUND(E11,2)","v":0},{"$f":"ROUND('Other Inc'!F17,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Run Start-up",true,null,null,null,null,false]
[null,"Total Revenue (Receipts)",null,null,null,null,{"$f":"SUM(G9:G11)","v":426.8},{"$f":"SUM(H9:H11)","v":426.8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grain Only",null,null,null,null,false]
[null,"TOTAL COSTS (Operating + Fixed)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corn Acres ","160",null,null,null,null,false]
[null,null,"OPERATING INPUTS","Units","Price","Quantity","$/Acre","Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"County","Tillman",null,null,null,null,false]
[null,null,"Corn Seed","Acre",{"$f":"+Seed!P16","v":75},{"$f":"IF(E15<=0,0,1)","v":1},{"$f":"ROUND(F15,2)*ROUND(E15,2)","v":75},{"$f":"ROUND(G15*ROUND(Seed!G10,4),2)","v":75},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New ?",false,null,null,null,null,false]
[null,null,"Fertilizer","Acre",{"$f":"+Fertilizer!F26","v":65.290135000000006},{"$f":"IF(E16<=0,0,1)","v":1},65.290000000000006,{"$f":"ROUND(Fertilizer!BH12,2)","v":65.290000000000006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,"Custom Harvest","Acre",{"$f":"IF(Harvest!P6,Harvest!D21,0)","v":80.260000000000005},{"$f":"IF(E17<=0,0,1)","v":1},80.260000000000005,{"$f":"+ROUND(G17*ROUND(Harvest!G13,4),2)","v":80.260000000000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spring",null,null,null,null,false]
[null,null,"Pesticide","Acre",{"$f":"Pesticide!J17","v":88.43},{"$f":"IF(E18<=0,0,1)","v":1},88.43,{"$f":"ROUND(Pesticide!I17,2)","v":88.43},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Compliment","Large","Large"]
[null,null,"Crop Insurance","Acre",{"$f":"Ins!C13","v":20},{"$f":"IF(E19<=0,0,1)","v":1},20,{"$f":"ROUND(Ins!C15,2)","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diversified?",true,true]
[null,null,"Annual Operating Capital","Dollars",{"$f":"Parameters!P10","v":7.0999999999999994E-2},{"$f":" IF(Oper_Int!$AP$50<0,0,Oper_Int!$AP$50)","v":141.76757875000001},{"$f":"ROUND(ROUND(F20,2)*ROUND(E20,4),2)","v":10.07},{"$f":" ROUND(IF(Oper_Int!$P$50<0,0,ROUND(Oper_Int!$P$50,2))*ROUND(E20,4),2)","v":10.07},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tillage","No Till Rot","Lo Till Rot"]
[null,null,"Machinery Labor","Hrs.",{"$f":"Parameters!P8","v":18.25},{"$f":"Machinery!X30+Machinery!Z30","v":0},{"$f":"ROUND(ROUND(F21,2)*ROUND(E21,2),2)","v":0},{"$f":"ROUND((ROUND(Machinery!AB30+Machinery!AD30,2))*ROUND(Budget!E21,2),2)","v":0}]
[null,null,"Irrigation Labor","Hrs.",{"$f":"IF(F22<=0,0,Parameters!P8)","v":0},{"$f":"IF(BB3,0,Irrig!BH4)","v":0},{"$f":"ROUND(ROUND(F22,2)*ROUND(E22,2),2)","v":0},{"$f":"ROUND(G22*ROUND(Irrig!F35,4),2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"owned","share"]
[null,null,"Custom Hire","Acre",{"$f":"IF(Machinery!V32, Machinery!Q65,0)+IF(Machinery!V33,Machinery!Q66,0)+Fertilizer!BH13+Pesticide!L17","v":55.589999999999996},{"$f":"IF(E23<=0,0,1)","v":1},55.59,{"$f":"ROUND((IF(Machinery!V32,Machinery!Q65,0)+IF(Machinery!V33,Machinery!Q66,0)+Pesticide!L17+Fertilizer!BH13)*ROUND(Machinery!J13,4),2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"custom hire",{"$f":"+E23","v":55.589999999999996},{"$f":"(IF(Machinery!V32,Machinery!Q65,0)+IF(Machinery!V33, Machinery!Q66,0)+Pesticide!L17+Fertilizer!BH13)*Machinery!J13","v":0}]
[null,null,"Machinery Fuel, Lube, Repairs","Acre",{"$f":"SUM(Machinery!AA19:AA21)","v":0},{"$f":"IF(E24<=0,0,1)","v":0},0,{"$f":"ROUND(Machinery!AE22,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Workbook Open",true]
[null,null,"Irrigation Fuel, Lube, Repair","Acre",{"$f":"IF(BB3,0,Irrig!D26)","v":0},{"$f":"IF(E25<=0,0,1)","v":0},0,{"$f":"ROUND(G25*ROUND(Irrig!F26,4),2)","v":0}]
[null,null,"Rent","Acre",{"$f":"+IF(BB5=\"Cash\",BB6,0)","v":0},{"$f":"IF(E26<=0,0,1)","v":0},0,{"$f":"G26","v":0}]
[null,null,"Other Expense","Acre",{"$f":"'Other Exp'!D17","v":5},{"$f":"IF(E27<=0,0,1)","v":1},5,{"$f":"ROUND('Other Exp'!F17,2)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IFFS Acres/Plant","160"]
[null,null,null,"Total Operating Costs",null,null,{"$f":"SUM(G15:G27)","v":399.64},{"$f":"SUM(H15:H27)","v":344.05},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IFFS Acres/Harvest","160"]
[null,null,null,"Returns Above Total Operating Costs",null,null,{"$f":"G12-G28","v":27.160000000000025},{"$f":"H12-H28","v":82.75},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iffs Lime ",false]
[null,"FIXED COSTS",null,"Units","Rate",null,"$/Acre","Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iffs Prop Taxes",true]
[null,null,"Machinery/Irrigation","$/value",null,null,null,null,null,null,null,{"$f":"+IF(Machinery!D27=0,\"Caution:  Default non-harvest machinery costs are not available. The user may wish to specify a different budget setting \",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iffs Real Taxes",true]
[null,null,"     Interest at","Dollars",{"$f":"Parameters!P11","v":7.0000000000000007E-2},null,{"$f":"ROUND(Machinery!AA27,2)","v":0},{"$f":"+ROUND(Machinery!AE27,2)","v":0},null,null,null,{"$f":"+IF(Machinery!D27=0,\"in the Start-Up form via the Restart command button.  The farm size/organization or the machinery complement may be \",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iffs Prop Ins",true]
[null,null,"     Taxes at","Dollars",{"$f":"Parameters!P12","v":0.01},null,{"$f":"ROUND(Machinery!AA26,2)","v":0},{"$f":"+ROUND(Machinery!AE26,2)","v":0},null,null,null,{"$f":"+IF(Machinery!D27=0,\"changed on the form.  The user can also enter their own cost revisions on the Machinery Sheet. \",\"\")","v":""}]
[null,null,"     Insurance","Dollars",{"$f":"Parameters!P13","v":8.5000000000000006E-3},null,{"$f":"ROUND(Machinery!AA25,2)","v":0},{"$f":"+ROUND(Machinery!AE25,2)","v":0}]
[null,null,"     Depreciation","Dollars",null,null,{"$f":"ROUND(Machinery!AA24,2)","v":0},{"$f":"+ROUND(Machinery!AE24,2)","v":0}]
[null,null,"Land","$/acre",{"$f":"Parameters!P17","v":3000}]
[null,null,"     Interest at","Dollars",{"$f":"Parameters!P15","v":0.03},null,{"$f":"ROUND(ROUND(E37,4)*ROUND(E36,2)*ROUND(Parameters!P18,4),2)*IF(BB5=\"cash\", 0,1)","v":90},{"$f":"IF($BB$8=\"owner\",G37,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B/W",true]
[null,null,"     Taxes at","Dollars",{"$f":"Parameters!P16","v":1.2897957367167304E-3},null,{"$f":"ROUND(ROUND(E38,4)*ROUND(E36,2)*ROUND(Parameters!P18,4),2)*IF(BB5=\"cash\", 0,1)","v":3.9},{"$f":"IF($BB$8=\"owner\",G38,0)","v":0}]
[null,null,null,"Total Fixed Costs",null,null,{"$f":"SUM(G32:G38)","v":93.9},{"$f":"SUM(H32:H38)","v":0}]
[null,"Total Costs (Operating + Fixed)",null,null,null,null,{"$f":"G28+G39","v":493.53999999999996},{"$f":"H28+H39","v":344.05}]
[null,"TOTAL PROFIT (Returns Above All Specified Costs)",null,null,null,null,{"$f":"G12-G40","v":-66.739999999999952},{"$f":"H12-H40","v":82.75}]
[]
[null,"Tillman County - Southwest OK",null,null,"Owner-Operator"]
[null,{"$f":"BB10","v":"Custom field work"}]
[]
[null,null,null," Grain Break-Even (B-E) Analysis"]
[null,null,"B-E Yield at $/bu.",{"$f":"crop_price","v":4.4000000000000004}," B-E Price at bu./acre",null,{"$f":"Crop_Yield","v":97},null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Above Operating Costs at Differing Yields and Prices1"]
[null,null,"Above Operating Costs (Bu.)",{"$f":"IF(crop_price<=0,\"NA\",IF($BB$5=\"share\",(H28-H12+H9)/(crop_price*AI57),(G28-G12+G9)/crop_price))","v":90.827272727272714},null,"Above Operating Costs",{"$f":"IF(Crop_Yield<=0,\"NA\",IF($BB$5=\"share\",(H28-H12+H9)/(Crop_Yield*AI57),(G28-G12+G9)/Crop_Yield))","v":4.12},null,null,null,null,null,null,null,null,null,null,null,null,"Yield","-----------------------",null,"Price ($/bu) ----------------------",null,null,null,null,null,null,null,null,null,null,null,"Amt Yld","Cust Harv","If Custom"]
[null,null,"Above Total Costs (Bu.)",{"$f":"IF(crop_price<=0,\"NA\",IF($BB$5=\"share\",(H40-H12+H9)/(crop_price*AI57),(G40-G12+G9)/crop_price))","v":112.16818181818181},null,"Above Total Costs",{"$f":"IF(Crop_Yield<=0,\"NA\",IF($BB$5=\"share\",(H40-H12+H9)/(Crop_Yield*AI57),(G40-G12+G9)/Crop_Yield))","v":5.0880412371134014},null,null,null,null,null,null,null,null,null,null,null,null,"bu/acre",{"$f":"$W$49*(1-(2*$AA$50))","v":3.9600000000000004},{"$f":"$W$49*(1-$AA$50)","v":4.18},{"$f":"crop_price","v":4.4000000000000004},{"$f":"$W$49*(1+$AA$50)","v":4.620000000000001},{"$f":"$W$49*(1+(2*$AA$50))","v":4.8400000000000007},null,"Vary Price by",null,null,null,null,null,null,"Yld","Over chg","Charge","Harvest"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$52*(1-(2*$AA$54))","v":87.3},{"$f":"IF($BB$5=\"share\",$H$29-$H$9+$AK$52-$AK50+(U$49*$T50*$AI$57),$G$29-$G$9+$AK$52-$AK50+(U$49*$T50*$AI$57))","v":-48.305999999999983},-29.100000000000023,-9.8940000000000055,9.3120000000000687,28.518000000000029,null,{"$f":"AF50/100","v":0.05},null,null,null,null,5,null,{"$f":"T50","v":87.3},{"$f":"+AH50","v":87.3},{"$f":"Harvest!$O$14+Budget!$AI50*Harvest!$O$16+Harvest!$O$17*Budget!$AH50*IF(Budget!$BB$8=\"owner\",IF(Budget!$BB$5=\"share\",0,1),1)","v":50.634},{"$f":"IF(Harvest!$P$6,$AJ50,0)","v":50.634}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$52*(1-$AA$54)","v":92.149999999999991},-31.913000000000011,-11.640000000000043,8.6329999999999814,28.906000000000063,49.17900000000003,null,null,null,null,null,null,null,null,{"$f":"T51","v":92.149999999999991},{"$f":"+AH51","v":92.149999999999991},{"$f":"Harvest!$O$14+Budget!$AI51*Harvest!$O$16+Harvest!$O$17*Budget!$AH51*IF(Budget!$BB$8=\"owner\",IF(Budget!$BB$5=\"share\",0,1),1)","v":53.446999999999996},{"$f":"IF(Harvest!$P$6,$AJ51,0)","v":53.446999999999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Crop_Yield","v":97},-15.519999999999925,5.8199999999999932,{"$f":"IF($BB$5=\"share\",$H$29-$H$9+$AK$52-$AK52+(W$49*$T52*$AI$57),$G$29-$G$9+$AK$52-$AK52+(W$49*$T52*$AI$57))","v":27.160000000000025},48.500000000000114,69.840000000000089,null,null,null,null,null,null,null,null,{"$f":"T52","v":97},{"$f":"+AH52","v":97},{"$f":"Harvest!$O$14+Budget!$AI52*Harvest!$O$16+Harvest!$O$17*Budget!$AH52*IF(Budget!$BB$8=\"owner\",IF(Budget!$BB$5=\"share\",0,1),1)","v":56.260000000000005},{"$f":"IF(Harvest!$P$6,$AJ52,0)","v":56.260000000000005}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$52*(1+$AA$54)","v":101.85000000000001},0.87300000000010414,23.28000000000003,45.687000000000126,68.094000000000165,90.501000000000147,null,"Vary Yield by",null,null,null,null,null,null,{"$f":"T53","v":101.85000000000001},{"$f":"+AH53","v":101.85000000000001},{"$f":"Harvest!$O$14+Budget!$AI53*Harvest!$O$16+Harvest!$O$17*Budget!$AH53*IF(Budget!$BB$8=\"owner\",IF(Budget!$BB$5=\"share\",0,1),1)","v":59.073000000000008},{"$f":"IF(Harvest!$P$6,$AJ53,0)","v":59.073000000000008}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$52*(1+(2*$AA$54))","v":106.7},17.26600000000002,40.739999999999952,64.214000000000055,87.688000000000102,111.16200000000009,null,{"$f":"AF54/100","v":0.05},null,null,null,null,5,null,{"$f":"T54","v":106.7},{"$f":"+AH54","v":106.7},{"$f":"Harvest!$O$14+Budget!$AI54*Harvest!$O$16+Harvest!$O$17*Budget!$AH54*IF(Budget!$BB$8=\"owner\",IF(Budget!$BB$5=\"share\",0,1),1)","v":61.886000000000003},{"$f":"IF(Harvest!$P$6,$AJ54,0)","v":61.886000000000003}]
[]
[null,null,"Budget software questions? ","Contact Cheryl DeVuyst",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Above All Costs at Differing Yields and Prices1"]
[null,null,null,"Visit OSU Enterprise Budget Website",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yield","-----------------------",null,"Price ($/bu) ----------------------",null,null,null,"Return",null,null,null,null,null,null,"Yld Share",{"$f":"IF(G9=0,1,H9/G9)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bu/acre",{"$f":"$W$49*(1-(2*$AA$50))","v":3.9600000000000004},{"$f":"$W$49*(1-$AA$50)","v":4.18},{"$f":"crop_price","v":4.4000000000000004},{"$f":"$W$49*(1+$AA$50)","v":4.620000000000001},{"$f":"$W$49*(1+(2*$AA$50))","v":4.8400000000000007}]
[null,null,null,"Return",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$52*(1-(2*$AA$54))","v":87.3},{"$f":"IF($BB$5=\"share\",$H$41-$H$9+$AK$52-$AK50+(U$49*$T59*$AI$57),$G$41-$G$9+$AK$52-$AK50+(U$49*$T59*$AI$57))","v":-142.20599999999996},-123,-103.79399999999998,-84.587999999999909,-65.381999999999948,null,null,null,null,null,null,null,null,null,{"$f":"+G48*G47","v":399.64}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$52*(1-$AA$54)","v":92.149999999999991},-125.81299999999999,-105.54000000000002,-85.266999999999996,-64.993999999999915,-44.720999999999947,null,null,null,null,null,null,null,null,null,{"$f":"+G49*G47","v":493.53999999999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Crop_Yield","v":97},-109.4199999999999,-88.079999999999984,-66.739999999999952,-45.399999999999864,-24.059999999999889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$52*(1+$AA$54)","v":101.85000000000001},{"$f":"IF($BB$5=\"share\",$H$41-$H$9+$AK$52-$AK53+(U$49*$T62*$AI$57),$G$41-$G$9+$AK$52-$AK53+(U$49*$T62*$AI$57))","v":-93.026999999999873},-70.619999999999948,-48.212999999999852,-25.805999999999813,-3.3989999999998304]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$52*(1+(2*$AA$54))","v":106.7},-76.633999999999958,-53.160000000000025,-29.685999999999922,-6.2119999999998754,17.262000000000114]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"If custom harvest is used, the custom harvest"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," charge used is based on the new yield"]

{"sheet":"Yield","index":2,"n_rows":33,"n_cols":52,"rows_kept":33,"cut":false,"hidden":false,"merged":[[5,19,5,20],[9,1,9,2],[20,18,20,20]]}
[null,"Yield",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average district corn yields have not been available since 2009. Prices are from data collected by the Oklahoma Agricultural Statistics",null,null,null,null,null,null,null,null,null,null,null,null,null,"Month","Percent","Sale Price","Avg Price","Oct","Est. Price","User Spec"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Service (OASS).  For more information, visit the OASS web page by clicking on the OASS link.",null,null,null,null,null,null,null,null,null,null,null,null,null,"of Sale","Of Sale","by Month","for sales","Base","w/ Base","Price",null,null,null,null,"WC","SW","NC","Cen","SC","NE","EC","SE","OK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"January",0,{"$f":"IF(AM3=\"\",AL3,AM3)","v":4.63},{"$f":"AH3*AI3/100","v":0},1.052,{"$f":"($AJ$23-$AJ$24)*AK3","v":4.6288},4.63,1.0324189526184537]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"February",0,{"$f":"IF(AM4=\"\",AL4,AM4)","v":4.7300000000000004},{"$f":"AH4*AI4/100","v":0},1.075,4.7299999999999995,4.7300000000000004,1.0507065669160431]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Market",null,null,null,null,null,null,null,null,"March",0,4.84,0,1.1000000000000001,4.84,4.84,1.07356608478803,null,null,2014,169.8,119.7,110.5,93.2,120.8,140.6,153.19999999999999,143]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crop ","10 year average (2023)",null,null,null,"Year Avg.",null,null,null,null,null,null,null,null,"April",0,4.88,0,1.1100000000000001,4.8839999999999995,4.88,1.0889443059019119,null,null,2015,null,null,87.1,92.9,null,66.3,96.1]
[null,null,"Reporting","Yield","Est. Harvest","Harvest","Sales","Weighted",null,null,null,null,null,null,null,null,null,null,"Reporting","Dryland","Irrigated",null,"Year","OK Price",null,null,null,null,null,null,null,null,"May",0,4.9000000000000004,0,1.1140000000000001,4.9016000000000002,4.9000000000000004,1.0972568578553614,null,null,2016,88.9,63.2,64.5,103.2,82.2,97.4,103.7,106.4]
[null,"Corn","District","bu/acre","Price ($/bu)","Month","Information","Avg. Price",null,null,null,null,null,null,null,null,null,null,"District","bu./acre","bu./acre",null,2014,4.1100000000000003,null,null,null,null,null,null,null,null,"June",0,4.83,0,1.097,4.8267999999999995,4.83,1.0881130507065668,null,null,2017,null,null,68.099999999999994,94.1,103.8,93.9,127.2]
[null," Default","Southwest",{"$f":"IF(\n  OR(Budget!BB3=TRUE, UPPER(Budget!BB3 & \"\")=\"TRUE\"),\n  _xlfn.XLOOKUP(C9, $S$9:$S$18, $T$9:$T$18, $T$18),\n  $U$18\n)","v":97},{"$f":"AJ15","v":4.4000000000000004},10,null,{"$f":"SUMPRODUCT($AH$3:$AH$14,$AK$3:$AK$14)*E9/100","v":4.4000000000000004},null,null,null,null,null,null,null,"month to use",null,null,"Panhandle",{"$f":"T18","v":125.075},200,null,2015,3.93,null,null,null,null,null,null,null,null,"July",0,4.68,0,1.0640000000000001,4.6815999999999995,4.68,1.0756442227763923,null,null,2018,168.7,null,null,99.8,117.2,104.3,79.2,108.4,92.3]
[null," Your Value",null,{"$f":"D9","v":97},{"$f":"E9","v":4.4000000000000004},{"$f":"F9","v":10},null,{"$f":"+AJ15","v":4.4000000000000004},null,null,null,null,null,null,null,{"$f":"+IF(ISNUMBER(F10),F10,F9)","v":10},null,null,"West Central",{"$f":"AR15","v":176.15},200,null,2016,3.39,null,null,null,null,null,null,null,null,"August",0,4.55,0,1.0349999999999999,4.5539999999999994,4.55,1.0390689941812137,null,null,2019,183.3,73.599999999999994,106.9,72.2,103.6,107.8,91.5,111.8,140.69999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Southwest",{"$f":"AS15","v":97},200,null,2017,3.59,null,null,null,null,null,null,null,null,"September",0,4.57,0,1.038,4.5671999999999997,4.57,1.0336658354114714,null,null,2020,181.65,102.1,106.4,87.1,118.07499999999999,92.6,82.100000000000009,131.5,138]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North Central",{"$f":"AT15","v":83.896296296296299},200,null,2018,3.86,null,null,null,null,null,null,null,null,"October",100,4.4000000000000004,4.4000000000000004,1,{"$f":"($AJ$23-$AJ$24)*AK12","v":4.3999999999999995},4.4000000000000004,1,null,null,2021,215.65,126.4,68.566666666666677,118.71666666666665,113.625,118.5,109.68333333333334,136.65,129.30000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Central",{"$f":"AU15","v":92.303666666666658},200,null,2019,4,null,null,null,null,null,null,null,null,"November",0,4.37,0,0.99299999999999999,{"$f":"($AJ$23-$AJ$24)*AK13","v":4.3691999999999993},4.37,0.98337489609310058,null,null,2022,176.8,null,95.4,44.8,39.1,72.400000000000006,37.65,null,106.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"South Central",{"$f":"AV15","v":103.65555555555555},200,null,2020,4.3499999999999996,null,null,null,null,null,null,null,null,"December",0,4.53,0,1.0289999999999999,4.5275999999999987,4.53,1.0116375727348297,null,null,2023,224.4,null,47.6,117.02000000000001,134.5,110,115.08,170.9,174]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northeast",{"$f":"AW15","v":100.38},200,null,2021,6.14,null,null,null,null,null,null,null,null,null,null,"Wght. Avg.",{"$f":"SUM(AJ3:AJ14)","v":4.4000000000000004},null,"For harvest price of:",4.4000000000000004,null,null,null,"avg",{"$f":"+AVERAGE(AR5:AR14)","v":176.15},{"$f":"+AVERAGE(AS5:AS14)","v":97},83.896296296296299,92.303666666666658,103.65555555555555,100.38,99.541333333333341,129.80714285714285,{"$f":"+AVERAGE(AZ3:AZ12)","v":125.075}]
[null,"2026 estimated harvest price",null,null,{"$f":"E9","v":4.4000000000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,"East Central",{"$f":"AX15","v":99.541333333333341},200,null,2022,7.55,null,null,null,null,null,null,null,null,null,null,"Oct price",{"$f":"AJ15","v":4.4000000000000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Southeast",{"$f":"AY15","v":129.80714285714285},200,null,2023,5.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State ",{"$f":"AZ15","v":125.075},200,null,"Average",{"$f":"AVERAGE(X8:X17)","v":4.657},null,null,null,null,null,null,null,null,null,null,"Share of Crop Received:",{"$f":"IF(Budget!BB7<>\"\",Budget!BB7,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Share amount to use:",{"$f":"ROUND(IF(F12=\"\",AJ18,F12),4)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For more information:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oklahoma Agricultural Statistics"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"https://www.cmegroup.com/markets/agriculture/grains/corn.quotes.html",null,null,null,null,null,null,null,2007,148,100,107.5,88.5,134.5,117.5,130,120,102.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-12-01",4.5999999999999996,null,null,null,null,null,null,{"$f":"+AQ22+1","v":2008},null,null,64,90,86,84,92,86,67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basis",0.2,null,null,null,null,null,null,{"$f":"+AQ23+1","v":2009},null,null,49,59,null,63,73,64,110]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010,98.3,94,79.8,108.3,null,96.4,99.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,null,null,46,30.7,79,19.399999999999999,39.4,58.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012,98.7,116.9,42.4,85.3,91.6,43.4,98.8,107.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,145.80000000000001,132.5,72.3,84.2,73,68.400000000000006,138,125.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,169.8,119.7,110.5,93.2,120.8,140.6,153.19999999999999,143]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,null,null,87.1,92.9,null,66.3,96.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016,88.9,63.2,64.5,103.2,82.2,97.4,103.7,106.4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017,null,null,68.099999999999994,94.1,103.8,93.9,127.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2018,null,null,98,117.2,104.3,79.2,108.4,92.3]

{"sheet":"Seed","index":3,"n_rows":16,"n_cols":23,"rows_kept":16,"cut":false,"hidden":false,"merged":[[9,1,9,2],[16,18,16,21],[17,18,17,22]]}
[null,"Seed"]
[]
[]
[]
[]
[]
[null,"Seeding",null,"Plant Pop.","Seed Cost","Planting","Share",null,null,null,null,null,null,null,null,null,null,null,null,"           Non-Irrigation",null,"              Irrigation"]
[null,"Rate","Area","(000/acre)","$/bag","Month","Amount",null,null,null,null,null,null,null,null,null,null,null,null,"Plant","Row","Plant","Row"]
[null," Default","State",{"$f":"+IF(Budget!BB3,20,32)","v":20},300,4,null,null,null,null,null,null,null,null,null,"month to use",null,null,"Area of","Population","Width","Population","Width"]
[null," Your Value",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"+IF(ISNUMBER(F10),F10,F9)","v":4},null,null,"State","(000/acre)","(inches)","(000/acre)","(in inches)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"rate to use",null,null," Panhandle","14-18",30,"30-34",30]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(ISNUMBER(D10),D10,D9)","v":20},null,null," West of I-35","14-20",30,"30-34",30]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"price to use",null,null," East of  I-35","16-24",30,"30-34",30]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(ISNUMBER(E10),E10,E9)","v":300}]
[null,"*Seed Cost ($/bag) is for 80,000 kernals unit",null,null,null,null,null,null,null,null,null,null,null,null,null,"cost to use"]
[null,"**Plant population (000/acre) is typically a forth of more of a unit",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P12/80*P14","v":75}]

{"sheet":"Fertilizer","index":4,"n_rows":42,"n_cols":75,"rows_kept":42,"cut":false,"hidden":false,"merged":[[6,62,6,73],[19,62,19,73],[14,45,14,48],[15,45,15,48],[16,45,16,49],[19,45,19,46],[24,2,24,4],[25,2,25,4],[26,2,26,4],[0,16,0,17],[1,16,1,17],[18,16,18,19],[21,16,21,18],[16,1,16,4],[17,1,17,4],[18,1,18,4],[19,28,19,33],[23,2,23,4],[0,19,0,20],[0,22,0,23],[1,19,1,20],[1,22,1,23]]}
[null,"Fertilizer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nitrogen",null,null,"Phosphorus",null,null,"Potassium ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Share Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Requirements",null,null,"Recommendations",null,null,"Recommendations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"of Fertilizer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nitrogen",null,"Soil","Rate of ",null,"Soil","Rate of ",null,null,null,null,null,"Month to","Lbs. Applied","Number of ","%","%","%",null,"Custom","When",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B9","v":"Anhydrous Ammonia"},{"$f":"(D9*M9)*K9","v":46.790135000000006}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corn","Required",null,"Test","P2O5",null,"Test","K2O",null,null,null,null,"Fertilizer","Apply","per acre","Acres","N","P","K","$/Ton1","App Charge","Applied",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diammonium Phosphate",{"$f":"(D10*M10)*K10","v":18.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(bu/A)","(lbs/A)",null,"Index*","(lbs./A)",null,"Index*","(lbs./A)",null,null,null,null,"Anhydrous Ammonia",3,113,{"$f":"Budget!$BB$13","v":"160"},82,0,0,820,0,"Pre-Plant",null,null,null,null,null,null,null,null,"Tons",null,null,null,"Custom","# of Years",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,null,0,80,null,0,120,null,null,null,null,"Ammonium Nitrate",null,null,{"$f":"Budget!$BB$13","v":"160"},34,0,0,null,6.09,"Pre-Plant",null,null,null,null,null,null,null,"Month to","Applied","Acreage","Percent","Price","Application","to Allocate","Share of",null,null,null,null,null,0,0]
[null,null,"Month to","Lbs. Applied","Acreage","Percent","Percent","Percent","Price","Custom App.","Share of","Fertilizer ","Prorated","Prorated",null,null,50,50,null,10,60,null,75,80,null,null,null,null,"Ammonium Polyphosphate",null,null,{"$f":"Budget!$BB$13","v":"160"},10,34,0,625,5.85,"Pre-Plant",null,null,null,null,null,null,null,"Apply","per acre","Applied","ECCE","per Ton","per Ton","App. Over","Expense",null,null,null,null,null,0,0,null,"custom fert","Monthly allocation of expenditures(%)"]
[null,"Fertilizer","Apply","per Acre","Applied","N","P","K","per Ton","Charge","Expense","Price/Lb.","Cost/lb.","Cust. App.",null,null,60,60,null,20,40,null,125,60,null,null,null,null,"Diammonium Phosphate",4,50,{"$f":"Budget!$BB$13","v":"160"},18,46,0,740,0,"Pre-Plant",null,null,null,null,null,null,null,3,0,160,0.5,60,10,5,1,null,null,null,null,null,0,0,null,"applic",1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Anhydrous Ammonia",3,{"$f":"IF((OR(F9=0,(F19-F18-(D10*F10+D11*F11+D12*F12+D13*F13+D14*F14+D15*F15+D16*F16))<0)),0,(F19-F18-(D10*F10+D11*F11+D12*F12+D13*F13+D14*F14+D15*F15+D16*F16))/F9)","v":114.1222804878049},160,0.82,0,0,820,0,1,{"$f":"I9/2000","v":0.41},{"$f":"L9*E9/Budget!BB$13","v":0.41},{"$f":"E9*J9/Budget!BB$13","v":0},null,null,85,85,null,40,20,null,200,40,null,null,null,null,"Monoammonium Phosphate",null,null,{"$f":"Budget!$BB$13","v":"160"},11,52,0,800,6.09,"Pre-Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"IF($C9=BK$8,100,0)","v":0},0,100,0,0,0,0,0,0,0,0,0]
[null,"Diammonium Phosphate",4,50,160,0.18,0.46,0,740,0,1,{"$f":"I10/2000","v":0.37},{"$f":"L10*E10/Budget!BB$13","v":0.37},{"$f":"E10*J10/Budget!BB$13","v":0},null,null,100,110,null,"65+","None",null,"250+","None",null,null,null,null,"Potassium Chloride",null,null,{"$f":"Budget!$BB$13","v":"160"},0,0,60,520,6.09,"Pre-Plant",null,null,null,null,null,null,null,null,null,"Total cost of lime:",{"$f":"IF(AZ8=0,0,AU8*AX8)*BH17","v":0},"/budget ac.",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,100,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,1,0,{"$f":"L11*E11/Budget!BB$13","v":0},{"$f":"E11*J11/Budget!BB$13","v":0},null,null,120,130,null,"*Oklahoma State",null,null,"*Oklahoma State",null,null,null,null,null,"UREA",3,150,{"$f":"Budget!$BB$13","v":"160"},46,0,0,642,4,null,null,null,null,null,null,null,null,null,null,"Prorated cost:",{"$f":"IF(AZ8=0,0,AW10/AZ8)","v":0},"/budget ac.",null,null,null,null,null,null,null,null,"Lime",{"$f":"+AW11*BA8","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,1,0,{"$f":"L12*E12/Budget!BB$13","v":0},{"$f":"E12*J12/Budget!BB$13","v":0},null,null,160,190,null,"University Tests",null,null,"University Tests",null,null,null,null,null,null,null,null,{"$f":"Budget!$BB$13","v":"160"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ECCE equivalent applied:",{"$f":"AU8*AW8","v":0},"tons/acre",null,null,null,null,null,null,null,null,"Total Share Cost",{"$f":"SUM(BH3:BH11)","v":65.290135000000006},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,1,0,{"$f":"L13*E13/Budget!BB$13","v":0},{"$f":"E13*J13/Budget!BB$13","v":0},null,null,180,215,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Budget!$BB$13","v":"160"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"custom hire/prorated lime app",{"$f":"SUM(N9:N16)+(IF(AZ8=0,0,AU8*AY8/AZ8)*IF(AW10=0,0,1)*BH17)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,1,0,{"$f":"L14*E14/Budget!BB$13","v":0},{"$f":"E14*J14/Budget!BB$13","v":0},null,null,200,240,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Budget!$BB$13","v":"160"},null,null,null,null,null,null,null,null,null,null,null,null,null,"For additional information, see:",null,null,null,null,null,null,null,null,null,null,null,null,"custom hire +lime app",{"$f":"SUM(N9:N16)+(IF(AZ8=0,0,AU8*AY8)*IF(AW10=0,0,1)*BH17)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,1,0,{"$f":"L15*E15/Budget!BB$13","v":0},{"$f":"E15*J15/Budget!BB$13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Budget!$BB$13","v":"160"},null,null,null,null,null,null,null,null,null,null,null,null,null,"PSS-2225 OSU Soil Test Interpretations",null,null,null,null,null,null,null,null,null,null,null,null,"lime app share",{"$f":"IF(AZ8=0,0,IF(Budget!BB5=\"share\",AU8*AY8*Machinery!J13,AU8*AY8))*IF(AW10=0,0,1)*BH17","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,1,0,{"$f":"L16*E16/Budget!BB$13","v":0},{"$f":"E16*J16/Budget!BB$13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Budget!$BB$13","v":"160"},null,null,null,null,null,null,null,null,null,null,null,null,null,"PSS-2229 Soil pH and Buffer Index",null,null,null,null,null,null,null,null,null,null,null,null,"prorated lime app share",{"$f":"+IF(AZ8=0,BH15,BH15/AZ8)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pounds/acre applied",null,null,null,{"$f":"SUMPRODUCT(D9:D16,F9:F16)","v":102.58027000000001},{"$f":"$D$9*G$9+$D$10*G$10+$D$11*G$11+$D$14*G$14+$D$15*G$15+$D$16*G$16","v":23},{"$f":"$D$9*H$9+$D$10*H$10+$D$11*H$11+$D$14*H$14+$D$15*H$15+$D$16*H$16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Budget!$BB$13","v":"160"},null,null,null,null,null,null,null,null,null,null,null,null,null,"PSS-2239 Causes and Effects of Soil Acidity",null,null,null,null,null,null,null,null,null,null,null,null,"lime prorated ac",{"$f":"+AV8/Budget!BB13","v":1}]
[null,"Pounds of N/acre present per soil test results",null,null,null,0,null,null,null,null,null,null,null,null,null,null,"For additional information, see:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Budget!$BB$13","v":"160"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cost/ac",{"$f":"SUMPRODUCT(BK9:BK16*$N9:$N16/100)","v":0},{"$f":"SUMPRODUCT(BL9:BL16*$N9:$N16/100)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK18:BV18)","v":0}]
[null,"Estimated pounds N, P and K required",null,null,null,{"$f":"IF(Crop_Yield<=85,1*Crop_Yield,1.34798*Crop_Yield-28.17379)","v":102.58027000000001},20,0,null,null,null,null,null,null,null,null,"PSS-2225 OSU Soil Test Interpretations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Budget!$BB$13","v":"160"},null,null,null,null,null,null,null,"OSU Ag",null,null,null,null,null,"View these and other OSU Publications at:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OSU Fact Sheets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"custom lime","Monthly allocation of expenditures(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"View these and other OSU Publications at:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"applic",1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OSU Fact Sheets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AT8=BK$8,100,0)","v":0},{"$f":"IF($AT8=BL$8,100,0)","v":0},100,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Fertilizer cost/budget acre",null,null,{"$f":"SUMPRODUCT(D9:D16,M9:M16)","v":65.290135000000006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cost/ac",{"$f":"+BK22*IF($AZ8=0,0,$AU$8*$AY$8)/100*IF($AW$10=0,0,1)*$BH$17","v":0},{"$f":"+BL22*IF($AZ8=0,0,$AU$8*$AY$8)/100*IF($AW$10=0,0,1)*$BH$17","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK24:BV24)","v":0}]
[null,null,"Prorated lime cost/budget acre",null,null,{"$f":"AW11","v":0}]
[null,null,"Total cost/budget acre",null,null,{"$f":"SUM(F24:F25)","v":65.290135000000006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month to","Lbs. Applied","Number of ","%","%","%",null,"Custom","When"]
[null,null,"Custom application cost/budget acre",null,null,{"$f":"+BH13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer","Apply","per acre","Acres","N","P","K","$/Ton1","App Charge","Applied"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anhydrous Ammonia",null,null,{"$f":"+Budget!$BB$13","v":"160"},82,0,0,820,12,"Pre-Plant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ammonium Nitrate",null,null,{"$f":"+Budget!$BB$13","v":"160"},34,0,0,null,6.09,"Pre-Plant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ammonium Polyphosphate",null,null,{"$f":"+Budget!$BB$13","v":"160"},10,34,0,625,5.85,"Pre-Plant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diammonium Phosphate",null,null,{"$f":"+Budget!$BB$13","v":"160"},18,46,0,740,6.09,"Pre-Plant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monoammonium Phosphate",null,null,{"$f":"+Budget!$BB$13","v":"160"},11,52,0,800,6.09,"Pre-Plant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Potassium Chloride",null,null,{"$f":"+Budget!$BB$13","v":"160"},0,0,60,520,6.09,"Pre-Plant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UREA",3,150,160,46,0,0,642,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Budget!$BB$13","v":"160"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Budget!$BB$13","v":"160"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Budget!$BB$13","v":"160"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Budget!$BB$13","v":"160"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Budget!$BB$13","v":"160"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Budget!$BB$13","v":"160"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Budget!$BB$13","v":"160"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Budget!$BB$13","v":"160"}]

{"sheet":"Harvest","index":5,"n_rows":79,"n_cols":35,"rows_kept":79,"cut":false,"hidden":false,"merged":[[52,1,52,2],[53,1,53,2],[48,1,48,5],[47,1,47,4],[49,1,49,5],[45,1,45,2],[8,13,8,14],[20,1,20,2],[10,1,10,2],[12,1,12,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[38,16,38,17],[21,1,21,2],[28,16,28,18],[29,16,29,20],[24,12,24,14],[25,12,25,14],[31,16,31,17],[32,16,32,17],[33,16,33,17],[34,16,34,17]]}
["Harvest","Will this crop be harvested using your own equipment or using a custom harvester?"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Custom harvest?",true]
[]
[]
[null,null,null,"Flat rate","Flat rate","Cost for",null,null,null,null,null,null,null,"Yield (from Budget)",null,{"$f":"Crop_Yield","v":97}]
[null,null,null,"per acre","per bu.","hauling ","Share",null,null,null,null,null,null,"Extra cost for yld",null,{"$f":"IF(E13<=0,E12,E13)","v":0.38}]
[null,"Custom Harvest",null,"charge","charge","grain","Amount",null,null,null,null,null,null,"Amount over",null,{"$f":"P9-P10","v":96.62}]
[null," Default",null,38,0.38,0.2,null,null,null,null,null,null,null,"if < 0 =0",null,{"$f":"IF(P11<0,0,P11)","v":96.62}]
[null," Your values",null,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Per acre",{"$f":"IF(Crop_Yield<=0,0,IF(ISNUMBER(D13),D13,D12))","v":0}]
[]
[null,null,null,"Per Acre",null,null,null,null,null,null,null,null,null,"Per Buchel",{"$f":"IF(ISNUMBER(E13),E13,E12)","v":0.38}]
[null,"Custom Harvest",null,"Cost",null,null,null,null,null,null,null,null,null,"hauling",{"$f":"IF(ISNUMBER(F13),F13,F12)","v":0.2}]
[null," Per acre charge",null,24]
[null," Per bushel charge",null,{"$f":"O16*Crop_Yield","v":36.86}]
[null," Hauling cost",null,{"$f":"O17*Crop_Yield","v":19.400000000000002}]
[null," Total Custom Cost",null,{"$f":"SUM(D18:D20)","v":80.260000000000005}]
[null," Total Share Cost",null,{"$f":"IF(Budget!BB5=\"share\",D21*G13,D21)","v":80.260000000000005}]
[]
[]
[null,"Owned Harvest Machinery Costs",null,null,null,null,null,null,null,null,null,null,"Combine Cost Estimator"]
[null,null,null,null,null,null,null,null,null,null,null,null,"(includes header equipment)"]
[null,null,null,null,null,null,null,null,null,null,null,null," Crop Type (1 for corn)",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null," Combine (1=New, 2=Used)",null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Harvest"]
[null,null,null,null,"Your",null,null,null,null,null,null,null," Combine Information",null,null,null,"Harvest Cost per Acre",null,null,null,null,null,null,null,null,null,null,null,"Cost"]
[null,null,null,"Default","Value",null,null,null,null,null,null,null,null,"Make",null,null,"  Variable costs",null,"Combine","Other","Total",null,null,null,null,null,"    Variable costs"]
[null,"    Variable costs",null,null,null,null,null,null,null,null,null,null,null,"Model",null,null,"        Fuel",null,{"$f":"AA61","v":4.8297683823529418},0,{"$f":"SUM(S32:T32)","v":4.8297683823529418},null,null,null,null,null,null,"Fuel",{"$f":"IF(ISNUMBER(E33),E33,D33)","v":4.8297683823529418}]
[null,null,"Fuel",{"$f":"IF(Crop_Yield<=0,0,U32)","v":4.8297683823529418},null,null,null,null,null,null,null,null,null,"List Price",639000,null,"        Lube",null,{"$f":"AA62","v":0.72446525735294121},0,{"$f":"SUM(S33:T33)","v":0.72446525735294121},null,null,null,null,null,null,"Lube",{"$f":"IF(ISNUMBER(E34),E34,D34)","v":0.72446525735294121}]
[null,null,"Lube",{"$f":"IF(Crop_Yield<=0,0,U33)","v":0.72446525735294121},null,null,"Variable ",null,null,null,null,null,null,"Use: acres/year",3000,null,"        Repairs",null,{"$f":"AA59","v":9.8689669214210625},0,9.8689669214210625,null,null,null,null,null,null,"Repairs",{"$f":"IF(ISNUMBER(E35),E35,D35)","v":9.8689669214210625}]
[null,null,"Repairs",{"$f":"IF(Crop_Yield<=0,0,U34)","v":9.8689669214210625},null,null,"Cost Share",null,null,null,null,null,null,"Header width (ft)",30,null,"        Total",null,{"$f":"SUM(S32:S34)","v":15.423200561126945},{"$f":"SUM(T32:T34)","v":0},15.423200561126945,null,null,null,null,null,null,"  Total",{"$f":"SUM(AC32:AC34)","v":15.423200561126945}]
[null,null,"Total",{"$f":"SUM(D33:D35)","v":15.423200561126945},{"$f":"IF(P6,0,IF(ISNUMBER(E33),E33,D33)+IF(ISNUMBER(E34),E34,D34)+IF(ISNUMBER(E35),E35,D35))","v":0},null,1,null,null,null,null,null,null,"Field speed (mph)",4,null,"  Fixed costs",null,null,null,null,null,null,null,null,null,"    Fixed costs"]
[null,"    Fixed costs",null,null,null,null,null,null,null,null,null,null,null,"Engine horsepower",375,null,"       Depreciation",null,{"$f":"AA68","v":10.384442675455235},0,10.384442675455235,null,null,null,null,null,null,"Depreciation",{"$f":"IF(ISNUMBER(E38),E38,D38)","v":10.384442675455235}]
[null,null,"Depreciation",{"$f":"IF(Crop_Yield<=0,0,U37)","v":10.384442675455235},null,null,null,null,null,null,null,null,null,"Field efficiency",0.85,null,"        Insurance",null,{"$f":"AA70","v":0.55951743400400433},0,0.55951743400400433,null,null,null,null,null,null,"Insurance",{"$f":"IF(ISNUMBER(E39),E39,D39)","v":0.55951743400400433}]
[null,null,"Insurance",{"$f":"IF(Crop_Yield<=0,0,U38)","v":0.55951743400400433},null,null,null,null,null,null,null,null,null,"Interest rate (if financed)",7.7499999999999999E-2,null,"        Taxes",null,{"$f":"AA69","v":0.91786687159697411},0,0.91786687159697411,null,null,null,null,null,null,"Taxes",{"$f":"IF(ISNUMBER(E40),E40,D40)","v":0.91786687159697411}]
[null,null,"Taxes",{"$f":"IF(Crop_Yield<=0,0,U39)","v":0.91786687159697411},null,null,"Fixed",null,null,null,null,null," New Machine",null,null,null,"        Interest",null,{"$f":"AA72","v":5.1014824865070976},0,5.1014824865070976,null,null,null,null,null,null,"Interest",{"$f":"IF(ISNUMBER(E41),E41,D41)","v":5.1014824865070976}]
[null,null,"Interest",{"$f":"IF(Crop_Yield<=0,0,U40)","v":5.1014824865070976},null,null,"Cost Share",null,null,null,null,null,null,"Purchase price",{"$f":"0.9*O33","v":575100},null,"        Total",null,{"$f":"SUM(S37:S40)","v":16.96330946756331},{"$f":"SUM(T37:T40)","v":0},16.96330946756331,null,null,null,null,null,null,"  Total",{"$f":"SUM(AC37:AC40)","v":16.96330946756331}]
[null,null,"Total",{"$f":"SUM(D38:D41)","v":16.96330946756331},{"$f":"IF(P6,0,IF(ISNUMBER(E38),E38,D38)+IF(ISNUMBER(E39),E39,D39)+IF(ISNUMBER(E40),E40,D40)+IF(ISNUMBER(E41),E41,D41))","v":0},null,1,null,null,null,null,null,null,"Years you will use",10]
[null,null,null,null,null,null,null,null,null,null,null,null," Used Machine:",null,null,null,"  Hours of labor",null,{"$f":"AA63","v":9.7058823529411767E-2},0,9.7058823529411767E-2,null,null,null,null,null,"   Hours of labor",null,{"$f":"IF(ISNUMBER(E44),E44,D44)","v":9.7058823529411767E-2}]
[null,"    Hours of labor",null,{"$f":"IF(Crop_Yield<=0,0,U43)","v":9.7058823529411767E-2},null,null,"Labor Share",null,null,null,null,null,null,"Estimated purchase price",{"$f":"+(O33*AI62*AI63^O46)*1.25","v":275360.06147909223},null,"  Perf. rate (hrs/ac)",null,{"$f":"+AA57","v":8.0882352941176475E-2}]
[null,"    Labor costs per acre",null,{"$f":"D44*IF(Parameters!D8>0,Parameters!D8,Parameters!C8)","v":1.7713235294117649},{"$f":"IF(P6,0,IF(ISNUMBER(E44),E44,D44)*Parameters!P8)","v":0},null,1,null,null,null,null,null,null,"Your purchase price ",null,null,"  Perf. rate (ac/hr)",null,{"$f":"+AC56","v":12.363636363636363},null,null,null,null,null,null,null,null,null,160]
[null,"    Total costs",null,{"$f":"+D36+D42+D45","v":34.15783355810202},{"$f":"+E36+E42+E45","v":0},null,null,null,null,null,null,null,null,"Age when purchased",5,null,"  Breakeven acreage to justify"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Hours when purchased",1500,null,"  machine ownership (vs. Custom Harvest)",null,null,null,{"$f":"+IF(D18+D19-AA65=0,\"NA\",IF(AB73/(D18+D19-AA65)<=0,\"NA\",AB73/(D18+D19-AA65)))","v":1165.4499886411011},null,null,null,null,null,null,null,true]
[null,"For additional information, see:",null,null,null,null,null,null,null,null,null,null,null,"Years you will use",5,null,null,null,null,null,{"$f":"+IF(Crop_Yield<=0,\"\",IF(D18+D19-AA65=0,\"\",IF(AB73/(D18+D19-AA65)<0,\"Custom rate is less than variable costs and labor.\",\"\")))","v":""}]
[null,"CR-205 Oklahoma Farm and Ranch Custom Rates"]
[null,"AGEC-240 Machinery Ownership versus Custom Harvest"]
[]
[null,"View these and other OSU Publications at:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Combine Cost Calculator (Developed by Darrell Kletke)"]
[null,"OSU Fact Sheets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ownership"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PerAcre","Annual","PerHour","Period"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acres",1,{"$f":"O34","v":3000},{"$f":"O36*O35*AI58/8.25","v":12.363636363636363}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hours of use",{"$f":"IF(AC56=0,0,1/AC56)","v":8.0882352941176475E-2},{"$f":"IF(AC56=0,0,O34/AC56)","v":242.64705882352942},1,{"$f":"IF(O28=1,AB57*O42,AB57*O48)","v":1213.2352941176471},null,"Cost estimation parameters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Field efficiency",{"$f":"+O38","v":0.85}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Accumulated repairs",{"$f":"IF(O34=0,0,AB59/O34)","v":9.8689669214210625},{"$f":"IF(O28=1,IF(O42=0,0,AD59/O42),IF(O48=0,0,AD59/O48))","v":29606.900764263188},{"$f":"IF(AB57=0,0,AB59/AB57)","v":122.01631830120586},{"$f":"IF(O28=1,O33*AI59*AI60*((AB57*O42/AI64*100)^AI61),O33*AI59*AI60*(((O47+AB57*O48)/AI64*100)^AI61)-O33*AI59*AI60*((O47/AI64*100)^AI61))","v":148034.50382131594},null,null,null,"RC1",0.40180399999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Gallons of Diesel",{"$f":"IF(O27=1,AI66,IF(O27=2,AI67,AI68))","v":1.4680147058823532},{"$f":"AA60*AB56","v":4404.0441176470595},{"$f":"AA60*AC56","v":18.150000000000002},null,null,null,null,"RC2",6.3100000000000002E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total fuel cost",{"$f":"IF(O34=0,0,IF(O34=\"\",0,AA60*$AI$69))","v":4.8297683823529418},{"$f":"AB60*$AI$69","v":14489.305147058825},{"$f":"AC60*$AI$69","v":59.71350000000001},null,null,null,null,"RC3",2.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total lube cost (15% of fuel)",{"$f":"0.15*AA61","v":0.72446525735294121},{"$f":"0.15*AB61","v":2173.3957720588237},{"$f":"0.15*AC61","v":8.9570250000000016},null,null,null,null,"RFV1",0.63500000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total hours labor",{"$f":"1.2*AA57","v":9.7058823529411767E-2},{"$f":"1.2*AB57","v":291.1764705882353},{"$f":"1.2*AC57","v":1.2},null,null,null,null,"RFV2",0.88500000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total combine labor cost",{"$f":"$AI$70*AA63","v":1.7713235294117649},{"$f":"$AI$70*AB63","v":5313.9705882352946},{"$f":"$AI$70*AC63","v":21.9},null,null,null,null,"Hours of life",3000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Variable costs",{"$f":"AA59+AA61+AA62+AA64","v":17.19452409053871},{"$f":"AB59+AB61+AB62+AB64","v":51583.572271616133},{"$f":"AC59+AC61+AC62+AC64","v":212.58684330120585},null,null,null,null,"Fuel Multiplier",4.3999999999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel per acre(corn)",{"$f":"+((O37*AI65)/AC56)*1.1","v":1.4680147058823532}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Salvage value",null,null,null,{"$f":"IF(O28=1,O33*AI62*AI63^O42,O33*AI62*AI63^(O46+O48))","v":119593.42134726371}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",{"$f":"IF(AC56=0,0,AC68/$AC$56)","v":10.384442675455235},{"$f":"IF(O42=0,0,(IF(O28=1,IF(O41=0,0,(O41-AD67)/O42),IF(O48=0,0,IF(AI73=0,0,(AI73-AD67)/O48)))))","v":31153.328026365703},{"$f":"IF(AB57=0,0,AB68/$AB$57)","v":128.38947307835562}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes",{"$f":"IF(AC56=0,0,AC69/$AC$56)","v":0.91786687159697411},{"$f":"AI71*IF(O28=1,O41,AI73)","v":2753.6006147909225},{"$f":"IF(AB57=0,0,AB69/$AB$57)","v":11.348172230653498},null,null,null,null,"Fuel price/gallon ($)",{"$f":"Parameters!P9","v":3.29}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insurance",{"$f":"IF(AC56=0,0,AC70/$AC$56)","v":0.55951743400400433},{"$f":"+AB71*$AI$72","v":1678.5523020120129},{"$f":"IF(AB57=0,0,AB70/$AB$57)","v":6.9176700931404165},null,null,null,null,"Wage rate/hour ($)",{"$f":"Parameters!P8","v":18.25}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Investment",{"$f":"IF(AC56=0,0,AC71/$AC$56)","v":65.825580471059325},{"$f":"IF(O28=1,(O41+AD67)/2,(AI73+AD67)/2)","v":197476.74141317798},{"$f":"IF(AB57=0,0,AB71/$AB$57)","v":813.8435403694607},null,null,null,null,"Taxes (% of purchase price)",{"$f":"Parameters!P12","v":0.01}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest ",{"$f":"AA71*$O$39","v":5.1014824865070976},{"$f":"AB71*$O$39","v":15304.447459521294},{"$f":"AC71*$O$39","v":63.072874378633202},null,null,null,null,"Insurance (% of purchase price)",{"$f":"Parameters!P13","v":8.5000000000000006E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"      Fixed costs",{"$f":"AA68+AA69+AA70+AA72","v":16.96330946756331},{"$f":"AB68+AB69+AB70+AB72","v":50889.92840268994},{"$f":"AC68+AC69+AC70+AC72","v":209.72818978078274},null,null,null,null,"purchase price",{"$f":"+IF(ISNUMBER(O45),O45,O44)","v":275360.06147909223}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"engine HP",{"$f":"+O37","v":375}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local Custom Combine Rates",null,null,null,null,"      Totals",{"$f":"AA65+AA73","v":34.15783355810202},{"$f":"AB65+AB73","v":102473.50067430607},{"$f":"AC65+AC73","v":422.31503308198859},null,null,null,null,"Diesel per hr",{"$f":"+AI74*AI65","v":16.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flat rate per acre ($)",12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Extra charge per bushel ($)",0.12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For excess over xx bu./ac.",20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yield per acre",35]

{"sheet":"Ins","index":6,"n_rows":18,"n_cols":3,"rows_kept":18,"cut":false,"hidden":false,"merged":[[6,1,6,2],[17,1,17,3]]}
[null,"Insurance"]
[]
[]
[]
[]
[null,"         Crop Insurance Specification"]
[]
[null," Approved APH yield"]
[null," Yield coverage level"]
[null," Crop price election"]
[null," Value of coverage",{"$f":"+C8*C9*C10","v":0}]
[null," Month of Expense",10]
[null," Cost of Insurance",20]
[null," Share Amount",1]
[null," Cost of Insurance (share)",{"$f":"C13*C14","v":20}]
[]
[null,"For more information:"]
[null,"OSU Fact Sheets"]

{"sheet":"Pesticide","index":7,"n_rows":50,"n_cols":51,"rows_kept":50,"cut":false,"hidden":false,"merged":[[6,39,6,50],[22,1,22,4],[21,1,21,5]]}
[null,"Pesticide",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pesticide Descriptions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(a max of 20 Pesticides can be listed, start in aa5 and go down, no blank rows)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month to","Application","Units","Number of ","Cost","Charge for","What it "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pesticide","Apply","Unit","per Acre","Acres","per Unit","Cust App","Controls","Other Comments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accent",null,"Ounce",1,{"$f":"Budget!$BB$13","v":"160"},21.9,5.63,"Grasses/bindweed","Apply postemergence.  Follow label for optimum control of johnsongrass and shattercane."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aim EC",null,"Fl. Oz.",0.5,{"$f":"Budget!$BB$13","v":"160"},6.75,5.63,"Annual broadleaf weeds","Postemergence, see label for restrictions/waiting periods."]
[null,null,"Month to","Application","Units","Acreage","Cost","Custom App.","Share of","Cost of","Total App.","prorated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Atrazine 4L",null,"Pint",4,{"$f":"Budget!$BB$13","v":"160"},2.34,5.63,"Annual weeds/grasses","Resticted use pesticide.  Apply preplant or preemergence.  See label for restrictions/waiting periods.  ",null,null,"custom pest","Monthly allocation of expenditures(%)"]
[null,"Pesticide","Apply","Unit","per Acre","Applied","per Unit","Charge","Expense","Chemical","Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance Flexx",null,"Fl. Oz.",4,{"$f":"Budget!$BB$13","v":"160"},5.15,5.63,"Annual broadleaf weeds/grasses","Early preplant, preplant incorp, or preemergence.  See label for restrictions/waiting periods.",null,null,"applic",1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Clarity",4,"Fl. Oz.",16,160,0.78,0,1,{"$f":"$G9*$E9*F9/Budget!BB$13","v":12.48},{"$f":"+J9+L9","v":12.48},{"$f":"H9*F9/Budget!BB$13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basis blend",null,"Ounce",0.33,{"$f":"Budget!$BB$13","v":"160"},8.1,5.63,"Annual grasses","Preplant, preemergence or postemergence, see label for restrictions/waiting periods.",null,null,null,{"$f":"IF($C9=AN$8,100,0)","v":0},0,0,100,0,0,0,0,0,0,0,0]
[null,"Glyphosate (generic 4# ai/gal)",4,"Fl. Oz.",32,160,0.25,0,1,{"$f":"$G10*$E10*F10/Budget!BB$13","v":8},{"$f":"+J10+L10","v":8},{"$f":"H10*F10/Budget!BB$13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bicep II Magnum ",3,"Fl. Oz.",27,{"$f":"Budget!$BB$13","v":"160"},0.38,0,"Annual weeds/grasses","Resticted use pesticide.  Early preplant, preplant incorp, preemergence, postemergence",null,null,null,0,0,0,100,0,0,0,0,0,0,0,0]
[null,"Bicep II Magnum ",5,"Fl. Oz.",40,160,0.38,0,1,{"$f":"$G11*$E11*F11/Budget!BB$13","v":15.2},15.2,{"$f":"H11*F11/Budget!BB$13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capture LFR",null,"Fl. Oz.",4.2,{"$f":"Budget!$BB$13","v":"160"},1.37,5.63,"SW corn borer, Western bean cutworm, Chinch bug","Restricted use pesticide.  See label for restrictions/waiting periods.",null,null,null,0,0,0,0,100,0,0,0,0,0,0,0]
[null,"Fierce",5,"Ounce",3,160,8,0,1,{"$f":"$G12*$E12*F12/Budget!BB$13","v":24},24,{"$f":"H12*F12/Budget!BB$13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clarity",3,"Fl. Oz.",16,{"$f":"Budget!$BB$13","v":"160"},0.78,5.63,"Annual weeds/grasses","See label for restrictions/waiting periods.  ",null,null,null,0,0,0,0,100,0,0,0,0,0,0,0]
[null,"Glyphosate (generic 4# ai/gal)",6,"Fl. Oz.",22,160,0.25,0,1,{"$f":"$G13*$E13*F13/Budget!BB$13","v":5.5},5.5,{"$f":"H13*F13/Budget!BB$13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Counter 15G",null,"Pound",null,{"$f":"Budget!$BB$13","v":"160"},null,5.63,"Corn rootworm","Restricted use pesticide.  See label for restrictions/waiting periods.  ",null,null,null,0,0,0,0,0,100,0,0,0,0,0,0]
[null,"Status",6,"Ounce",5,160,4.6500000000000004,0,1,{"$f":"$G14*$E14*F14/Budget!BB$13","v":23.25},23.25,{"$f":"H14*F14/Budget!BB$13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dual II Magnum",null,"Pint",1.33,{"$f":"Budget!$BB$13","v":"160"},12.03,5.63,"Annual weeds/grasses","Preplant, preemergence, or layby.",null,null,null,0,0,0,0,0,100,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,1,{"$f":"$G15*$E15*F15/Budget!BB$13","v":0},0,{"$f":"H15*F15/Budget!BB$13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fierce",4,"Ounce",3,{"$f":"Budget!$BB$13","v":"160"},8,5.63,"Annual weeds/grasses","See label for restrictions/waiting periods.  ",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,1,{"$f":"$G16*$E16*F16/Budget!BB$13","v":0},0,{"$f":"H16*F16/Budget!BB$13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Glyphosate (generic 4# ai/gal)",4,"Fl. Oz.",10,{"$f":"Budget!$BB$13","v":"160"},0.25,0,"Grasses/broadleaf weeds","Non-selective herbicide for use on Roundup ready corn.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"Total cost per budget acre",{"$f":"SUMPRODUCT(I9:I16,J9:J16)","v":88.43},{"$f":"SUM(J9:J16)","v":88.43},{"$f":"SUM(K9:K16)","v":88.43},{"$f":"SUM(L9:L16)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Halex GT",null,"Fl. Oz.",19,{"$f":"Budget!$BB$13","v":"160"},0.51,0,"Grasses/broadleaf weeds","See label for restrictions/waiting periods.  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Harness Xtra",null,"Fl. Oz.",23,{"$f":"Budget!$BB$13","v":"160"},0.45,0,"Grasses/broadleaf weeds","See label for restrictions/waiting periods.  ",null,null,"cost/ac",{"$f":"SUMPRODUCT(AN9:AN16*$L9:$L16/100)","v":0},{"$f":"SUMPRODUCT(AO9:AO16*$L9:$L16/100)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Karate w/Zeon",null,"Fl. Oz.",1.5,{"$f":"Budget!$BB$13","v":"160"},3.02,5.63,"Chinch Bug, Cutworm, Corn rootworm, Grasshoppers","Restricted use pesticide.  See label for restrictions/waiting periods.  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laudis",null,"Fl. Oz.",1,{"$f":"Budget!$BB$13","v":"160"},4.5999999999999996,0,"Grasses/broadleaf weeds","See label for restrictions/waiting periods.  "]
[null,"For more information:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lorsban 4E",null,"Pint",1.5,{"$f":"Budget!$BB$13","v":"160"},null,5.63,"Cutworm","PLEASE NOTE: EPA has banned chlorpyrifos use in food or feed crops effective February 28, 2022"]
[null,"EPP-322 Pesticide Recordkeeping Requirements for Crop Production",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mustang MAX",null,"Fl. Oz.",2.8,{"$f":"Budget!$BB$13","v":"160"},1.18,5.63,"SW corn borer, Cutworm","30 day waiting period.  See label for restrictions/waiting periods. "]
[null,"EPP-7160 Field Key to Larvae in Corn",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Roundup PowerMAX",null,"Fl. Oz.",22,{"$f":"Budget!$BB$13","v":"160"},0.22,5.63,"Grasses/broadleaf weeds","Non-selective herbicide for use on Roundup ready corn."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Status",4,"Ounce",3,{"$f":"Budget!$BB$13","v":"160"},4.6500000000000004,0,"Broadleaf weeds","See label for restrictions/waiting periods.  "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pesticide Data Transfer Row -->"]
[]
[]
[null,"View these and other OSU Publications at:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month to","Application","Units","Number of ","Cost","Charge for","What it "]
[null,"OSU Fact Sheets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pesticide","Apply","Unit","per Acre","Acres","per Unit","Cust App","Controls","Other Comments",null,"50# bag"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accent",null,"Ounce",1,{"$f":"Budget!$BB$13","v":"160"},21.9,5.63,"Grasses/bindweed","Apply postemergence.  Follow label for optimum control of johnsongrass and shattercane."]
[null,"For information on Ag Product Labels and Material Safety Data Sheets, see:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aim EC",null,"Fl. Oz.",0.5,{"$f":"Budget!$BB$13","v":"160"},6.75,5.63,"Annual broadleaf weeds","Postemergence, see label for restrictions/waiting periods."]
[null,"http://www.cdms.net/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Atrazine 4L",null,"Pint",4,{"$f":"Budget!$BB$13","v":"160"},2.34,5.63,"Annual weeds/grasses","Resticted use pesticide.  Apply preplant or preemergence.  See label for restrictions/waiting periods.  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance Flexx",null,"Fl. Oz.",4,{"$f":"Budget!$BB$13","v":"160"},5.15,5.63,"Annual broadleaf weeds/grasses","Early preplant, preplant incorp, or preemergence.  See label for restrictions/waiting periods."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basis blend",null,"Ounce",0.33,{"$f":"Budget!$BB$13","v":"160"},8.1,5.63,"Annual grasses","Preplant, preemergence or postemergence, see label for restrictions/waiting periods.",null,"50# bag"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bicep II Magnum ",null,"Fl. Oz.",27,{"$f":"Budget!$BB$13","v":"160"},0.38,5.63,"Annual weeds/grasses","Resticted use pesticide.  Early preplant, preplant incorp, preemergence, postemergence"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capture LFR",null,"Fl. Oz.",4.2,{"$f":"Budget!$BB$13","v":"160"},1.37,5.63,"SW corn borer, Western bean cutworm, Chinch bug","Restricted use pesticide.  See label for restrictions/waiting periods."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clarity",null,"Fl. Oz.",16,{"$f":"Budget!$BB$13","v":"160"},0.78,5.63,"Annual weeds/grasses","See label for restrictions/waiting periods.  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Counter 15G",null,"Pound",null,{"$f":"Budget!$BB$13","v":"160"},null,5.63,"Corn rootworm","Restricted use pesticide.  See label for restrictions/waiting periods.  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dual II Magnum",null,"Pint",1.33,{"$f":"Budget!$BB$13","v":"160"},12.03,5.63,"Annual weeds/grasses","Preplant, preemergence, or layby."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fierce",null,"Ounce",3,{"$f":"Budget!$BB$13","v":"160"},8,5.63,"Annual weeds/grasses","See label for restrictions/waiting periods.  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Glyphosate (generic 4# ai/gal)",null,"Fl. Oz.",10,{"$f":"Budget!$BB$13","v":"160"},0.25,5.63,"Grasses/broadleaf weeds","Non-selective herbicide for use on Roundup ready corn."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Halex GT",null,"Fl. Oz.",19,{"$f":"Budget!$BB$13","v":"160"},0.51,5.63,"Grasses/broadleaf weeds","See label for restrictions/waiting periods.  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Harness Xtra",null,"Fl. Oz.",23,{"$f":"Budget!$BB$13","v":"160"},0.45,5.63,"Grasses/broadleaf weeds","See label for restrictions/waiting periods.  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Karate w/Zeon",null,"Fl. Oz.",1.5,{"$f":"Budget!$BB$13","v":"160"},3.02,5.63,"Chinch Bug, Cutworm, Corn rootworm, Grasshoppers","Restricted use pesticide.  See label for restrictions/waiting periods.  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laudis",null,"Fl. Oz.",1,{"$f":"Budget!$BB$13","v":"160"},4.5999999999999996,5.63,"Grasses/broadleaf weeds","See label for restrictions/waiting periods.  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lorsban 4E",null,"Pint",1.5,{"$f":"Budget!$BB$13","v":"160"},null,5.63,"Cutworm","PLEASE NOTE: EPA has banned chlorpyrifos use in food or feed crops effective February 28, 2022"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mustang MAX",null,"Fl. Oz.",2.8,{"$f":"Budget!$BB$13","v":"160"},1.18,5.63,"SW corn borer, Cutworm","30 day waiting period.  See label for restrictions/waiting periods. "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Roundup PowerMAX",null,"Fl. Oz.",22,{"$f":"Budget!$BB$13","v":"160"},0.22,5.63,"Grasses/broadleaf weeds","Non-selective herbicide for use on Roundup ready corn."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Status",null,"Ounce",3,{"$f":"Budget!$BB$13","v":"160"},4.6500000000000004,5.63,"Broadleaf weeds","See label for restrictions/waiting periods.  "]

{"sheet":"Parameters","index":8,"n_rows":24,"n_cols":27,"rows_kept":24,"cut":false,"hidden":false,"merged":[[21,15,21,26]]}
[null,"Parameters"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parameter"]
[null,null,null,"Your ",null,null,null,null,null,null,null,null,null,null,null,"value to"]
[null,"Parameter Settings","Default","Value",null,null,null,null,null,null,null,null,null,null,null,"use"]
[null," Opportunity wage rate charged for labor",18.25,null,null,null,null,null,null,null,null,null,null,null,"Wage",{"$f":"IF(ISNUMBER(D8),IF(D8<0,C8,D8),C8)","v":18.25}]
[null," Average fuel price (Diesel)",3.29,null,null,null,null,null,null,null,null,null,null,null,"Fuel",{"$f":"IF(D9<=0,C9,D9)","v":3.29}]
[null," Interest rate charged on operating capital (operating loan)",7.0999999999999994E-2,null,null,null,null,null,null,null,null,null,null,null,"Oper Int",{"$f":"IF(ISNUMBER(D10),IF(D10<0,C10,D10),C10)","v":7.0999999999999994E-2}]
[null," Interest rate charged on machinery loans",7.0000000000000007E-2,null,null,null,null,null,null,null,null,null,null,null,"Mach Int",{"$f":"IF(ISNUMBER(D11),IF(D11<0,C11,D11),C11)","v":7.0000000000000007E-2}]
[null," Percent taxes on machinery purchase price",0.01,null,null,null,null,null,null,null,null,null,null,null,"Mach Tax",0.01]
[null," Percent insurance on machinery average value",8.5000000000000006E-3,null,null,null,null,null,null,null,null,null,null,null,"Ins. Rate",8.5000000000000006E-3]
[null," Annual capital month",{"$f":"Yield!P10","v":10},null,null,null,null,null,null,null,null,null,null,null,"Harv. Mo",{"$f":"IF(ISNUMBER(D14),D14,C14)","v":10}]
[null," Opportunity interest rate charged on land capital",0.03,null,null,null,null,null,null,null,null,null,null,null,"Land-opp cost",0.03]
[null," Percent ad valorem tax rate on land",1.2897957367167304E-3,null,null,null,null,null,null,null,null,null,null,null,"ad valorem",1.2897957367167304E-3]
[null," Per acre average value for land",3000,null,null,null,null,null,null,null,null,null,null,null,"avg. land value",3000]
[null," Percent of taxes and desired rate of return assigned to corn",1,null,"      ",null,null,null,null,null,null,null,null,null,"% prop to ",1]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prod","Monthly allocation of expenditures(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land Taxes",1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Machinery","index":9,"n_rows":71,"n_cols":59,"rows_kept":71,"cut":false,"hidden":false,"merged":[[42,21,42,32],[47,21,47,32],[33,1,33,2],[34,1,34,2],[31,1,31,4],[28,1,28,3],[16,6,16,7],[17,6,17,7],[26,1,26,2],[25,1,25,2],[27,1,27,3]]}
[null,"Machinery"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fert",false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pest",false]
[]
[null,null,null,null,"Your"]
[null,null,null,"Default","Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Custom"]
[null,"  Variable costs ($/acre)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selected",false,false,false,false]
[null,null,"Fuel",{"$f":"V19*Parameters!$P$9","v":11.682790000000001}]
[null,null,"Lube",{"$f":"V20*Parameters!$P$9","v":1.7634400000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row Number",33,null,null,null,null,null,null,"Variable ",null,"Variable "]
[null,null,"Repairs",{"$f":"V21","v":15.67031576923077},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Column Number",48,null,null,null,null,null,null,"Cost Share",null,"Cost Share"]
[null,null,"Total",{"$f":"SUM(D10:D12)","v":29.116545769230768},{"$f":"IF(V32,0,IF(ISNUMBER(E10),E10,D10)+IF(ISNUMBER(E11),E11,D11)+IF(ISNUMBER(E12),E12,D12))*IF(V33,IF(V34,0,1),1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,0]
[null,"  Fixed costs ($/acre)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"share"]
[null,null,"Depreciation",{"$f":"V24","v":27.043651623931623},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selected ","Selected ","Mach Cost","Irrigation","Owned",null,"Mach Cost","Irrigation","Owned"]
[null,null,"Insurance",{"$f":"V25*Parameters!$P$13","v":2.063307919017094},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Complement","Complement","Value to use",null,"Combine",null,"Value to use",null,"Combine"]
[null,null,"Taxes",{"$f":"V26*Parameters!$P$12","v":3.7795788243589743},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parameter","(A-D)","Selected vs","Fixed",null,"Variable","Selected vs","Fixed",null,"Variable","VC",null,"Fixed",null,"Fixed"]
[null,null,"Interest",{"$f":"V27*Parameters!$P$11","v":16.991947568376069},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Variable costs","Values",null,"custom","Cost","Costs","Cost","custom","Cost","Costs","Cost","x column",null,"Cost Share",null,"Cost Share"]
[null,null,"Total",{"$f":"SUM(D15:D18)","v":49.878485935683763},{"$f":"IF(V32,0,IF(ISNUMBER(E15),E15,D15)+IF(ISNUMBER(E16),E16,D16)+IF(ISNUMBER(E17),E17,D17)+IF(ISNUMBER(E18),E18,D18))*IF(V33,IF(V34,0,1),1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel",3.5510000000000002,{"$f":"D10","v":11.682790000000001},{"$f":"IF(ISNUMBER(E10),E10,W19)","v":11.682790000000001},null,{"$f":"IF(Harvest!$P$6,0,Harvest!AC32)","v":0},{"$f":"IF($V$32,0,X19)*IF(V$33,IF(V$34,0,1),1)+Z19","v":0},{"$f":"+IF(Budget!$BB$5=\"share\",X19*$J$13,X19)*IF(V$32,0,1)*IF(V$33,IF(V$34,0,1),1)","v":0},null,{"$f":"Z19*Harvest!$G$36","v":0},{"$f":"+IF($V$32,0,AB19)+AD19","v":0},{"$f":"IF($V$32,0,X19)*IF(V$33,IF(V$34,0,1),1)","v":0},null,1,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lube",0.53600000000000003,{"$f":"D11","v":1.7634400000000001},{"$f":"IF(ISNUMBER(E11),E11,W20)","v":1.7634400000000001},null,{"$f":"IF(Harvest!$P$6,0,Harvest!AC33)","v":0},{"$f":"IF($V$32,0,X20)*IF(V$33,IF(V$34,0,1),1)+Z20","v":0},{"$f":"+IF(Budget!$BB$5=\"share\",X20*$J$13,X20)*IF(V$32,0,1)*IF(V$33,IF(V$34,0,1),1)","v":0},null,{"$f":"Z20*Harvest!$G$36","v":0},{"$f":"+IF($V$32,0,AB20)+AD20","v":0},{"$f":"IF($V$32,0,X20)*IF(V$33,IF(V$34,0,1),1)","v":0}]
[null,"  Hours of labor (Hrs/Acre)",null,{"$f":"V30","v":0.49100000000000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Repairs",15.67031576923077,15.67031576923077,{"$f":"IF(ISNUMBER(E12),E12,W21)","v":15.67031576923077},null,{"$f":"IF(Harvest!$P$6,0,Harvest!AC34)","v":0},{"$f":"IF($V$32,0,X21)*IF(V$33,IF(V$34,0,1),1)+Z21","v":0},{"$f":"+IF(Budget!$BB$5=\"share\",X21*$J$13,X21)*IF(V$32,0,1)*IF(V$33,IF(V$34,0,1),1)","v":0},null,{"$f":"Z21*Harvest!$G$36","v":0},{"$f":"+IF($V$32,0,AB21)+AD21","v":0},{"$f":"IF($V$32,0,X21)*IF(V$33,IF(V$34,0,1),1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Total",null,29.116545769230768,{"$f":"SUM(X19:X21)","v":29.116545769230768},null,null,{"$f":"SUM(AA19:AA21)","v":0},{"$f":"SUM(AB19:AB21)","v":0},null,null,{"$f":"SUM(AE19:AE21)","v":0},{"$f":"SUM(AF19:AF21)","v":0}]
[null,"  Tractor #1 (hp)",null,270,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Fixed costs",null,null,null,null,null,"FixedCost",null,null,null,"fixed"]
[null,"  Tractor #2 (hp)",null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",27.043651623931623,27.043651623931623,{"$f":"IF(ISNUMBER(E15),E15,W24)","v":27.043651623931623},{"$f":"IF(Budget!BB$3,0,Irrig!BH34)","v":0},{"$f":"IF(Harvest!$P$6,0,Harvest!AC37)","v":0},{"$f":"IF($V$32,0,X24)*IF(V$33,IF(V$34,0,1),1)+SUM(Y24:Z24)","v":0},{"$f":"+IF(Budget!$BB$5=\"share\",X24*$J$19,X24)*IF(V$32,0,1)*IF(V$33,IF(V$34,0,1),1)","v":0},{"$f":"+Y24*Irrig!$F$32","v":0},{"$f":"+Z24*Harvest!$G$42","v":0},{"$f":"IF($V$32,0,AB24)+SUM(AC24:AD24)","v":0},{"$f":"IF($V$32,0,X24)*IF(V$33,IF(V$34,0,1),1)","v":0}]
[null,"  Tractor #3 (hp)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insurance",242.7421081196581,2.063307919017094,{"$f":"IF(ISNUMBER(E16),E16,W25)","v":2.063307919017094},{"$f":"IF(Budget!BB$3,0,Irrig!BH35)","v":0},{"$f":"IF(Harvest!$P$6,0,Harvest!AC38)","v":0},{"$f":"IF($V$32,0,X25)*IF(V$33,IF(V$34,0,1),1)+SUM(Y25:Z25)","v":0},{"$f":"+IF(Budget!$BB$5=\"share\",X25*$J$19,X25)*IF(V$32,0,1)*IF(V$33,IF(V$34,0,1),1)","v":0},{"$f":"+Y25*Irrig!$F$32","v":0},{"$f":"+Z25*Harvest!$G$42","v":0},{"$f":"IF($V$32,0,AB25)+SUM(AC25:AD25)","v":0},{"$f":"IF($V$32,0,X25)*IF(V$33,IF(V$34,0,1),1)","v":0},null,"Labor Share",null,"Labor Share"]
[null,"  Labor costs per acre",null,{"$f":"D21*IF(Parameters!D8>0,Parameters!D8,Parameters!C8)","v":8.9607500000000009},{"$f":"IF(V32,0,IF(ISNUMBER(E21),E21,D21))*Parameters!P8*IF(V33,IF(V34,0,1),1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes",377.95788243589743,3.7795788243589743,{"$f":"IF(ISNUMBER(E17),E17,W26)","v":3.7795788243589743},{"$f":"IF(Budget!BB$3,0,Irrig!BH36)","v":0},{"$f":"IF(Harvest!$P$6,0,Harvest!AC39)","v":0},{"$f":"IF($V$32,0,X26)*IF(V$33,IF(V$34,0,1),1)+SUM(Y26:Z26)","v":0},{"$f":"+IF(Budget!$BB$5=\"share\",X26*$J$19,X26)*IF(V$32,0,1)*IF(V$33,IF(V$34,0,1),1)","v":0},{"$f":"+Y26*Irrig!$F$32","v":0},{"$f":"+Z26*Harvest!$G$42","v":0},{"$f":"IF($V$32,0,AB26)+SUM(AC26:AD26)","v":0},{"$f":"IF($V$32,0,X26)*IF(V$33,IF(V$34,0,1),1)","v":0},null,1,null,0]
[null,"  Total owned machinery costs",null,{"$f":"+D13+D19+D26","v":87.955781704914543},{"$f":"+E13+E19+E26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest",242.7421081196581,16.991947568376069,{"$f":"IF(ISNUMBER(E18),E18,W27)","v":16.991947568376069},{"$f":"IF(Budget!BB$3,0,Irrig!BH37)","v":0},{"$f":"IF(Harvest!$P$6,0,Harvest!AC40)","v":0},{"$f":"IF($V$32,0,X27)*IF(V$33,IF(V$34,0,1),1)+SUM(Y27:Z27)","v":0},{"$f":"+IF(Budget!$BB$5=\"share\",X27*$J$19,X27)*IF(V$32,0,1)*IF(V$33,IF(V$34,0,1),1)","v":0},{"$f":"+Y27*Irrig!$F$32","v":0},{"$f":"+Z27*Harvest!$G$42","v":0},{"$f":"IF($V$32,0,AB27)+SUM(AC27:AD27)","v":0},{"$f":"IF($V$32,0,X27)*IF(V$33,IF(V$34,0,1),1)","v":0}]
[null,"  Total custom machinery costs",null,null,{"$f":"+IF(V32,Q65,0)+IF(V33,Q66,0)+Fertilizer!BH13+Pesticide!L17","v":55.589999999999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Total",null,49.878485935683763,{"$f":"SUM(X24:X27)","v":49.878485935683763},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22050]
[null,"  Total machinery costs",null,null,{"$f":"+E27+E28","v":55.589999999999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Hours labor",0.49100000000000005,0.49100000000000005,{"$f":"IF(V32, 0,IF(ISNUMBER(E21),E21,W30))*IF(V$33,IF(V$34,0,1),1)","v":0},null,{"$f":"IF(Harvest!$P$6,0,Harvest!AC43)","v":0},null,{"$f":"+X30*J26","v":0},null,{"$f":"+Z30*Harvest!G45","v":0}]
[null,"For additional information, see:"]
[null,"CR-205 Oklahoma Farm and Ranch Custom Rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use custom (T/F)",true,null,{"$f":"+X22+X28+IF(ISNUMBER(E21),E21,W30)*Parameters!P8","v":87.955781704914543}]
[null,"View these and other OSU Publications at:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use Both (T/F)",false]
[null,"OSU Fact Sheets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use Both(All custom)",false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use Both(All own)",true]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values of chkbox",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selected Custom Cost",{"$f":"$D$44*$R$44*$V$37+$D$45*$R$45*$W$37+IF($AB$4,0,$D$46*$R$46*$X$37)+$D$47*$R$47*$Y$37+$D$48*$R$48*$Z$37+$D$49*$R$49*$AA$37+$D$50*$R$50*$AB$37+$D$51*$R$51*$AC$37+$D$52*$R$52*$AD$37+$D$53*$R$53*$AE$37+$D$54*$R$54*$AF$37+$D$55*$R$55*$AG$37+$D$56*$R$56*$AH$37+$D$57*$R$57*$AI$37+IF($AB$5,0,$D$58*$R$58*$AJ$37)+$D$59*$R$59*$AK$37+IF($AB$4,0,$D$60*$R$60*$AL$37)+$D$61*$R$61*$AM$37+$D$62*$R$62*$AN$37+$D$63*$R$63*$AO$37","v":0},{"$f":"$E$44*$R$44*$V$37+$E$45*$R$45*$W$37+IF($AB$4,0,$E$46*$R$46*$X$37)+$E$47*$R$47*$Y$37+$E$48*$R$48*$Z$37+$E$49*$R$49*$AA$37+$E$50*$R$50*$AB$37+$E$51*$R$51*$AC$37+$E$52*$R$52*$AD$37+$E$53*$R$53*$AE$37+$E$54*$R$54*$AF$37+$E$55*$R$55*$AG$37+$E$56*$R$56*$AH$37+$E$57*$R$57*$AI$37+IF($AB$5,0,$E$58*$R$58*$AJ$37)+$E$59*$R$59*$AK$37+IF($AB$4,0,$E$60*$R$60*$AL$37)+$E$61*$R$61*$AM$37+$E$62*$R$62*$AN$37+$E$63*$R$63*$AO$37","v":0},{"$f":"$F$44*$R$44*$V$37+$F$45*$R$45*$W$37+IF($AB$4,0,$F$46*$R$46*$X$37)+$F$47*$R$47*$Y$37+$F$48*$R$48*$Z$37+$F$49*$R$49*$AA$37+$F$50*$R$50*$AB$37+$F$51*$R$51*$AC$37+$F$52*$R$52*$AD$37+$F$53*$R$53*$AE$37+$F$54*$R$54*$AF$37+$F$55*$R$55*$AG$37+$F$56*$R$56*$AH$37+$F$57*$R$57*$AI$37+IF($AB$5,0,$F$58*$R$58*$AJ$37)+$F$59*$R$59*$AK$37+IF($AB$4,0,$F$60*$R$60*$AL$37)+$F$61*$R$61*$AM$37+$F$62*$R$62*$AN$37+$F$63*$R$63*$AO$37","v":0},{"$f":"$G$44*$R$44*$V$37+$G$45*$R$45*$W$37+IF($AB$4,0,$G$46*$R$46*$X$37)+$G$47*$R$47*$Y$37+$G$48*$R$48*$Z$37+$G$49*$R$49*$AA$37+$G$50*$R$50*$AB$37+$G$51*$R$51*$AC$37+$G$52*$R$52*$AD$37+$G$53*$R$53*$AE$37+$G$54*$R$54*$AF$37+$G$55*$R$55*$AG$37+$G$56*$R$56*$AH$37+$G$57*$R$57*$AI$37+IF($AB$5,0,$G$58*$R$58*$AJ$37)+$G$59*$R$59*$AK$37+IF($AB$4,0,$G$60*$R$60*$AL$37)+$G$61*$R$61*$AM$37+$G$62*$R$62*$AN$37+$G$63*$R$63*$AO$37","v":0},{"$f":"$H$44*$R$44*$V$37+$H$45*$R$45*$W$37+IF($AB$4,0,$H$46*$R$46*$X$37)+$H$47*$R$47*$Y$37+$H$48*$R$48*$Z$37+$H$49*$R$49*$AA$37+$H$50*$R$50*$AB$37+$H$51*$R$51*$AC$37+$H$52*$R$52*$AD$37+$H$53*$R$53*$AE$37+$H$54*$R$54*$AF$37+$H$55*$R$55*$AG$37+$H$56*$R$56*$AH$37+$H$57*$R$57*$AI$37+IF($AB$5,0,$H$58*$R$58*$AJ$37)+$H$59*$R$59*$AK$37+IF($AB$4,0,$H$60*$R$60*$AL$37)+$H$61*$R$61*$AM$37+$H$62*$R$62*$AN$37+$H$63*$R$63*$AO$37","v":0},{"$f":"$I$44*$R$44*$V$37+$I$45*$R$45*$W$37+IF($AB$4,0,$I$46*$R$46*$X$37)+$I$47*$R$47*$Y$37+$I$48*$R$48*$Z$37+$I$49*$R$49*$AA$37+$I$50*$R$50*$AB$37+$I$51*$R$51*$AC$37+$I$52*$R$52*$AD$37+$I$53*$R$53*$AE$37+$I$54*$R$54*$AF$37+$I$55*$R$55*$AG$37+$I$56*$R$56*$AH$37+$I$57*$R$57*$AI$37+IF($AB$5,0,$I$58*$R$58*$AJ$37)+$I$59*$R$59*$AK$37+IF($AB$4,0,$I$60*$R$60*$AL$37)+$I$61*$R$61*$AM$37+$I$62*$R$62*$AN$37+$I$63*$R$63*$AO$37","v":0},{"$f":"$J$44*$R$44*$V$37+$J$45*$R$45*$W$37+IF($AB$4,0,$J$46*$R$46*$X$37)+$J$47*$R$47*$Y$37+$J$48*$R$48*$Z$37+$J$49*$R$49*$AA$37+$J$50*$R$50*$AB$37+$J$51*$R$51*$AC$37+$J$52*$R$52*$AD$37+$J$53*$R$53*$AE$37+$J$54*$R$54*$AF$37+$J$55*$R$55*$AG$37+$J$56*$R$56*$AH$37+$J$57*$R$57*$AI$37+IF($AB$5,0,$J$58*$R$58*$AJ$37)+$J$59*$R$59*$AK$37+IF($AB$4,0,$J$60*$R$60*$AL$37)+$J$61*$R$61*$AM$37+$J$62*$R$62*$AN$37+$J$63*$R$63*$AO$37","v":0},{"$f":"$K$44*$R$44*$V$37+$K$45*$R$45*$W$37+IF($AB$4,0,$K$46*$R$46*$X$37)+$K$47*$R$47*$Y$37+$K$48*$R$48*$Z$37+$K$49*$R$49*$AA$37+$K$50*$R$50*$AB$37+$K$51*$R$51*$AC$37+$K$52*$R$52*$AD$37+$K$53*$R$53*$AE$37+$K$54*$R$54*$AF$37+$K$55*$R$55*$AG$37+$K$56*$R$56*$AH$37+$K$57*$R$57*$AI$37+IF($AB$5,0,$K$58*$R$58*$AJ$37)+$K$59*$R$59*$AK$37+IF($AB$4,0,$K$60*$R$60*$AL$37)+$K$61*$R$61*$AM$37+$K$62*$R$62*$AN$37+$K$63*$R$63*$AO$37","v":0},{"$f":"$L$44*$R$44*$V$37+$L$45*$R$45*$W$37+IF($AB$4,0,$L$46*$R$46*$X$37)+$L$47*$R$47*$Y$37+$L$48*$R$48*$Z$37+$L$49*$R$49*$AA$37+$L$50*$R$50*$AB$37+$L$51*$R$51*$AC$37+$L$52*$R$52*$AD$37+$L$53*$R$53*$AE$37+$L$54*$R$54*$AF$37+$L$55*$R$55*$AG$37+$L$56*$R$56*$AH$37+$L$57*$R$57*$AI$37+IF($AB$5,0,$L$58*$R$58*$AJ$37)+$L$59*$R$59*$AK$37+IF($AB$4,0,$L$60*$R$60*$AL$37)+$L$61*$R$61*$AM$37+$L$62*$R$62*$AN$37+$L$63*$R$63*$AO$37","v":0},{"$f":"$M$44*$R$44*$V$37+$M$45*$R$45*$W$37+IF($AB$4,0,$M$46*$R$46*$X$37)+$M$47*$R$47*$Y$37+$M$48*$R$48*$Z$37+$M$49*$R$49*$AA$37+$M$50*$R$50*$AB$37+$M$51*$R$51*$AC$37+$M$52*$R$52*$AD$37+$M$53*$R$53*$AE37+$M$54*$R$54*$AF$37+$M$55*$R$55*$AG$37+$M$56*$R$56*$AH$37+$M$57*$R$57*$AI$37+IF($AB$5,0,$M$58*$R$58*$AJ$37)+$M$59*$R$59*$AK$37+IF($AB$4,0,$M$60*$R$60*$AL$37)+$M$61*$R$61*$AM$37+$M$62*$R$62*$AN$37+$M$63*$R$63*$AO$37","v":0},{"$f":"$N$44*$R$44*$V$37+$N$45*$R$45*$W$37+IF($AB$4,0,$N$46*$R$46*$X$37)+$N$47*$R$47*$Y$37+$N$48*$R$48*$Z$37+$N$49*$R$49*$AA$37+$N$50*$R$50*$AB$37+$N$51*$R$51*$AC$37+$N$52*$R$52*$AD$37+$N$53*$R$53*$AE$37+$N$54*$R$54*$AF$37+$N$55*$R$55*$AG$37+$N$56*$R$56*$AH$37+$N$57*$R$57*$AI$37+IF($AB$5,0,$N$58*$R$58*$AJ$37)+$N$59*$R$59*$AK$37+IF($AB$4,0,$N$60*$R$60*$AL$37)+$N$61*$R$61*$AM$37+$N$62*$R$62*$AN$37+$N$63*$R$63*$AO$37","v":0},{"$f":"$O$44*$R$44*$V$37+$O$45*$R$45*$W$37+IF($AB$4,0,$O$46*$R$46*$X$37)+$O$47*$R$47*$Y$37+$O$48*$R$48*$Z$37+$O$49*$R$49*$AA$37+$O$50*$R$50*$AB$37+$O$51*$R$51*$AC$37+$O$52*$R$52*$AD$37+$O$53*$R$53*$AE$37+$O$54*$R$54*$AF$37+$O$55*$R$55*$AG$37+$O$56*$R$56*$AH$37+$O$57*$R$57*$AI$37+IF($AB$5,0,$O$58*$R$58*$AJ$37)+$O$59*$R$59*$AK$37+IF($AB$4,0,$O$60*$R$60*$AL$37)+$O$61*$R$61*$AM$37+$O$62*$R$62*$AN$37+$O$63*$R$63*$AO$37","v":0},"Total"]
[]
[]
[null,null,null,"Specified monthly field operations, machinery implement, and custom rate costs (see comment box for more information)"]
[null,null,"Machinery",null,null,null,null,null,null,null,null,null,null,null,null,"Times","Custom","Cost/per"]
[null,null,"Description",1,2,3,4,5,6,7,8,9,10,11,12,"Over","Cost","Operation",null,null,"Taxes","Monthly allocation of expenditures(%)"]
[null,null,"Offset Disc",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D44:O44)","v":0},{"$f":"P44*R44","v":0},10.79,null,null,"Allocation",1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,"Chisel",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D45:O45)","v":0},{"$f":"P45*R45","v":0},16.64,null,null,null,100,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Anhy. App.",null,null,1,null,null,null,null,null,null,null,null,null,1,{"$f":"IF($AB$4,0,P46*R46)","v":17.72},17.72]
[null,null,"Sweep Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"P47*R47","v":0},13.17]
[null,null,"M.B. Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,21.8,null,null,"Insurance","Monthly allocation of expenditures(%)"]
[null,null,"Field Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0,15.39,null,null,"Allocation",1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,"Cultipacker",null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,100,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tandem Disk",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.27]
[null,null,"Springtooth",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"S. Harrow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.8]
[null,null,"Drill",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.55]
[null,null,"Planter",null,null,null,1,null,null,null,null,null,null,null,null,1,20.41,20.41]
[null,null,"Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Rotary Hoe",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Sprayer",null,null,null,1,1,1,null,null,null,null,null,null,3,{"$f":"IF($AB$5,0,P58*R58)","v":17.46},5.82]
[null,null,"S. Shreader",null,null,null,null,null,null,null,null,1,null,null,null,1,0]
[null,null,"Dry Fert. Spdr.",null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AB$4,0,P60*R60)","v":0},5.6]
[null,null,"Windrower",null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"P61*R61","v":0}]
[null,null,"Baler",null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"P62*R62","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"P63*R63","v":0}]
[null,null,"Operations/Month",{"$f":"SUM(D44:D63)","v":0},{"$f":"SUM(E44:E63)","v":0},1,2,1,1,0,0,1,0,0,0,{"$f":"SUM(D64:O64)","v":6}]
[null,null,"Custom Cost/Month",{"$f":"D44*$R44+D45*$R45+IF($AB$4,0,D46*$R46)+D47*$R47+D48*$R48+D49*$R49+D50*$R50+D51*$R51+D52*$R52+D53*$R53+D54*$R54+D55*$R55+D56*$R56+D57*$R57+IF($AB$5,0,D58*$R58)+D59*$R59+IF($AB$4,0,D60*$R60)+D61*$R61+D62*$R62+D63*$R63","v":0},{"$f":"E44*$R44+E45*$R45+IF($AB$4,0,E46*$R46)+E47*$R47+E48*$R48+E49*$R49+E50*$R50+E51*$R51+E52*$R52+E53*$R53+E54*$R54+E55*$R55+E56*$R56+E57*$R57+IF($AB$5,0,E58*$R58)+E59*$R59+IF($AB$4,0,E60*$R60)+E61*$R61+E62*$R62+E63*$R63","v":0},17.72,26.23,5.82,5.82,0,0,0,0,0,0,"Total",{"$f":"SUM(Q44:Q63)","v":55.589999999999996}]
[]
[null,null,"Owned Machinery",{"$f":"IF($V33,(D44*$R44+D45*$R45+D46*$R46+D47*$R47+D48*$R48+D49*$R49+D50*$R50+D51*$R51+D52*$R52+D53*$R53+D54*$R54+D55*$R55+D56*$R56+D57*$R57+D58*$R58+D59*$R59+D60*$R60+D61*$R61+D62*$R62+D63*$R63)-D66,D44*$R44+D45*$R45+D46*$R46+D47*$R47+D48*$R48+D49*$R49+D50*$R50+D51*$R51+D52*$R52+D53*$R53+D54*$R54+D55*$R55+D56*$R56+D57*$R57+D58*$R58+D59*$R59+D60*$R60+D61*$R61+D62*$R62+D63*$R63)","v":0},{"$f":"IF($V33,(E44*$R44+E45*$R45+E46*$R46+E47*$R47+E48*$R48+E49*$R49+E50*$R50+E51*$R51+E52*$R52+E53*$R53+E54*$R54+E55*$R55+E56*$R56+E57*$R57+E58*$R58+E59*$R59+E60*$R60+E61*$R61+E62*$R62+E63*$R63)-E66,E44*$R44+E45*$R45+E46*$R46+E47*$R47+E48*$R48+E49*$R49+E50*$R50+E51*$R51+E52*$R52+E53*$R53+E54*$R54+E55*$R55+E56*$R56+E57*$R57+E58*$R58+E59*$R59+E60*$R60+E61*$R61+E62*$R62+E63*$R63)","v":0},17.72,26.23,5.82,5.82,0,0,0,0,0,0,"Total",{"$f":"SUM(D67:O67)","v":55.59}]
[]
[]
[null,null,null,{"$f":"+IF(V33,\"If you change the field operations performed, the frequency or timing of such \",\"\")","v":""}]
[null,null,null,{"$f":"+IF(V33,\"operations or the custom rates per acre, press the Recalculate button.   ------->\",\"\")","v":""}]

{"sheet":"Irrig","index":10,"n_rows":61,"n_cols":64,"rows_kept":61,"cut":false,"hidden":false,"merged":[[58,52,58,63],[0,30,0,43],[15,16,15,17],[18,16,18,19],[52,1,52,2],[51,1,51,2],[18,31,18,36],[5,20,5,22],[5,16,5,18],[53,52,53,63]]}
[null,"Irrigation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Monthly Precipitation by Area*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CP-15","CP-Low","Lateral Move","Sroll","Surface-furrow",null,"Selection","Actual"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sept","Oct","Nov","Dec","Annual",null,null,null,null,null,null,null,"Application Efficiency",0.75,0.8,0.75,0.7,0.6,null,0.75,{"$f":"IF(ISNUMBER(D17),D17,IF(ISNUMBER(C17),C17,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Panhandle",0.56999999999999995,0.53,1.3,1.69,2.48,2.96,2.76,2.89,1.56,1.85,0.72,0.84,20.149999999999999,null,null,null,null,null,null,null,"Percent of costs related to repairs",0.4,0.4,0.4,0.4,0.2,null,0.4,{"$f":"IF(ISNUMBER(D25),D25,C25)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Central",0.88,1.02,1.98,2.74,4.01,3.72,2.57,3.18,2.59,2.62,1.43,1.27,28.01,null,null,null,null,null,null,null,"Hours of irrigation labor per acre",{"$f":"0.01*BH10","v":0},{"$f":"0.01*BH10","v":0},{"$f":"0.02*BH10","v":0},{"$f":"0.12*BH10","v":0},{"$f":"0.14*BH10","v":0},null,{"$f":"+IF(BB35=BA38,BA4,IF(BB35=BA39,BB4,IF(BB35=BA40,BC4,BE4)))","v":0},{"$f":"IF(ISNUMBER(D34),D34,C34)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Southwest",1.05,1.23,2.12,2.89,4.38,3.76,2.48,2.88,2.88,2.77,1.71,1.43,29.58,null,null,null,null,null,null,null,"Labor cost per acre",null,null,null,null,null,null,{"$f":"+BH4*Parameters!$P$8","v":0},{"$f":"D35","v":0}]
[null,"Will this crop be irrigated?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Initial Irrigation Investment Costs",null,null,null,"Additional Irrigation Settings",null,null,null,null,null,null,null,null,null,"North Central",0.98,1.21,2.25,3.07,4.43,4.4000000000000004,3.29,3.44,2.48,2.92,1.55,1.35,31.37]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Default ","Your",null,null,"Default ","Your",null,null,null,null,null,null,null,"Central",1.42,1.63,2.74,3.77,5.2,4.68,3.38,3.35,3.62,3.41,2.2200000000000002,1.97,37.39,null,null,null,null,null,null,null,"Inches of water Required by crop",33,null,null,null,null,null,33,{"$f":"IF(ISNUMBER(D19),D19,C19)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values","Value",null,null,"Values","Value",null,null,null,null,null,null,null,"South Central",2.0299999999999998,2.23,3.28,3.76,5.57,4.43,2.91,2.84,3.92,4,2.74,2.72,40.43,null,null,null,null,null,null,null,"Inches provided by rainfall",15,null,null,null,null,null,15,{"$f":"IF(ISNUMBER(D20),D20,C20)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprinkler System",120000,null,null,"Well Lift (feet)",125,null,null,null,null,null,null,null,null,"Northeast",1.72,1.86,3.2,4.47,6.11,4.9800000000000004,3.79,3.65,3.96,3.77,2.82,2.2599999999999998,42.59,null,null,null,null,null,null,null,"Inches required from irrigation",{"$f":"BA7-BA8","v":18},null,null,null,null,null,18,{"$f":"D21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump",18172.75,null,null,"System Pressure (psi)",35,null,null,null,null,null,null,null,null,"East Central",2.42,2.4,3.73,4.8099999999999996,5.95,4.72,3.76,3.45,4.49,4.2300000000000004,3.56,3.13,46.65,null,null,null,null,null,null,null,"Inches required with efficiency",null,null,null,null,null,null,{"$f":"BG9/BG2","v":24},{"$f":"D22","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natural Gas Motor",22050,null,null,"Pump Flow (gpm)",1120,null,null,null,null,null,null,null,null,"Southeast",3.24,3.24,4.5599999999999996,5.1100000000000003,6.11,4.43,3.71,3.3,4.25,4.66,4.3099999999999996,4.25,51.17,null,null,null,null,null,null,null,"Well Lift",null,null,null,null,null,null,125,{"$f":"IF(ISNUMBER(W9),W9,V9)","v":125}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well",13125,null,null,"Natural Gas Cost ($/Mcf)",3,null,null,null,null,null,null,null,null,"State Avg.**",1.59,1.71,2.8,3.59,4.92,4.2300000000000004,3.18,3.22,3.31,3.36,2.34,2.14,36.369999999999997,null,null,null,null,null,null,null,"System Pressure",null,null,null,null,null,null,35,{"$f":"IF(ISNUMBER(W10),W10,V10)","v":35}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Column Pipe",9075,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump flow",null,null,null,null,null,null,{"$f":"IF(BB35=\"CP: 15 psi Drops\",5.9*0.85*Budget!BB13,IF(BB35=\"CP: Low Drift Nozzles\",5.9*0.85*Budget!BB13,7*Budget!BB13))","v":802.40000000000009},{"$f":"IF(ISNUMBER(W11),W11,V11)","v":1120},"reflects adjustment for actual irr acres"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other",0,null,null,null,null,null,null,null,null,null,null,null,null,"*","Normals for all stations are climatological normals based on the period 1991-2020.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Cost",null,"Power Cost ($/kWh)",null,"Electric Motor",null,null,0.13,{"$f":"IF(ISNUMBER(W12),W12,V12)","v":3}]
[null,null,null,"Your",null,null,null,null,null,null,null,null,null,null,null,null,"Proportion of Cost",1,null,null,null,null,null,null,null,null,null,null,null,null,"**","State averages based on district averages, weighted by area.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas Cost",null,"Natural Gas Cost ($/Mcf)",null,"Natural Gas Motor",null,null,3,{"$f":"IF(ISNUMBER(W12),W12,V12)","v":3}]
[null,"Irrigation Costs","Default","Value",null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"BH32","v":182422.75},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel Cost",null,"Diesel Cost ($/gal)",null,"Diesel Motor",null,null,3.75,{"$f":"IF(ISNUMBER(W12),W12,V12)","v":3}]
[null,"  Application Efficiency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Propane Cost",null,"Propane Cost ($/gal)",null,"Propane Motor",null,null,4,{"$f":"IF(ISNUMBER(W12),W12,V12)","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For additional information, see:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For more information:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TDH",null,null,null,null,null,null,{"$f":"BH11+(BH12*2.31)","v":205.85000000000002},{"$f":"BG18","v":205.85000000000002}]
[null,"  Inches of water required by crop",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BAE-1204 Comparative Energy Costs for Irrigation Pumping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oklahoma Agricultural Statistics",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HP ",null,null,null,null,null,null,{"$f":"BH13*BH18/3960/0.8","v":72.77525252525254},null,"improved efficiency"]
[null,"  Inches provided by rainfall",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"View these and other OSU Publications at:"]
[null,"  Inches required from irrigation",null,{"$f":"IF(IF(ISNUMBER(D19),D19,C19)-IF(ISNUMBER(D20),D20,C20)<0,0, IF(ISNUMBER(D19),D19,C19)-IF(ISNUMBER(D20),D20,C20))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"OSU Fact Sheets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity","Ngas","Diesel","Propane"]
[null,"  Inches required with efficiency",null,{"$f":"+IF(BH2=0,0,IF(ISNUMBER(BH2),D21/BH2,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oklahoma Agricultural Statistic Districts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost per acre inch of water",{"$f":"8.448*BH18*BH14/65","v":80.26249846153847},{"$f":"BH18*BH15/34.691/16","v":1.1125904413248393},{"$f":"BH18*BH16/4.856/18","v":7.0651427786930263},{"$f":"BH18*BH17/3.278/16","v":11.774519524100063},null,null,{"$f":"IF(BB36=\"Electric\",BA22,IF(BB36=\"Natural Gas\",BB22,IF(BB36=\"Propane\",BC22,IF(BB36=\"Diesel\",BD22))))","v":1.1125904413248393},{"$f":"IF(ISNUMBER(D24),D24,C24)","v":0}]
[null,"  Variable Cost ($/acre)"]
[null,"    Cost per acre inch of water",null,null,null,"Variable ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CP-15","CP-Low","Lateral Move","Surface-furrow"]
[null,"    Percent of cost related to repairs",null,null,null,"Cost Share",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprinkler system",120000,120000,206000,0,0,null,120000,{"$f":"IF(ISNUMBER(S9),S9,R9)","v":120000}]
[null,"    Total ",null,{"$f":"IF(ISNUMBER(D24),D24,C24)*D22","v":0},null,1]
[null,"  Fixed Cost ($/acre)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump",null,null,null,null,null,null,18172.75,{"$f":"IF(ISNUMBER(S10),S10,R10)","v":18172.75}]
[null,"    Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Motor cost",null,null,null,null,null,null,22050,{"$f":"IF(ISNUMBER(S11),S11,R11)","v":22050},"pipe and fittings","pipe trailer"]
[null,"    Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"other expense",null,null,null,null,{"$f":"(+Budget!$BB$13*125)+BI29+BJ29","v":39230},null,{"$f":"IF(BB35=BA41,BE29,0)","v":0},{"$f":"IF(ISNUMBER(S14),S14,R14)","v":0},{"$f":"11900*1.5","v":17850},{"$f":"920*1.5","v":1380}]
[null,"    Taxes",null,null,null,"Fixed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well",null,null,null,null,null,null,{"$f":"+IF(BH11<=250,87.5*BH11*1.2,125*BH11*1.2)","v":13125},{"$f":"IF(ISNUMBER(S12),S12,R12)","v":13125}]
[null,"    Interest",null,null,null,"Cost Share",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Column Pipe",null,null,null,null,null,null,{"$f":"IF(BH13<=600,54*BH11*1.1,66*BH11*1.1)","v":9075},{"$f":"IF(ISNUMBER(S13),S13,R13)","v":9075}]
[null,"    Total ",null,{"$f":"IF(ISNUMBER(D28),D28,C28)+IF(ISNUMBER(D29),D29,C29)+IF(ISNUMBER(D30),D30,C30)+IF(ISNUMBER(D31),D31,C31)","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"(BH25+SUM(BH27:BH31))*IF(ISNUMBER(S15),S15,R15)","v":182422.75}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Per acre",{"$f":"BH32/Budget!$BB$13","v":1140.1421875000001}]
[null,"  Hours of irrigation labor per acre",{"$f":"+IF(BB34,BG4,0)","v":0},null,null,"Labor Share",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Irrigated?",{"$f":"+IF(Budget!BB3,\"FALSE\",\"TRUE\")","v":"FALSE"},null,null,null,"Depreciation",{"$f":"IF(BB35=BA41,BH33*0.0537,BH33*0.0667)","v":76.047483906249994},{"$f":"IF(ISNUMBER(D28),D28,C28)","v":0}]
[null,"  Labor cost per acre",null,{"$f":"IF(ISNUMBER(D34),D34,C34)*Parameters!P8","v":0},null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Irrigation System ","CP: 15 psi Drops",null,null,null,"Insurance",{"$f":"BH33*Parameters!$P$13","v":9.6912085937500017},{"$f":"IF(ISNUMBER(D29),D29,C29)","v":0}]
[null,"  Total irrigation costs",null,{"$f":"+D26+D32+D35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Power","Natural Gas",null,null,null,"Taxes",{"$f":"BH33*Parameters!$P$12","v":11.401421875},{"$f":"IF(ISNUMBER(D30),D30,C30)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest",{"$f":"BH33*Parameters!$P$11","v":79.809953125000007},{"$f":"IF(ISNUMBER(D31),D31,C31)","v":0}]
[null,null,null,"Your",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CP: 15 psi Drops",null,"Electric"]
[null,"Monthly Water Application","Default","Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CP: Low Drift Nozzles",null,"Natural Gas"]
[null,"        January",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lateral Move w/ Drag Hose",null,"Propane",null,null,null,null,{"$f":"+IF(ISNUMBER(D40),D40,C40)","v":0}]
[null,"        February",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface-Furrow",null,"Diesel",null,null,null,null,0]
[null,"        March",{"$f":"0.1*D22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"        April",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CP: 15 psi Drops",null,"Natural Gas",null,null,null,null,0]
[null,"        May",{"$f":"0.1*D22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"        June",{"$f":"0.2*D22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"        July",{"$f":"0.4*D22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"        August",{"$f":"0.2*D22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"        September",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"        October",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"        November",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"        December",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Annual Total:",null,{"$f":"+IF(D40=\"\",C40,D40)+IF(D41=\"\",C41,D41)+IF(D42=\"\",C42,D42)+IF(D43=\"\",C43,D43)+IF(D44=\"\",C44,D44)+IF(D45=\"\",C45,D45)+IF(D46=\"\",C46,D46)+IF(D47=\"\",C47,D47)+IF(D48=\"\",C48,D48)+IF(D49=\"\",C49,D49)+IF(D50=\"\",C50,D50)+IF(D51=\"\",C51,D51)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BH40:BH51)","v":0}]
[null,"Your gross annual value:",null,{"$f":"+D22","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes","Monthly allocation of expenditures(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allocation",1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insurance","Monthly allocation of expenditures(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allocation",1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"CRent","index":11,"n_rows":17,"n_cols":5,"rows_kept":17,"cut":false,"hidden":true,"merged":[[13,4,13,8],[14,4,14,9]]}
[null,"Use the \"Adjust Rental Amount\" to adjust monthly values."]
[]
[null," Rental Amount",{"$f":"+Budget!BB6","v":0}]
[]
[null,"Month","% Paid"]
[null,"  January",0]
[null,"  February",0]
[null,"  March",0]
[null,"  April",0]
[null,"  May",0]
[null,"  June",0]
[null,"  July",0]
[null,"  August",0,null,"For more information:"]
[null,"  September",0,null,"CR-230 Oklahoma Cropland Rental Rates"]
[null,"  October",1]
[null,"  November",0]
[null,"  December",0]

{"sheet":"Other Exp","index":12,"n_rows":17,"n_cols":6,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[null,"Other Expenses"]
[]
[]
[]
[]
[]
[null,"Other","Month of","Cost","Share","Share"]
[null,"Expense","Expense","per Acre","Amount","Expense"]
[null,"Utilities",1,2.5,1,{"$f":"D9*E9","v":2.5}]
[null,"Fees, publications",1,2.5,1,{"$f":"D10*E10","v":2.5}]
[null,null,null,null,1,0]
[null,null,null,null,1,0]
[null,null,null,null,1,0]
[null,null,null,null,1,0]
[null,null,null,null,1,0]
[null,null,null,null,1,0]
[null,null,"Total Cost:",{"$f":"SUM(D9:D16)","v":5},null,{"$f":"SUM(F9:F16)","v":5}]

{"sheet":"Other Inc","index":13,"n_rows":17,"n_cols":6,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[null,"Other Income"]
[]
[]
[]
[]
[]
[null,"Other","Month of","Income","Share","Share"]
[null,"Income","Income","per Acre","Amount","Income"]
[null,null,null,null,1,{"$f":"D9*E9","v":0}]
[null,null,null,null,1,{"$f":"D10*E10","v":0}]
[null,null,null,null,1,0]
[null,null,null,null,1,0]
[null,null,null,null,1,0]
[null,null,null,null,1,0]
[null,null,null,null,1,0]
[null,null,null,null,1,0]
[null,null,"Total Other Income:",{"$f":"SUM(D9:D16)","v":0},null,{"$f":"SUM(F9:F16)","v":0}]

{"sheet":"Oper_Int","index":14,"n_rows":75,"n_cols":42,"rows_kept":75,"cut":false,"hidden":true,"merged":[]}
["Share Expenses",null,1,2,3,4,5,6,7,8,9,10,11,12,null,null,null,null,null,null,null,null,null,null,null,null,"All Expenses",null,1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Total","Jan","Feb","March","April","May","June","July","Aug","Sept","Oct","Nov","Dec",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","Jan","Feb","March","April","May","June","July","Aug","Sept","Oct","Nov","Dec"]
["Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income"]
["Corn",{"$f":"IF(Budget!BB$5=\"share\",Budget!H9,Budget!G9)","v":426.8},{"$f":"+Yield!$AH3/100*$B4","v":0},{"$f":"+Yield!$AH4/100*$B4","v":0},{"$f":"+Yield!$AH5/100*$B4","v":0},{"$f":"+Yield!$AH6/100*$B4","v":0},{"$f":"+Yield!$AH7/100*$B4","v":0},{"$f":"+Yield!$AH8/100*$B4","v":0},{"$f":"+Yield!$AH9/100*$B4","v":0},{"$f":"+Yield!$AH10/100*$B4","v":0},{"$f":"+Yield!$AH11/100*$B4","v":0},{"$f":"+Yield!$AH12/100*$B4","v":426.8},{"$f":"+Yield!$AH13/100*$B4","v":0},{"$f":"+Yield!$AH14/100*$B4","v":0},{"$f":"SUM(C4:N4)","v":426.8},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+A4","v":"Corn"},{"$f":"Budget!G9","v":426.8},{"$f":"+Yield!$AH3/100*$AB4","v":0},{"$f":"+Yield!$AH4/100*$AB4","v":0},{"$f":"+Yield!$AH5/100*$AB4","v":0},{"$f":"+Yield!$AH6/100*$AB4","v":0},{"$f":"+Yield!$AH7/100*$AB4","v":0},{"$f":"+Yield!$AH8/100*$AB4","v":0},{"$f":"+Yield!$AH9/100*$AB4","v":0},{"$f":"+Yield!$AH10/100*$AB4","v":0},{"$f":"+Yield!$AH11/100*$AB4","v":0},{"$f":"+Yield!$AH12/100*$AB4","v":426.8},{"$f":"+Yield!$AH13/100*$AB4","v":0},{"$f":"+Yield!$AH14/100*$AB4","v":0},{"$f":"SUM(AC4:AN4)","v":426.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C5:N5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC5:AN5)","v":0}]
[{"$f":"IF('Other Inc'!B9=\"\",\"Other Income\",'Other Inc'!B9)","v":"Other Income"},{"$f":"IF('Other Inc'!D9=0,0,'Other Inc'!F9)","v":0},{"$f":"IF('Other Inc'!$C9=Oper_Int!C$1,'Other Inc'!$F9,0)","v":0},{"$f":"IF('Other Inc'!$C9=Oper_Int!D$1,'Other Inc'!$F9,0)","v":0},{"$f":"IF('Other Inc'!$C9=Oper_Int!E$1,'Other Inc'!$F9,0)","v":0},{"$f":"IF('Other Inc'!$C9=Oper_Int!F$1,'Other Inc'!$F9,0)","v":0},{"$f":"IF('Other Inc'!$C9=Oper_Int!G$1,'Other Inc'!$F9,0)","v":0},{"$f":"IF('Other Inc'!$C9=Oper_Int!H$1,'Other Inc'!$F9,0)","v":0},{"$f":"IF('Other Inc'!$C9=Oper_Int!I$1,'Other Inc'!$F9,0)","v":0},{"$f":"IF('Other Inc'!$C9=Oper_Int!J$1,'Other Inc'!$F9,0)","v":0},{"$f":"IF('Other Inc'!$C9=Oper_Int!K$1,'Other Inc'!$F9,0)","v":0},{"$f":"IF('Other Inc'!$C9=Oper_Int!L$1,'Other Inc'!$F9,0)","v":0},{"$f":"IF('Other Inc'!$C9=Oper_Int!M$1,'Other Inc'!$F9,0)","v":0},{"$f":"IF('Other Inc'!$C9=Oper_Int!N$1,'Other Inc'!$F9,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+A6","v":"Other Income"},{"$f":"IF('Other Inc'!D9=0,\"N/A\",'Other Inc'!D9)","v":"N/A"},{"$f":"IF('Other Inc'!$C9=Oper_Int!AC$1,'Other Inc'!$D9,0)","v":0},{"$f":"IF('Other Inc'!$C9=Oper_Int!AD$1,'Other Inc'!$D9,0)","v":0},{"$f":"IF('Other Inc'!$C9=Oper_Int!AE$1,'Other Inc'!$D9,0)","v":0},{"$f":"IF('Other Inc'!$C9=Oper_Int!AF$1,'Other Inc'!$D9,0)","v":0},{"$f":"IF('Other Inc'!$C9=Oper_Int!AG$1,'Other Inc'!$D9,0)","v":0},{"$f":"IF('Other Inc'!$C9=Oper_Int!AH$1,'Other Inc'!$D9,0)","v":0},{"$f":"IF('Other Inc'!$C9=Oper_Int!AI$1,'Other Inc'!$D9,0)","v":0},{"$f":"IF('Other Inc'!$C9=Oper_Int!AJ$1,'Other Inc'!$D9,0)","v":0},{"$f":"IF('Other Inc'!$C9=Oper_Int!AK$1,'Other Inc'!$D9,0)","v":0},{"$f":"IF('Other Inc'!$C9=Oper_Int!AL$1,'Other Inc'!$D9,0)","v":0},{"$f":"IF('Other Inc'!$C9=Oper_Int!AM$1,'Other Inc'!$D9,0)","v":0},{"$f":"IF('Other Inc'!$C9=Oper_Int!AN$1,'Other Inc'!$D9,0)","v":0},0]
[{"$f":"IF('Other Inc'!B10=\"\",\"Other Income\",'Other Inc'!B10)","v":"Other Income"},{"$f":"IF('Other Inc'!F10=0,\"N/A\",'Other Inc'!F10)","v":"N/A"},{"$f":"IF('Other Inc'!$C10=Oper_Int!C$1,'Other Inc'!$F10,0)","v":0},{"$f":"IF('Other Inc'!$C10=Oper_Int!D$1,'Other Inc'!$F10,0)","v":0},{"$f":"IF('Other Inc'!$C10=Oper_Int!E$1,'Other Inc'!$F10,0)","v":0},{"$f":"IF('Other Inc'!$C10=Oper_Int!F$1,'Other Inc'!$F10,0)","v":0},{"$f":"IF('Other Inc'!$C10=Oper_Int!G$1,'Other Inc'!$F10,0)","v":0},{"$f":"IF('Other Inc'!$C10=Oper_Int!H$1,'Other Inc'!$F10,0)","v":0},{"$f":"IF('Other Inc'!$C10=Oper_Int!I$1,'Other Inc'!$F10,0)","v":0},{"$f":"IF('Other Inc'!$C10=Oper_Int!J$1,'Other Inc'!$F10,0)","v":0},{"$f":"IF('Other Inc'!$C10=Oper_Int!K$1,'Other Inc'!$F10,0)","v":0},{"$f":"IF('Other Inc'!$C10=Oper_Int!L$1,'Other Inc'!$F10,0)","v":0},{"$f":"IF('Other Inc'!$C10=Oper_Int!M$1,'Other Inc'!$F10,0)","v":0},{"$f":"IF('Other Inc'!$C10=Oper_Int!N$1,'Other Inc'!$F10,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"Other Income",{"$f":"IF('Other Inc'!D10=0,\"N/A\",'Other Inc'!D10)","v":"N/A"},{"$f":"IF('Other Inc'!$C10=Oper_Int!AC$1,'Other Inc'!$D10,0)","v":0},{"$f":"IF('Other Inc'!$C10=Oper_Int!AD$1,'Other Inc'!$D10,0)","v":0},{"$f":"IF('Other Inc'!$C10=Oper_Int!AE$1,'Other Inc'!$D10,0)","v":0},{"$f":"IF('Other Inc'!$C10=Oper_Int!AF$1,'Other Inc'!$D10,0)","v":0},{"$f":"IF('Other Inc'!$C10=Oper_Int!AG$1,'Other Inc'!$D10,0)","v":0},{"$f":"IF('Other Inc'!$C10=Oper_Int!AH$1,'Other Inc'!$D10,0)","v":0},{"$f":"IF('Other Inc'!$C10=Oper_Int!AI$1,'Other Inc'!$D10,0)","v":0},{"$f":"IF('Other Inc'!$C10=Oper_Int!AJ$1,'Other Inc'!$D10,0)","v":0},{"$f":"IF('Other Inc'!$C10=Oper_Int!AK$1,'Other Inc'!$D10,0)","v":0},{"$f":"IF('Other Inc'!$C10=Oper_Int!AL$1,'Other Inc'!$D10,0)","v":0},{"$f":"IF('Other Inc'!$C10=Oper_Int!AM$1,'Other Inc'!$D10,0)","v":0},{"$f":"IF('Other Inc'!$C10=Oper_Int!AN$1,'Other Inc'!$D10,0)","v":0},0]
[{"$f":"IF('Other Inc'!B11=\"\",\"Other Income\",'Other Inc'!B11)","v":"Other Income"},{"$f":"IF('Other Inc'!F11=0,\"N/A\",'Other Inc'!F11)","v":"N/A"},{"$f":"IF('Other Inc'!$C11=Oper_Int!C$1,'Other Inc'!$F11,0)","v":0},{"$f":"IF('Other Inc'!$C11=Oper_Int!D$1,'Other Inc'!$F11,0)","v":0},{"$f":"IF('Other Inc'!$C11=Oper_Int!E$1,'Other Inc'!$F11,0)","v":0},{"$f":"IF('Other Inc'!$C11=Oper_Int!F$1,'Other Inc'!$F11,0)","v":0},{"$f":"IF('Other Inc'!$C11=Oper_Int!G$1,'Other Inc'!$F11,0)","v":0},{"$f":"IF('Other Inc'!$C11=Oper_Int!H$1,'Other Inc'!$F11,0)","v":0},{"$f":"IF('Other Inc'!$C11=Oper_Int!I$1,'Other Inc'!$F11,0)","v":0},{"$f":"IF('Other Inc'!$C11=Oper_Int!J$1,'Other Inc'!$F11,0)","v":0},{"$f":"IF('Other Inc'!$C11=Oper_Int!K$1,'Other Inc'!$F11,0)","v":0},{"$f":"IF('Other Inc'!$C11=Oper_Int!L$1,'Other Inc'!$F11,0)","v":0},{"$f":"IF('Other Inc'!$C11=Oper_Int!M$1,'Other Inc'!$F11,0)","v":0},{"$f":"IF('Other Inc'!$C11=Oper_Int!N$1,'Other Inc'!$F11,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"Other Income",{"$f":"IF('Other Inc'!D11=0,\"N/A\",'Other Inc'!D11)","v":"N/A"},{"$f":"IF('Other Inc'!$C11=Oper_Int!AC$1,'Other Inc'!$D11,0)","v":0},{"$f":"IF('Other Inc'!$C11=Oper_Int!AD$1,'Other Inc'!$D11,0)","v":0},{"$f":"IF('Other Inc'!$C11=Oper_Int!AE$1,'Other Inc'!$D11,0)","v":0},{"$f":"IF('Other Inc'!$C11=Oper_Int!AF$1,'Other Inc'!$D11,0)","v":0},{"$f":"IF('Other Inc'!$C11=Oper_Int!AG$1,'Other Inc'!$D11,0)","v":0},{"$f":"IF('Other Inc'!$C11=Oper_Int!AH$1,'Other Inc'!$D11,0)","v":0},{"$f":"IF('Other Inc'!$C11=Oper_Int!AI$1,'Other Inc'!$D11,0)","v":0},{"$f":"IF('Other Inc'!$C11=Oper_Int!AJ$1,'Other Inc'!$D11,0)","v":0},{"$f":"IF('Other Inc'!$C11=Oper_Int!AK$1,'Other Inc'!$D11,0)","v":0},{"$f":"IF('Other Inc'!$C11=Oper_Int!AL$1,'Other Inc'!$D11,0)","v":0},{"$f":"IF('Other Inc'!$C11=Oper_Int!AM$1,'Other Inc'!$D11,0)","v":0},{"$f":"IF('Other Inc'!$C11=Oper_Int!AN$1,'Other Inc'!$D11,0)","v":0},0]
[{"$f":"IF('Other Inc'!B12=\"\",\"Other Income\",'Other Inc'!B12)","v":"Other Income"},{"$f":"IF('Other Inc'!F12=0,\"N/A\",'Other Inc'!F12)","v":"N/A"},{"$f":"IF('Other Inc'!$C12=Oper_Int!C$1,'Other Inc'!$F12,0)","v":0},{"$f":"IF('Other Inc'!$C12=Oper_Int!D$1,'Other Inc'!$F12,0)","v":0},{"$f":"IF('Other Inc'!$C12=Oper_Int!E$1,'Other Inc'!$F12,0)","v":0},{"$f":"IF('Other Inc'!$C12=Oper_Int!F$1,'Other Inc'!$F12,0)","v":0},{"$f":"IF('Other Inc'!$C12=Oper_Int!G$1,'Other Inc'!$F12,0)","v":0},{"$f":"IF('Other Inc'!$C12=Oper_Int!H$1,'Other Inc'!$F12,0)","v":0},{"$f":"IF('Other Inc'!$C12=Oper_Int!I$1,'Other Inc'!$F12,0)","v":0},{"$f":"IF('Other Inc'!$C12=Oper_Int!J$1,'Other Inc'!$F12,0)","v":0},{"$f":"IF('Other Inc'!$C12=Oper_Int!K$1,'Other Inc'!$F12,0)","v":0},{"$f":"IF('Other Inc'!$C12=Oper_Int!L$1,'Other Inc'!$F12,0)","v":0},{"$f":"IF('Other Inc'!$C12=Oper_Int!M$1,'Other Inc'!$F12,0)","v":0},{"$f":"IF('Other Inc'!$C12=Oper_Int!N$1,'Other Inc'!$F12,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"Other Income",{"$f":"IF('Other Inc'!D12=0,\"N/A\",'Other Inc'!D12)","v":"N/A"},{"$f":"IF('Other Inc'!$C12=Oper_Int!AC$1,'Other Inc'!$D12,0)","v":0},{"$f":"IF('Other Inc'!$C12=Oper_Int!AD$1,'Other Inc'!$D12,0)","v":0},{"$f":"IF('Other Inc'!$C12=Oper_Int!AE$1,'Other Inc'!$D12,0)","v":0},{"$f":"IF('Other Inc'!$C12=Oper_Int!AF$1,'Other Inc'!$D12,0)","v":0},{"$f":"IF('Other Inc'!$C12=Oper_Int!AG$1,'Other Inc'!$D12,0)","v":0},{"$f":"IF('Other Inc'!$C12=Oper_Int!AH$1,'Other Inc'!$D12,0)","v":0},{"$f":"IF('Other Inc'!$C12=Oper_Int!AI$1,'Other Inc'!$D12,0)","v":0},{"$f":"IF('Other Inc'!$C12=Oper_Int!AJ$1,'Other Inc'!$D12,0)","v":0},{"$f":"IF('Other Inc'!$C12=Oper_Int!AK$1,'Other Inc'!$D12,0)","v":0},{"$f":"IF('Other Inc'!$C12=Oper_Int!AL$1,'Other Inc'!$D12,0)","v":0},{"$f":"IF('Other Inc'!$C12=Oper_Int!AM$1,'Other Inc'!$D12,0)","v":0},{"$f":"IF('Other Inc'!$C12=Oper_Int!AN$1,'Other Inc'!$D12,0)","v":0},0]
[{"$f":"IF('Other Inc'!B13=\"\",\"Other Income\",'Other Inc'!B13)","v":"Other Income"},{"$f":"IF('Other Inc'!F13=0,\"N/A\",'Other Inc'!F13)","v":"N/A"},{"$f":"IF('Other Inc'!$C13=Oper_Int!C$1,'Other Inc'!$F13,0)","v":0},{"$f":"IF('Other Inc'!$C13=Oper_Int!D$1,'Other Inc'!$F13,0)","v":0},{"$f":"IF('Other Inc'!$C13=Oper_Int!E$1,'Other Inc'!$F13,0)","v":0},{"$f":"IF('Other Inc'!$C13=Oper_Int!F$1,'Other Inc'!$F13,0)","v":0},{"$f":"IF('Other Inc'!$C13=Oper_Int!G$1,'Other Inc'!$F13,0)","v":0},{"$f":"IF('Other Inc'!$C13=Oper_Int!H$1,'Other Inc'!$F13,0)","v":0},{"$f":"IF('Other Inc'!$C13=Oper_Int!I$1,'Other Inc'!$F13,0)","v":0},{"$f":"IF('Other Inc'!$C13=Oper_Int!J$1,'Other Inc'!$F13,0)","v":0},{"$f":"IF('Other Inc'!$C13=Oper_Int!K$1,'Other Inc'!$F13,0)","v":0},{"$f":"IF('Other Inc'!$C13=Oper_Int!L$1,'Other Inc'!$F13,0)","v":0},{"$f":"IF('Other Inc'!$C13=Oper_Int!M$1,'Other Inc'!$F13,0)","v":0},{"$f":"IF('Other Inc'!$C13=Oper_Int!N$1,'Other Inc'!$F13,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"Other Income",{"$f":"IF('Other Inc'!D13=0,\"N/A\",'Other Inc'!D13)","v":"N/A"},{"$f":"IF('Other Inc'!$C13=Oper_Int!AC$1,'Other Inc'!$D13,0)","v":0},{"$f":"IF('Other Inc'!$C13=Oper_Int!AD$1,'Other Inc'!$D13,0)","v":0},{"$f":"IF('Other Inc'!$C13=Oper_Int!AE$1,'Other Inc'!$D13,0)","v":0},{"$f":"IF('Other Inc'!$C13=Oper_Int!AF$1,'Other Inc'!$D13,0)","v":0},{"$f":"IF('Other Inc'!$C13=Oper_Int!AG$1,'Other Inc'!$D13,0)","v":0},{"$f":"IF('Other Inc'!$C13=Oper_Int!AH$1,'Other Inc'!$D13,0)","v":0},{"$f":"IF('Other Inc'!$C13=Oper_Int!AI$1,'Other Inc'!$D13,0)","v":0},{"$f":"IF('Other Inc'!$C13=Oper_Int!AJ$1,'Other Inc'!$D13,0)","v":0},{"$f":"IF('Other Inc'!$C13=Oper_Int!AK$1,'Other Inc'!$D13,0)","v":0},{"$f":"IF('Other Inc'!$C13=Oper_Int!AL$1,'Other Inc'!$D13,0)","v":0},{"$f":"IF('Other Inc'!$C13=Oper_Int!AM$1,'Other Inc'!$D13,0)","v":0},{"$f":"IF('Other Inc'!$C13=Oper_Int!AN$1,'Other Inc'!$D13,0)","v":0},0]
[{"$f":"IF('Other Inc'!B14=\"\",\"Other Income\",'Other Inc'!B14)","v":"Other Income"},{"$f":"IF('Other Inc'!F14=0,\"N/A\",'Other Inc'!F14)","v":"N/A"},{"$f":"IF('Other Inc'!$C14=Oper_Int!C$1,'Other Inc'!$F14,0)","v":0},{"$f":"IF('Other Inc'!$C14=Oper_Int!D$1,'Other Inc'!$F14,0)","v":0},{"$f":"IF('Other Inc'!$C14=Oper_Int!E$1,'Other Inc'!$F14,0)","v":0},{"$f":"IF('Other Inc'!$C14=Oper_Int!F$1,'Other Inc'!$F14,0)","v":0},{"$f":"IF('Other Inc'!$C14=Oper_Int!G$1,'Other Inc'!$F14,0)","v":0},{"$f":"IF('Other Inc'!$C14=Oper_Int!H$1,'Other Inc'!$F14,0)","v":0},{"$f":"IF('Other Inc'!$C14=Oper_Int!I$1,'Other Inc'!$F14,0)","v":0},{"$f":"IF('Other Inc'!$C14=Oper_Int!J$1,'Other Inc'!$F14,0)","v":0},{"$f":"IF('Other Inc'!$C14=Oper_Int!K$1,'Other Inc'!$F14,0)","v":0},{"$f":"IF('Other Inc'!$C14=Oper_Int!L$1,'Other Inc'!$F14,0)","v":0},{"$f":"IF('Other Inc'!$C14=Oper_Int!M$1,'Other Inc'!$F14,0)","v":0},{"$f":"IF('Other Inc'!$C14=Oper_Int!N$1,'Other Inc'!$F14,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"Other Income",{"$f":"IF('Other Inc'!D14=0,\"N/A\",'Other Inc'!D14)","v":"N/A"},{"$f":"IF('Other Inc'!$C14=Oper_Int!AC$1,'Other Inc'!$D14,0)","v":0},{"$f":"IF('Other Inc'!$C14=Oper_Int!AD$1,'Other Inc'!$D14,0)","v":0},{"$f":"IF('Other Inc'!$C14=Oper_Int!AE$1,'Other Inc'!$D14,0)","v":0},{"$f":"IF('Other Inc'!$C14=Oper_Int!AF$1,'Other Inc'!$D14,0)","v":0},{"$f":"IF('Other Inc'!$C14=Oper_Int!AG$1,'Other Inc'!$D14,0)","v":0},{"$f":"IF('Other Inc'!$C14=Oper_Int!AH$1,'Other Inc'!$D14,0)","v":0},{"$f":"IF('Other Inc'!$C14=Oper_Int!AI$1,'Other Inc'!$D14,0)","v":0},{"$f":"IF('Other Inc'!$C14=Oper_Int!AJ$1,'Other Inc'!$D14,0)","v":0},{"$f":"IF('Other Inc'!$C14=Oper_Int!AK$1,'Other Inc'!$D14,0)","v":0},{"$f":"IF('Other Inc'!$C14=Oper_Int!AL$1,'Other Inc'!$D14,0)","v":0},{"$f":"IF('Other Inc'!$C14=Oper_Int!AM$1,'Other Inc'!$D14,0)","v":0},{"$f":"IF('Other Inc'!$C14=Oper_Int!AN$1,'Other Inc'!$D14,0)","v":0},0]
[{"$f":"IF('Other Inc'!B15=\"\",\"Other Income\",'Other Inc'!B15)","v":"Other Income"},{"$f":"IF('Other Inc'!F15=0,\"N/A\",'Other Inc'!F15)","v":"N/A"},{"$f":"IF('Other Inc'!$C15=Oper_Int!C$1,'Other Inc'!$F15,0)","v":0},{"$f":"IF('Other Inc'!$C15=Oper_Int!D$1,'Other Inc'!$F15,0)","v":0},{"$f":"IF('Other Inc'!$C15=Oper_Int!E$1,'Other Inc'!$F15,0)","v":0},{"$f":"IF('Other Inc'!$C15=Oper_Int!F$1,'Other Inc'!$F15,0)","v":0},{"$f":"IF('Other Inc'!$C15=Oper_Int!G$1,'Other Inc'!$F15,0)","v":0},{"$f":"IF('Other Inc'!$C15=Oper_Int!H$1,'Other Inc'!$F15,0)","v":0},{"$f":"IF('Other Inc'!$C15=Oper_Int!I$1,'Other Inc'!$F15,0)","v":0},{"$f":"IF('Other Inc'!$C15=Oper_Int!J$1,'Other Inc'!$F15,0)","v":0},{"$f":"IF('Other Inc'!$C15=Oper_Int!K$1,'Other Inc'!$F15,0)","v":0},{"$f":"IF('Other Inc'!$C15=Oper_Int!L$1,'Other Inc'!$F15,0)","v":0},{"$f":"IF('Other Inc'!$C15=Oper_Int!M$1,'Other Inc'!$F15,0)","v":0},{"$f":"IF('Other Inc'!$C15=Oper_Int!N$1,'Other Inc'!$F15,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"Other Income",{"$f":"IF('Other Inc'!D15=0,\"N/A\",'Other Inc'!D15)","v":"N/A"},{"$f":"IF('Other Inc'!$C15=Oper_Int!AC$1,'Other Inc'!$D15,0)","v":0},{"$f":"IF('Other Inc'!$C15=Oper_Int!AD$1,'Other Inc'!$D15,0)","v":0},{"$f":"IF('Other Inc'!$C15=Oper_Int!AE$1,'Other Inc'!$D15,0)","v":0},{"$f":"IF('Other Inc'!$C15=Oper_Int!AF$1,'Other Inc'!$D15,0)","v":0},{"$f":"IF('Other Inc'!$C15=Oper_Int!AG$1,'Other Inc'!$D15,0)","v":0},{"$f":"IF('Other Inc'!$C15=Oper_Int!AH$1,'Other Inc'!$D15,0)","v":0},{"$f":"IF('Other Inc'!$C15=Oper_Int!AI$1,'Other Inc'!$D15,0)","v":0},{"$f":"IF('Other Inc'!$C15=Oper_Int!AJ$1,'Other Inc'!$D15,0)","v":0},{"$f":"IF('Other Inc'!$C15=Oper_Int!AK$1,'Other Inc'!$D15,0)","v":0},{"$f":"IF('Other Inc'!$C15=Oper_Int!AL$1,'Other Inc'!$D15,0)","v":0},{"$f":"IF('Other Inc'!$C15=Oper_Int!AM$1,'Other Inc'!$D15,0)","v":0},{"$f":"IF('Other Inc'!$C15=Oper_Int!AN$1,'Other Inc'!$D15,0)","v":0},0]
[{"$f":"IF('Other Inc'!B16=\"\",\"Other Income\",'Other Inc'!B16)","v":"Other Income"},{"$f":"IF('Other Inc'!F16=0,\"N/A\",'Other Inc'!F16)","v":"N/A"},{"$f":"IF('Other Inc'!$C16=Oper_Int!C$1,'Other Inc'!$F16,0)","v":0},{"$f":"IF('Other Inc'!$C16=Oper_Int!D$1,'Other Inc'!$F16,0)","v":0},{"$f":"IF('Other Inc'!$C16=Oper_Int!E$1,'Other Inc'!$F16,0)","v":0},{"$f":"IF('Other Inc'!$C16=Oper_Int!F$1,'Other Inc'!$F16,0)","v":0},{"$f":"IF('Other Inc'!$C16=Oper_Int!G$1,'Other Inc'!$F16,0)","v":0},{"$f":"IF('Other Inc'!$C16=Oper_Int!H$1,'Other Inc'!$F16,0)","v":0},{"$f":"IF('Other Inc'!$C16=Oper_Int!I$1,'Other Inc'!$F16,0)","v":0},{"$f":"IF('Other Inc'!$C16=Oper_Int!J$1,'Other Inc'!$F16,0)","v":0},{"$f":"IF('Other Inc'!$C16=Oper_Int!K$1,'Other Inc'!$F16,0)","v":0},{"$f":"IF('Other Inc'!$C16=Oper_Int!L$1,'Other Inc'!$F16,0)","v":0},{"$f":"IF('Other Inc'!$C16=Oper_Int!M$1,'Other Inc'!$F16,0)","v":0},{"$f":"IF('Other Inc'!$C16=Oper_Int!N$1,'Other Inc'!$F16,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"Other Income",{"$f":"IF('Other Inc'!D16=0,\"N/A\",'Other Inc'!D16)","v":"N/A"},{"$f":"IF('Other Inc'!$C16=Oper_Int!AC$1,'Other Inc'!$D16,0)","v":0},{"$f":"IF('Other Inc'!$C16=Oper_Int!AD$1,'Other Inc'!$D16,0)","v":0},{"$f":"IF('Other Inc'!$C16=Oper_Int!AE$1,'Other Inc'!$D16,0)","v":0},{"$f":"IF('Other Inc'!$C16=Oper_Int!AF$1,'Other Inc'!$D16,0)","v":0},{"$f":"IF('Other Inc'!$C16=Oper_Int!AG$1,'Other Inc'!$D16,0)","v":0},{"$f":"IF('Other Inc'!$C16=Oper_Int!AH$1,'Other Inc'!$D16,0)","v":0},{"$f":"IF('Other Inc'!$C16=Oper_Int!AI$1,'Other Inc'!$D16,0)","v":0},{"$f":"IF('Other Inc'!$C16=Oper_Int!AJ$1,'Other Inc'!$D16,0)","v":0},{"$f":"IF('Other Inc'!$C16=Oper_Int!AK$1,'Other Inc'!$D16,0)","v":0},{"$f":"IF('Other Inc'!$C16=Oper_Int!AL$1,'Other Inc'!$D16,0)","v":0},{"$f":"IF('Other Inc'!$C16=Oper_Int!AM$1,'Other Inc'!$D16,0)","v":0},{"$f":"IF('Other Inc'!$C16=Oper_Int!AN$1,'Other Inc'!$D16,0)","v":0},0]
["Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,"Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Seed",{"$f":"IF(Budget!BB$5=\"share\",Budget!H15,Budget!G15)","v":75},{"$f":"IF(Seed!$P$10=C1,$B15,0)","v":0},{"$f":"IF(Seed!$P$10=D1,$B15,0)","v":0},{"$f":"IF(Seed!$P$10=E1,$B15,0)","v":0},{"$f":"IF(Seed!$P$10=F1,$B15,0)","v":75},{"$f":"IF(Seed!$P$10=G1,$B15,0)","v":0},{"$f":"IF(Seed!$P$10=H1,$B15,0)","v":0},{"$f":"IF(Seed!$P$10=I1,$B15,0)","v":0},{"$f":"IF(Seed!$P$10=J1,$B15,0)","v":0},{"$f":"IF(Seed!$P$10=K1,$B15,0)","v":0},{"$f":"IF(Seed!$P$10=L1,$B15,0)","v":0},{"$f":"IF(Seed!$P$10=M1,$B15,0)","v":0},{"$f":"IF(Seed!$P$10=N1,$B15,0)","v":0},75,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+A15","v":"Seed"},{"$f":"Budget!G15","v":75},{"$f":"IF(Seed!$P$10=AC1,Budget!$G$15,0)","v":0},{"$f":"IF(Seed!$P$10=AD1,Budget!$G$15,0)","v":0},{"$f":"IF(Seed!$P$10=AE1,Budget!$G$15,0)","v":0},{"$f":"IF(Seed!$P$10=AF1,Budget!$G$15,0)","v":75},{"$f":"IF(Seed!$P$10=AG1,Budget!$G$15,0)","v":0},{"$f":"IF(Seed!$P$10=AH1,Budget!$G$15,0)","v":0},{"$f":"IF(Seed!$P$10=AI1,Budget!$G$15,0)","v":0},{"$f":"IF(Seed!$P$10=AJ1,Budget!$G$15,0)","v":0},{"$f":"IF(Seed!$P$10=AK1,Budget!$G$15,0)","v":0},{"$f":"IF(Seed!$P$10=AL1,Budget!$G$15,0)","v":0},{"$f":"IF(Seed!$P$10=AM1,Budget!$G$15,0)","v":0},{"$f":"IF(Seed!$P$10=AN1,Budget!$G$15,0)","v":0},75]
[{"$f":"IF(Fertilizer!B9=\"\",\"Fertilizer\",Fertilizer!B9)","v":"Anhydrous Ammonia"},{"$f":"IF(Fertilizer!D9=\"\",\"N/A\",(Fertilizer!D9*Fertilizer!M9)*Fertilizer!K9)","v":46.790135000000006},{"$f":"IF(Fertilizer!$C9=Oper_Int!C$1,$B16,0)","v":0},{"$f":"IF(Fertilizer!$C9=Oper_Int!D$1,$B16,0)","v":0},{"$f":"IF(Fertilizer!$C9=Oper_Int!E$1,$B16,0)","v":46.790135000000006},{"$f":"IF(Fertilizer!$C9=Oper_Int!F$1,$B16,0)","v":0},{"$f":"IF(Fertilizer!$C9=Oper_Int!G$1,$B16,0)","v":0},{"$f":"IF(Fertilizer!$C9=Oper_Int!H$1,$B16,0)","v":0},{"$f":"IF(Fertilizer!$C9=Oper_Int!I$1,$B16,0)","v":0},{"$f":"IF(Fertilizer!$C9=Oper_Int!J$1,$B16,0)","v":0},{"$f":"IF(Fertilizer!$C9=Oper_Int!K$1,$B16,0)","v":0},{"$f":"IF(Fertilizer!$C9=Oper_Int!L$1,$B16,0)","v":0},{"$f":"IF(Fertilizer!$C9=Oper_Int!M$1,$B16,0)","v":0},{"$f":"IF(Fertilizer!$C9=Oper_Int!N$1,$B16,0)","v":0},46.790135000000006,null,null,null,null,null,null,null,null,null,null,null,"Anhydrous Ammonia",{"$f":"IF(Fertilizer!D9=\"\",\"N/A\",Fertilizer!D9*Fertilizer!M9)","v":46.790135000000006},{"$f":"IF(Fertilizer!$C9=Oper_Int!AC$1,$AB16,0)","v":0},{"$f":"IF(Fertilizer!$C9=Oper_Int!AD$1,$AB16,0)","v":0},{"$f":"IF(Fertilizer!$C9=Oper_Int!AE$1,$AB16,0)","v":46.790135000000006},{"$f":"IF(Fertilizer!$C9=Oper_Int!AF$1,$AB16,0)","v":0},{"$f":"IF(Fertilizer!$C9=Oper_Int!AG$1,$AB16,0)","v":0},{"$f":"IF(Fertilizer!$C9=Oper_Int!AH$1,$AB16,0)","v":0},{"$f":"IF(Fertilizer!$C9=Oper_Int!AI$1,$AB16,0)","v":0},{"$f":"IF(Fertilizer!$C9=Oper_Int!AJ$1,$AB16,0)","v":0},{"$f":"IF(Fertilizer!$C9=Oper_Int!AK$1,$AB16,0)","v":0},{"$f":"IF(Fertilizer!$C9=Oper_Int!AL$1,$AB16,0)","v":0},{"$f":"IF(Fertilizer!$C9=Oper_Int!AM$1,$AB16,0)","v":0},{"$f":"IF(Fertilizer!$C9=Oper_Int!AN$1,$AB16,0)","v":0},46.790135000000006]
[{"$f":"IF(Fertilizer!B10=\"\",\"Fertilizer\",Fertilizer!B10)","v":"Diammonium Phosphate"},{"$f":"IF(Fertilizer!D10=\"\",\"N/A\",(Fertilizer!D10*Fertilizer!M10)*Fertilizer!K10)","v":18.5},{"$f":"IF(Fertilizer!$C10=Oper_Int!C$1,$B17,0)","v":0},{"$f":"IF(Fertilizer!$C10=Oper_Int!D$1,$B17,0)","v":0},{"$f":"IF(Fertilizer!$C10=Oper_Int!E$1,$B17,0)","v":0},{"$f":"IF(Fertilizer!$C10=Oper_Int!F$1,$B17,0)","v":18.5},{"$f":"IF(Fertilizer!$C10=Oper_Int!G$1,$B17,0)","v":0},{"$f":"IF(Fertilizer!$C10=Oper_Int!H$1,$B17,0)","v":0},{"$f":"IF(Fertilizer!$C10=Oper_Int!I$1,$B17,0)","v":0},{"$f":"IF(Fertilizer!$C10=Oper_Int!J$1,$B17,0)","v":0},{"$f":"IF(Fertilizer!$C10=Oper_Int!K$1,$B17,0)","v":0},{"$f":"IF(Fertilizer!$C10=Oper_Int!L$1,$B17,0)","v":0},{"$f":"IF(Fertilizer!$C10=Oper_Int!M$1,$B17,0)","v":0},{"$f":"IF(Fertilizer!$C10=Oper_Int!N$1,$B17,0)","v":0},18.5,null,null,null,null,null,null,null,null,null,null,null,"Diammonium Phosphate",{"$f":"IF(Fertilizer!D10=\"\",\"N/A\",Fertilizer!D10*Fertilizer!M10)","v":18.5},{"$f":"IF(Fertilizer!$C10=Oper_Int!AC$1,$AB17,0)","v":0},{"$f":"IF(Fertilizer!$C10=Oper_Int!AD$1,$AB17,0)","v":0},{"$f":"IF(Fertilizer!$C10=Oper_Int!AE$1,$AB17,0)","v":0},{"$f":"IF(Fertilizer!$C10=Oper_Int!AF$1,$AB17,0)","v":18.5},{"$f":"IF(Fertilizer!$C10=Oper_Int!AG$1,$AB17,0)","v":0},{"$f":"IF(Fertilizer!$C10=Oper_Int!AH$1,$AB17,0)","v":0},{"$f":"IF(Fertilizer!$C10=Oper_Int!AI$1,$AB17,0)","v":0},{"$f":"IF(Fertilizer!$C10=Oper_Int!AJ$1,$AB17,0)","v":0},{"$f":"IF(Fertilizer!$C10=Oper_Int!AK$1,$AB17,0)","v":0},{"$f":"IF(Fertilizer!$C10=Oper_Int!AL$1,$AB17,0)","v":0},{"$f":"IF(Fertilizer!$C10=Oper_Int!AM$1,$AB17,0)","v":0},{"$f":"IF(Fertilizer!$C10=Oper_Int!AN$1,$AB17,0)","v":0},18.5]
[{"$f":"IF(Fertilizer!B11=\"\",\"Fertilizer\",Fertilizer!B11)","v":"Fertilizer"},{"$f":"IF(Fertilizer!D11=\"\",\"N/A\",(Fertilizer!D11*Fertilizer!M11)*Fertilizer!K11)","v":"N/A"},{"$f":"IF(Fertilizer!$C11=Oper_Int!C$1,$B18,0)","v":0},{"$f":"IF(Fertilizer!$C11=Oper_Int!D$1,$B18,0)","v":0},{"$f":"IF(Fertilizer!$C11=Oper_Int!E$1,$B18,0)","v":0},{"$f":"IF(Fertilizer!$C11=Oper_Int!F$1,$B18,0)","v":0},{"$f":"IF(Fertilizer!$C11=Oper_Int!G$1,$B18,0)","v":0},{"$f":"IF(Fertilizer!$C11=Oper_Int!H$1,$B18,0)","v":0},{"$f":"IF(Fertilizer!$C11=Oper_Int!I$1,$B18,0)","v":0},{"$f":"IF(Fertilizer!$C11=Oper_Int!J$1,$B18,0)","v":0},{"$f":"IF(Fertilizer!$C11=Oper_Int!K$1,$B18,0)","v":0},{"$f":"IF(Fertilizer!$C11=Oper_Int!L$1,$B18,0)","v":0},{"$f":"IF(Fertilizer!$C11=Oper_Int!M$1,$B18,0)","v":0},{"$f":"IF(Fertilizer!$C11=Oper_Int!N$1,$B18,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer",{"$f":"IF(Fertilizer!D11=\"\",\"N/A\",Fertilizer!D11*Fertilizer!M11)","v":"N/A"},{"$f":"IF(Fertilizer!$C11=Oper_Int!AC$1,$AB18,0)","v":0},{"$f":"IF(Fertilizer!$C11=Oper_Int!AD$1,$AB18,0)","v":0},{"$f":"IF(Fertilizer!$C11=Oper_Int!AE$1,$AB18,0)","v":0},{"$f":"IF(Fertilizer!$C11=Oper_Int!AF$1,$AB18,0)","v":0},{"$f":"IF(Fertilizer!$C11=Oper_Int!AG$1,$AB18,0)","v":0},{"$f":"IF(Fertilizer!$C11=Oper_Int!AH$1,$AB18,0)","v":0},{"$f":"IF(Fertilizer!$C11=Oper_Int!AI$1,$AB18,0)","v":0},{"$f":"IF(Fertilizer!$C11=Oper_Int!AJ$1,$AB18,0)","v":0},{"$f":"IF(Fertilizer!$C11=Oper_Int!AK$1,$AB18,0)","v":0},{"$f":"IF(Fertilizer!$C11=Oper_Int!AL$1,$AB18,0)","v":0},{"$f":"IF(Fertilizer!$C11=Oper_Int!AM$1,$AB18,0)","v":0},{"$f":"IF(Fertilizer!$C11=Oper_Int!AN$1,$AB18,0)","v":0},0]
[{"$f":"IF(Fertilizer!B12=\"\",\"Fertilizer\",Fertilizer!B12)","v":"Fertilizer"},{"$f":"IF(Fertilizer!D12=\"\",\"N/A\",(Fertilizer!D12*Fertilizer!M12)*Fertilizer!K12)","v":"N/A"},{"$f":"IF(Fertilizer!$C12=Oper_Int!C$1,$B19,0)","v":0},{"$f":"IF(Fertilizer!$C12=Oper_Int!D$1,$B19,0)","v":0},{"$f":"IF(Fertilizer!$C12=Oper_Int!E$1,$B19,0)","v":0},{"$f":"IF(Fertilizer!$C12=Oper_Int!F$1,$B19,0)","v":0},{"$f":"IF(Fertilizer!$C12=Oper_Int!G$1,$B19,0)","v":0},{"$f":"IF(Fertilizer!$C12=Oper_Int!H$1,$B19,0)","v":0},{"$f":"IF(Fertilizer!$C12=Oper_Int!I$1,$B19,0)","v":0},{"$f":"IF(Fertilizer!$C12=Oper_Int!J$1,$B19,0)","v":0},{"$f":"IF(Fertilizer!$C12=Oper_Int!K$1,$B19,0)","v":0},{"$f":"IF(Fertilizer!$C12=Oper_Int!L$1,$B19,0)","v":0},{"$f":"IF(Fertilizer!$C12=Oper_Int!M$1,$B19,0)","v":0},{"$f":"IF(Fertilizer!$C12=Oper_Int!N$1,$B19,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer",{"$f":"IF(Fertilizer!D12=\"\",\"N/A\",Fertilizer!D12*Fertilizer!M12)","v":"N/A"},{"$f":"IF(Fertilizer!$C12=Oper_Int!AC$1,$AB19,0)","v":0},{"$f":"IF(Fertilizer!$C12=Oper_Int!AD$1,$AB19,0)","v":0},{"$f":"IF(Fertilizer!$C12=Oper_Int!AE$1,$AB19,0)","v":0},{"$f":"IF(Fertilizer!$C12=Oper_Int!AF$1,$AB19,0)","v":0},{"$f":"IF(Fertilizer!$C12=Oper_Int!AG$1,$AB19,0)","v":0},{"$f":"IF(Fertilizer!$C12=Oper_Int!AH$1,$AB19,0)","v":0},{"$f":"IF(Fertilizer!$C12=Oper_Int!AI$1,$AB19,0)","v":0},{"$f":"IF(Fertilizer!$C12=Oper_Int!AJ$1,$AB19,0)","v":0},{"$f":"IF(Fertilizer!$C12=Oper_Int!AK$1,$AB19,0)","v":0},{"$f":"IF(Fertilizer!$C12=Oper_Int!AL$1,$AB19,0)","v":0},{"$f":"IF(Fertilizer!$C12=Oper_Int!AM$1,$AB19,0)","v":0},{"$f":"IF(Fertilizer!$C12=Oper_Int!AN$1,$AB19,0)","v":0},0]
[{"$f":"IF(Fertilizer!B13=\"\",\"Fertilizer\",Fertilizer!B13)","v":"Fertilizer"},{"$f":"IF(Fertilizer!D13=\"\",\"N/A\",(Fertilizer!D13*Fertilizer!M13)*Fertilizer!K13)","v":"N/A"},{"$f":"IF(Fertilizer!$C13=Oper_Int!C$1,$B20,0)","v":0},{"$f":"IF(Fertilizer!$C13=Oper_Int!D$1,$B20,0)","v":0},{"$f":"IF(Fertilizer!$C13=Oper_Int!E$1,$B20,0)","v":0},{"$f":"IF(Fertilizer!$C13=Oper_Int!F$1,$B20,0)","v":0},{"$f":"IF(Fertilizer!$C13=Oper_Int!G$1,$B20,0)","v":0},{"$f":"IF(Fertilizer!$C13=Oper_Int!H$1,$B20,0)","v":0},{"$f":"IF(Fertilizer!$C13=Oper_Int!I$1,$B20,0)","v":0},{"$f":"IF(Fertilizer!$C13=Oper_Int!J$1,$B20,0)","v":0},{"$f":"IF(Fertilizer!$C13=Oper_Int!K$1,$B20,0)","v":0},{"$f":"IF(Fertilizer!$C13=Oper_Int!L$1,$B20,0)","v":0},{"$f":"IF(Fertilizer!$C13=Oper_Int!M$1,$B20,0)","v":0},{"$f":"IF(Fertilizer!$C13=Oper_Int!N$1,$B20,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer",{"$f":"IF(Fertilizer!D13=\"\",\"N/A\",Fertilizer!D13*Fertilizer!M13)","v":"N/A"},{"$f":"IF(Fertilizer!$C13=Oper_Int!AC$1,$AB20,0)","v":0},{"$f":"IF(Fertilizer!$C13=Oper_Int!AD$1,$AB20,0)","v":0},{"$f":"IF(Fertilizer!$C13=Oper_Int!AE$1,$AB20,0)","v":0},{"$f":"IF(Fertilizer!$C13=Oper_Int!AF$1,$AB20,0)","v":0},{"$f":"IF(Fertilizer!$C13=Oper_Int!AG$1,$AB20,0)","v":0},{"$f":"IF(Fertilizer!$C13=Oper_Int!AH$1,$AB20,0)","v":0},{"$f":"IF(Fertilizer!$C13=Oper_Int!AI$1,$AB20,0)","v":0},{"$f":"IF(Fertilizer!$C13=Oper_Int!AJ$1,$AB20,0)","v":0},{"$f":"IF(Fertilizer!$C13=Oper_Int!AK$1,$AB20,0)","v":0},{"$f":"IF(Fertilizer!$C13=Oper_Int!AL$1,$AB20,0)","v":0},{"$f":"IF(Fertilizer!$C13=Oper_Int!AM$1,$AB20,0)","v":0},{"$f":"IF(Fertilizer!$C13=Oper_Int!AN$1,$AB20,0)","v":0},0]
[{"$f":"IF(Fertilizer!B14=\"\",\"Fertilizer\",Fertilizer!B14)","v":"Fertilizer"},{"$f":"IF(Fertilizer!D14=\"\",\"N/A\",(Fertilizer!D14*Fertilizer!M14)*Fertilizer!K14)","v":"N/A"},{"$f":"IF(Fertilizer!$C14=Oper_Int!C$1,$B21,0)","v":0},{"$f":"IF(Fertilizer!$C14=Oper_Int!D$1,$B21,0)","v":0},{"$f":"IF(Fertilizer!$C14=Oper_Int!E$1,$B21,0)","v":0},{"$f":"IF(Fertilizer!$C14=Oper_Int!F$1,$B21,0)","v":0},{"$f":"IF(Fertilizer!$C14=Oper_Int!G$1,$B21,0)","v":0},{"$f":"IF(Fertilizer!$C14=Oper_Int!H$1,$B21,0)","v":0},{"$f":"IF(Fertilizer!$C14=Oper_Int!I$1,$B21,0)","v":0},{"$f":"IF(Fertilizer!$C14=Oper_Int!J$1,$B21,0)","v":0},{"$f":"IF(Fertilizer!$C14=Oper_Int!K$1,$B21,0)","v":0},{"$f":"IF(Fertilizer!$C14=Oper_Int!L$1,$B21,0)","v":0},{"$f":"IF(Fertilizer!$C14=Oper_Int!M$1,$B21,0)","v":0},{"$f":"IF(Fertilizer!$C14=Oper_Int!N$1,$B21,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer",{"$f":"IF(Fertilizer!D14=\"\",\"N/A\",Fertilizer!D14*Fertilizer!M14)","v":"N/A"},{"$f":"IF(Fertilizer!$C14=Oper_Int!AC$1,$AB21,0)","v":0},{"$f":"IF(Fertilizer!$C14=Oper_Int!AD$1,$AB21,0)","v":0},{"$f":"IF(Fertilizer!$C14=Oper_Int!AE$1,$AB21,0)","v":0},{"$f":"IF(Fertilizer!$C14=Oper_Int!AF$1,$AB21,0)","v":0},{"$f":"IF(Fertilizer!$C14=Oper_Int!AG$1,$AB21,0)","v":0},{"$f":"IF(Fertilizer!$C14=Oper_Int!AH$1,$AB21,0)","v":0},{"$f":"IF(Fertilizer!$C14=Oper_Int!AI$1,$AB21,0)","v":0},{"$f":"IF(Fertilizer!$C14=Oper_Int!AJ$1,$AB21,0)","v":0},{"$f":"IF(Fertilizer!$C14=Oper_Int!AK$1,$AB21,0)","v":0},{"$f":"IF(Fertilizer!$C14=Oper_Int!AL$1,$AB21,0)","v":0},{"$f":"IF(Fertilizer!$C14=Oper_Int!AM$1,$AB21,0)","v":0},{"$f":"IF(Fertilizer!$C14=Oper_Int!AN$1,$AB21,0)","v":0},0]
[{"$f":"IF(Fertilizer!B15=\"\",\"Fertilizer\",Fertilizer!B15)","v":"Fertilizer"},{"$f":"IF(Fertilizer!D15=\"\",\"N/A\",(Fertilizer!D15*Fertilizer!M15)*Fertilizer!K15)","v":"N/A"},{"$f":"IF(Fertilizer!$C15=Oper_Int!C$1,$B22,0)","v":0},{"$f":"IF(Fertilizer!$C15=Oper_Int!D$1,$B22,0)","v":0},{"$f":"IF(Fertilizer!$C15=Oper_Int!E$1,$B22,0)","v":0},{"$f":"IF(Fertilizer!$C15=Oper_Int!F$1,$B22,0)","v":0},{"$f":"IF(Fertilizer!$C15=Oper_Int!G$1,$B22,0)","v":0},{"$f":"IF(Fertilizer!$C15=Oper_Int!H$1,$B22,0)","v":0},{"$f":"IF(Fertilizer!$C15=Oper_Int!I$1,$B22,0)","v":0},{"$f":"IF(Fertilizer!$C15=Oper_Int!J$1,$B22,0)","v":0},{"$f":"IF(Fertilizer!$C15=Oper_Int!K$1,$B22,0)","v":0},{"$f":"IF(Fertilizer!$C15=Oper_Int!L$1,$B22,0)","v":0},{"$f":"IF(Fertilizer!$C15=Oper_Int!M$1,$B22,0)","v":0},{"$f":"IF(Fertilizer!$C15=Oper_Int!N$1,$B22,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer",{"$f":"IF(Fertilizer!D15=\"\",\"N/A\",Fertilizer!D15*Fertilizer!M15)","v":"N/A"},{"$f":"IF(Fertilizer!$C15=Oper_Int!AC$1,$AB22,0)","v":0},{"$f":"IF(Fertilizer!$C15=Oper_Int!AD$1,$AB22,0)","v":0},{"$f":"IF(Fertilizer!$C15=Oper_Int!AE$1,$AB22,0)","v":0},{"$f":"IF(Fertilizer!$C15=Oper_Int!AF$1,$AB22,0)","v":0},{"$f":"IF(Fertilizer!$C15=Oper_Int!AG$1,$AB22,0)","v":0},{"$f":"IF(Fertilizer!$C15=Oper_Int!AH$1,$AB22,0)","v":0},{"$f":"IF(Fertilizer!$C15=Oper_Int!AI$1,$AB22,0)","v":0},{"$f":"IF(Fertilizer!$C15=Oper_Int!AJ$1,$AB22,0)","v":0},{"$f":"IF(Fertilizer!$C15=Oper_Int!AK$1,$AB22,0)","v":0},{"$f":"IF(Fertilizer!$C15=Oper_Int!AL$1,$AB22,0)","v":0},{"$f":"IF(Fertilizer!$C15=Oper_Int!AM$1,$AB22,0)","v":0},{"$f":"IF(Fertilizer!$C15=Oper_Int!AN$1,$AB22,0)","v":0},0]
[{"$f":"IF(Fertilizer!B16=\"\",\"Fertilizer\",Fertilizer!B16)","v":"Fertilizer"},{"$f":"IF(Fertilizer!D16=\"\",\"N/A\",(Fertilizer!D16*Fertilizer!M16)*Fertilizer!K16)","v":"N/A"},{"$f":"IF(Fertilizer!$C16=Oper_Int!C$1,$B23,0)","v":0},{"$f":"IF(Fertilizer!$C16=Oper_Int!D$1,$B23,0)","v":0},{"$f":"IF(Fertilizer!$C16=Oper_Int!E$1,$B23,0)","v":0},{"$f":"IF(Fertilizer!$C16=Oper_Int!F$1,$B23,0)","v":0},{"$f":"IF(Fertilizer!$C16=Oper_Int!G$1,$B23,0)","v":0},{"$f":"IF(Fertilizer!$C16=Oper_Int!H$1,$B23,0)","v":0},{"$f":"IF(Fertilizer!$C16=Oper_Int!I$1,$B23,0)","v":0},{"$f":"IF(Fertilizer!$C16=Oper_Int!J$1,$B23,0)","v":0},{"$f":"IF(Fertilizer!$C16=Oper_Int!K$1,$B23,0)","v":0},{"$f":"IF(Fertilizer!$C16=Oper_Int!L$1,$B23,0)","v":0},{"$f":"IF(Fertilizer!$C16=Oper_Int!M$1,$B23,0)","v":0},{"$f":"IF(Fertilizer!$C16=Oper_Int!N$1,$B23,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer",{"$f":"IF(Fertilizer!D16=\"\",\"N/A\",Fertilizer!D16*Fertilizer!M16)","v":"N/A"},{"$f":"IF(Fertilizer!$C16=Oper_Int!AC$1,$AB23,0)","v":0},{"$f":"IF(Fertilizer!$C16=Oper_Int!AD$1,$AB23,0)","v":0},{"$f":"IF(Fertilizer!$C16=Oper_Int!AE$1,$AB23,0)","v":0},{"$f":"IF(Fertilizer!$C16=Oper_Int!AF$1,$AB23,0)","v":0},{"$f":"IF(Fertilizer!$C16=Oper_Int!AG$1,$AB23,0)","v":0},{"$f":"IF(Fertilizer!$C16=Oper_Int!AH$1,$AB23,0)","v":0},{"$f":"IF(Fertilizer!$C16=Oper_Int!AI$1,$AB23,0)","v":0},{"$f":"IF(Fertilizer!$C16=Oper_Int!AJ$1,$AB23,0)","v":0},{"$f":"IF(Fertilizer!$C16=Oper_Int!AK$1,$AB23,0)","v":0},{"$f":"IF(Fertilizer!$C16=Oper_Int!AL$1,$AB23,0)","v":0},{"$f":"IF(Fertilizer!$C16=Oper_Int!AM$1,$AB23,0)","v":0},{"$f":"IF(Fertilizer!$C16=Oper_Int!AN$1,$AB23,0)","v":0},0]
["Lime Application",{"$f":"IF(Fertilizer!AW10=0,0,Fertilizer!AW10*Fertilizer!BA8)*IF(Budget!BB29,1,0)","v":0},{"$f":"IF(Fertilizer!$AT$8=Oper_Int!C$1,$B$24,0)","v":0},{"$f":"IF(Fertilizer!$AT$8=Oper_Int!D$1,$B$24,0)","v":0},{"$f":"IF(Fertilizer!$AT$8=Oper_Int!E$1,$B$24,0)","v":0},{"$f":"IF(Fertilizer!$AT$8=Oper_Int!F$1,$B$24,0)","v":0},{"$f":"IF(Fertilizer!$AT$8=Oper_Int!G$1,$B$24,0)","v":0},{"$f":"IF(Fertilizer!$AT$8=Oper_Int!H$1,$B$24,0)","v":0},{"$f":"IF(Fertilizer!$AT$8=Oper_Int!I$1,$B$24,0)","v":0},{"$f":"IF(Fertilizer!$AT$8=Oper_Int!J$1,$B$24,0)","v":0},{"$f":"IF(Fertilizer!$AT$8=Oper_Int!K$1,$B$24,0)","v":0},{"$f":"IF(Fertilizer!$AT$8=Oper_Int!L$1,$B$24,0)","v":0},{"$f":"IF(Fertilizer!$AT$8=Oper_Int!M$1,$B$24,0)","v":0},{"$f":"IF(Fertilizer!$AT$8=Oper_Int!N$1,$B$24,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"Lime Application",{"$f":"IF(Fertilizer!AW10=0,0,Fertilizer!AW10)*IF(Budget!BB29,1,0)","v":0},{"$f":"IF(Fertilizer!$AT$8=Oper_Int!AC$1,$AB$24,0)","v":0},{"$f":"IF(Fertilizer!$AT$8=Oper_Int!AD$1,$AB$24,0)","v":0},{"$f":"IF(Fertilizer!$AT$8=Oper_Int!AE$1,$AB$24,0)","v":0},{"$f":"IF(Fertilizer!$AT$8=Oper_Int!AF$1,$AB$24,0)","v":0},{"$f":"IF(Fertilizer!$AT$8=Oper_Int!AG$1,$AB$24,0)","v":0},{"$f":"IF(Fertilizer!$AT$8=Oper_Int!AH$1,$AB$24,0)","v":0},{"$f":"IF(Fertilizer!$AT$8=Oper_Int!AI$1,$AB$24,0)","v":0},{"$f":"IF(Fertilizer!$AT$8=Oper_Int!AJ$1,$AB$24,0)","v":0},{"$f":"IF(Fertilizer!$AT$8=Oper_Int!AK$1,$AB$24,0)","v":0},{"$f":"IF(Fertilizer!$AT$8=Oper_Int!AL$1,$AB$24,0)","v":0},{"$f":"IF(Fertilizer!$AT$8=Oper_Int!AM$1,$AB$24,0)","v":0},{"$f":"IF(Fertilizer!$AT$8=Oper_Int!AN$1,$AB$24,0)","v":0},0]
["Custom Harvest",{"$f":"IF(Budget!BB$5=\"share\",Budget!H17,Budget!G17)","v":80.260000000000005},{"$f":"IF(Yield!$P$10=Oper_Int!C$1,$B$25,0)","v":0},{"$f":"IF(Yield!$P$10=Oper_Int!D$1,$B$25,0)","v":0},{"$f":"IF(Yield!$P$10=Oper_Int!E$1,$B$25,0)","v":0},{"$f":"IF(Yield!$P$10=Oper_Int!F$1,$B$25,0)","v":0},{"$f":"IF(Yield!$P$10=Oper_Int!G$1,$B$25,0)","v":0},{"$f":"IF(Yield!$P$10=Oper_Int!H$1,$B$25,0)","v":0},{"$f":"IF(Yield!$P$10=Oper_Int!I$1,$B$25,0)","v":0},{"$f":"IF(Yield!$P$10=Oper_Int!J$1,$B$25,0)","v":0},{"$f":"IF(Yield!$P$10=Oper_Int!K$1,$B$25,0)","v":0},{"$f":"IF(Yield!$P$10=Oper_Int!L$1,$B$25,0)","v":80.260000000000005},{"$f":"IF(Yield!$P$10=Oper_Int!M$1,$B$25,0)","v":0},{"$f":"IF(Yield!$P$10=Oper_Int!N$1,$B$25,0)","v":0},80.260000000000005,null,null,null,null,null,null,null,null,null,null,null,"Custom Harvest",{"$f":"Budget!G17","v":80.260000000000005},{"$f":"IF(Yield!$P$10=Oper_Int!AC$1,$AB$25,0)","v":0},{"$f":"IF(Yield!$P$10=Oper_Int!AD$1,$AB$25,0)","v":0},{"$f":"IF(Yield!$P$10=Oper_Int!AE$1,$AB$25,0)","v":0},{"$f":"IF(Yield!$P$10=Oper_Int!AF$1,$AB$25,0)","v":0},{"$f":"IF(Yield!$P$10=Oper_Int!AG$1,$AB$25,0)","v":0},{"$f":"IF(Yield!$P$10=Oper_Int!AH$1,$AB$25,0)","v":0},{"$f":"IF(Yield!$P$10=Oper_Int!AI$1,$AB$25,0)","v":0},{"$f":"IF(Yield!$P$10=Oper_Int!AJ$1,$AB$25,0)","v":0},{"$f":"IF(Yield!$P$10=Oper_Int!AK$1,$AB$25,0)","v":0},{"$f":"IF(Yield!$P$10=Oper_Int!AL$1,$AB$25,0)","v":80.260000000000005},{"$f":"IF(Yield!$P$10=Oper_Int!AM$1,$AB$25,0)","v":0},{"$f":"IF(Yield!$P$10=Oper_Int!AN$1,$AB$25,0)","v":0},80.260000000000005]
["Custom Hire",{"$f":"IF(Budget!BB$5=\"share\",Budget!BC23,Budget!BB23)-Fertilizer!BH16+IF(Budget!BB29,Fertilizer!BH15,0)","v":55.589999999999996},{"$f":"(IF(Budget!$BB5=\"share\",((Fertilizer!BK18+Pesticide!AN18)+IF(Machinery!$V$32,Machinery!D65,0)+IF(Machinery!$V$33,Machinery!D66,0))*Machinery!$J$13+IF(Budget!$BB29,Fertilizer!BK24*Machinery!$J$13,0),AC26))","v":0},{"$f":"(IF(Budget!$BB5=\"share\",((Fertilizer!BL18+Pesticide!AO18)+IF(Machinery!$V$32,Machinery!E65,0)+IF(Machinery!$V$33,Machinery!E66,0))*Machinery!$J$13+IF(Budget!$BB29,Fertilizer!BL24*Machinery!$J$13,0),AD26))","v":0},{"$f":"(IF(Budget!$BB5=\"share\",((Fertilizer!BM18+Pesticide!AP18)+IF(Machinery!$V$32,Machinery!F65,0)+IF(Machinery!$V$33,Machinery!F66,0))*Machinery!$J$13+IF(Budget!$BB29,Fertilizer!BM24*Machinery!$J$13,0),AE26))","v":17.72},{"$f":"(IF(Budget!$BB5=\"share\",((Fertilizer!BN18+Pesticide!AQ18)+IF(Machinery!$V$32,Machinery!G65,0)+IF(Machinery!$V$33,Machinery!G66,0))*Machinery!$J$13+IF(Budget!$BB29,Fertilizer!BN24*Machinery!$J$13,0),AF26))","v":26.23},{"$f":"(IF(Budget!$BB5=\"share\",((Fertilizer!BO18+Pesticide!AR18)+IF(Machinery!$V$32,Machinery!H65,0)+IF(Machinery!$V$33,Machinery!H66,0))*Machinery!$J$13+IF(Budget!$BB29,Fertilizer!BO24*Machinery!$J$13,0),AG26))","v":5.82},{"$f":"(IF(Budget!$BB5=\"share\",((Fertilizer!BP18+Pesticide!AS18)+IF(Machinery!$V$32,Machinery!I65,0)+IF(Machinery!$V$33,Machinery!I66,0))*Machinery!$J$13+IF(Budget!$BB29,Fertilizer!BP24*Machinery!$J$13,0),AH26))","v":5.82},{"$f":"(IF(Budget!$BB5=\"share\",((Fertilizer!BQ18+Pesticide!AT18)+IF(Machinery!$V$32,Machinery!J65,0)+IF(Machinery!$V$33,Machinery!J66,0))*Machinery!$J$13+IF(Budget!$BB29,Fertilizer!BQ24*Machinery!$J$13,0),AI26))","v":0},{"$f":"(IF(Budget!$BB5=\"share\",((Fertilizer!BR18+Pesticide!AU18)+IF(Machinery!$V$32,Machinery!K65,0)+IF(Machinery!$V$33,Machinery!K66,0))*Machinery!$J$13+IF(Budget!$BB29,Fertilizer!BR24*Machinery!$J$13,0),AJ26))","v":0},{"$f":"(IF(Budget!$BB5=\"share\",((Fertilizer!BS18+Pesticide!AV18)+IF(Machinery!$V$32,Machinery!L65,0)+IF(Machinery!$V$33,Machinery!L66,0))*Machinery!$J$13+IF(Budget!$BB29,Fertilizer!BS24*Machinery!$J$13,0),AK26))","v":0},{"$f":"(IF(Budget!$BB5=\"share\",((Fertilizer!BT18+Pesticide!AW18)+IF(Machinery!$V$32,Machinery!M65,0)+IF(Machinery!$V$33,Machinery!M66,0))*Machinery!$J$13+IF(Budget!$BB29,Fertilizer!BT24*Machinery!$J$13,0),AL26))","v":0},{"$f":"(IF(Budget!$BB5=\"share\",((Fertilizer!BU18+Pesticide!AX18)+IF(Machinery!$V$32,Machinery!N65,0)+IF(Machinery!$V$33,Machinery!N66,0))*Machinery!$J$13+IF(Budget!$BB29,Fertilizer!BU24*Machinery!$J$13,0),AM26))","v":0},{"$f":"(IF(Budget!$BB5=\"share\",((Fertilizer!BV18+Pesticide!AY18)+IF(Machinery!$V$32,Machinery!O65,0)+IF(Machinery!$V$33,Machinery!O66,0))*Machinery!$J$13+IF(Budget!$BB29,Fertilizer!BV24*Machinery!$J$13,0),AN26))","v":0},55.59,"2021 edits",null,null,null,null,null,null,null,null,null,null,"Custom Hire",{"$f":"Budget!BB23-Fertilizer!BH13+Fertilizer!BH14-IF(Budget!BB29,0,Fertilizer!BW24)","v":55.589999999999996},{"$f":"IF(Machinery!$V$32,Machinery!D65,0)+IF(Machinery!$V$33,Machinery!D66,0)+Fertilizer!BK18+IF(Budget!$BB29,Fertilizer!BK24,0)+Pesticide!AN18","v":0},{"$f":"IF(Machinery!$V$32,Machinery!E65,0)+IF(Machinery!$V$33,Machinery!E66,0)+Fertilizer!BL18+IF(Budget!$BB29,Fertilizer!BL24,0)+Pesticide!AO18","v":0},{"$f":"IF(Machinery!$V$32,Machinery!F65,0)+IF(Machinery!$V$33,Machinery!F66,0)+Fertilizer!BM18+IF(Budget!$BB29,Fertilizer!BM24,0)+Pesticide!AP18","v":17.72},{"$f":"IF(Machinery!$V$32,Machinery!G65,0)+IF(Machinery!$V$33,Machinery!G66,0)+Fertilizer!BN18+IF(Budget!$BB29,Fertilizer!BN24,0)+Pesticide!AQ18","v":26.23},{"$f":"IF(Machinery!$V$32,Machinery!H65,0)+IF(Machinery!$V$33,Machinery!H66,0)+Fertilizer!BO18+IF(Budget!$BB29,Fertilizer!BO24,0)+Pesticide!AR18","v":5.82},{"$f":"IF(Machinery!$V$32,Machinery!I65,0)+IF(Machinery!$V$33,Machinery!I66,0)+Fertilizer!BP18+IF(Budget!$BB29,Fertilizer!BP24,0)+Pesticide!AS18","v":5.82},{"$f":"IF(Machinery!$V$32,Machinery!J65,0)+IF(Machinery!$V$33,Machinery!J66,0)+Fertilizer!BQ18+IF(Budget!$BB29,Fertilizer!BQ24,0)+Pesticide!AT18","v":0},{"$f":"IF(Machinery!$V$32,Machinery!K65,0)+IF(Machinery!$V$33,Machinery!K66,0)+Fertilizer!BR18+IF(Budget!$BB29,Fertilizer!BR24,0)+Pesticide!AU18","v":0},{"$f":"IF(Machinery!$V$32,Machinery!L65,0)+IF(Machinery!$V$33,Machinery!L66,0)+Fertilizer!BS18+IF(Budget!$BB29,Fertilizer!BS24,0)+Pesticide!AV18","v":0},{"$f":"IF(Machinery!$V$32,Machinery!M65,0)+IF(Machinery!$V$33,Machinery!M66,0)+Fertilizer!BT18+IF(Budget!$BB29,Fertilizer!BT24,0)+Pesticide!AW18","v":0},{"$f":"IF(Machinery!$V$32,Machinery!N65,0)+IF(Machinery!$V$33,Machinery!N66,0)+Fertilizer!BU18+IF(Budget!$BB29,Fertilizer!BU24,0)+Pesticide!AX18","v":0},{"$f":"IF(Machinery!$V$32,Machinery!O65,0)+IF(Machinery!$V$33,Machinery!O66,0)+Fertilizer!BV18+IF(Budget!$BB29,Fertilizer!BV24,0)+Pesticide!AY18","v":0},55.59,"2021 edits"]
[{"$f":"IF(Pesticide!B9=\"\",\"Pest-N/A\",Pesticide!B9)","v":"Clarity"},{"$f":"IF(Pesticide!K9=0,\"N/A\",Pesticide!I9*Pesticide!J9)","v":12.48},{"$f":"IF(Pesticide!$C$9=Oper_Int!C$1,$B27,0)","v":0},{"$f":"IF(Pesticide!$C9=Oper_Int!D$1,$B27,0)","v":0},{"$f":"IF(Pesticide!$C9=Oper_Int!E$1,$B27,0)","v":0},{"$f":"IF(Pesticide!$C9=Oper_Int!F$1,$B27,0)","v":12.48},{"$f":"IF(Pesticide!$C9=Oper_Int!G$1,$B27,0)","v":0},{"$f":"IF(Pesticide!$C9=Oper_Int!H$1,$B27,0)","v":0},{"$f":"IF(Pesticide!$C9=Oper_Int!I$1,$B27,0)","v":0},{"$f":"IF(Pesticide!$C9=Oper_Int!J$1,$B27,0)","v":0},{"$f":"IF(Pesticide!$C9=Oper_Int!K$1,$B27,0)","v":0},{"$f":"IF(Pesticide!$C9=Oper_Int!L$1,$B27,0)","v":0},{"$f":"IF(Pesticide!$C9=Oper_Int!M$1,$B27,0)","v":0},{"$f":"IF(Pesticide!$C9=Oper_Int!N$1,$B27,0)","v":0},12.48,null,null,null,null,null,null,null,null,null,null,null,"Clarity",{"$f":"IF(Pesticide!K9=0,\"N/A\",Pesticide!J9)","v":12.48},{"$f":"IF(Pesticide!$C$9=Oper_Int!AC$1,$AB27,0)","v":0},{"$f":"IF(Pesticide!$C9=Oper_Int!AD$1,$AB27,0)","v":0},{"$f":"IF(Pesticide!$C9=Oper_Int!AE$1,$AB27,0)","v":0},{"$f":"IF(Pesticide!$C9=Oper_Int!AF$1,$AB27,0)","v":12.48},{"$f":"IF(Pesticide!$C9=Oper_Int!AG$1,$AB27,0)","v":0},{"$f":"IF(Pesticide!$C9=Oper_Int!AH$1,$AB27,0)","v":0},{"$f":"IF(Pesticide!$C9=Oper_Int!AI$1,$AB27,0)","v":0},{"$f":"IF(Pesticide!$C9=Oper_Int!AJ$1,$AB27,0)","v":0},{"$f":"IF(Pesticide!$C9=Oper_Int!AK$1,$AB27,0)","v":0},{"$f":"IF(Pesticide!$C9=Oper_Int!AL$1,$AB27,0)","v":0},{"$f":"IF(Pesticide!$C9=Oper_Int!AM$1,$AB27,0)","v":0},{"$f":"IF(Pesticide!$C9=Oper_Int!AN$1,$AB27,0)","v":0},12.48]
[{"$f":"IF(Pesticide!B10=\"\",\"Pest-N/A\",Pesticide!B10)","v":"Glyphosate (generic 4# ai/gal)"},{"$f":"IF(Pesticide!K10=0,\"N/A\",Pesticide!I10*Pesticide!J10)","v":8},{"$f":"IF(Pesticide!$C10=Oper_Int!C$1,$B28,0)","v":0},{"$f":"IF(Pesticide!$C10=Oper_Int!D$1,$B28,0)","v":0},{"$f":"IF(Pesticide!$C10=Oper_Int!E$1,$B28,0)","v":0},{"$f":"IF(Pesticide!$C10=Oper_Int!F$1,$B28,0)","v":8},{"$f":"IF(Pesticide!$C10=Oper_Int!G$1,$B28,0)","v":0},{"$f":"IF(Pesticide!$C10=Oper_Int!H$1,$B28,0)","v":0},{"$f":"IF(Pesticide!$C10=Oper_Int!I$1,$B28,0)","v":0},{"$f":"IF(Pesticide!$C10=Oper_Int!J$1,$B28,0)","v":0},{"$f":"IF(Pesticide!$C10=Oper_Int!K$1,$B28,0)","v":0},{"$f":"IF(Pesticide!$C10=Oper_Int!L$1,$B28,0)","v":0},{"$f":"IF(Pesticide!$C10=Oper_Int!M$1,$B28,0)","v":0},{"$f":"IF(Pesticide!$C10=Oper_Int!N$1,$B28,0)","v":0},8,null,null,null,null,null,null,null,null,null,null,null,"Glyphosate (generic 4# ai/gal)",{"$f":"IF(Pesticide!K10=0,\"N/A\",Pesticide!J10)","v":8},{"$f":"IF(Pesticide!$C10=Oper_Int!AC$1,$AB28,0)","v":0},{"$f":"IF(Pesticide!$C10=Oper_Int!AD$1,$AB28,0)","v":0},{"$f":"IF(Pesticide!$C10=Oper_Int!AE$1,$AB28,0)","v":0},{"$f":"IF(Pesticide!$C10=Oper_Int!AF$1,$AB28,0)","v":8},{"$f":"IF(Pesticide!$C10=Oper_Int!AG$1,$AB28,0)","v":0},{"$f":"IF(Pesticide!$C10=Oper_Int!AH$1,$AB28,0)","v":0},{"$f":"IF(Pesticide!$C10=Oper_Int!AI$1,$AB28,0)","v":0},{"$f":"IF(Pesticide!$C10=Oper_Int!AJ$1,$AB28,0)","v":0},{"$f":"IF(Pesticide!$C10=Oper_Int!AK$1,$AB28,0)","v":0},{"$f":"IF(Pesticide!$C10=Oper_Int!AL$1,$AB28,0)","v":0},{"$f":"IF(Pesticide!$C10=Oper_Int!AM$1,$AB28,0)","v":0},{"$f":"IF(Pesticide!$C10=Oper_Int!AN$1,$AB28,0)","v":0},8]
[{"$f":"IF(Pesticide!B11=\"\",\"Pest-N/A\",Pesticide!B11)","v":"Bicep II Magnum "},{"$f":"IF(Pesticide!K11=0,\"N/A\",Pesticide!I11*Pesticide!J11)","v":15.2},{"$f":"IF(Pesticide!$C11=Oper_Int!C$1,$B29,0)","v":0},{"$f":"IF(Pesticide!$C11=Oper_Int!D$1,$B29,0)","v":0},{"$f":"IF(Pesticide!$C11=Oper_Int!E$1,$B29,0)","v":0},{"$f":"IF(Pesticide!$C11=Oper_Int!F$1,$B29,0)","v":0},{"$f":"IF(Pesticide!$C11=Oper_Int!G$1,$B29,0)","v":15.2},{"$f":"IF(Pesticide!$C11=Oper_Int!H$1,$B29,0)","v":0},{"$f":"IF(Pesticide!$C11=Oper_Int!I$1,$B29,0)","v":0},{"$f":"IF(Pesticide!$C11=Oper_Int!J$1,$B29,0)","v":0},{"$f":"IF(Pesticide!$C11=Oper_Int!K$1,$B29,0)","v":0},{"$f":"IF(Pesticide!$C11=Oper_Int!L$1,$B29,0)","v":0},{"$f":"IF(Pesticide!$C11=Oper_Int!M$1,$B29,0)","v":0},{"$f":"IF(Pesticide!$C11=Oper_Int!N$1,$B29,0)","v":0},15.2,null,null,null,null,null,null,null,null,null,null,null,"Bicep II Magnum ",{"$f":"IF(Pesticide!K11=0,\"N/A\",Pesticide!J11)","v":15.2},{"$f":"IF(Pesticide!$C11=Oper_Int!AC$1,$AB29,0)","v":0},{"$f":"IF(Pesticide!$C11=Oper_Int!AD$1,$AB29,0)","v":0},{"$f":"IF(Pesticide!$C11=Oper_Int!AE$1,$AB29,0)","v":0},{"$f":"IF(Pesticide!$C11=Oper_Int!AF$1,$AB29,0)","v":0},{"$f":"IF(Pesticide!$C11=Oper_Int!AG$1,$AB29,0)","v":15.2},{"$f":"IF(Pesticide!$C11=Oper_Int!AH$1,$AB29,0)","v":0},{"$f":"IF(Pesticide!$C11=Oper_Int!AI$1,$AB29,0)","v":0},{"$f":"IF(Pesticide!$C11=Oper_Int!AJ$1,$AB29,0)","v":0},{"$f":"IF(Pesticide!$C11=Oper_Int!AK$1,$AB29,0)","v":0},{"$f":"IF(Pesticide!$C11=Oper_Int!AL$1,$AB29,0)","v":0},{"$f":"IF(Pesticide!$C11=Oper_Int!AM$1,$AB29,0)","v":0},{"$f":"IF(Pesticide!$C11=Oper_Int!AN$1,$AB29,0)","v":0},15.2]
[{"$f":"IF(Pesticide!B12=\"\",\"Pest-N/A\",Pesticide!B12)","v":"Fierce"},{"$f":"IF(Pesticide!K12=0,\"N/A\",Pesticide!I12*Pesticide!J12)","v":24},{"$f":"IF(Pesticide!$C12=Oper_Int!C$1,$B30,0)","v":0},{"$f":"IF(Pesticide!$C12=Oper_Int!D$1,$B30,0)","v":0},{"$f":"IF(Pesticide!$C12=Oper_Int!E$1,$B30,0)","v":0},{"$f":"IF(Pesticide!$C12=Oper_Int!F$1,$B30,0)","v":0},{"$f":"IF(Pesticide!$C12=Oper_Int!G$1,$B30,0)","v":24},{"$f":"IF(Pesticide!$C12=Oper_Int!H$1,$B30,0)","v":0},{"$f":"IF(Pesticide!$C12=Oper_Int!I$1,$B30,0)","v":0},{"$f":"IF(Pesticide!$C12=Oper_Int!J$1,$B30,0)","v":0},{"$f":"IF(Pesticide!$C12=Oper_Int!K$1,$B30,0)","v":0},{"$f":"IF(Pesticide!$C12=Oper_Int!L$1,$B30,0)","v":0},{"$f":"IF(Pesticide!$C12=Oper_Int!M$1,$B30,0)","v":0},{"$f":"IF(Pesticide!$C12=Oper_Int!N$1,$B30,0)","v":0},24,null,null,null,null,null,null,null,null,null,null,null,"Fierce",{"$f":"IF(Pesticide!K12=0,\"N/A\",Pesticide!J12)","v":24},{"$f":"IF(Pesticide!$C12=Oper_Int!AC$1,$AB30,0)","v":0},{"$f":"IF(Pesticide!$C12=Oper_Int!AD$1,$AB30,0)","v":0},{"$f":"IF(Pesticide!$C12=Oper_Int!AE$1,$AB30,0)","v":0},{"$f":"IF(Pesticide!$C12=Oper_Int!AF$1,$AB30,0)","v":0},{"$f":"IF(Pesticide!$C12=Oper_Int!AG$1,$AB30,0)","v":24},{"$f":"IF(Pesticide!$C12=Oper_Int!AH$1,$AB30,0)","v":0},{"$f":"IF(Pesticide!$C12=Oper_Int!AI$1,$AB30,0)","v":0},{"$f":"IF(Pesticide!$C12=Oper_Int!AJ$1,$AB30,0)","v":0},{"$f":"IF(Pesticide!$C12=Oper_Int!AK$1,$AB30,0)","v":0},{"$f":"IF(Pesticide!$C12=Oper_Int!AL$1,$AB30,0)","v":0},{"$f":"IF(Pesticide!$C12=Oper_Int!AM$1,$AB30,0)","v":0},{"$f":"IF(Pesticide!$C12=Oper_Int!AN$1,$AB30,0)","v":0},24]
[{"$f":"IF(Pesticide!B13=\"\",\"Pest-N/A\",Pesticide!B13)","v":"Glyphosate (generic 4# ai/gal)"},{"$f":"IF(Pesticide!K13=0,\"N/A\",Pesticide!I13*Pesticide!J13)","v":5.5},{"$f":"IF(Pesticide!$C13=Oper_Int!C$1,$B31,0)","v":0},{"$f":"IF(Pesticide!$C13=Oper_Int!D$1,$B31,0)","v":0},{"$f":"IF(Pesticide!$C13=Oper_Int!E$1,$B31,0)","v":0},{"$f":"IF(Pesticide!$C13=Oper_Int!F$1,$B31,0)","v":0},{"$f":"IF(Pesticide!$C13=Oper_Int!G$1,$B31,0)","v":0},{"$f":"IF(Pesticide!$C13=Oper_Int!H$1,$B31,0)","v":5.5},{"$f":"IF(Pesticide!$C13=Oper_Int!I$1,$B31,0)","v":0},{"$f":"IF(Pesticide!$C13=Oper_Int!J$1,$B31,0)","v":0},{"$f":"IF(Pesticide!$C13=Oper_Int!K$1,$B31,0)","v":0},{"$f":"IF(Pesticide!$C13=Oper_Int!L$1,$B31,0)","v":0},{"$f":"IF(Pesticide!$C13=Oper_Int!M$1,$B31,0)","v":0},{"$f":"IF(Pesticide!$C13=Oper_Int!N$1,$B31,0)","v":0},5.5,null,null,null,null,null,null,null,null,null,null,null,"Glyphosate (generic 4# ai/gal)",{"$f":"IF(Pesticide!K13=0,\"N/A\",Pesticide!J13)","v":5.5},{"$f":"IF(Pesticide!$C13=Oper_Int!AC$1,$AB31,0)","v":0},{"$f":"IF(Pesticide!$C13=Oper_Int!AD$1,$AB31,0)","v":0},{"$f":"IF(Pesticide!$C13=Oper_Int!AE$1,$AB31,0)","v":0},{"$f":"IF(Pesticide!$C13=Oper_Int!AF$1,$AB31,0)","v":0},{"$f":"IF(Pesticide!$C13=Oper_Int!AG$1,$AB31,0)","v":0},{"$f":"IF(Pesticide!$C13=Oper_Int!AH$1,$AB31,0)","v":5.5},{"$f":"IF(Pesticide!$C13=Oper_Int!AI$1,$AB31,0)","v":0},{"$f":"IF(Pesticide!$C13=Oper_Int!AJ$1,$AB31,0)","v":0},{"$f":"IF(Pesticide!$C13=Oper_Int!AK$1,$AB31,0)","v":0},{"$f":"IF(Pesticide!$C13=Oper_Int!AL$1,$AB31,0)","v":0},{"$f":"IF(Pesticide!$C13=Oper_Int!AM$1,$AB31,0)","v":0},{"$f":"IF(Pesticide!$C13=Oper_Int!AN$1,$AB31,0)","v":0},5.5]
[{"$f":"IF(Pesticide!B14=\"\",\"Pest-N/A\",Pesticide!B14)","v":"Status"},{"$f":"IF(Pesticide!K14=0,\"N/A\",Pesticide!I14*Pesticide!J14)","v":23.25},{"$f":"IF(Pesticide!$C14=Oper_Int!C$1,$B32,0)","v":0},{"$f":"IF(Pesticide!$C14=Oper_Int!D$1,$B32,0)","v":0},{"$f":"IF(Pesticide!$C14=Oper_Int!E$1,$B32,0)","v":0},{"$f":"IF(Pesticide!$C14=Oper_Int!F$1,$B32,0)","v":0},{"$f":"IF(Pesticide!$C14=Oper_Int!G$1,$B32,0)","v":0},{"$f":"IF(Pesticide!$C14=Oper_Int!H$1,$B32,0)","v":23.25},{"$f":"IF(Pesticide!$C14=Oper_Int!I$1,$B32,0)","v":0},{"$f":"IF(Pesticide!$C14=Oper_Int!J$1,$B32,0)","v":0},{"$f":"IF(Pesticide!$C14=Oper_Int!K$1,$B32,0)","v":0},{"$f":"IF(Pesticide!$C14=Oper_Int!L$1,$B32,0)","v":0},{"$f":"IF(Pesticide!$C14=Oper_Int!M$1,$B32,0)","v":0},{"$f":"IF(Pesticide!$C14=Oper_Int!N$1,$B32,0)","v":0},23.25,null,null,null,null,null,null,null,null,null,null,null,"Status",{"$f":"IF(Pesticide!K14=0,\"N/A\",Pesticide!J14)","v":23.25},{"$f":"IF(Pesticide!$C14=Oper_Int!AC$1,$AB32,0)","v":0},{"$f":"IF(Pesticide!$C14=Oper_Int!AD$1,$AB32,0)","v":0},{"$f":"IF(Pesticide!$C14=Oper_Int!AE$1,$AB32,0)","v":0},{"$f":"IF(Pesticide!$C14=Oper_Int!AF$1,$AB32,0)","v":0},{"$f":"IF(Pesticide!$C14=Oper_Int!AG$1,$AB32,0)","v":0},{"$f":"IF(Pesticide!$C14=Oper_Int!AH$1,$AB32,0)","v":23.25},{"$f":"IF(Pesticide!$C14=Oper_Int!AI$1,$AB32,0)","v":0},{"$f":"IF(Pesticide!$C14=Oper_Int!AJ$1,$AB32,0)","v":0},{"$f":"IF(Pesticide!$C14=Oper_Int!AK$1,$AB32,0)","v":0},{"$f":"IF(Pesticide!$C14=Oper_Int!AL$1,$AB32,0)","v":0},{"$f":"IF(Pesticide!$C14=Oper_Int!AM$1,$AB32,0)","v":0},{"$f":"IF(Pesticide!$C14=Oper_Int!AN$1,$AB32,0)","v":0},23.25]
[{"$f":"IF(Pesticide!B15=\"\",\"Pest-N/A\",Pesticide!B15)","v":"Pest-N/A"},{"$f":"IF(Pesticide!K15=0,\"N/A\",Pesticide!I15*Pesticide!J15)","v":"N/A"},{"$f":"IF(Pesticide!$C15=Oper_Int!C$1,$B33,0)","v":0},{"$f":"IF(Pesticide!$C15=Oper_Int!D$1,$B33,0)","v":0},{"$f":"IF(Pesticide!$C15=Oper_Int!E$1,$B33,0)","v":0},{"$f":"IF(Pesticide!$C15=Oper_Int!F$1,$B33,0)","v":0},{"$f":"IF(Pesticide!$C15=Oper_Int!G$1,$B33,0)","v":0},{"$f":"IF(Pesticide!$C15=Oper_Int!H$1,$B33,0)","v":0},{"$f":"IF(Pesticide!$C15=Oper_Int!I$1,$B33,0)","v":0},{"$f":"IF(Pesticide!$C15=Oper_Int!J$1,$B33,0)","v":0},{"$f":"IF(Pesticide!$C15=Oper_Int!K$1,$B33,0)","v":0},{"$f":"IF(Pesticide!$C15=Oper_Int!L$1,$B33,0)","v":0},{"$f":"IF(Pesticide!$C15=Oper_Int!M$1,$B33,0)","v":0},{"$f":"IF(Pesticide!$C15=Oper_Int!N$1,$B33,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"Pest-N/A",{"$f":"IF(Pesticide!K15=0,\"N/A\",Pesticide!J15)","v":"N/A"},{"$f":"IF(Pesticide!$C15=Oper_Int!AC$1,$AB33,0)","v":0},{"$f":"IF(Pesticide!$C15=Oper_Int!AD$1,$AB33,0)","v":0},{"$f":"IF(Pesticide!$C15=Oper_Int!AE$1,$AB33,0)","v":0},{"$f":"IF(Pesticide!$C15=Oper_Int!AF$1,$AB33,0)","v":0},{"$f":"IF(Pesticide!$C15=Oper_Int!AG$1,$AB33,0)","v":0},{"$f":"IF(Pesticide!$C15=Oper_Int!AH$1,$AB33,0)","v":0},{"$f":"IF(Pesticide!$C15=Oper_Int!AI$1,$AB33,0)","v":0},{"$f":"IF(Pesticide!$C15=Oper_Int!AJ$1,$AB33,0)","v":0},{"$f":"IF(Pesticide!$C15=Oper_Int!AK$1,$AB33,0)","v":0},{"$f":"IF(Pesticide!$C15=Oper_Int!AL$1,$AB33,0)","v":0},{"$f":"IF(Pesticide!$C15=Oper_Int!AM$1,$AB33,0)","v":0},{"$f":"IF(Pesticide!$C15=Oper_Int!AN$1,$AB33,0)","v":0},0]
[{"$f":"IF(Pesticide!B16=\"\",\"Pest-N/A\",Pesticide!B16)","v":"Pest-N/A"},{"$f":"IF(Pesticide!K16=0,\"N/A\",Pesticide!I16*Pesticide!J16)","v":"N/A"},{"$f":"IF(Pesticide!$C16=Oper_Int!C$1,$B34,0)","v":0},{"$f":"IF(Pesticide!$C16=Oper_Int!D$1,$B34,0)","v":0},{"$f":"IF(Pesticide!$C16=Oper_Int!E$1,$B34,0)","v":0},{"$f":"IF(Pesticide!$C16=Oper_Int!F$1,$B34,0)","v":0},{"$f":"IF(Pesticide!$C16=Oper_Int!G$1,$B34,0)","v":0},{"$f":"IF(Pesticide!$C16=Oper_Int!H$1,$B34,0)","v":0},{"$f":"IF(Pesticide!$C16=Oper_Int!I$1,$B34,0)","v":0},{"$f":"IF(Pesticide!$C16=Oper_Int!J$1,$B34,0)","v":0},{"$f":"IF(Pesticide!$C16=Oper_Int!K$1,$B34,0)","v":0},{"$f":"IF(Pesticide!$C16=Oper_Int!L$1,$B34,0)","v":0},{"$f":"IF(Pesticide!$C16=Oper_Int!M$1,$B34,0)","v":0},{"$f":"IF(Pesticide!$C16=Oper_Int!N$1,$B34,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"Pest-N/A",{"$f":"IF(Pesticide!K16=0,\"N/A\",Pesticide!J16)","v":"N/A"},{"$f":"IF(Pesticide!$C16=Oper_Int!AC$1,$AB34,0)","v":0},{"$f":"IF(Pesticide!$C16=Oper_Int!AD$1,$AB34,0)","v":0},{"$f":"IF(Pesticide!$C16=Oper_Int!AE$1,$AB34,0)","v":0},{"$f":"IF(Pesticide!$C16=Oper_Int!AF$1,$AB34,0)","v":0},{"$f":"IF(Pesticide!$C16=Oper_Int!AG$1,$AB34,0)","v":0},{"$f":"IF(Pesticide!$C16=Oper_Int!AH$1,$AB34,0)","v":0},{"$f":"IF(Pesticide!$C16=Oper_Int!AI$1,$AB34,0)","v":0},{"$f":"IF(Pesticide!$C16=Oper_Int!AJ$1,$AB34,0)","v":0},{"$f":"IF(Pesticide!$C16=Oper_Int!AK$1,$AB34,0)","v":0},{"$f":"IF(Pesticide!$C16=Oper_Int!AL$1,$AB34,0)","v":0},{"$f":"IF(Pesticide!$C16=Oper_Int!AM$1,$AB34,0)","v":0},{"$f":"IF(Pesticide!$C16=Oper_Int!AN$1,$AB34,0)","v":0},0]
["Irrig. Labor",{"$f":"IF(Budget!BB$5=\"share\",Budget!H22,Budget!G22)","v":0},{"$f":"IF(Irrig!$BH40<=0,0,Irrig!$BH40/Irrig!$BH52)*$B35","v":0},{"$f":"IF(Irrig!$BH41<=0,0,Irrig!$BH41/Irrig!$BH52)*$B35","v":0},{"$f":"IF(Irrig!$BH42<=0,0,Irrig!$BH42/Irrig!$BH$52)*$B35","v":0},{"$f":"IF(Irrig!$BH43<=0,0,Irrig!$BH43/Irrig!$BH$52)*$B35","v":0},{"$f":"IF(Irrig!$BH44<=0,0,Irrig!$BH44/Irrig!$BH$52)*$B35","v":0},{"$f":"IF(Irrig!$BH45<=0,0,Irrig!$BH45/Irrig!$BH$52)*$B35","v":0},{"$f":"IF(Irrig!$BH46<=0,0,Irrig!$BH46/Irrig!$BH$52)*$B35","v":0},{"$f":"IF(Irrig!$BH47<=0,0,Irrig!$BH47/Irrig!$BH$52)*$B35","v":0},{"$f":"IF(Irrig!$BH48<=0,0,Irrig!$BH48/Irrig!$BH$52)*$B35","v":0},{"$f":"IF(Irrig!$BH49<=0,0,Irrig!$BH49/Irrig!$BH$52)*$B35","v":0},{"$f":"IF(Irrig!$BH50<=0,0,Irrig!$BH50/Irrig!$BH$52)*$B35","v":0},{"$f":"IF(Irrig!$BH51<=0,0,Irrig!$BH51/Irrig!$BH$52)*$B35","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"Irrig. Labor",{"$f":"Budget!G22","v":0},{"$f":"IF(Irrig!$BH40<=0,0,Irrig!$BH40/Irrig!$BH$52)*$AB35","v":0},{"$f":"IF(Irrig!$BH41<=0,0,Irrig!$BH41/Irrig!$BH$52)*$AB35","v":0},{"$f":"IF(Irrig!$BH42<=0,0,Irrig!$BH42/Irrig!$BH$52)*$AB35","v":0},{"$f":"IF(Irrig!$BH43<=0,0,Irrig!$BH43/Irrig!$BH$52)*$AB35","v":0},{"$f":"IF(Irrig!$BH44<=0,0,Irrig!$BH44/Irrig!$BH$52)*$AB35","v":0},{"$f":"IF(Irrig!$BH45<=0,0,Irrig!$BH45/Irrig!$BH$52)*$AB35","v":0},{"$f":"IF(Irrig!$BH46<=0,0,Irrig!$BH46/Irrig!$BH$52)*$AB35","v":0},{"$f":"IF(Irrig!$BH47<=0,0,Irrig!$BH47/Irrig!$BH$52)*$AB35","v":0},{"$f":"IF(Irrig!$BH48<=0,0,Irrig!$BH48/Irrig!$BH$52)*$AB35","v":0},{"$f":"IF(Irrig!$BH49<=0,0,Irrig!$BH49/Irrig!$BH$52)*$AB35","v":0},{"$f":"IF(Irrig!$BH50<=0,0,Irrig!$BH50/Irrig!$BH$52)*$AB35","v":0},{"$f":"IF(Irrig!$BH51<=0,0,Irrig!$BH51/Irrig!$BH$52)*$AB35","v":0},0]
["Irr.Fuel/Rep",{"$f":"IF(Budget!BB$5=\"share\",Budget!H25,Budget!G25)","v":0},{"$f":"IF(Irrig!$BH40<=0,0,Irrig!$BH40/Irrig!$BH$52)*$B36","v":0},{"$f":"IF(Irrig!$BH41<=0,0,Irrig!$BH41/Irrig!$BH$52)*$B36","v":0},{"$f":"IF(Irrig!$BH42<=0,0,Irrig!$BH42/Irrig!$BH$52)*$B36","v":0},{"$f":"IF(Irrig!$BH43<=0,0,Irrig!$BH43/Irrig!$BH$52)*$B36","v":0},{"$f":"IF(Irrig!$BH44<=0,0,Irrig!$BH44/Irrig!$BH$52)*$B36","v":0},{"$f":"IF(Irrig!$BH45<=0,0,Irrig!$BH45/Irrig!$BH$52)*$B36","v":0},{"$f":"IF(Irrig!$BH46<=0,0,Irrig!$BH46/Irrig!$BH$52)*$B36","v":0},{"$f":"IF(Irrig!$BH47<=0,0,Irrig!$BH47/Irrig!$BH$52)*$B36","v":0},{"$f":"IF(Irrig!$BH48<=0,0,Irrig!$BH48/Irrig!$BH$52)*$B36","v":0},{"$f":"IF(Irrig!$BH49<=0,0,Irrig!$BH49/Irrig!$BH$52)*$B36","v":0},{"$f":"IF(Irrig!$BH50<=0,0,Irrig!$BH50/Irrig!$BH$52)*$B36","v":0},{"$f":"IF(Irrig!$BH51<=0,0,Irrig!$BH51/Irrig!$BH$52)*$B36","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"Irr.Fuel/Rep",{"$f":"Budget!G25","v":0},{"$f":"IF(Irrig!$BH40<=0,0,Irrig!$BH40/Irrig!$BH$52)*$AB36","v":0},{"$f":"IF(Irrig!$BH41<=0,0,Irrig!$BH41/Irrig!$BH$52)*$AB36","v":0},{"$f":"IF(Irrig!$BH42<=0,0,Irrig!$BH42/Irrig!$BH$52)*$AB36","v":0},{"$f":"IF(Irrig!$BH43<=0,0,Irrig!$BH43/Irrig!$BH$52)*$AB36","v":0},{"$f":"IF(Irrig!$BH44<=0,0,Irrig!$BH44/Irrig!$BH$52)*$AB36","v":0},{"$f":"IF(Irrig!$BH45<=0,0,Irrig!$BH45/Irrig!$BH$52)*$AB36","v":0},{"$f":"IF(Irrig!$BH46<=0,0,Irrig!$BH46/Irrig!$BH$52)*$AB36","v":0},{"$f":"IF(Irrig!$BH47<=0,0,Irrig!$BH47/Irrig!$BH$52)*$AB36","v":0},{"$f":"IF(Irrig!$BH48<=0,0,Irrig!$BH48/Irrig!$BH$52)*$AB36","v":0},{"$f":"IF(Irrig!$BH49<=0,0,Irrig!$BH49/Irrig!$BH$52)*$AB36","v":0},{"$f":"IF(Irrig!$BH50<=0,0,Irrig!$BH50/Irrig!$BH$52)*$AB36","v":0},{"$f":"IF(Irrig!$BH51<=0,0,Irrig!$BH51/Irrig!$BH$52)*$AB36","v":0},0]
["Mach Lab",{"$f":"IF(Budget!BB$5=\"share\",Budget!H21,Budget!G21)","v":0},{"$f":"IF($B37=0,0,IF($B38=0,$B37/12,$B37*(C38/$B38)))","v":0},{"$f":"IF($B37=0,0,IF($B38=0,$B37/12,$B37*(D38/$B38)))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"Mach Lab",{"$f":"Budget!G21","v":0},{"$f":"IF($AB37=0,0,IF($AB38=0,$AB37/12,$AB37*(AC38/$AB38)))","v":0},{"$f":"IF($AB37=0,0,IF($AB38=0,$AB37/12,$AB37*(AD38/$AB38)))","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Mach Lub/rep",{"$f":"IF(Budget!BB$5=\"share\",Machinery!AE22,Budget!E24)","v":0},{"$f":"IF(Budget!$BB5=\"share\",IF(Machinery!$Q$67=0,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AB$19:'Machinery'!$AB$21),0)/12,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AB$19:'Machinery'!$AB$21),0)*(Machinery!D$67/Machinery!$Q$67))+IF(Yield!$P$10=Oper_Int!C$1,SUM(Machinery!$AD$19:$AD$21),0),AC38)","v":0},{"$f":"IF(Budget!$BB5=\"share\",IF(Machinery!$Q$67=0,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AB$19:'Machinery'!$AB$21),0)/12,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AB$19:'Machinery'!$AB$21),0)*(Machinery!E$67/Machinery!$Q$67))+IF(Yield!$P$10=Oper_Int!D$1,SUM(Machinery!$AD$19:$AD$21),0),AD38)","v":0},{"$f":"IF(Budget!$BB5=\"share\",IF(Machinery!$Q$67=0,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AB$19:'Machinery'!$AB$21),0)/12,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AB$19:'Machinery'!$AB$21),0)*(Machinery!F$67/Machinery!$Q$67))+IF(Yield!$P$10=Oper_Int!E$1,SUM(Machinery!$AD$19:$AD$21),0),AE38)","v":0},{"$f":"IF(Budget!$BB5=\"share\",IF(Machinery!$Q$67=0,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AB$19:'Machinery'!$AB$21),0)/12,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AB$19:'Machinery'!$AB$21),0)*(Machinery!G$67/Machinery!$Q$67))+IF(Yield!$P$10=Oper_Int!F$1,SUM(Machinery!$AD$19:$AD$21),0),AF38)","v":0},{"$f":"IF(Budget!$BB5=\"share\",IF(Machinery!$Q$67=0,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AB$19:'Machinery'!$AB$21),0)/12,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AB$19:'Machinery'!$AB$21),0)*(Machinery!H$67/Machinery!$Q$67))+IF(Yield!$P$10=Oper_Int!G$1,SUM(Machinery!$AD$19:$AD$21),0),AG38)","v":0},{"$f":"IF(Budget!$BB5=\"share\",IF(Machinery!$Q$67=0,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AB$19:'Machinery'!$AB$21),0)/12,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AB$19:'Machinery'!$AB$21),0)*(Machinery!I$67/Machinery!$Q$67))+IF(Yield!$P$10=Oper_Int!H$1,SUM(Machinery!$AD$19:$AD$21),0),AH38)","v":0},{"$f":"IF(Budget!$BB5=\"share\",IF(Machinery!$Q$67=0,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AB$19:'Machinery'!$AB$21),0)/12,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AB$19:'Machinery'!$AB$21),0)*(Machinery!J$67/Machinery!$Q$67))+IF(Yield!$P$10=Oper_Int!I$1,SUM(Machinery!$AD$19:$AD$21),0),AI38)","v":0},{"$f":"IF(Budget!$BB5=\"share\",IF(Machinery!$Q$67=0,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AB$19:'Machinery'!$AB$21),0)/12,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AB$19:'Machinery'!$AB$21),0)*(Machinery!K$67/Machinery!$Q$67))+IF(Yield!$P$10=Oper_Int!J$1,SUM(Machinery!$AD$19:$AD$21),0),AJ38)","v":0},{"$f":"IF(Budget!$BB5=\"share\",IF(Machinery!$Q$67=0,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AB$19:'Machinery'!$AB$21),0)/12,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AB$19:'Machinery'!$AB$21),0)*(Machinery!L$67/Machinery!$Q$67))+IF(Yield!$P$10=Oper_Int!K$1,SUM(Machinery!$AD$19:$AD$21),0),AK38)","v":0},{"$f":"IF(Budget!$BB5=\"share\",IF(Machinery!$Q$67=0,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AB$19:'Machinery'!$AB$21),0)/12,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AB$19:'Machinery'!$AB$21),0)*(Machinery!M$67/Machinery!$Q$67))+IF(Yield!$P$10=Oper_Int!L$1,SUM(Machinery!$AD$19:$AD$21),0),AL38)","v":0},{"$f":"IF(Budget!$BB5=\"share\",IF(Machinery!$Q$67=0,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AB$19:'Machinery'!$AB$21),0)/12,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AB$19:'Machinery'!$AB$21),0)*(Machinery!N$67/Machinery!$Q$67))+IF(Yield!$P$10=Oper_Int!M$1,SUM(Machinery!$AD$19:$AD$21),0),AM38)","v":0},{"$f":"IF(Budget!$BB5=\"share\",IF(Machinery!$Q$67=0,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AB$19:'Machinery'!$AB$21),0)/12,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AB$19:'Machinery'!$AB$21),0)*(Machinery!O$67/Machinery!$Q$67))+IF(Yield!$P$10=Oper_Int!N$1,SUM(Machinery!$AD$19:$AD$21),0),AN38)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"Mach Lub/rep",{"$f":"+Budget!E24","v":0},{"$f":"IF(Machinery!$Q$67=0,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AF$19:'Machinery'!$AF$21),0)/12,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AF$19:'Machinery'!$AF$21),0)*(Machinery!D$67/Machinery!$Q$67))+IF(Yield!$P$10=Oper_Int!AC$1,SUM(Machinery!$Z$19:$Z$21),0)","v":0},{"$f":"IF(Machinery!$Q$67=0,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AF$19:'Machinery'!$AF$21),0)/12,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AF$19:'Machinery'!$AF$21),0)*(Machinery!E$67/Machinery!$Q$67))+IF(Yield!$P$10=Oper_Int!AD$1,SUM(Machinery!$Z$19:$Z$21),0)","v":0},{"$f":"IF(Machinery!$Q$67=0,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AF$19:'Machinery'!$AF$21),0)/12,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AF$19:'Machinery'!$AF$21),0)*(Machinery!F$67/Machinery!$Q$67))+IF(Yield!$P$10=Oper_Int!AE$1,SUM(Machinery!$Z$19:$Z$21),0)","v":0},{"$f":"IF(Machinery!$Q$67=0,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AF$19:'Machinery'!$AF$21),0)/12,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AF$19:'Machinery'!$AF$21),0)*(Machinery!G$67/Machinery!$Q$67))+IF(Yield!$P$10=Oper_Int!AF$1,SUM(Machinery!$Z$19:$Z$21),0)","v":0},{"$f":"IF(Machinery!$Q$67=0,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AF$19:'Machinery'!$AF$21),0)/12,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AF$19:'Machinery'!$AF$21),0)*(Machinery!H$67/Machinery!$Q$67))+IF(Yield!$P$10=Oper_Int!AG$1,SUM(Machinery!$Z$19:$Z$21),0)","v":0},{"$f":"IF(Machinery!$Q$67=0,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AF$19:'Machinery'!$AF$21),0)/12,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AF$19:'Machinery'!$AF$21),0)*(Machinery!I$67/Machinery!$Q$67))+IF(Yield!$P$10=Oper_Int!AH$1,SUM(Machinery!$Z$19:$Z$21),0)","v":0},{"$f":"IF(Machinery!$Q$67=0,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AF$19:'Machinery'!$AF$21),0)/12,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AF$19:'Machinery'!$AF$21),0)*(Machinery!J$67/Machinery!$Q$67))+IF(Yield!$P$10=Oper_Int!AI$1,SUM(Machinery!$Z$19:$Z$21),0)","v":0},{"$f":"IF(Machinery!$Q$67=0,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AF$19:'Machinery'!$AF$21),0)/12,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AF$19:'Machinery'!$AF$21),0)*(Machinery!K$67/Machinery!$Q$67))+IF(Yield!$P$10=Oper_Int!AJ$1,SUM(Machinery!$Z$19:$Z$21),0)","v":0},{"$f":"IF(Machinery!$Q$67=0,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AF$19:'Machinery'!$AF$21),0)/12,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AF$19:'Machinery'!$AF$21),0)*(Machinery!L$67/Machinery!$Q$67))+IF(Yield!$P$10=Oper_Int!AK$1,SUM(Machinery!$Z$19:$Z$21),0)","v":0},{"$f":"IF(Machinery!$Q$67=0,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AF$19:'Machinery'!$AF$21),0)/12,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AF$19:'Machinery'!$AF$21),0)*(Machinery!M$67/Machinery!$Q$67))+IF(Yield!$P$10=Oper_Int!AL$1,SUM(Machinery!$Z$19:$Z$21),0)","v":0},{"$f":"IF(Machinery!$Q$67=0,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AF$19:'Machinery'!$AF$21),0)/12,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AF$19:'Machinery'!$AF$21),0)*(Machinery!N$67/Machinery!$Q$67))+IF(Yield!$P$10=Oper_Int!AM$1,SUM(Machinery!$Z$19:$Z$21),0)","v":0},{"$f":"IF(Machinery!$Q$67=0,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AF$19:'Machinery'!$AF$21),0)/12,IF(Machinery!$V$32=FALSE,SUM(Machinery!$AF$19:'Machinery'!$AF$21),0)*(Machinery!O$67/Machinery!$Q$67))+IF(Yield!$P$10=Oper_Int!AN$1,SUM(Machinery!$Z$19:$Z$21),0)","v":0},0]
[{"$f":"IF('Other Exp'!B9=\"\",\"Other Expense\",'Other Exp'!B9)","v":"Utilities"},{"$f":"'Other Exp'!F9","v":2.5},{"$f":"IF('Other Exp'!$C9=Oper_Int!C$1,'Other Exp'!$F9,0)","v":2.5},{"$f":"IF('Other Exp'!$C9=Oper_Int!D$1,'Other Exp'!$F9,0)","v":0},{"$f":"IF('Other Exp'!$C9=Oper_Int!E$1,'Other Exp'!$F9,0)","v":0},{"$f":"IF('Other Exp'!$C9=Oper_Int!F$1,'Other Exp'!$F9,0)","v":0},{"$f":"IF('Other Exp'!$C9=Oper_Int!G$1,'Other Exp'!$F9,0)","v":0},{"$f":"IF('Other Exp'!$C9=Oper_Int!H$1,'Other Exp'!$F9,0)","v":0},{"$f":"IF('Other Exp'!$C9=Oper_Int!I$1,'Other Exp'!$F9,0)","v":0},{"$f":"IF('Other Exp'!$C9=Oper_Int!J$1,'Other Exp'!$F9,0)","v":0},{"$f":"IF('Other Exp'!$C9=Oper_Int!K$1,'Other Exp'!$F9,0)","v":0},{"$f":"IF('Other Exp'!$C9=Oper_Int!L$1,'Other Exp'!$F9,0)","v":0},{"$f":"IF('Other Exp'!$C9=Oper_Int!M$1,'Other Exp'!$F9,0)","v":0},{"$f":"IF('Other Exp'!$C9=Oper_Int!N$1,'Other Exp'!$D9,0)","v":0},2.5,null,null,null,null,null,null,null,null,null,null,null,"Utilities",{"$f":"'Other Exp'!D9","v":2.5},{"$f":"IF('Other Exp'!$C9=Oper_Int!AC$1,'Other Exp'!$D9,0)","v":2.5},{"$f":"IF('Other Exp'!$C9=Oper_Int!AD$1,'Other Exp'!$D9,0)","v":0},{"$f":"IF('Other Exp'!$C9=Oper_Int!AE$1,'Other Exp'!$D9,0)","v":0},{"$f":"IF('Other Exp'!$C9=Oper_Int!AF$1,'Other Exp'!$D9,0)","v":0},{"$f":"IF('Other Exp'!$C9=Oper_Int!AG$1,'Other Exp'!$D9,0)","v":0},{"$f":"IF('Other Exp'!$C9=Oper_Int!AH$1,'Other Exp'!$D9,0)","v":0},{"$f":"IF('Other Exp'!$C9=Oper_Int!AI$1,'Other Exp'!$D9,0)","v":0},{"$f":"IF('Other Exp'!$C9=Oper_Int!AJ$1,'Other Exp'!$D9,0)","v":0},{"$f":"IF('Other Exp'!$C9=Oper_Int!AK$1,'Other Exp'!$D9,0)","v":0},{"$f":"IF('Other Exp'!$C9=Oper_Int!AL$1,'Other Exp'!$D9,0)","v":0},{"$f":"IF('Other Exp'!$C9=Oper_Int!AM$1,'Other Exp'!$D9,0)","v":0},{"$f":"IF('Other Exp'!$C9=Oper_Int!AN$1,'Other Exp'!$D9,0)","v":0},2.5]
[{"$f":"IF('Other Exp'!B10=\"\",\"Other Expense\",'Other Exp'!B10)","v":"Fees, publications"},{"$f":"'Other Exp'!F10","v":2.5},{"$f":"IF('Other Exp'!$C10=Oper_Int!C$1,'Other Exp'!$F10,0)","v":2.5},{"$f":"IF('Other Exp'!$C10=Oper_Int!D$1,'Other Exp'!$F10,0)","v":0},{"$f":"IF('Other Exp'!$C10=Oper_Int!E$1,'Other Exp'!$F10,0)","v":0},{"$f":"IF('Other Exp'!$C10=Oper_Int!F$1,'Other Exp'!$F10,0)","v":0},{"$f":"IF('Other Exp'!$C10=Oper_Int!G$1,'Other Exp'!$F10,0)","v":0},{"$f":"IF('Other Exp'!$C10=Oper_Int!H$1,'Other Exp'!$F10,0)","v":0},{"$f":"IF('Other Exp'!$C10=Oper_Int!I$1,'Other Exp'!$F10,0)","v":0},{"$f":"IF('Other Exp'!$C10=Oper_Int!J$1,'Other Exp'!$F10,0)","v":0},{"$f":"IF('Other Exp'!$C10=Oper_Int!K$1,'Other Exp'!$F10,0)","v":0},{"$f":"IF('Other Exp'!$C10=Oper_Int!L$1,'Other Exp'!$F10,0)","v":0},{"$f":"IF('Other Exp'!$C10=Oper_Int!M$1,'Other Exp'!$F10,0)","v":0},{"$f":"IF('Other Exp'!$C10=Oper_Int!N$1,'Other Exp'!$D10,0)","v":0},2.5,null,null,null,null,null,null,null,null,null,null,null,"Fees, publications",{"$f":"'Other Exp'!D10","v":2.5},{"$f":"IF('Other Exp'!$C10=Oper_Int!AC$1,'Other Exp'!$D10,0)","v":2.5},{"$f":"IF('Other Exp'!$C10=Oper_Int!AD$1,'Other Exp'!$D10,0)","v":0},{"$f":"IF('Other Exp'!$C10=Oper_Int!AE$1,'Other Exp'!$D10,0)","v":0},{"$f":"IF('Other Exp'!$C10=Oper_Int!AF$1,'Other Exp'!$D10,0)","v":0},{"$f":"IF('Other Exp'!$C10=Oper_Int!AG$1,'Other Exp'!$D10,0)","v":0},{"$f":"IF('Other Exp'!$C10=Oper_Int!AH$1,'Other Exp'!$D10,0)","v":0},{"$f":"IF('Other Exp'!$C10=Oper_Int!AI$1,'Other Exp'!$D10,0)","v":0},{"$f":"IF('Other Exp'!$C10=Oper_Int!AJ$1,'Other Exp'!$D10,0)","v":0},{"$f":"IF('Other Exp'!$C10=Oper_Int!AK$1,'Other Exp'!$D10,0)","v":0},{"$f":"IF('Other Exp'!$C10=Oper_Int!AL$1,'Other Exp'!$D10,0)","v":0},{"$f":"IF('Other Exp'!$C10=Oper_Int!AM$1,'Other Exp'!$D10,0)","v":0},{"$f":"IF('Other Exp'!$C10=Oper_Int!AN$1,'Other Exp'!$D10,0)","v":0},2.5]
[{"$f":"IF('Other Exp'!B11=\"\",\"Other Expense\",'Other Exp'!B11)","v":"Other Expense"},{"$f":"'Other Exp'!F11","v":0},{"$f":"IF('Other Exp'!$C11=Oper_Int!C$1,'Other Exp'!$F11,0)","v":0},{"$f":"IF('Other Exp'!$C11=Oper_Int!D$1,'Other Exp'!$F11,0)","v":0},{"$f":"IF('Other Exp'!$C11=Oper_Int!E$1,'Other Exp'!$F11,0)","v":0},{"$f":"IF('Other Exp'!$C11=Oper_Int!F$1,'Other Exp'!$F11,0)","v":0},{"$f":"IF('Other Exp'!$C11=Oper_Int!G$1,'Other Exp'!$F11,0)","v":0},{"$f":"IF('Other Exp'!$C11=Oper_Int!H$1,'Other Exp'!$F11,0)","v":0},{"$f":"IF('Other Exp'!$C11=Oper_Int!I$1,'Other Exp'!$F11,0)","v":0},{"$f":"IF('Other Exp'!$C11=Oper_Int!J$1,'Other Exp'!$F11,0)","v":0},{"$f":"IF('Other Exp'!$C11=Oper_Int!K$1,'Other Exp'!$F11,0)","v":0},{"$f":"IF('Other Exp'!$C11=Oper_Int!L$1,'Other Exp'!$F11,0)","v":0},{"$f":"IF('Other Exp'!$C11=Oper_Int!M$1,'Other Exp'!$F11,0)","v":0},{"$f":"IF('Other Exp'!$C11=Oper_Int!N$1,'Other Exp'!$D11,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"Other Expense",{"$f":"'Other Exp'!D11","v":0},{"$f":"IF('Other Exp'!$C11=Oper_Int!AC$1,'Other Exp'!$D11,0)","v":0},{"$f":"IF('Other Exp'!$C11=Oper_Int!AD$1,'Other Exp'!$D11,0)","v":0},{"$f":"IF('Other Exp'!$C11=Oper_Int!AE$1,'Other Exp'!$D11,0)","v":0},{"$f":"IF('Other Exp'!$C11=Oper_Int!AF$1,'Other Exp'!$D11,0)","v":0},{"$f":"IF('Other Exp'!$C11=Oper_Int!AG$1,'Other Exp'!$D11,0)","v":0},{"$f":"IF('Other Exp'!$C11=Oper_Int!AH$1,'Other Exp'!$D11,0)","v":0},{"$f":"IF('Other Exp'!$C11=Oper_Int!AI$1,'Other Exp'!$D11,0)","v":0},{"$f":"IF('Other Exp'!$C11=Oper_Int!AJ$1,'Other Exp'!$D11,0)","v":0},{"$f":"IF('Other Exp'!$C11=Oper_Int!AK$1,'Other Exp'!$D11,0)","v":0},{"$f":"IF('Other Exp'!$C11=Oper_Int!AL$1,'Other Exp'!$D11,0)","v":0},{"$f":"IF('Other Exp'!$C11=Oper_Int!AM$1,'Other Exp'!$D11,0)","v":0},{"$f":"IF('Other Exp'!$C11=Oper_Int!AN$1,'Other Exp'!$D11,0)","v":0},0]
[{"$f":"IF('Other Exp'!B12=\"\",\"Other Expense\",'Other Exp'!B12)","v":"Other Expense"},{"$f":"'Other Exp'!F12","v":0},{"$f":"IF('Other Exp'!$C12=Oper_Int!C$1,'Other Exp'!$F12,0)","v":0},{"$f":"IF('Other Exp'!$C12=Oper_Int!D$1,'Other Exp'!$F12,0)","v":0},{"$f":"IF('Other Exp'!$C12=Oper_Int!E$1,'Other Exp'!$F12,0)","v":0},{"$f":"IF('Other Exp'!$C12=Oper_Int!F$1,'Other Exp'!$F12,0)","v":0},{"$f":"IF('Other Exp'!$C12=Oper_Int!G$1,'Other Exp'!$F12,0)","v":0},{"$f":"IF('Other Exp'!$C12=Oper_Int!H$1,'Other Exp'!$F12,0)","v":0},{"$f":"IF('Other Exp'!$C12=Oper_Int!I$1,'Other Exp'!$F12,0)","v":0},{"$f":"IF('Other Exp'!$C12=Oper_Int!J$1,'Other Exp'!$F12,0)","v":0},{"$f":"IF('Other Exp'!$C12=Oper_Int!K$1,'Other Exp'!$F12,0)","v":0},{"$f":"IF('Other Exp'!$C12=Oper_Int!L$1,'Other Exp'!$F12,0)","v":0},{"$f":"IF('Other Exp'!$C12=Oper_Int!M$1,'Other Exp'!$F12,0)","v":0},{"$f":"IF('Other Exp'!$C12=Oper_Int!N$1,'Other Exp'!$D12,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"Other Expense",{"$f":"'Other Exp'!D12","v":0},{"$f":"IF('Other Exp'!$C12=Oper_Int!AC$1,'Other Exp'!$D12,0)","v":0},{"$f":"IF('Other Exp'!$C12=Oper_Int!AD$1,'Other Exp'!$D12,0)","v":0},{"$f":"IF('Other Exp'!$C12=Oper_Int!AE$1,'Other Exp'!$D12,0)","v":0},{"$f":"IF('Other Exp'!$C12=Oper_Int!AF$1,'Other Exp'!$D12,0)","v":0},{"$f":"IF('Other Exp'!$C12=Oper_Int!AG$1,'Other Exp'!$D12,0)","v":0},{"$f":"IF('Other Exp'!$C12=Oper_Int!AH$1,'Other Exp'!$D12,0)","v":0},{"$f":"IF('Other Exp'!$C12=Oper_Int!AI$1,'Other Exp'!$D12,0)","v":0},{"$f":"IF('Other Exp'!$C12=Oper_Int!AJ$1,'Other Exp'!$D12,0)","v":0},{"$f":"IF('Other Exp'!$C12=Oper_Int!AK$1,'Other Exp'!$D12,0)","v":0},{"$f":"IF('Other Exp'!$C12=Oper_Int!AL$1,'Other Exp'!$D12,0)","v":0},{"$f":"IF('Other Exp'!$C12=Oper_Int!AM$1,'Other Exp'!$D12,0)","v":0},{"$f":"IF('Other Exp'!$C12=Oper_Int!AN$1,'Other Exp'!$D12,0)","v":0},0]
[{"$f":"IF('Other Exp'!B13=\"\",\"Other Expense\",'Other Exp'!B13)","v":"Other Expense"},{"$f":"'Other Exp'!F13","v":0},{"$f":"IF('Other Exp'!$C13=Oper_Int!C$1,'Other Exp'!$F13,0)","v":0},{"$f":"IF('Other Exp'!$C13=Oper_Int!D$1,'Other Exp'!$F13,0)","v":0},{"$f":"IF('Other Exp'!$C13=Oper_Int!E$1,'Other Exp'!$F13,0)","v":0},{"$f":"IF('Other Exp'!$C13=Oper_Int!F$1,'Other Exp'!$F13,0)","v":0},{"$f":"IF('Other Exp'!$C13=Oper_Int!G$1,'Other Exp'!$F13,0)","v":0},{"$f":"IF('Other Exp'!$C13=Oper_Int!H$1,'Other Exp'!$F13,0)","v":0},{"$f":"IF('Other Exp'!$C13=Oper_Int!I$1,'Other Exp'!$F13,0)","v":0},{"$f":"IF('Other Exp'!$C13=Oper_Int!J$1,'Other Exp'!$F13,0)","v":0},{"$f":"IF('Other Exp'!$C13=Oper_Int!K$1,'Other Exp'!$F13,0)","v":0},{"$f":"IF('Other Exp'!$C13=Oper_Int!L$1,'Other Exp'!$F13,0)","v":0},{"$f":"IF('Other Exp'!$C13=Oper_Int!M$1,'Other Exp'!$F13,0)","v":0},{"$f":"IF('Other Exp'!$C13=Oper_Int!N$1,'Other Exp'!$D13,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"Other Expense",{"$f":"'Other Exp'!D13","v":0},{"$f":"IF('Other Exp'!$C13=Oper_Int!AC$1,'Other Exp'!$D13,0)","v":0},{"$f":"IF('Other Exp'!$C13=Oper_Int!AD$1,'Other Exp'!$D13,0)","v":0},{"$f":"IF('Other Exp'!$C13=Oper_Int!AE$1,'Other Exp'!$D13,0)","v":0},{"$f":"IF('Other Exp'!$C13=Oper_Int!AF$1,'Other Exp'!$D13,0)","v":0},{"$f":"IF('Other Exp'!$C13=Oper_Int!AG$1,'Other Exp'!$D13,0)","v":0},{"$f":"IF('Other Exp'!$C13=Oper_Int!AH$1,'Other Exp'!$D13,0)","v":0},{"$f":"IF('Other Exp'!$C13=Oper_Int!AI$1,'Other Exp'!$D13,0)","v":0},{"$f":"IF('Other Exp'!$C13=Oper_Int!AJ$1,'Other Exp'!$D13,0)","v":0},{"$f":"IF('Other Exp'!$C13=Oper_Int!AK$1,'Other Exp'!$D13,0)","v":0},{"$f":"IF('Other Exp'!$C13=Oper_Int!AL$1,'Other Exp'!$D13,0)","v":0},{"$f":"IF('Other Exp'!$C13=Oper_Int!AM$1,'Other Exp'!$D13,0)","v":0},{"$f":"IF('Other Exp'!$C13=Oper_Int!AN$1,'Other Exp'!$D13,0)","v":0},0]
[{"$f":"IF('Other Exp'!B14=\"\",\"Other Expense\",'Other Exp'!B14)","v":"Other Expense"},{"$f":"'Other Exp'!F14","v":0},{"$f":"IF('Other Exp'!$C14=Oper_Int!C$1,'Other Exp'!$F14,0)","v":0},{"$f":"IF('Other Exp'!$C14=Oper_Int!D$1,'Other Exp'!$F14,0)","v":0},{"$f":"IF('Other Exp'!$C14=Oper_Int!E$1,'Other Exp'!$F14,0)","v":0},{"$f":"IF('Other Exp'!$C14=Oper_Int!F$1,'Other Exp'!$F14,0)","v":0},{"$f":"IF('Other Exp'!$C14=Oper_Int!G$1,'Other Exp'!$F14,0)","v":0},{"$f":"IF('Other Exp'!$C14=Oper_Int!H$1,'Other Exp'!$F14,0)","v":0},{"$f":"IF('Other Exp'!$C14=Oper_Int!I$1,'Other Exp'!$F14,0)","v":0},{"$f":"IF('Other Exp'!$C14=Oper_Int!J$1,'Other Exp'!$F14,0)","v":0},{"$f":"IF('Other Exp'!$C14=Oper_Int!K$1,'Other Exp'!$F14,0)","v":0},{"$f":"IF('Other Exp'!$C14=Oper_Int!L$1,'Other Exp'!$F14,0)","v":0},{"$f":"IF('Other Exp'!$C14=Oper_Int!M$1,'Other Exp'!$F14,0)","v":0},{"$f":"IF('Other Exp'!$C14=Oper_Int!N$1,'Other Exp'!$D14,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"Other Expense",{"$f":"'Other Exp'!D14","v":0},{"$f":"IF('Other Exp'!$C14=Oper_Int!AC$1,'Other Exp'!$D14,0)","v":0},{"$f":"IF('Other Exp'!$C14=Oper_Int!AD$1,'Other Exp'!$D14,0)","v":0},{"$f":"IF('Other Exp'!$C14=Oper_Int!AE$1,'Other Exp'!$D14,0)","v":0},{"$f":"IF('Other Exp'!$C14=Oper_Int!AF$1,'Other Exp'!$D14,0)","v":0},{"$f":"IF('Other Exp'!$C14=Oper_Int!AG$1,'Other Exp'!$D14,0)","v":0},{"$f":"IF('Other Exp'!$C14=Oper_Int!AH$1,'Other Exp'!$D14,0)","v":0},{"$f":"IF('Other Exp'!$C14=Oper_Int!AI$1,'Other Exp'!$D14,0)","v":0},{"$f":"IF('Other Exp'!$C14=Oper_Int!AJ$1,'Other Exp'!$D14,0)","v":0},{"$f":"IF('Other Exp'!$C14=Oper_Int!AK$1,'Other Exp'!$D14,0)","v":0},{"$f":"IF('Other Exp'!$C14=Oper_Int!AL$1,'Other Exp'!$D14,0)","v":0},{"$f":"IF('Other Exp'!$C14=Oper_Int!AM$1,'Other Exp'!$D14,0)","v":0},{"$f":"IF('Other Exp'!$C14=Oper_Int!AN$1,'Other Exp'!$D14,0)","v":0},0]
[{"$f":"IF('Other Exp'!B15=\"\",\"Other Expense\",'Other Exp'!B15)","v":"Other Expense"},{"$f":"'Other Exp'!F15","v":0},{"$f":"IF('Other Exp'!$C15=Oper_Int!C$1,'Other Exp'!$F15,0)","v":0},{"$f":"IF('Other Exp'!$C15=Oper_Int!D$1,'Other Exp'!$F15,0)","v":0},{"$f":"IF('Other Exp'!$C15=Oper_Int!E$1,'Other Exp'!$F15,0)","v":0},{"$f":"IF('Other Exp'!$C15=Oper_Int!F$1,'Other Exp'!$F15,0)","v":0},{"$f":"IF('Other Exp'!$C15=Oper_Int!G$1,'Other Exp'!$F15,0)","v":0},{"$f":"IF('Other Exp'!$C15=Oper_Int!H$1,'Other Exp'!$F15,0)","v":0},{"$f":"IF('Other Exp'!$C15=Oper_Int!I$1,'Other Exp'!$F15,0)","v":0},{"$f":"IF('Other Exp'!$C15=Oper_Int!J$1,'Other Exp'!$F15,0)","v":0},{"$f":"IF('Other Exp'!$C15=Oper_Int!K$1,'Other Exp'!$F15,0)","v":0},{"$f":"IF('Other Exp'!$C15=Oper_Int!L$1,'Other Exp'!$F15,0)","v":0},{"$f":"IF('Other Exp'!$C15=Oper_Int!M$1,'Other Exp'!$F15,0)","v":0},{"$f":"IF('Other Exp'!$C15=Oper_Int!N$1,'Other Exp'!$D15,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"Other Expense",{"$f":"'Other Exp'!D15","v":0},{"$f":"IF('Other Exp'!$C15=Oper_Int!AC$1,'Other Exp'!$D15,0)","v":0},{"$f":"IF('Other Exp'!$C15=Oper_Int!AD$1,'Other Exp'!$D15,0)","v":0},{"$f":"IF('Other Exp'!$C15=Oper_Int!AE$1,'Other Exp'!$D15,0)","v":0},{"$f":"IF('Other Exp'!$C15=Oper_Int!AF$1,'Other Exp'!$D15,0)","v":0},{"$f":"IF('Other Exp'!$C15=Oper_Int!AG$1,'Other Exp'!$D15,0)","v":0},{"$f":"IF('Other Exp'!$C15=Oper_Int!AH$1,'Other Exp'!$D15,0)","v":0},{"$f":"IF('Other Exp'!$C15=Oper_Int!AI$1,'Other Exp'!$D15,0)","v":0},{"$f":"IF('Other Exp'!$C15=Oper_Int!AJ$1,'Other Exp'!$D15,0)","v":0},{"$f":"IF('Other Exp'!$C15=Oper_Int!AK$1,'Other Exp'!$D15,0)","v":0},{"$f":"IF('Other Exp'!$C15=Oper_Int!AL$1,'Other Exp'!$D15,0)","v":0},{"$f":"IF('Other Exp'!$C15=Oper_Int!AM$1,'Other Exp'!$D15,0)","v":0},{"$f":"IF('Other Exp'!$C15=Oper_Int!AN$1,'Other Exp'!$D15,0)","v":0},0]
[{"$f":"IF('Other Exp'!B16=\"\",\"Other Expense\",'Other Exp'!B16)","v":"Other Expense"},{"$f":"'Other Exp'!F16","v":0},{"$f":"IF('Other Exp'!$C16=Oper_Int!C$1,'Other Exp'!$F16,0)","v":0},{"$f":"IF('Other Exp'!$C16=Oper_Int!D$1,'Other Exp'!$F16,0)","v":0},{"$f":"IF('Other Exp'!$C16=Oper_Int!E$1,'Other Exp'!$F16,0)","v":0},{"$f":"IF('Other Exp'!$C16=Oper_Int!F$1,'Other Exp'!$F16,0)","v":0},{"$f":"IF('Other Exp'!$C16=Oper_Int!G$1,'Other Exp'!$F16,0)","v":0},{"$f":"IF('Other Exp'!$C16=Oper_Int!H$1,'Other Exp'!$F16,0)","v":0},{"$f":"IF('Other Exp'!$C16=Oper_Int!I$1,'Other Exp'!$F16,0)","v":0},{"$f":"IF('Other Exp'!$C16=Oper_Int!J$1,'Other Exp'!$F16,0)","v":0},{"$f":"IF('Other Exp'!$C16=Oper_Int!K$1,'Other Exp'!$F16,0)","v":0},{"$f":"IF('Other Exp'!$C16=Oper_Int!L$1,'Other Exp'!$F16,0)","v":0},{"$f":"IF('Other Exp'!$C16=Oper_Int!M$1,'Other Exp'!$F16,0)","v":0},{"$f":"IF('Other Exp'!$C16=Oper_Int!N$1,'Other Exp'!$D16,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"Other Expense",{"$f":"'Other Exp'!D16","v":0},{"$f":"IF('Other Exp'!$C16=Oper_Int!AC$1,'Other Exp'!$D16,0)","v":0},{"$f":"IF('Other Exp'!$C16=Oper_Int!AD$1,'Other Exp'!$D16,0)","v":0},{"$f":"IF('Other Exp'!$C16=Oper_Int!AE$1,'Other Exp'!$D16,0)","v":0},{"$f":"IF('Other Exp'!$C16=Oper_Int!AF$1,'Other Exp'!$D16,0)","v":0},{"$f":"IF('Other Exp'!$C16=Oper_Int!AG$1,'Other Exp'!$D16,0)","v":0},{"$f":"IF('Other Exp'!$C16=Oper_Int!AH$1,'Other Exp'!$D16,0)","v":0},{"$f":"IF('Other Exp'!$C16=Oper_Int!AI$1,'Other Exp'!$D16,0)","v":0},{"$f":"IF('Other Exp'!$C16=Oper_Int!AJ$1,'Other Exp'!$D16,0)","v":0},{"$f":"IF('Other Exp'!$C16=Oper_Int!AK$1,'Other Exp'!$D16,0)","v":0},{"$f":"IF('Other Exp'!$C16=Oper_Int!AL$1,'Other Exp'!$D16,0)","v":0},{"$f":"IF('Other Exp'!$C16=Oper_Int!AM$1,'Other Exp'!$D16,0)","v":0},{"$f":"IF('Other Exp'!$C16=Oper_Int!AN$1,'Other Exp'!$D16,0)","v":0},0]
["Crop Insurance",{"$f":"Ins!C15","v":20},{"$f":"IF(Ins!$C$12=Oper_Int!C$1,Ins!$C$15,0)","v":0},{"$f":"IF(Ins!$C$12=Oper_Int!D$1,Ins!$C$15,0)","v":0},{"$f":"IF(Ins!$C$12=Oper_Int!E$1,Ins!$C$15,0)","v":0},{"$f":"IF(Ins!$C$12=Oper_Int!F$1,Ins!$C$15,0)","v":0},{"$f":"IF(Ins!$C$12=Oper_Int!G$1,Ins!$C$15,0)","v":0},{"$f":"IF(Ins!$C$12=Oper_Int!H$1,Ins!$C$15,0)","v":0},{"$f":"IF(Ins!$C$12=Oper_Int!I$1,Ins!$C$15,0)","v":0},{"$f":"IF(Ins!$C$12=Oper_Int!J$1,Ins!$C$15,0)","v":0},{"$f":"IF(Ins!$C$12=Oper_Int!K$1,Ins!$C$15,0)","v":0},{"$f":"IF(Ins!$C$12=Oper_Int!L$1,Ins!$C$15,0)","v":20},{"$f":"IF(Ins!$C$12=Oper_Int!M$1,Ins!$C$15,0)","v":0},{"$f":"IF(Ins!$C$12=Oper_Int!N$1,Ins!$C$15,0)","v":0},20,null,null,null,null,null,null,null,null,null,null,null,"Crop Insurance",{"$f":"Ins!C13","v":20},{"$f":"IF(Ins!$C$12=Oper_Int!AC$1,Ins!$C$13,0)","v":0},{"$f":"IF(Ins!$C$12=Oper_Int!AD$1,Ins!$C$13,0)","v":0},{"$f":"IF(Ins!$C$12=Oper_Int!AE$1,Ins!$C$13,0)","v":0},{"$f":"IF(Ins!$C$12=Oper_Int!AF$1,Ins!$C$13,0)","v":0},{"$f":"IF(Ins!$C$12=Oper_Int!AG$1,Ins!$C$13,0)","v":0},{"$f":"IF(Ins!$C$12=Oper_Int!AH$1,Ins!$C$13,0)","v":0},{"$f":"IF(Ins!$C$12=Oper_Int!AI$1,Ins!$C$13,0)","v":0},{"$f":"IF(Ins!$C$12=Oper_Int!AJ$1,Ins!$C$13,0)","v":0},{"$f":"IF(Ins!$C$12=Oper_Int!AK$1,Ins!$C$13,0)","v":0},{"$f":"IF(Ins!$C$12=Oper_Int!AL$1,Ins!$C$13,0)","v":20},{"$f":"IF(Ins!$C$12=Oper_Int!AM$1,Ins!$C$13,0)","v":0},{"$f":"IF(Ins!$C$12=Oper_Int!AN$1,Ins!$C$13,0)","v":0},20]
["Rent",{"$f":"Budget!BB6","v":0},{"$f":"$B$48*CRent!$C6","v":0},{"$f":"$B$48*CRent!$C7","v":0},{"$f":"$B$48*CRent!$C8","v":0},{"$f":"$B$48*CRent!$C9","v":0},{"$f":"$B$48*CRent!$C10","v":0},{"$f":"$B$48*CRent!$C11","v":0},{"$f":"$B$48*CRent!$C12","v":0},{"$f":"$B$48*CRent!$C13","v":0},{"$f":"$B$48*CRent!$C14","v":0},{"$f":"$B$48*CRent!$C15","v":0},{"$f":"$B$48*CRent!$C16","v":0},{"$f":"$B$48*CRent!$C17","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"Rent",{"$f":"Budget!BB6","v":0},{"$f":"$B$48*CRent!$C6","v":0},{"$f":"$B$48*CRent!$C7","v":0},{"$f":"$B$48*CRent!$C8","v":0},{"$f":"$B$48*CRent!$C9","v":0},{"$f":"$B$48*CRent!$C10","v":0},{"$f":"$B$48*CRent!$C11","v":0},{"$f":"$B$48*CRent!$C12","v":0},{"$f":"$B$48*CRent!$C13","v":0},{"$f":"$B$48*CRent!$C14","v":0},{"$f":"$B$48*CRent!$C15","v":0},{"$f":"$B$48*CRent!$C16","v":0},{"$f":"$B$48*CRent!$C17","v":0},0]
["Total",{"$f":"SUM(B15:B48)-SUM(B4:B13)","v":-37.229865000000018},{"$f":"SUM(C15:C48)-SUM(C4:C13)","v":5},{"$f":"SUM(D15:D48)-SUM(D4:D13)","v":0},64.510135000000005,140.21,45.019999999999996,34.57,0,0,0,-326.54000000000002,0,0,null,"Ttl Oper",null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AB15:AB48)-SUM(AB4:AB13)","v":-37.229865000000018},5,0,64.510135000000005,140.21,45.019999999999996,34.57,0,0,0,-326.54000000000002,0,0,null,"Ttl Oper"]
["Part of year",null,{"$f":"C49*IF(C49<0,0,C51)/12","v":3.75},{"$f":"D49*IF(D49<0,0,D51)/12","v":0},37.630912083333335,70.105000000000004,18.758333333333329,11.523333333333333,0,0,0,0,0,0,null,{"$f":"SUM(C50:N50)","v":141.76757875000001},null,null,null,null,null,null,null,null,null,null,"Part of year",null,{"$f":"AC49*IF(AC49<0,0,AC51)/12","v":3.75},{"$f":"AD49*IF(AD49<0,0,AD51)/12","v":0},37.630912083333335,70.105000000000004,18.758333333333329,11.523333333333333,0,0,0,0,0,0,null,{"$f":"SUM(AC50:AN50)","v":141.76757875000001}]
[null,null,{"$f":"+C64","v":9},{"$f":"+D64","v":8},7,6,5,4,3,2,1,0,11,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+C51","v":9},{"$f":"+D51","v":8},7,6,5,4,3,2,1,0,11,10]
[null,null,{"$f":"+IF(Parameters!$P$14=C1,0,\"\")","v":""},{"$f":"+IF(Parameters!$P$14=D1,0,\"\")","v":""},{"$f":"+IF(Parameters!$P$14=E1,0,\"\")","v":""},{"$f":"+IF(Parameters!$P$14=F1,0,\"\")","v":""},{"$f":"+IF(Parameters!$P$14=G1,0,\"\")","v":""},{"$f":"+IF(Parameters!$P$14=H1,0,\"\")","v":""},{"$f":"+IF(Parameters!$P$14=I1,0,\"\")","v":""},{"$f":"+IF(Parameters!$P$14=J1,0,\"\")","v":""},{"$f":"+IF(Parameters!$P$14=K1,0,\"\")","v":""},{"$f":"+IF(Parameters!$P$14=L1,0,\"\")","v":0},{"$f":"+IF(Parameters!$P$14=M1,0,\"\")","v":""},{"$f":"+IF(Parameters!$P$14=N1,0,\"\")","v":""}]
[null,null,{"$f":"+IF(N52=0,11,\"\")","v":""},{"$f":"+IF(C52=0,11,\"\")","v":""},{"$f":"+IF(D52=0,11,\"\")","v":""},"","","","","","","",11,""]
[null,null,{"$f":"+IF(N53=11,10,\"\")","v":""},{"$f":"+IF(C53=11,10,\"\")","v":""},{"$f":"+IF(D53=11,10,\"\")","v":""},"","","","","","","","",10]
[null,null,{"$f":"+IF(N54=10,9,\"\")","v":9},{"$f":"+IF(C54=10,9,\"\")","v":""},{"$f":"+IF(D54=10,9,\"\")","v":""},"","","","","","","","",""]
[null,null,{"$f":"+IF(N55=9,8,\"\")","v":""},{"$f":"+IF(C55=9,8,\"\")","v":8},{"$f":"+IF(D55=9,8,\"\")","v":""},"","","","","","","","",""]
[null,null,{"$f":"+IF(N56=8,7,\"\")","v":""},{"$f":"+IF(C56=8,7,\"\")","v":""},{"$f":"+IF(D56=8,7,\"\")","v":7},"","","","","","","","",""]
[null,null,{"$f":"+IF(N57=7,6,\"\")","v":""},{"$f":"+IF(C57=7,6,\"\")","v":""},{"$f":"+IF(D57=7,6,\"\")","v":""},6,"","","","","","","",""]
[null,null,{"$f":"+IF(N58=6,5,\"\")","v":""},{"$f":"+IF(C58=6,5,\"\")","v":""},{"$f":"+IF(D58=6,5,\"\")","v":""},"",5,"","","","","","",""]
[null,null,{"$f":"+IF(N59=5,4,\"\")","v":""},{"$f":"+IF(C59=5,4,\"\")","v":""},{"$f":"+IF(D59=5,4,\"\")","v":""},"","",4,"","","","","",""]
[null,null,{"$f":"+IF(N60=4,3,\"\")","v":""},{"$f":"+IF(C60=4,3,\"\")","v":""},{"$f":"+IF(D60=4,3,\"\")","v":""},"","","",3,"","","","",""]
[null,null,{"$f":"+IF(N61=3,2,\"\")","v":""},{"$f":"+IF(C61=3,2,\"\")","v":""},{"$f":"+IF(D61=3,2,\"\")","v":""},"","","","",2,"","","",""]
[null,null,{"$f":"+IF(N62=2,1,\"\")","v":""},{"$f":"+IF(C62=2,1,\"\")","v":""},{"$f":"+IF(D62=2,1,\"\")","v":""},"","","","","",1,"","",""]
[null,null,{"$f":"+SUM(C52:C63)","v":9},{"$f":"+SUM(D52:D63)","v":8},7,6,5,4,3,2,1,0,11,10]
[]
[]
[]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C68:N68)","v":0}]
["machinery ins",{"$f":"+IF(Budget!BB$5=\"share\",Machinery!AB25+Machinery!AD25,Machinery!AF25+Machinery!Z25)*IF(Budget!BB$32,1,0)","v":0},{"$f":"+$B69*Machinery!V50/100","v":0},{"$f":"+$B69*Machinery!W50/100","v":0},{"$f":"+$B69*Machinery!X50/100","v":0},{"$f":"+$B69*Machinery!Y50/100","v":0},{"$f":"+$B69*Machinery!Z50/100","v":0},{"$f":"+$B69*Machinery!AA50/100","v":0},{"$f":"+$B69*Machinery!AB50/100","v":0},{"$f":"+$B69*Machinery!AC50/100","v":0},{"$f":"+$B69*Machinery!AD50/100","v":0},{"$f":"+$B69*Machinery!AE50/100","v":0},{"$f":"+$B69*Machinery!AF50/100","v":0},{"$f":"+$B69*Machinery!AG50/100","v":0},0]
["irrig ins",{"$f":"+IF(Budget!BB$5=\"share\",Machinery!AC25,Machinery!Y25)*IF(Budget!BB$32,1,0)","v":0},{"$f":"+$B70*Irrig!BA61/100","v":0},{"$f":"+$B70*Irrig!BB61/100","v":0},{"$f":"+$B70*Irrig!BC61/100","v":0},{"$f":"+$B70*Irrig!BD61/100","v":0},{"$f":"+$B70*Irrig!BE61/100","v":0},{"$f":"+$B70*Irrig!BF61/100","v":0},{"$f":"+$B70*Irrig!BG61/100","v":0},{"$f":"+$B70*Irrig!BH61/100","v":0},{"$f":"+$B70*Irrig!BI61/100","v":0},{"$f":"+$B70*Irrig!BJ61/100","v":0},{"$f":"+$B70*Irrig!BK61/100","v":0},{"$f":"+$B70*Irrig!BL61/100","v":0},0]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
["machinery tax",{"$f":"+IF(Budget!BB$5=\"share\",Machinery!AB26+Machinery!AD26,Machinery!AF26+Machinery!Z26)*IF(Budget!BB$30,1,0)","v":0},{"$f":"+$B72*Machinery!V45/100","v":0},{"$f":"+$B72*Machinery!W45/100","v":0},{"$f":"+$B72*Machinery!X45/100","v":0},{"$f":"+$B72*Machinery!Y45/100","v":0},{"$f":"+$B72*Machinery!Z45/100","v":0},{"$f":"+$B72*Machinery!AA45/100","v":0},{"$f":"+$B72*Machinery!AB45/100","v":0},{"$f":"+$B72*Machinery!AC45/100","v":0},{"$f":"+$B72*Machinery!AD45/100","v":0},{"$f":"+$B72*Machinery!AE45/100","v":0},{"$f":"+$B72*Machinery!AF45/100","v":0},{"$f":"+$B72*Machinery!AG45/100","v":0},0]
["irrig tax",{"$f":"+IF(Budget!BB$5=\"share\",Machinery!AC26,Machinery!Y26)*IF(Budget!BB$30,1,0)","v":0},{"$f":"+$B73*Irrig!BA56/100","v":0},{"$f":"+$B73*Irrig!BB56/100","v":0},{"$f":"+$B73*Irrig!BC56/100","v":0},{"$f":"+$B73*Irrig!BD56/100","v":0},{"$f":"+$B73*Irrig!BE56/100","v":0},{"$f":"+$B73*Irrig!BF56/100","v":0},{"$f":"+$B73*Irrig!BG56/100","v":0},{"$f":"+$B73*Irrig!BH56/100","v":0},{"$f":"+$B73*Irrig!BI56/100","v":0},{"$f":"+$B73*Irrig!BJ56/100","v":0},{"$f":"+$B73*Irrig!BK56/100","v":0},{"$f":"+$B73*Irrig!BL56/100","v":0},0]
["land tax",{"$f":"+IF(Budget!$BB$5=\"share\",Budget!$H$38,Budget!$G$38)*IF(Budget!$BB$31,1,0)","v":3.9},{"$f":"+$B74*Parameters!P24/100","v":3.9},{"$f":"+$B74*Parameters!Q24/100","v":0},{"$f":"+$B74*Parameters!R24/100","v":0},{"$f":"+$B74*Parameters!S24/100","v":0},{"$f":"+$B74*Parameters!T24/100","v":0},{"$f":"+$B74*Parameters!U24/100","v":0},{"$f":"+$B74*Parameters!V24/100","v":0},{"$f":"+$B74*Parameters!W24/100","v":0},{"$f":"+$B74*Parameters!X24/100","v":0},{"$f":"+$B74*Parameters!Y24/100","v":0},{"$f":"+$B74*Parameters!Z24/100","v":0},{"$f":"+$B74*Parameters!AA24/100","v":0},3.9]
[null,{"$f":"+SUM(B68:B74)","v":3.9}]

{"sheet":"IFFS","index":15,"n_rows":164,"n_cols":53,"rows_kept":164,"cut":false,"hidden":true,"merged":[]}
["ENTERPRISE BUDGET WORKSHEET",null,null,null,null,null,"NAME:",null,null,null,"DATE:","",null,"FIELD:",null,null,null,"File:","CornIffs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Save"]
[null,null,"Enterprise:",null,"Dryland Corn Enterprise Budget"]
[]
[null,"Number of acres:",null,null,"160",null," Quantity stored:",null,{"$f":"0*E4","v":0},"bu."]
[null,"Acres Harvested",null,null,"160"]
[null,"Yield: per acre",null,null,80,"bu/ac"]
[null,"Price: $/bushel   $",null,null,4.25,"/bu.",null,null,null,null,null,null,null,null,"    Percent change in costs",null,null,null,0,"%"]
[null,"Operator's share",null,null,100,"%"]
[null,null,null,null,null,null," Interest rate",null,4.5,"%",null,null,null,null,null,null,null,"Error Check",null,{"$f":"IF(MAX(ABS(MIN(U18:U55)),MAX(U18:U55))<0.5,0,MAX(ABS(MIN(U18:U55)),MAX(U18:U55)))","v":0}]
[null,null,null,null,null,null,"Interest Starting Month: January",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percent Allocation"]
[null,null,null,null,null,null,"PER",null,null,null,null,null,null,null,null,null,null,null,null,null,"Error"]
[null,null,null,null,null,null,"UNIT","  TOTAL","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","Check",null,null,"JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","Per Unit",null,null,null,"JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC"]
[]
[null,"<< OPERATING RECEIPTS >>"]
[null,"     Livestock sales:"]
[null,"Description",null,"unit","price"," quan."]
[null,"-","----","----","-----"," -----"]
[">",null,null,null,null,null,{"$f":"E18*F18","v":0},{"$f":"(G18*E4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I18:T18)-H18","v":0}]
[">",null,null,null,null,null,{"$f":"E19*F19","v":0},{"$f":"(G19*E4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I19:T19)-H19","v":0}]
[">",null,null,null,null,null,{"$f":"E20*F20","v":0},{"$f":"(G20*E4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I20:T20)-H20","v":0}]
[">",null,null,null,null,null,{"$f":"E21*F21","v":0},{"$f":"(G21*E4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I21:T21)-H21","v":0}]
[null,"     Crop sales:"]
[null,"Description",null,"unit","price"," quan."]
[null,"-","----","----","-----"," -----"]
[">","Corn",null,"bu",{"$f":"($E$7)","v":4.25},{"$f":"($E$6)","v":80},{"$f":"(($E$25*$F$25)*($E$8/100)*($E$5/$E$4))-($I$4*$E$7/$E$4)","v":340},{"$f":"($G$25*$E$4)","v":54400},null,null,null,null,null,null,null,null,null,{"$f":"$H25/100*100","v":54400},null,null,{"$f":"SUM(I25:T25)-H25","v":0},null,null,{"$f":"IF(Oper_Int!$B4<>0,Oper_Int!C4/Oper_Int!$B$4,0)","v":0},{"$f":"IF(Oper_Int!$B4<>0,Oper_Int!D4/Oper_Int!$B$4,0)","v":0},{"$f":"IF(Oper_Int!$B4<>0,Oper_Int!E4/Oper_Int!$B$4,0)","v":0},{"$f":"IF(Oper_Int!$B4<>0,Oper_Int!F4/Oper_Int!$B$4,0)","v":0},{"$f":"IF(Oper_Int!$B4<>0,Oper_Int!G4/Oper_Int!$B$4,0)","v":0},{"$f":"IF(Oper_Int!$B4<>0,Oper_Int!H4/Oper_Int!$B$4,0)","v":0},{"$f":"IF(Oper_Int!$B4<>0,Oper_Int!I4/Oper_Int!$B$4,0)","v":0},{"$f":"IF(Oper_Int!$B4<>0,Oper_Int!J4/Oper_Int!$B$4,0)","v":0},{"$f":"IF(Oper_Int!$B4<>0,Oper_Int!K4/Oper_Int!$B$4,0)","v":0},{"$f":"IF(Oper_Int!$B4<>0,Oper_Int!L4/Oper_Int!$B$4,0)","v":1},{"$f":"IF(Oper_Int!$B4<>0,Oper_Int!M4/Oper_Int!$B$4,0)","v":0},{"$f":"IF(Oper_Int!$B4<>0,Oper_Int!N4/Oper_Int!$B$4,0)","v":0},"xxx",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$H25/100*100","v":54400}]
[">",null,null,null,null,null,{"$f":"E26*F26","v":0},{"$f":"(G26*$E$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I26:T26)-H26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"xxx"]
[">","Government payments",null,null,"    (totals)",null,0,{"$f":"(G27*$E$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I27:T27)-H27","v":0},null,null,{"$f":"IF(SUM(Oper_Int!$B$6:$B$7)<>0,SUM(Oper_Int!C6:C7)/SUM(Oper_Int!$B$6:$B$7),0)","v":0},{"$f":"IF(SUM(Oper_Int!$B$6:$B$7)<>0,SUM(Oper_Int!D6:D7)/SUM(Oper_Int!$B$6:$B$7),0)","v":0},{"$f":"IF(SUM(Oper_Int!$B$6:$B$7)<>0,SUM(Oper_Int!E6:E7)/SUM(Oper_Int!$B$6:$B$7),0)","v":0},{"$f":"IF(SUM(Oper_Int!$B$6:$B$7)<>0,SUM(Oper_Int!F6:F7)/SUM(Oper_Int!$B$6:$B$7),0)","v":0},{"$f":"IF(SUM(Oper_Int!$B$6:$B$7)<>0,SUM(Oper_Int!G6:G7)/SUM(Oper_Int!$B$6:$B$7),0)","v":0},{"$f":"IF(SUM(Oper_Int!$B$6:$B$7)<>0,SUM(Oper_Int!H6:H7)/SUM(Oper_Int!$B$6:$B$7),0)","v":0},{"$f":"IF(SUM(Oper_Int!$B$6:$B$7)<>0,SUM(Oper_Int!I6:I7)/SUM(Oper_Int!$B$6:$B$7),0)","v":0},{"$f":"IF(SUM(Oper_Int!$B$6:$B$7)<>0,SUM(Oper_Int!J6:J7)/SUM(Oper_Int!$B$6:$B$7),0)","v":0},{"$f":"IF(SUM(Oper_Int!$B$6:$B$7)<>0,SUM(Oper_Int!K6:K7)/SUM(Oper_Int!$B$6:$B$7),0)","v":0},{"$f":"IF(SUM(Oper_Int!$B$6:$B$7)<>0,SUM(Oper_Int!L6:L7)/SUM(Oper_Int!$B$6:$B$7),0)","v":0},{"$f":"IF(SUM(Oper_Int!$B$6:$B$7)<>0,SUM(Oper_Int!M6:M7)/SUM(Oper_Int!$B$6:$B$7),0)","v":0},{"$f":"IF(SUM(Oper_Int!$B$6:$B$7)<>0,SUM(Oper_Int!N6:N7)/SUM(Oper_Int!$B$6:$B$7),0)","v":0},{"$f":"SUM(Oper_Int!B6:B7)","v":0}]
[">","Other farm income",null,null,"    (totals)",null,0,{"$f":"(G28*$E$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I28:T28)-H28","v":0},null,null,{"$f":"IF(SUM(Oper_Int!$B$8:$B$13)<>0,SUM(Oper_Int!C8:C13)/SUM(Oper_Int!$B$8:$B$13),0)","v":0},{"$f":"IF(SUM(Oper_Int!$B$8:$B$13)<>0,SUM(Oper_Int!D8:D13)/SUM(Oper_Int!$B$8:$B$13),0)","v":0},{"$f":"IF(SUM(Oper_Int!$B$8:$B$13)<>0,SUM(Oper_Int!E8:E13)/SUM(Oper_Int!$B$8:$B$13),0)","v":0},{"$f":"IF(SUM(Oper_Int!$B$8:$B$13)<>0,SUM(Oper_Int!F8:F13)/SUM(Oper_Int!$B$8:$B$13),0)","v":0},{"$f":"IF(SUM(Oper_Int!$B$8:$B$13)<>0,SUM(Oper_Int!G8:G13)/SUM(Oper_Int!$B$8:$B$13),0)","v":0},{"$f":"IF(SUM(Oper_Int!$B$8:$B$13)<>0,SUM(Oper_Int!H8:H13)/SUM(Oper_Int!$B$8:$B$13),0)","v":0},{"$f":"IF(SUM(Oper_Int!$B$8:$B$13)<>0,SUM(Oper_Int!I8:I13)/SUM(Oper_Int!$B$8:$B$13),0)","v":0},{"$f":"IF(SUM(Oper_Int!$B$8:$B$13)<>0,SUM(Oper_Int!J8:J13)/SUM(Oper_Int!$B$8:$B$13),0)","v":0},{"$f":"IF(SUM(Oper_Int!$B$8:$B$13)<>0,SUM(Oper_Int!K8:K13)/SUM(Oper_Int!$B$8:$B$13),0)","v":0},{"$f":"IF(SUM(Oper_Int!$B$8:$B$13)<>0,SUM(Oper_Int!L8:L13)/SUM(Oper_Int!$B$8:$B$13),0)","v":0},{"$f":"IF(SUM(Oper_Int!$B$8:$B$13)<>0,SUM(Oper_Int!M8:M13)/SUM(Oper_Int!$B$8:$B$13),0)","v":0},{"$f":"IF(SUM(Oper_Int!$B$8:$B$13)<>0,SUM(Oper_Int!N8:N13)/SUM(Oper_Int!$B$8:$B$13),0)","v":0},{"$f":"SUM(Oper_Int!B8:B13)","v":0}]
[">",null,null,null,"    (totals)",null,null,{"$f":"(G29*$E$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I29:T29)-H29","v":0}]
[null,"TOTAL CASH OPERATING RECEIPTS",null,null,null,null,{"$f":"SUM(G18:G29)","v":340},54400,0,0,0,0,0,0,0,0,0,54400,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN18:AN29)","v":0},0,0,0,0,0,0,0,0,54400,0,0]
[]
[null,"<< OPERATING EXPENSES >>"]
[null,"Custom Hire (machine work)",null,null,null,null,45.6,{"$f":"IF(A33<>1,(G33*$E$4),(G33*$E$4)*(100+$S$7)/100)","v":7296},null,null,null,null,null,null,null,null,null,{"$f":"$H33/100*100","v":7295.9999999999991},null,null,{"$f":"SUM(I33:T33)-H33","v":0},null,null,{"$f":"IF($AJ$33<>0,(Oper_Int!C25+Oper_Int!C26)/IFFS!$AJ$33*100,0)","v":0},{"$f":"IF($AJ$33<>0,(Oper_Int!D25+Oper_Int!D26)/IFFS!$AJ$33*100,0)","v":0},{"$f":"IF($AJ$33<>0,(Oper_Int!E25+Oper_Int!E26)/IFFS!$AJ$33*100,0)","v":13.0437983069562},{"$f":"IF($AJ$33<>0,(Oper_Int!F25+Oper_Int!F26)/IFFS!$AJ$33*100,0)","v":19.308060360691943},{"$f":"IF($AJ$33<>0,(Oper_Int!G25+Oper_Int!G26)/IFFS!$AJ$33*100,0)","v":4.2841369157158642},{"$f":"IF($AJ$33<>0,(Oper_Int!H25+Oper_Int!H26)/IFFS!$AJ$33*100,0)","v":4.2841369157158642},{"$f":"IF($AJ$33<>0,(Oper_Int!I25+Oper_Int!I26)/IFFS!$AJ$33*100,0)","v":0},{"$f":"IF($AJ$33<>0,(Oper_Int!J25+Oper_Int!J26)/IFFS!$AJ$33*100,0)","v":0},{"$f":"IF($AJ$33<>0,(Oper_Int!K25+Oper_Int!K26)/IFFS!$AJ$33*100,0)","v":0},{"$f":"IF($AJ$33<>0,(Oper_Int!L25+Oper_Int!L26)/IFFS!$AJ$33*100,0)","v":59.079867500920138},{"$f":"IF($AJ$33<>0,(Oper_Int!M25+Oper_Int!M26)/IFFS!$AJ$33*100,0)","v":0},{"$f":"IF($AJ$33<>0,(Oper_Int!N25+Oper_Int!N26)/IFFS!$AJ$33*100,0)","v":0},{"$f":"Oper_Int!B25+Oper_Int!B26","v":135.85},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$H33/100*100","v":7295.9999999999991}]
[null,"Feed Purchased",null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Fertilizer, Lime, Chemicals",null,null,null,null,83.984024390243903,13437.443902439025,null,null,{"$f":"$H35/100*76.1978541215011","v":10239.043902439033},{"$f":"$H35/100*23.802145878499","v":3198.400000000006},null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF($AJ$35<>0,(SUM(Oper_Int!C16:C24)+SUM(Oper_Int!C27:C34))/IFFS!$AJ$35*100,0)","v":0},{"$f":"IF($AJ$35<>0,(SUM(Oper_Int!D16:D24)+SUM(Oper_Int!D27:D34))/IFFS!$AJ$35*100,0)","v":0},{"$f":"IF($AJ$35<>0,(SUM(Oper_Int!E16:E24)+SUM(Oper_Int!E27:E34))/IFFS!$AJ$35*100,0)","v":30.438520627112382},{"$f":"IF($AJ$35<>0,(SUM(Oper_Int!F16:F24)+SUM(Oper_Int!F27:F34))/IFFS!$AJ$35*100,0)","v":25.357771120874954},{"$f":"IF($AJ$35<>0,(SUM(Oper_Int!G16:G24)+SUM(Oper_Int!G27:G34))/IFFS!$AJ$35*100,0)","v":25.500888351418631},{"$f":"IF($AJ$35<>0,(SUM(Oper_Int!H16:H24)+SUM(Oper_Int!H27:H34))/IFFS!$AJ$35*100,0)","v":18.702819900594019},{"$f":"IF($AJ$35<>0,(SUM(Oper_Int!I16:I24)+SUM(Oper_Int!I27:I34))/IFFS!$AJ$35*100,0)","v":0},{"$f":"IF($AJ$35<>0,(SUM(Oper_Int!J16:J24)+SUM(Oper_Int!J27:J34))/IFFS!$AJ$35*100,0)","v":0},{"$f":"IF($AJ$35<>0,(SUM(Oper_Int!K16:K24)+SUM(Oper_Int!K27:K34))/IFFS!$AJ$35*100,0)","v":0},{"$f":"IF($AJ$35<>0,(SUM(Oper_Int!L16:L24)+SUM(Oper_Int!L27:L34))/IFFS!$AJ$35*100,0)","v":0},{"$f":"IF($AJ$35<>0,(SUM(Oper_Int!M16:M24)+SUM(Oper_Int!M27:M34))/IFFS!$AJ$35*100,0)","v":0},{"$f":"IF($AJ$35<>0,(SUM(Oper_Int!N16:N24)+SUM(Oper_Int!N27:N34))/IFFS!$AJ$35*100,0)","v":0},{"$f":"SUM(Oper_Int!B16:B24)+SUM(Oper_Int!B27:B34)","v":153.72013500000003},null,null,null,null,null,{"$f":"$H35/100*76.1978541215011","v":10239.043902439033},{"$f":"$H35/100*23.802145878499","v":3198.400000000006}]
[null,"Freight, Trucking",null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Fuel, Lubricants",null,null,null,null,14.714999999999996,2354.3999999999996,null,null,{"$f":"$H37/100*68.0020811654527","v":1601.0409989594179},{"$f":"$H37/100*31.9979188345474","v":753.35900104058385},null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(Oper_Int!$B$36+Oper_Int!$B$38<>0,(Oper_Int!C$36+Oper_Int!C$38)/(Oper_Int!$B$36+Oper_Int!$B$38)*100,0)","v":0},{"$f":"IF(Oper_Int!$B$36+Oper_Int!$B$38<>0,(Oper_Int!D$36+Oper_Int!D$38)/(Oper_Int!$B$36+Oper_Int!$B$38)*100,0)","v":0},{"$f":"IF(Oper_Int!$B$36+Oper_Int!$B$38<>0,(Oper_Int!E$36+Oper_Int!E$38)/(Oper_Int!$B$36+Oper_Int!$B$38)*100,0)","v":0},{"$f":"IF(Oper_Int!$B$36+Oper_Int!$B$38<>0,(Oper_Int!F$36+Oper_Int!F$38)/(Oper_Int!$B$36+Oper_Int!$B$38)*100,0)","v":0},{"$f":"IF(Oper_Int!$B$36+Oper_Int!$B$38<>0,(Oper_Int!G$36+Oper_Int!G$38)/(Oper_Int!$B$36+Oper_Int!$B$38)*100,0)","v":0},{"$f":"IF(Oper_Int!$B$36+Oper_Int!$B$38<>0,(Oper_Int!H$36+Oper_Int!H$38)/(Oper_Int!$B$36+Oper_Int!$B$38)*100,0)","v":0},{"$f":"IF(Oper_Int!$B$36+Oper_Int!$B$38<>0,(Oper_Int!I$36+Oper_Int!I$38)/(Oper_Int!$B$36+Oper_Int!$B$38)*100,0)","v":0},{"$f":"IF(Oper_Int!$B$36+Oper_Int!$B$38<>0,(Oper_Int!J$36+Oper_Int!J$38)/(Oper_Int!$B$36+Oper_Int!$B$38)*100,0)","v":0},{"$f":"IF(Oper_Int!$B$36+Oper_Int!$B$38<>0,(Oper_Int!K$36+Oper_Int!K$38)/(Oper_Int!$B$36+Oper_Int!$B$38)*100,0)","v":0},{"$f":"IF(Oper_Int!$B$36+Oper_Int!$B$38<>0,(Oper_Int!L$36+Oper_Int!L$38)/(Oper_Int!$B$36+Oper_Int!$B$38)*100,0)","v":0},{"$f":"IF(Oper_Int!$B$36+Oper_Int!$B$38<>0,(Oper_Int!M$36+Oper_Int!M$38)/(Oper_Int!$B$36+Oper_Int!$B$38)*100,0)","v":0},{"$f":"IF(Oper_Int!$B$36+Oper_Int!$B$38<>0,(Oper_Int!N$36+Oper_Int!N$38)/(Oper_Int!$B$36+Oper_Int!$B$38)*100,0)","v":0},{"$f":"IF(Budget!BB5=\"share\",Oper_Int!$B$36*(1-Irrig!BH3)+Oper_Int!$B$38-IF(Machinery!V32=FALSE,Machinery!AB21,0)-Machinery!AD21,Oper_Int!$B$36*(1-Irrig!BH3)+Oper_Int!$B$38-IF(Machinery!V32=FALSE,Machinery!AA21,0))","v":0},null,null,null,null,null,{"$f":"$H37/100*68.0020811654527","v":1601.0409989594179},{"$f":"$H37/100*31.9979188345474","v":753.35900104058385}]
[null,"Insurance",null,null,null,null,13.904699312258309,2224.7518899613297,{"$f":"$H38/100*13.6982416482688","v":304.75188996133011},null,null,null,null,null,null,null,null,{"$f":"$H38/100*86.3017583517312","v":1919.9999999999995},null,null,0,null,null,{"$f":"IF($AJ$38<>0,(Oper_Int!C47+SUM(Oper_Int!C69:C70))/$AJ$38*100,0)","v":0},{"$f":"IF($AJ$38<>0,(Oper_Int!D47+SUM(Oper_Int!D69:D70))/$AJ$38*100,0)","v":0},{"$f":"IF($AJ$38<>0,(Oper_Int!E47+SUM(Oper_Int!E69:E70))/$AJ$38*100,0)","v":0},{"$f":"IF($AJ$38<>0,(Oper_Int!F47+SUM(Oper_Int!F69:F70))/$AJ$38*100,0)","v":0},{"$f":"IF($AJ$38<>0,(Oper_Int!G47+SUM(Oper_Int!G69:G70))/$AJ$38*100,0)","v":0},{"$f":"IF($AJ$38<>0,(Oper_Int!H47+SUM(Oper_Int!H69:H70))/$AJ$38*100,0)","v":0},{"$f":"IF($AJ$38<>0,(Oper_Int!I47+SUM(Oper_Int!I69:I70))/$AJ$38*100,0)","v":0},{"$f":"IF($AJ$38<>0,(Oper_Int!J47+SUM(Oper_Int!J69:J70))/$AJ$38*100,0)","v":0},{"$f":"IF($AJ$38<>0,(Oper_Int!K47+SUM(Oper_Int!K69:K70))/$AJ$38*100,0)","v":0},{"$f":"IF($AJ$38<>0,(Oper_Int!L47+SUM(Oper_Int!L69:L70))/$AJ$38*100,0)","v":100},{"$f":"IF($AJ$38<>0,(Oper_Int!M47+SUM(Oper_Int!M69:M70))/$AJ$38*100,0)","v":0},{"$f":"IF($AJ$38<>0,(Oper_Int!N47+SUM(Oper_Int!N69:N70))/$AJ$38*100,0)","v":0},{"$f":"Oper_Int!B47+SUM(Oper_Int!B69:B70)","v":20},null,null,null,{"$f":"$H38/100*13.6982416482688","v":304.75188996133011},null,null,null,null,null,null,null,null,{"$f":"$H38/100*86.3017583517312","v":1919.9999999999995}]
[null,"Labor Hired",null,null,null,null,11.1,1776,null,null,{"$f":"$H39/100*68.0020811654527","v":1207.71696149844},{"$f":"$H39/100*31.9979188345474","v":568.2830385015618},null,null,null,null,null,null,null,null,1.8189894035458565E-12,null,null,{"$f":"IF((Oper_Int!$B$37+Oper_Int!$B$35)<>0,(Oper_Int!C37+Oper_Int!C35)/(Oper_Int!$B$37+Oper_Int!$B$35)*100,0)","v":0},{"$f":"IF((Oper_Int!$B$37+Oper_Int!$B$35)<>0,(Oper_Int!D37+Oper_Int!D35)/(Oper_Int!$B$37+Oper_Int!$B$35)*100,0)","v":0},{"$f":"IF((Oper_Int!$B$37+Oper_Int!$B$35)<>0,(Oper_Int!E37+Oper_Int!E35)/(Oper_Int!$B$37+Oper_Int!$B$35)*100,0)","v":0},{"$f":"IF((Oper_Int!$B$37+Oper_Int!$B$35)<>0,(Oper_Int!F37+Oper_Int!F35)/(Oper_Int!$B$37+Oper_Int!$B$35)*100,0)","v":0},{"$f":"IF((Oper_Int!$B$37+Oper_Int!$B$35)<>0,(Oper_Int!G37+Oper_Int!G35)/(Oper_Int!$B$37+Oper_Int!$B$35)*100,0)","v":0},{"$f":"IF((Oper_Int!$B$37+Oper_Int!$B$35)<>0,(Oper_Int!H37+Oper_Int!H35)/(Oper_Int!$B$37+Oper_Int!$B$35)*100,0)","v":0},{"$f":"IF((Oper_Int!$B$37+Oper_Int!$B$35)<>0,(Oper_Int!I37+Oper_Int!I35)/(Oper_Int!$B$37+Oper_Int!$B$35)*100,0)","v":0},{"$f":"IF((Oper_Int!$B$37+Oper_Int!$B$35)<>0,(Oper_Int!J37+Oper_Int!J35)/(Oper_Int!$B$37+Oper_Int!$B$35)*100,0)","v":0},{"$f":"IF((Oper_Int!$B$37+Oper_Int!$B$35)<>0,(Oper_Int!K37+Oper_Int!K35)/(Oper_Int!$B$37+Oper_Int!$B$35)*100,0)","v":0},{"$f":"IF((Oper_Int!$B$37+Oper_Int!$B$35)<>0,(Oper_Int!L37+Oper_Int!L35)/(Oper_Int!$B$37+Oper_Int!$B$35)*100,0)","v":0},{"$f":"IF((Oper_Int!$B$37+Oper_Int!$B$35)<>0,(Oper_Int!M37+Oper_Int!M35)/(Oper_Int!$B$37+Oper_Int!$B$35)*100,0)","v":0},{"$f":"IF((Oper_Int!$B$37+Oper_Int!$B$35)<>0,(Oper_Int!N37+Oper_Int!N35)/(Oper_Int!$B$37+Oper_Int!$B$35)*100,0)","v":0},{"$f":"Oper_Int!$B$37+Oper_Int!$B$35","v":0},null,null,null,null,null,{"$f":"$H39/100*68.0020811654527","v":1207.71696149844},{"$f":"$H39/100*31.9979188345474","v":568.2830385015618}]
[null,"Rent",null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(Oper_Int!$B$48<>0,Oper_Int!C48/Oper_Int!$B$48*100,0)","v":0},{"$f":"IF(Oper_Int!$B$48<>0,Oper_Int!D48/Oper_Int!$B$48*100,0)","v":0},{"$f":"IF(Oper_Int!$B$48<>0,Oper_Int!E48/Oper_Int!$B$48*100,0)","v":0},{"$f":"IF(Oper_Int!$B$48<>0,Oper_Int!F48/Oper_Int!$B$48*100,0)","v":0},{"$f":"IF(Oper_Int!$B$48<>0,Oper_Int!G48/Oper_Int!$B$48*100,0)","v":0},{"$f":"IF(Oper_Int!$B$48<>0,Oper_Int!H48/Oper_Int!$B$48*100,0)","v":0},{"$f":"IF(Oper_Int!$B$48<>0,Oper_Int!I48/Oper_Int!$B$48*100,0)","v":0},{"$f":"IF(Oper_Int!$B$48<>0,Oper_Int!J48/Oper_Int!$B$48*100,0)","v":0},{"$f":"IF(Oper_Int!$B$48<>0,Oper_Int!K48/Oper_Int!$B$48*100,0)","v":0},{"$f":"IF(Oper_Int!$B$48<>0,Oper_Int!L48/Oper_Int!$B$48*100,0)","v":0},{"$f":"IF(Oper_Int!$B$48<>0,Oper_Int!M48/Oper_Int!$B$48*100,0)","v":0},{"$f":"IF(Oper_Int!$B$48<>0,Oper_Int!N48/Oper_Int!$B$48*100,0)","v":0},{"$f":"Oper_Int!B48","v":0}]
[null,"Repairs, Maintenance",null,null,null,null,14.06497842402659,2250.3965478442542,null,null,{"$f":"$H41/100*68.0020811654527","v":1530.3164870095952},{"$f":"$H41/100*31.9979188345474","v":720.08006083466103},null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(Oper_Int!$B$36+Oper_Int!$B$38<>0,(Oper_Int!C$36+Oper_Int!C$38)/(Oper_Int!$B$36+Oper_Int!$B$38)*100,0)","v":0},{"$f":"IF(Oper_Int!$B$36+Oper_Int!$B$38<>0,(Oper_Int!D$36+Oper_Int!D$38)/(Oper_Int!$B$36+Oper_Int!$B$38)*100,0)","v":0},{"$f":"IF(Oper_Int!$B$36+Oper_Int!$B$38<>0,(Oper_Int!E$36+Oper_Int!E$38)/(Oper_Int!$B$36+Oper_Int!$B$38)*100,0)","v":0},{"$f":"IF(Oper_Int!$B$36+Oper_Int!$B$38<>0,(Oper_Int!F$36+Oper_Int!F$38)/(Oper_Int!$B$36+Oper_Int!$B$38)*100,0)","v":0},{"$f":"IF(Oper_Int!$B$36+Oper_Int!$B$38<>0,(Oper_Int!G$36+Oper_Int!G$38)/(Oper_Int!$B$36+Oper_Int!$B$38)*100,0)","v":0},{"$f":"IF(Oper_Int!$B$36+Oper_Int!$B$38<>0,(Oper_Int!H$36+Oper_Int!H$38)/(Oper_Int!$B$36+Oper_Int!$B$38)*100,0)","v":0},{"$f":"IF(Oper_Int!$B$36+Oper_Int!$B$38<>0,(Oper_Int!I$36+Oper_Int!I$38)/(Oper_Int!$B$36+Oper_Int!$B$38)*100,0)","v":0},{"$f":"IF(Oper_Int!$B$36+Oper_Int!$B$38<>0,(Oper_Int!J$36+Oper_Int!J$38)/(Oper_Int!$B$36+Oper_Int!$B$38)*100,0)","v":0},{"$f":"IF(Oper_Int!$B$36+Oper_Int!$B$38<>0,(Oper_Int!K$36+Oper_Int!K$38)/(Oper_Int!$B$36+Oper_Int!$B$38)*100,0)","v":0},{"$f":"IF(Oper_Int!$B$36+Oper_Int!$B$38<>0,(Oper_Int!L$36+Oper_Int!L$38)/(Oper_Int!$B$36+Oper_Int!$B$38)*100,0)","v":0},{"$f":"IF(Oper_Int!$B$36+Oper_Int!$B$38<>0,(Oper_Int!M$36+Oper_Int!M$38)/(Oper_Int!$B$36+Oper_Int!$B$38)*100,0)","v":0},{"$f":"IF(Oper_Int!$B$36+Oper_Int!$B$38<>0,(Oper_Int!N$36+Oper_Int!N$38)/(Oper_Int!$B$36+Oper_Int!$B$38)*100,0)","v":0},{"$f":"IF(Budget!BB5=\"share\",Oper_Int!$B$36*Irrig!BH3+Oper_Int!$B$38-IF(Machinery!$V$32=FALSE,SUM(Machinery!$AB$19:$AB$20),0)-SUM(Machinery!$AD$19:$AD$20),Oper_Int!$B$36*Irrig!BH3+Oper_Int!$B$38-IF(Machinery!$V$32=FALSE,SUM(Machinery!$AA$19:$AA$20),0))","v":0},null,null,null,null,null,{"$f":"$H41/100*68.0020811654527","v":1530.3164870095952},{"$f":"$H41/100*31.9979188345474","v":720.08006083466103}]
[null,"Seeds, Plants",null,null,null,null,62.5,10000,null,null,null,{"$f":"$H42/100*100","v":10000},null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(Oper_Int!$B$15<>0,Oper_Int!C15/Oper_Int!$B$15*100,0)","v":0},{"$f":"IF(Oper_Int!$B$15<>0,Oper_Int!D15/Oper_Int!$B$15*100,0)","v":0},{"$f":"IF(Oper_Int!$B$15<>0,Oper_Int!E15/Oper_Int!$B$15*100,0)","v":0},{"$f":"IF(Oper_Int!$B$15<>0,Oper_Int!F15/Oper_Int!$B$15*100,0)","v":100},{"$f":"IF(Oper_Int!$B$15<>0,Oper_Int!G15/Oper_Int!$B$15*100,0)","v":0},{"$f":"IF(Oper_Int!$B$15<>0,Oper_Int!H15/Oper_Int!$B$15*100,0)","v":0},{"$f":"IF(Oper_Int!$B$15<>0,Oper_Int!I15/Oper_Int!$B$15*100,0)","v":0},{"$f":"IF(Oper_Int!$B$15<>0,Oper_Int!J15/Oper_Int!$B$15*100,0)","v":0},{"$f":"IF(Oper_Int!$B$15<>0,Oper_Int!K15/Oper_Int!$B$15*100,0)","v":0},{"$f":"IF(Oper_Int!$B$15<>0,Oper_Int!L15/Oper_Int!$B$15*100,0)","v":0},{"$f":"IF(Oper_Int!$B$15<>0,Oper_Int!M15/Oper_Int!$B$15*100,0)","v":0},{"$f":"IF(Oper_Int!$B$15<>0,Oper_Int!N15/Oper_Int!$B$15*100,0)","v":0},{"$f":"Oper_Int!B15","v":75},null,null,null,null,null,null,{"$f":"$H42/100*100","v":10000}]
[null,"Storage, Warehousing",null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Supplies",null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Taxes ",null,null,null,null,3.4745813600854696,555.93301761367513,{"$f":"$H45/100*100","v":555.93301761367513},null,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF($AJ$45<>0,SUM(Oper_Int!C72:C74)/$AJ$45*100,0)","v":100},{"$f":"IF($AJ$45<>0,SUM(Oper_Int!D72:D74)/$AJ$45*100,0)","v":0},{"$f":"IF($AJ$45<>0,SUM(Oper_Int!E72:E74)/$AJ$45*100,0)","v":0},{"$f":"IF($AJ$45<>0,SUM(Oper_Int!F72:F74)/$AJ$45*100,0)","v":0},{"$f":"IF($AJ$45<>0,SUM(Oper_Int!G72:G74)/$AJ$45*100,0)","v":0},{"$f":"IF($AJ$45<>0,SUM(Oper_Int!H72:H74)/$AJ$45*100,0)","v":0},{"$f":"IF($AJ$45<>0,SUM(Oper_Int!I72:I74)/$AJ$45*100,0)","v":0},{"$f":"IF($AJ$45<>0,SUM(Oper_Int!J72:J74)/$AJ$45*100,0)","v":0},{"$f":"IF($AJ$45<>0,SUM(Oper_Int!K72:K74)/$AJ$45*100,0)","v":0},{"$f":"IF($AJ$45<>0,SUM(Oper_Int!L72:L74)/$AJ$45*100,0)","v":0},{"$f":"IF($AJ$45<>0,SUM(Oper_Int!M72:M74)/$AJ$45*100,0)","v":0},{"$f":"IF($AJ$45<>0,SUM(Oper_Int!N72:N74)/$AJ$45*100,0)","v":0},{"$f":"SUM(Oper_Int!B72:B74)","v":3.9},null,null,null,{"$f":"$H45/100*100","v":555.93301761367513}]
[null,"Utilities",null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Veterinary, Medicine",null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Miscellaneous",null,null,null,null,5,800,{"$f":"$H48/100*100","v":800},null,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF($AJ$48<>0, (SUM(Oper_Int!C39:C46)/SUM(Oper_Int!$B$39:$B$46))*100,0)","v":100},{"$f":"IF($AJ$48<>0, (SUM(Oper_Int!D39:D46)/SUM(Oper_Int!$B$39:$B$46))*100,0)","v":0},{"$f":"IF($AJ$48<>0, (SUM(Oper_Int!E39:E46)/SUM(Oper_Int!$B$39:$B$46))*100,0)","v":0},{"$f":"IF($AJ$48<>0, (SUM(Oper_Int!F39:F46)/SUM(Oper_Int!$B$39:$B$46))*100,0)","v":0},{"$f":"IF($AJ$48<>0, (SUM(Oper_Int!G39:G46)/SUM(Oper_Int!$B$39:$B$46))*100,0)","v":0},{"$f":"IF($AJ$48<>0, (SUM(Oper_Int!H39:H46)/SUM(Oper_Int!$B$39:$B$46))*100,0)","v":0},{"$f":"IF($AJ$48<>0, (SUM(Oper_Int!I39:I46)/SUM(Oper_Int!$B$39:$B$46))*100,0)","v":0},{"$f":"IF($AJ$48<>0, (SUM(Oper_Int!J39:J46)/SUM(Oper_Int!$B$39:$B$46))*100,0)","v":0},{"$f":"IF($AJ$48<>0, (SUM(Oper_Int!K39:K46)/SUM(Oper_Int!$B$39:$B$46))*100,0)","v":0},{"$f":"IF($AJ$48<>0, (SUM(Oper_Int!L39:L46)/SUM(Oper_Int!$B$39:$B$46))*100,0)","v":0},{"$f":"IF($AJ$48<>0, (SUM(Oper_Int!M39:M46)/SUM(Oper_Int!$B$39:$B$46))*100,0)","v":0},{"$f":"IF($AJ$48<>0, (SUM(Oper_Int!N39:N46)/SUM(Oper_Int!$B$39:$B$46))*100,0)","v":0},{"$f":"SUM(Oper_Int!B39:B46)","v":5},null,null,null,{"$f":"$H48/100*100","v":800}]
[null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"  Livestock purchased for resale"]
[null,"Description",null,"unit","price"," quan."]
[null,"-","----","----","-----"," -----"]
[">",null,null,null,null,null,0,{"$f":"(G54*$E$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I54:T54)-H54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[">",null,null,null,null,null,0,{"$f":"(G55*$E$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I55:T55)-H55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"TOTAL CASH OPERATING EXPENSES",null,null,null,null,{"$f":"SUM(G33:G55)","v":254.34328348661427},40694.925357858279,1660.6849075750051,0,14578.118349906485,15240.122100376811,0,0,0,0,0,9215.9999999999982,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN33:AN55)","v":1660.6849075750051},0,14578.118349906485,15240.122100376811,0,0,0,0,0,9215.9999999999982,0,0]
[null,"  NET OPERATING (Rec - Exp)",null,null,null,null,{"$f":"IF($E$4=0,0,H57/$E$4)","v":85.65671651338576},{"$f":"(H30-H56)","v":13705.074642141721},-1660.6849075750051,0,-14578.118349906485,-15240.122100376811,0,0,0,0,0,45184,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AN30-AN56)","v":-1660.6849075750051},0,-14578.118349906485,-15240.122100376811,0,0,0,0,0,45184,0,0]
[]
[null,"Operating interest expense",null,null,null,null,{"$f":"IF($E$4=0,0,H59/$E$4)","v":4.8851654348386244},{"$f":"SUM(I59:T59)","v":781.62646957417996},{"$f":"MAX(-SUM(O82)*($I$9/1200),0)","v":6.227568403406269},{"$f":"MAX(-SUM(O82:P82)*($I$9/1200),0)","v":6.227568403406269},{"$f":"MAX(-SUM(O82:Q82)*($I$9/1200),0)","v":60.895512215555584},{"$f":"MAX(-SUM(O82:R82)*($I$9/1200),0)","v":118.04597009196863},{"$f":"MAX(-SUM(O82:S82)*($I$9/1200),0)","v":118.04597009196863},{"$f":"MAX(-SUM(O82:T82)*($I$9/1200),0)","v":118.04597009196863},{"$f":"MAX(-SUM(O82:U82)*($I$9/1200),0)","v":118.04597009196863},{"$f":"MAX(-SUM(O82:V82)*($I$9/1200),0)","v":118.04597009196863},{"$f":"MAX(-SUM(O82:W82)*($I$9/1200),0)","v":118.04597009196863},{"$f":"MAX(-SUM(O82:X82)*($I$9/1200),0)","v":0},{"$f":"MAX(-SUM(O82:Y82)*($I$9/1200),0)","v":0},{"$f":"MAX(-SUM(O82:Z82)*($I$9/1200),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(-SUM(AT82)*($I$9/1200),0)","v":0},{"$f":"MAX(-SUM(AT82:AU82)*($I$9/1200),0)","v":0},{"$f":"MAX(-SUM(AT82:AV82)*($I$9/1200),0)","v":0},{"$f":"MAX(-SUM(AT82:AW82)*($I$9/1200),0)","v":0},{"$f":"MAX(-SUM(AT82:AX82)*($I$9/1200),0)","v":0},{"$f":"MAX(-SUM(AT82:AY82)*($I$9/1200),0)","v":0},{"$f":"MAX(-SUM(AT82:AZ82)*($I$9/1200),0)","v":0},{"$f":"MAX(-SUM(AT82:BA82)*($I$9/1200),0)","v":0},{"$f":"MAX(-SUM(AT82:BB82)*($I$9/1200),0)","v":0},{"$f":"MAX(-SUM(AT82:BC82)*($I$9/1200),0)","v":0},{"$f":"MAX(-SUM(AT82:BD82)*($I$9/1200),0)","v":0},{"$f":"MAX(-SUM(AT82:BE82)*($I$9/1200),0)","v":0}]
[null,"  Net Operating After Interest",null,null,null,null,{"$f":"IF($E$4=0,0,H60/$E$4)","v":80.771551078547049},{"$f":"SUM(I60:T60)","v":12923.448172567529},{"$f":"(I57-I59)","v":-1666.9124759784113},-6.227568403406269,-14639.013862122039,-15358.168070468781,-118.04597009196863,-118.04597009196863,-118.04597009196863,-118.04597009196863,-118.04597009196863,45184,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AN57-AN59)","v":-1660.6849075750051},0,-14578.118349906485,-15240.122100376811,0,0,0,0,0,45184,0,0]
[]
[null,"Contribut'n to Other Enterprise",null,null,null,null,null,{"$f":"G62*E4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I62:T62)-H62","v":0}]
[null,"Contribut'n of Other Enterprise",null,null,null,null,0,{"$f":"G63*E4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I63:T63)-H63","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"   Net after contribution",null,null,null,null,{"$f":"IF($E$4=0,0,H64/$E$4)","v":80.771551078547049},{"$f":"SUM(I64:T64)","v":12923.448172567529},{"$f":"I60+I62-I63","v":-1666.9124759784113},-6.227568403406269,-14639.013862122039,-15358.168070468781,-118.04597009196863,-118.04597009196863,-118.04597009196863,-118.04597009196863,-118.04597009196863,45184,0,0]
[null,"Land or Other Fixed Charges",null,null,null,null,35.299999999999997,{"$f":"G65*E4","v":5648},{"$f":"$H65/12","v":470.66666666666669},470.66666666666669,470.66666666666669,470.66666666666669,470.66666666666669,470.66666666666669,470.66666666666669,470.66666666666669,470.66666666666669,470.66666666666669,470.66666666666669,470.66666666666669,{"$f":"SUM(I65:T65)-H65","v":0},null,null,{"$f":"1/12*100","v":8.3333333333333321},8.3333333333333321,8.3333333333333321,8.3333333333333321,8.3333333333333321,8.3333333333333321,8.3333333333333321,8.3333333333333321,8.3333333333333321,8.3333333333333321,8.3333333333333321,8.3333333333333321,{"$f":"IF(Budget!BB5=\"share\",Budget!H39,ttl_fixed)-Oper_Int!B75","v":90}]
[null,"   Net After Other Charges",null,null,null,null,{"$f":"IF($E$4=0,0,H66/$E$4)","v":45.471551078546931},{"$f":"SUM(I66:T66)","v":7275.4481725675087},{"$f":"I64-I65","v":-2137.5791426450778},-476.89423507007297,-15109.680528788705,-15828.834737135447,-588.71263675863531,-588.71263675863531,-588.71263675863531,-588.71263675863531,-588.71263675863531,44713.333333333336,-470.66666666666669,-470.66666666666669]
[]
[null,"Notes:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"JAN",{"$f":"I57","v":-1660.6849075750051},0,-14578.118349906485,-15240.122100376811,0,0,0,0,0,45184,0,0,{"$f":"I57","v":-1660.6849075750051},0,-14578.118349906485,-15240.122100376811,0,0,0,0,0,45184,0,0]
[null,1]
[null,"JAN"]
["JAN","FEB","MAR","APR","MAY","JUNE","JULY","AUG","SEPT","OCT","NOV","DEC"]
[{"$f":"MAX(-SUM(G109)*($I$9/1200),0)","v":0},{"$f":"MAX(-SUM(G109:H109)*($I$9/1200),0)","v":0},{"$f":"MAX(-SUM(G109:I109)*($I$9/1200),0)","v":0},{"$f":"MAX(-SUM(G109:J109)*($I$9/1200),0)","v":0},{"$f":"MAX(-SUM(G109:K109)*($I$9/1200),0)","v":0},{"$f":"MAX(-SUM(G109:L109)*($I$9/1200),0)","v":0},{"$f":"MAX(-SUM(G109:M109)*($I$9/1200),0)","v":0},{"$f":"MAX(-SUM(G109:N109)*($I$9/1200),0)","v":0},{"$f":"MAX(-SUM(G109:O109)*($I$9/1200),0)","v":0},{"$f":"MAX(-SUM(G109:P109)*($I$9/1200),0)","v":0},{"$f":"MAX(-SUM(G109:Q109)*($I$9/1200),0)","v":0},{"$f":"MAX(-SUM(G109:R109)*($I$9/1200),0)","v":0},{"$f":"MAX(-SUM(S109)*($I$9/1200),0)","v":0},{"$f":"MAX(-SUM(S109:T109)*($I$9/1200),0)","v":0},{"$f":"MAX(-SUM(S109:U109)*($I$9/1200),0)","v":0},{"$f":"MAX(-SUM(S109:V109)*($I$9/1200),0)","v":0},{"$f":"MAX(-SUM(S109:W109)*($I$9/1200),0)","v":0},{"$f":"MAX(-SUM(S109:X109)*($I$9/1200),0)","v":0},{"$f":"MAX(-SUM(S109:Y112)*($I$9/1200),0)","v":0},{"$f":"MAX(-SUM(S109:Z109)*($I$9/1200),0)","v":0},{"$f":"MAX(-SUM(S109:AA109)*($I$9/1200),0)","v":0},{"$f":"MAX(-SUM(S109:AB109)*($I$9/1200),0)","v":0},{"$f":"MAX(-SUM(S109:AC109)*($I$9/1200),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DIF FILE:"]
["JAN","FEB","MAR","APR","MAY","JUNE","JULY","AUG","SEPT","OCT","NOV","DEC","JAN","FEB","MAR","APR","MAY","JUNE","JULY","AUG","SEPT","OCT","NOV"]
["-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$f":"AN18+#REF!","v":{"$error":"#REF!"}},{"$f":"AO18+AO19","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AN18+AN19","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"AN20","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN20","v":0},0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"AN25","v":0},0,0,0,0,0,0,0,0,54400,0,0,{"$f":"AN25","v":0},0,0,0,0,0,0,0,0,54400,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"AN33","v":0},{"$f":"AO33","v":0},{"$f":"AP33","v":0},{"$f":"AQ33","v":0},{"$f":"AR33","v":0},{"$f":"AS33","v":0},{"$f":"AT33","v":0},{"$f":"AU33","v":0},{"$f":"AV33","v":0},{"$f":"AW33","v":7295.9999999999991},{"$f":"AX33","v":0},{"$f":"AY33","v":0},{"$f":"AN33","v":0},{"$f":"AO33","v":0},{"$f":"AP33","v":0},{"$f":"AQ33","v":0},{"$f":"AR33","v":0},{"$f":"AS33","v":0},{"$f":"AT33","v":0},{"$f":"AU33","v":0},{"$f":"AV33","v":0},{"$f":"AW33","v":7295.9999999999991},{"$f":"AX33","v":0}]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,10239.043902439033,3198.400000000006,0,0,0,0,0,0,0,0,0,0,10239.043902439033,3198.400000000006,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,1601.0409989594179,753.35900104058385,0,0,0,0,0,0,0,0,0,0,1601.0409989594179,753.35900104058385,0,0,0,0,0,0,0]
[304.75188996133011,0,0,0,0,0,0,0,0,1919.9999999999995,0,0,304.75188996133011,0,0,0,0,0,0,0,0,1919.9999999999995,0]
[0,0,1207.71696149844,568.2830385015618,0,0,0,0,0,0,0,0,0,0,1207.71696149844,568.2830385015618,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,1530.3164870095952,720.08006083466103,0,0,0,0,0,0,0,0,0,0,1530.3164870095952,720.08006083466103,0,0,0,0,0,0,0]
[0,0,0,10000,0,0,0,0,0,0,0,0,0,0,0,10000,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[555.93301761367513,0,0,0,0,0,0,0,0,0,0,0,555.93301761367513,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[800,0,0,0,0,0,0,0,0,0,0,0,800,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"AN54+AN55","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN54+AN55","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["T"]
["T"]
["T"]
["T"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"T"]

{"sheet":"Data1","index":16,"n_rows":79,"n_cols":4,"rows_kept":79,"cut":false,"hidden":true,"merged":[]}
["COUNTY","NASS Reg","Budget Reg","Haying Reg"]
["Adair","East Central","East-Northeast","East"]
["Alfalfa","North Central","North-Central","West"]
["Atoka","South Central","Southeast","Central"]
["Beaver","Panhandle","Panhandle","West"]
["Beckham","West Central","Southwest","West"]
["Blaine","West Central","West-Northwest","West"]
["Bryan","South Central","Southeast","Central"]
["Caddo","Southwest","South-Central","West"]
["Canadian","Central","North-Central","Central"]
["Carter","South Central","South-Central","Central"]
["Cherokee","East Central","East-Northeast","East"]
["Choctaw","Southeast","Southeast","East"]
["Cimarron","Panhandle","Panhandle","West"]
["Cleveland","Central","South-Central","Central"]
["Coal","South Central","Southeast","Central"]
["Comanche","Southwest","Southwest","West"]
["Cotton","Southwest","Southwest","West"]
["Craig","Northeast","Northeast","East"]
["Creek","Central","Northeast","East"]
["Custer","West Central","West-Northwest","West"]
["Delaware","Northeast","East-Northeast","East"]
["Dewey","West Central","West-Northwest","West"]
["Ellis","Panhandle","West-Northwest","West"]
["Garfield","North Central","North-Central","Central"]
["Garvin","South Central","South-Central","Central"]
["Grady","Central","South-Central","Central"]
["Grant","North Central","North-Central","Central"]
["Greer","Southwest","Southwest","West"]
["Harmon","Southwest","Southwest","West"]
["Harper","Panhandle","West-Northwest","West"]
["Haskell","East Central","Southeast","East"]
["Hughes","East Central","Southeast","Central"]
["Jackson","Southwest","Southwest","West"]
["Jefferson","South Central","South-Central","Central"]
["Johnston","South Central","Southeast","Central"]
["Kay","North Central","North-Central","Central"]
["Kingfisher","Central","North-Central","Central"]
["Kiowa","Southwest","Southwest","West"]
["Latimer","Southeast","Southeast","East"]
["Leflore","Southeast","Southeast","East"]
["Lincoln","Central","Northeast","Central"]
["Logan","Central","North-Central","Central"]
["Love","South Central","South-Central","Central"]
["Major","North Central","West-Northwest","West"]
["Marshall","South Central","Southeast","Central"]
["Mayes","Northeast","Northeast","East"]
["McClain","Central","South-Central","Central"]
["McCurtain","Southeast","Southeast","East"]
["McIntosh","East Central","Northeast","East"]
["Murray","South Central","Southeast","Central"]
["Muskogee","East Central","Northeast","East"]
["Noble","North Central","North-Central","Central"]
["Nowata","Northeast","Northeast","East"]
["Okfuskee","Central","Northeast","Central"]
["Oklahoma","Central","North-Central","Central"]
["Okmulgee","East Central","Northeast","East"]
["Osage","Northeast","Northeast","Central"]
["Ottawa","Northeast","Northeast","East"]
["Pawnee","Northeast","Northeast","Central"]
["Payne","Central","North-Central","Central"]
["Pittsburg","East Central","Southeast","East"]
["Pontotoc","South Central","Southeast","Central"]
["Pottawatomie","Central","Northeast","Central"]
["Pushmataha","Southeast","Southeast","East"]
["Roger Mills","West Central","Southwest","West"]
["Rogers","Northeast","Northeast","East"]
["Seminole","Central","Northeast","Central"]
["Sequoyah","East Central","East-Northeast","East"]
["Stephens","South Central","South-Central","Central"]
["Texas","Panhandle","Panhandle","West"]
["Tillman","Southwest","Southwest","West"]
["Tulsa","Northeast","Northeast","East"]
["Wagoner","Northeast","Northeast","East"]
["Washington","Northeast","Northeast","East"]
["Washita","West Central","Southwest","West"]
["Woods","North Central","West-Northwest","West"]
["Woodward","North Central","West-Northwest","West"]
["Other County","State","North-Central","Central"]

{"sheet":"MachData1","index":17,"n_rows":326,"n_cols":148,"rows_kept":326,"cut":false,"hidden":true,"merged":[]}
["Conventional tillage",null,null,"Diversified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specified monthly field operations, equipment compliment, and Custom Rate costs (Max equipment is 20 items)"]
["Panhandle",1,null,"Area",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Times","Custom","Cost/per"]
["West-Northwest",2,null,"Farm Size","Small","Small","Small","Small","Small","Medium","Medium","Medium","Medium","Medium","Large","Large","Large","Large","Large","Small","Small","Small","Small","Small","Medium","Medium","Medium","Medium","Medium","Large","Large","Large","Large","Large","Small","Small","Small","Small","Small","Medium","Medium","Medium","Medium","Medium","Large","Large","Large","Large","Large","Small","Small","Small","Small","Small","Medium","Medium","Medium","Medium","Medium","Large","Large","Large","Large","Large","Small","Small","Small","Small","Small","Medium","Medium","Medium","Medium","Medium","Large","Large","Large","Large","Large","Small","Small","Small","Small","Small","Medium","Medium","Medium","Medium","Medium","Large","Large","Large","Large","Large","Small","Small","Small","Small","Small","Medium","Medium","Medium","Medium","Medium","Large","Large","Large","Large","Large","Small","Small","Small","Small","Small","Medium","Medium","Medium","Medium","Medium","Large","Large","Large","Large","Large",null,null,null,null,null,"Area","Equipment Desc.",1,2,3,4,5,6,7,8,9,10,11,12,"Over","Cost","Operation"]
["Southwest",3,null,"Acres",{"$f":"499/1.5","v":332.66666666666669},{"$f":"499/1.5","v":332.66666666666669},{"$f":"499/1.5","v":332.66666666666669},{"$f":"499/1.5","v":332.66666666666669},{"$f":"499/1.5","v":332.66666666666669},{"$f":"1999/1.5","v":1332.6666666666667},{"$f":"1999/1.5","v":1332.6666666666667},{"$f":"1999/1.5","v":1332.6666666666667},{"$f":"1999/1.5","v":1332.6666666666667},{"$f":"1999/1.5","v":1332.6666666666667},4950,4950,4950,4950,4950,{"$f":"259/1.5","v":172.66666666666666},{"$f":"259/1.5","v":172.66666666666666},{"$f":"259/1.5","v":172.66666666666666},{"$f":"259/1.5","v":172.66666666666666},{"$f":"259/1.5","v":172.66666666666666},666,666,666,666,666,2525,2525,2525,2525,2525,{"$f":"179/1.5","v":119.33333333333333},{"$f":"179/1.5","v":119.33333333333333},{"$f":"179/1.5","v":119.33333333333333},{"$f":"179/1.5","v":119.33333333333333},{"$f":"179/1.5","v":119.33333333333333},666,666,666,666,666,2070,2070,2070,2070,2070,{"$f":"179/1.5","v":119.33333333333333},{"$f":"179/1.5","v":119.33333333333333},{"$f":"179/1.5","v":119.33333333333333},{"$f":"179/1.5","v":119.33333333333333},{"$f":"179/1.5","v":119.33333333333333},666,666,666,666,666,1900,1900,1900,1900,1900,{"$f":"139/1.5","v":92.666666666666671},{"$f":"139/1.5","v":92.666666666666671},{"$f":"139/1.5","v":92.666666666666671},{"$f":"139/1.5","v":92.666666666666671},{"$f":"139/1.5","v":92.666666666666671},666,666,666,666,666,2140,2140,2140,2140,2140,66,66,66,66,66,666,666,666,666,666,2710,2710,2710,2710,2710,46,46,46,46,46,{"$f":"499/1.5","v":332.66666666666669},{"$f":"499/1.5","v":332.66666666666669},{"$f":"499/1.5","v":332.66666666666669},{"$f":"499/1.5","v":332.66666666666669},{"$f":"499/1.5","v":332.66666666666669},1275,1275,1275,1275,1275,66,66,66,66,66,666,666,666,666,666,2360,2360,2360,2360,2360,null,null,null,null,null,1,"Offset Disc",null,1,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB4:EM4)","v":2},{"$f":"EN4*EP4","v":21.58},10.79,null,"items in black OSU 2021"]
["North-Central",4,null,"operation category",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",null,null,null,null,null,null,"Chisel",null,1,null,null,null,null,null,null,null,null,null,null,1,16.64,16.64,null,"items in red KSU 2022"]
["South-Central",5,null,"Fuel",3.7349999999999999,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(E6:H6)","v":5.8959999999999999},3.7349999999999999,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(J6:M6)","v":5.8959999999999999},null,null,null,null,{"$f":"+SUM(O6:R6)","v":0},3.7349999999999999,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(T6:W6)","v":5.8959999999999999},3.7349999999999999,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(Y6:AB6)","v":5.8959999999999999},3.7349999999999999,0.92700000000000005,0.64600000000000002,0.57899999999999996,{"$f":"+SUM(AD6:AG6)","v":5.8869999999999996},3.7349999999999999,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(AI6:AL6)","v":5.8959999999999999},3.7349999999999999,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(AN6:AQ6)","v":5.8959999999999999},3.7349999999999999,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(AS6:AV6)","v":5.8959999999999999},3.7349999999999999,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(AX6:BA6)","v":5.8959999999999999},3.7349999999999999,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(BC6:BF6)","v":5.8959999999999999},3.7349999999999999,0.92700000000000005,0.64600000000000002,0.57899999999999996,{"$f":"+SUM(BH6:BK6)","v":5.8869999999999996},3.7349999999999999,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(BM6:BP6)","v":5.8959999999999999},3.7349999999999999,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(BR6:BU6)","v":5.8959999999999999},3.7349999999999999,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(BW6:BZ6)","v":5.8959999999999999},2.82,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(CB6:CE6)","v":4.980999999999999},2.82,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(CG6:CJ6)","v":4.980999999999999},2.82,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(CL6:CO6)","v":4.980999999999999},2.82,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(CQ6:CT6)","v":4.980999999999999},2.82,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(CV6:CY6)","v":4.980999999999999},2.82,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(DA6:DD6)","v":4.980999999999999},2.82,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(DF6:DI6)","v":4.980999999999999},2.82,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(DK6:DN6)","v":4.980999999999999},2.82,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(DP6:DS6)","v":4.980999999999999},null,null,null,null,null,null,"Anhy. App.",null,null,1,null,null,null,null,null,null,null,null,null,1,17.72,17.72]
["Northeast",6,null,"Lube",0.56000000000000005,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.88400000000000001,0.56000000000000005,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.88400000000000001,null,null,null,null,0,0.56000000000000005,0.13800000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.88300000000000001,0.56000000000000005,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.88400000000000001,0.56000000000000005,0.13900000000000001,9.7000000000000003E-2,8.6999999999999994E-2,0.88300000000000001,0.56000000000000005,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.88400000000000001,0.56000000000000005,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.88400000000000001,0.56000000000000005,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.88400000000000001,0.56000000000000005,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.88400000000000001,0.56000000000000005,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.88400000000000001,0.56000000000000005,0.13900000000000001,9.7000000000000003E-2,8.6999999999999994E-2,0.88300000000000001,0.56000000000000005,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.88400000000000001,0.56000000000000005,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.88400000000000001,0.56000000000000005,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.88400000000000001,0.42299999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.747,0.42299999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.747,0.42299999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.747,0.42299999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.747,0.42299999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.747,0.42299999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.747,0.42299999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.747,0.42299999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.747,0.42299999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.747,null,null,null,null,null,null,"Sweep Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,13.17]
["East-Northeast",7,7.6589999999999998,"Repairs",16.542130769230766,5.2135033760683758,2.6228964102564101,4.6049715384615384,{"$f":"+SUM(E8:H8)","v":28.983502094017087},18.948936282051278,5.745037307692308,2.5558337179487176,5.1812139316239314,{"$f":"+SUM(J8:M8)","v":32.431021239316237},0,0,0,0,0,14.815887393162393,4.8508680769230779,2.4043217094017093,4.3118827350427349,26.382959914529913,16.668804743589746,5.2780822649572645,2.6377992307692311,4.5205222222222217,29.105208461538464,20.329930982905982,5.7326182905982899,2.761989401709402,4.8285138461538457,33.65305252136752,14.741373290598291,4.8285138461538457,2.3894188888888892,4.3019475213675209,26.261253547008547,17.92312547008547,5.4767865384615391,2.7868274358974361,4.7887729914529924,30.975512435897436,24.028314273504275,6.7609129059829058,2.7942788461538459,6.0281908974358975,39.611696923076927,14.818371196581198,4.8459004700854704,2.401837905982906,4.3118827350427349,26.37799230769231,17.719453589743591,5.4693351282051283,2.7719246153846155,4.6695504273504271,30.630263760683761,22.307038504273503,5.9586444017094005,2.9184690170940173,5.5165273931623933,36.700679316239317,14.222258376068377,4.7241941025641019,2.3322914102564098,4.2522714529914527,25.531015341880341,15.747313675213674,5.0446047435897441,2.5086414529914527,4.4062672649572638,27.706827136752135,19.413407521367521,5.8369380341880346,2.6477344444444442,5.0446047435897441,32.942684743589744,9.5949326068376077,4.7043236752136739,2.319872393162393,4.2423362393162396,20.861464914529911,9.9575679059829056,4.8409328632478639,2.3943864957264962,4.3069151282051283,21.499802393162398,12.873553119658117,5.6779746153846151,2.8613415384615384,5.2358576068376061,26.648726880341876,9.6023840170940176,4.7092912820512813,2.3223561965811967,4.2423362393162396,20.876367735042734,9.664479102564103,4.7465483333333323,2.3372590170940168,4.254755256410256,21.003041709401707,11.427979529914531,5.3550801709401714,2.6924429059829063,4.6745180341880337,24.150020641025641,9.5949326068376077,4.7043236752136739,2.319872393162393,4.2423362393162396,20.861464914529911,9.8209587179487183,4.8086434188034186,2.3670646581196579,4.3044313247863251,21.301098119658121,11.822904273504275,5.456916111111112,2.5558337179487176,4.8061596153846153,24.641813717948722,null,null,null,null,null,null,"M.B. Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,21.8]
["Southeast",8,17.2178,"Depreciation",37.187504786324787,9.008754999999999,3.8076706410256413,13.072257393162396,63.076187820512821,19.23705747863248,3.7281889316239316,3.5468712820512818,5.5413654273504269,32.053483119658118,0,0,0,0,0,71.215611623931622,18.377661495726496,9.2596191452991441,29.703805085470083,128.55669735042736,42.756192051282049,6.7559452991452984,4.2572390598290601,24.358660128205127,78.128036538461529,15.625607307692306,3.2686852991452988,3.01533735042735,7.2055137179487172,29.115143675213673,70.050707820512812,21.62150876068376,10.854220940170942,30.083827008547011,132.61026452991453,21.412869273504274,5.7127478632478628,2.9010823931623926,10.638130042735044,40.664829572649573,9.1155585470085452,1.9870427350427349,1.9671723076923078,3.4673895726495725,16.53716316239316,67.363232521367522,20.950881837606836,10.384782094017094,29.669031837606838,128.36792829059829,30.314820726495729,5.6059443162393165,3.3282965811965814,18.255955128205127,57.505016752136754,10.474199017094016,2.9159852136752136,2.6477344444444442,3.9169579914529908,19.954876666666664,104.41909572649573,36.978865299145298,16.102497564102563,33.444413034188038,190.94487162393162,50.120669188034178,11.149793547008548,7.8115617521367513,27.962658888888885,97.044683376068363,17.744291623931623,3.6884480769230774,2.9557260683760687,7.473764487179487,31.862230256410257,74.494232136752132,41.99118059829059,17.863514188034188,35.004241581196581,169.35316850427353,45.083515854700849,24.892677863247862,12.093638846153844,29.890090341880342,111.95992290598291,9.2347811111111113,4.2845608974358971,2.098813888888889,4.7813215811965817,20.39947747863248,73.12068884615384,38.198412777777769,17.545587350427351,34.723571794871802,163.58826076923077,64.827269230769232,30.66503700854701,15.625607307692306,33.022166452991449,144.14007999999998,18.983709529914531,15.983274999999999,4.1951439743589738,12.759298162393161,51.921426666666662,74.494232136752132,41.99118059829059,17.863514188034188,35.004241581196581,169.35316850427353,49.298530256410245,23.275721837606834,11.90735358974359,25.891166837606836,110.37277252136751,14.470638717948717,7.5284081623931627,4.0883404273504267,9.7166389743589754,35.804026282051282,null,null,null,null,null,null,"Field Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0,15.39]
["small machinery",null,150.45450000000002,"Insurance",324.95600128205132,78.888080384615378,35.029079615384617,109.45873286324786,548.3318941452992,174.43254649572648,34.564608376068378,34.783183076923073,46.779953589743592,290.56029153846151,0,0,0,0,0,634.66144957264964,163.23059307692307,85.137329786324784,249.28444632478627,1132.3138187606837,368.45485055555554,60.291844188034197,38.394633247863247,200.4752253418803,667.61655333333329,142.74666628205128,30.908449743589745,27.490736239316234,61.995733333333341,263.14158559829065,630.74697538461533,190.82068145299144,99.009371880341874,253.21879094017095,1173.7958196581196,189.67813188034185,50.30198683760684,26.348186666666667,88.584848931623924,354.91315431623929,83.644563931623935,18.387596709401706,19.251960299145303,29.038145769230773,150.3222667094017,603.00040739316239,183.91819175213675,94.158503803418782,248.91932722222222,1129.9964301709401,261.98164940170938,49.522072564102565,29.860284700854702,150.22539837606837,491.58940504273505,96.279671923076918,27.085876282051281,23.601100085470087,33.38728555555555,180.35393384615384,957.20816153846158,327.08958841880337,149.93230957264956,287.90510568376067,1722.135165213675,438.93774017094017,98.527514017094035,69.057186452991445,231.3141285897436,837.83656923076933,159.14970405982908,33.578538418803412,28.124106111111107,62.36333623931624,283.21568482905985,704.60038623931621,373.22872072649568,168.12120200854699,304.02747367521368,1549.9777826495726,410.97508128205124,216.58020670940175,108.53227418803419,251.20939397435893,987.29695615384617,85.529770726495727,38.382214230769229,19.602176581196584,40.868501452991453,184.382662991453,690.427803931624,341.55277572649578,164.84009769230769,301.11645606837601,1497.9371334188033,604.78129444444448,274.50747004273506,145.00692739316239,283.53857927350424,1307.8342711538462,168.41925841880339,134.15270645299145,37.36633863247863,106.23475602564103,446.17305952991455,704.60038623931621,373.22872072649568,168.12120200854699,304.02747367521368,1549.9777826495726,457.36011012820512,207.56896790598287,109.87601183760684,221.39878534188031,996.20387521367513,131.70119247863249,65.485477136752124,38.419471282051283,81.188082350427351,316.79422324786327,null,null,null,null,null,null,"Cultipacker",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["medium machinery",null,236.54119999999998,"Taxes",510.88855760683759,123.93682299145297,54.064949017094015,174.82001982905982,863.71034944444443,270.61286628205124,53.203069230769245,52.512571880341881,74.486780726495724,450.81528811965808,0,0,0,0,0,990.74447529914528,255.11641675213673,131.42549029914528,397.80347175213672,1775.089854102564,582.24326222222214,94.076538290598279,59.67834474358974,322.27100978632478,1058.2691550427348,220.86973521367526,47.246908632478629,42.567422991452993,98.028269529914525,408.7123363675214,981.00299829059816,298.92325764957269,153.28047658119661,403.64289358974349,1836.8496261111109,296.73751064102561,78.863242350427342,40.851114829059831,141.78046675213676,558.23233457264951,129.22484047008547,28.325294188034185,29.087821837606832,46.380061239316234,233.01801773504272,939.81656999999996,288.67756854700855,146.08241427350427,397.2620026068376,1771.8385554273505,413.55575303418806,77.551794145299141,46.499283803418805,241.51014162393162,779.11697260683763,148.65563461538463,41.668286153846154,36.837288504273502,52.974559316239322,280.13576858974358,1479.3086077777778,511.9863987179487,230.44231358974361,455.12468705128202,2676.8620071367518,689.54605371794878,154.27399794871795,108.11996282051284,371.13239064102567,1323.0724051282052,247.87116217948719,52.0207788034188,42.902736452991455,99.739610085470076,442.5342875213675,1077.069063119658,583.18462371794863,257.43877294871794,479.05364918803417,2396.7461089743588,636.39266055555549,341.04359602564097,168.99798461538464,400.65984568376069,1547.0940868803418,131.70367628205128,59.807502521367518,30.091278418803416,64.777593162393146,286.3800503846154,1056.0362157692307,532.54980722222217,252.56803444444446,474.73431504273503,2315.8883724786324,928.92757581196599,427.82768747863247,223.12999632478633,448.64196012820508,2028.52721974359,263.34028987179482,214.07156525641022,58.337090897435893,170.03621444444443,705.78516047008543,1077.069063119658,583.18462371794863,257.43877294871794,479.05364918803417,2396.7461089743588,703.85524521367506,323.95254470085467,169.40781217948717,350.8521357264957,1548.0677378205123,204.0568698717949,103.13248555555553,58.858689615384606,129.77127722222224,495.81932226495729,null,null,null,null,null,null,"Tandem Disk",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.27]
["large machinery",null,150.45450000000002,"Interest",324.95600128205132,78.888080384615378,35.029079615384617,109.45873286324786,548.3318941452992,174.43254649572648,34.564608376068378,34.783183076923073,46.779953589743592,290.56029153846151,0,0,0,0,0,634.66144957264964,163.23059307692307,85.137329786324784,249.28444632478627,1132.3138187606837,368.45485055555554,60.291844188034197,38.394633247863247,200.4752253418803,667.61655333333329,142.74666628205128,30.908449743589745,27.490736239316234,61.995733333333341,263.14158559829065,630.74697538461533,190.82068145299144,99.009371880341874,253.21879094017095,1173.7958196581196,189.67813188034185,50.30198683760684,26.348186666666667,88.584848931623924,354.91315431623929,83.644563931623935,18.387596709401706,19.251960299145303,29.038145769230773,150.3222667094017,603.00040739316239,183.91819175213675,94.158503803418782,248.91932722222222,1129.9964301709401,261.98164940170938,49.522072564102565,29.860284700854702,150.22539837606837,491.58940504273505,96.279671923076918,27.085876282051281,23.601100085470087,33.38728555555555,180.35393384615384,957.20816153846158,327.08958841880337,149.93230957264956,287.90510568376067,1722.135165213675,438.93774017094017,98.527514017094035,69.057186452991445,231.3141285897436,837.83656923076933,159.14970405982908,33.578538418803412,28.124106111111107,62.36333623931624,283.21568482905985,704.60038623931621,373.22872072649568,168.12120200854699,304.02747367521368,1549.9777826495726,410.97508128205124,216.58020670940175,108.53227418803419,251.20939397435893,987.29695615384617,85.529770726495727,38.382214230769229,19.602176581196584,40.868501452991453,184.382662991453,690.427803931624,341.55277572649578,164.84009769230769,301.11645606837601,1497.9371334188033,604.78129444444448,274.50747004273506,145.00692739316239,283.53857927350424,1307.8342711538462,168.41925841880339,134.15270645299145,37.36633863247863,106.23475602564103,446.17305952991455,704.60038623931621,373.22872072649568,168.12120200854699,304.02747367521368,1549.9777826495726,457.36011012820512,207.56896790598287,109.87601183760684,221.39878534188031,996.20387521367513,131.70119247863249,65.485477136752124,38.419471282051283,81.188082350427351,316.79422324786327,null,null,null,null,null,null,"Springtooth",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["All Used",null,null,"Ttl Variable Costs",{"$f":"(SUM(E6:E7)*Parameters!$C$9)+E8","v":30.672680769230766},{"$f":"(SUM(F6:F7)*Parameters!$C$9)+F8","v":8.7272233760683768},{"$f":"(SUM(G6:G7)*Parameters!$C$9)+G8","v":5.0936864102564101},{"$f":"(SUM(H6:H7)*Parameters!$C$9)+H8","v":6.7961115384615383},{"$f":"(SUM(I6:I7)*Parameters!$C$9)+I8","v":51.289702094017088},{"$f":"(SUM(J6:J7)*Parameters!$C$9)+J8","v":33.079486282051278},{"$f":"(SUM(K6:K7)*Parameters!$C$9)+K8","v":9.2587573076923082},{"$f":"(SUM(L6:L7)*Parameters!$C$9)+L8","v":5.0266237179487181},{"$f":"(SUM(M6:M7)*Parameters!$C$9)+M8","v":7.3723539316239313},{"$f":"(SUM(N6:N7)*Parameters!$C$9)+N8","v":54.737221239316241},{"$f":"(SUM(O6:O7)*Parameters!$C$9)+O8","v":0},{"$f":"(SUM(P6:P7)*Parameters!$C$9)+P8","v":0},{"$f":"(SUM(Q6:Q7)*Parameters!$C$9)+Q8","v":0},{"$f":"(SUM(R6:R7)*Parameters!$C$9)+R8","v":0},{"$f":"(SUM(S6:S7)*Parameters!$C$9)+S8","v":0},{"$f":"(SUM(T6:T7)*Parameters!$C$9)+T8","v":28.946437393162391},{"$f":"(SUM(U6:U7)*Parameters!$C$9)+U8","v":8.3612980769230774},{"$f":"(SUM(V6:V7)*Parameters!$C$9)+V8","v":4.8751117094017093},{"$f":"(SUM(W6:W7)*Parameters!$C$9)+W8","v":6.5030227350427348},{"$f":"(SUM(X6:X7)*Parameters!$C$9)+X8","v":48.685869914529917},{"$f":"(SUM(Y6:Y7)*Parameters!$C$9)+Y8","v":30.799354743589745},{"$f":"(SUM(Z6:Z7)*Parameters!$C$9)+Z8","v":8.7918022649572656},{"$f":"(SUM(AA6:AA7)*Parameters!$C$9)+AA8","v":5.1085892307692315},{"$f":"(SUM(AB6:AB7)*Parameters!$C$9)+AB8","v":6.7116622222222215},{"$f":"(SUM(AC6:AC7)*Parameters!$C$9)+AC8","v":51.411408461538464},{"$f":"(SUM(AD6:AD7)*Parameters!$C$9)+AD8","v":34.460480982905977},{"$f":"(SUM(AE6:AE7)*Parameters!$C$9)+AE8","v":9.2397582905982905},{"$f":"(SUM(AF6:AF7)*Parameters!$C$9)+AF8","v":5.2064594017094024},{"$f":"(SUM(AG6:AG7)*Parameters!$C$9)+AG8","v":7.0196538461538456},{"$f":"(SUM(AH6:AH7)*Parameters!$C$9)+AH8","v":55.926352521367519},{"$f":"(SUM(AI6:AI7)*Parameters!$C$9)+AI8","v":28.871923290598289},{"$f":"(SUM(AJ6:AJ7)*Parameters!$C$9)+AJ8","v":8.3422338461538459},{"$f":"(SUM(AK6:AK7)*Parameters!$C$9)+AK8","v":4.8602088888888897},{"$f":"(SUM(AL6:AL7)*Parameters!$C$9)+AL8","v":6.4930875213675208},{"$f":"(SUM(AM6:AM7)*Parameters!$C$9)+AM8","v":48.567453547008547},{"$f":"(SUM(AN6:AN7)*Parameters!$C$9)+AN8","v":32.053675470085466},{"$f":"(SUM(AO6:AO7)*Parameters!$C$9)+AO8","v":8.9905065384615384},{"$f":"(SUM(AP6:AP7)*Parameters!$C$9)+AP8","v":5.2576174358974361},{"$f":"(SUM(AQ6:AQ7)*Parameters!$C$9)+AQ8","v":6.9799129914529923},{"$f":"(SUM(AR6:AR7)*Parameters!$C$9)+AR8","v":53.281712435897433},{"$f":"(SUM(AS6:AS7)*Parameters!$C$9)+AS8","v":38.158864273504278},{"$f":"(SUM(AT6:AT7)*Parameters!$C$9)+AT8","v":10.274632905982905},{"$f":"(SUM(AU6:AU7)*Parameters!$C$9)+AU8","v":5.265068846153846},{"$f":"(SUM(AV6:AV7)*Parameters!$C$9)+AV8","v":8.2193308974358974},{"$f":"(SUM(AW6:AW7)*Parameters!$C$9)+AW8","v":61.917896923076924},{"$f":"(SUM(AX6:AX7)*Parameters!$C$9)+AX8","v":28.948921196581196},{"$f":"(SUM(AY6:AY7)*Parameters!$C$9)+AY8","v":8.3596204700854706},{"$f":"(SUM(AZ6:AZ7)*Parameters!$C$9)+AZ8","v":4.8726279059829061},{"$f":"(SUM(BA6:BA7)*Parameters!$C$9)+BA8","v":6.5030227350427348},{"$f":"(SUM(BB6:BB7)*Parameters!$C$9)+BB8","v":48.684192307692314},{"$f":"(SUM(BC6:BC7)*Parameters!$C$9)+BC8","v":31.85000358974359},{"$f":"(SUM(BD6:BD7)*Parameters!$C$9)+BD8","v":8.9830551282051285},{"$f":"(SUM(BE6:BE7)*Parameters!$C$9)+BE8","v":5.2427146153846156},{"$f":"(SUM(BF6:BF7)*Parameters!$C$9)+BF8","v":6.860690427350427},{"$f":"(SUM(BG6:BG7)*Parameters!$C$9)+BG8","v":52.936463760683765},{"$f":"(SUM(BH6:BH7)*Parameters!$C$9)+BH8","v":36.437588504273506},{"$f":"(SUM(BI6:BI7)*Parameters!$C$9)+BI8","v":9.4657844017094011},{"$f":"(SUM(BJ6:BJ7)*Parameters!$C$9)+BJ8","v":5.3629390170940177},{"$f":"(SUM(BK6:BK7)*Parameters!$C$9)+BK8","v":7.7076673931623931},{"$f":"(SUM(BL6:BL7)*Parameters!$C$9)+BL8","v":58.973979316239316},{"$f":"(SUM(BM6:BM7)*Parameters!$C$9)+BM8","v":28.352808376068374},{"$f":"(SUM(BN6:BN7)*Parameters!$C$9)+BN8","v":8.2379141025641012},{"$f":"(SUM(BO6:BO7)*Parameters!$C$9)+BO8","v":4.8030814102564099},{"$f":"(SUM(BP6:BP7)*Parameters!$C$9)+BP8","v":6.4434114529914526},{"$f":"(SUM(BQ6:BQ7)*Parameters!$C$9)+BQ8","v":47.837215341880338},{"$f":"(SUM(BR6:BR7)*Parameters!$C$9)+BR8","v":29.877863675213675},{"$f":"(SUM(BS6:BS7)*Parameters!$C$9)+BS8","v":8.5583247435897434},{"$f":"(SUM(BT6:BT7)*Parameters!$C$9)+BT8","v":4.9794314529914523},{"$f":"(SUM(BU6:BU7)*Parameters!$C$9)+BU8","v":6.5974072649572637},{"$f":"(SUM(BV6:BV7)*Parameters!$C$9)+BV8","v":50.013027136752136},{"$f":"(SUM(BW6:BW7)*Parameters!$C$9)+BW8","v":33.543957521367517},{"$f":"(SUM(BX6:BX7)*Parameters!$C$9)+BX8","v":9.3506580341880348},{"$f":"(SUM(BY6:BY7)*Parameters!$C$9)+BY8","v":5.1185244444444447},{"$f":"(SUM(BZ6:BZ7)*Parameters!$C$9)+BZ8","v":7.235744743589744},{"$f":"(SUM(CA6:CA7)*Parameters!$C$9)+CA8","v":55.248884743589741},{"$f":"(SUM(CB6:CB7)*Parameters!$C$9)+CB8","v":20.264402606837606},{"$f":"(SUM(CC6:CC7)*Parameters!$C$9)+CC8","v":8.218043675213675},{"$f":"(SUM(CD6:CD7)*Parameters!$C$9)+CD8","v":4.7906623931623926},{"$f":"(SUM(CE6:CE7)*Parameters!$C$9)+CE8","v":6.4334762393162395},{"$f":"(SUM(CF6:CF7)*Parameters!$C$9)+CF8","v":39.706584914529913},{"$f":"(SUM(CG6:CG7)*Parameters!$C$9)+CG8","v":20.627037905982906},{"$f":"(SUM(CH6:CH7)*Parameters!$C$9)+CH8","v":8.354652863247864},{"$f":"(SUM(CI6:CI7)*Parameters!$C$9)+CI8","v":4.8651764957264962},{"$f":"(SUM(CJ6:CJ7)*Parameters!$C$9)+CJ8","v":6.4980551282051282},{"$f":"(SUM(CK6:CK7)*Parameters!$C$9)+CK8","v":40.344922393162392},{"$f":"(SUM(CL6:CL7)*Parameters!$C$9)+CL8","v":23.543023119658116},{"$f":"(SUM(CM6:CM7)*Parameters!$C$9)+CM8","v":9.1916946153846162},{"$f":"(SUM(CN6:CN7)*Parameters!$C$9)+CN8","v":5.3321315384615389},{"$f":"(SUM(CO6:CO7)*Parameters!$C$9)+CO8","v":7.426997606837606},{"$f":"(SUM(CP6:CP7)*Parameters!$C$9)+CP8","v":45.493846880341877},{"$f":"(SUM(CQ6:CQ7)*Parameters!$C$9)+CQ8","v":20.271854017094018},{"$f":"(SUM(CR6:CR7)*Parameters!$C$9)+CR8","v":8.2230112820512815},{"$f":"(SUM(CS6:CS7)*Parameters!$C$9)+CS8","v":4.7931461965811968},{"$f":"(SUM(CT6:CT7)*Parameters!$C$9)+CT8","v":6.4334762393162395},{"$f":"(SUM(CU6:CU7)*Parameters!$C$9)+CU8","v":39.721487735042729},{"$f":"(SUM(CV6:CV7)*Parameters!$C$9)+CV8","v":20.333949102564105},{"$f":"(SUM(CW6:CW7)*Parameters!$C$9)+CW8","v":8.2602683333333324},{"$f":"(SUM(CX6:CX7)*Parameters!$C$9)+CX8","v":4.8080490170940173},{"$f":"(SUM(CY6:CY7)*Parameters!$C$9)+CY8","v":6.4458952564102558},{"$f":"(SUM(CZ6:CZ7)*Parameters!$C$9)+CZ8","v":39.848161709401708},{"$f":"(SUM(DA6:DA7)*Parameters!$C$9)+DA8","v":22.097449529914531},{"$f":"(SUM(DB6:DB7)*Parameters!$C$9)+DB8","v":8.8688001709401725},{"$f":"(SUM(DC6:DC7)*Parameters!$C$9)+DC8","v":5.1632329059829063},{"$f":"(SUM(DD6:DD7)*Parameters!$C$9)+DD8","v":6.8656580341880336},{"$f":"(SUM(DE6:DE7)*Parameters!$C$9)+DE8","v":42.995140641025642},{"$f":"(SUM(DF6:DF7)*Parameters!$C$9)+DF8","v":20.264402606837606},{"$f":"(SUM(DG6:DG7)*Parameters!$C$9)+DG8","v":8.218043675213675},{"$f":"(SUM(DH6:DH7)*Parameters!$C$9)+DH8","v":4.7906623931623926},{"$f":"(SUM(DI6:DI7)*Parameters!$C$9)+DI8","v":6.4334762393162395},{"$f":"(SUM(DJ6:DJ7)*Parameters!$C$9)+DJ8","v":39.706584914529913},{"$f":"(SUM(DK6:DK7)*Parameters!$C$9)+DK8","v":20.490428717948717},{"$f":"(SUM(DL6:DL7)*Parameters!$C$9)+DL8","v":8.3223634188034197},{"$f":"(SUM(DM6:DM7)*Parameters!$C$9)+DM8","v":4.8378546581196584},{"$f":"(SUM(DN6:DN7)*Parameters!$C$9)+DN8","v":6.4955713247863249},{"$f":"(SUM(DO6:DO7)*Parameters!$C$9)+DO8","v":40.146218119658116},{"$f":"(SUM(DP6:DP7)*Parameters!$C$9)+DP8","v":22.492374273504275},{"$f":"(SUM(DQ6:DQ7)*Parameters!$C$9)+DQ8","v":8.9706361111111121},{"$f":"(SUM(DR6:DR7)*Parameters!$C$9)+DR8","v":5.0266237179487181},{"$f":"(SUM(DS6:DS7)*Parameters!$C$9)+DS8","v":6.9972996153846152},{"$f":"(SUM(DT6:DT7)*Parameters!$C$9)+DT8","v":43.486933717948716},null,null,null,null,null,null,"S. Harrow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.8]
[null,null,null,"Ttl Fixed Costs",{"$f":"E9+E10*Parameters!$C$13+E11*Parameters!$C$12+E12*Parameters!$C$11","v":67.805436463034198},{"$f":"F9+F10*Parameters!$C$13+F11*Parameters!$C$12+F12*Parameters!$C$11","v":16.440837540106838},{"$f":"G9+G10*Parameters!$C$13+G11*Parameters!$C$12+G12*Parameters!$C$11","v":7.0981028810042748},{"$f":"H9+H10*Parameters!$C$13+H11*Parameters!$C$12+H12*Parameters!$C$11","v":23.412968121217951},{"$f":"I9+I10*Parameters!$C$13+I11*Parameters!$C$12+I12*Parameters!$C$11","v":114.75734500536326},{"$f":"J9+J10*Parameters!$C$13+J11*Parameters!$C$12+J12*Parameters!$C$11","v":35.636141041367523},{"$f":"K9+K10*Parameters!$C$13+K11*Parameters!$C$12+K12*Parameters!$C$11","v":6.9735413814529918},{"$f":"L9+L10*Parameters!$C$13+L11*Parameters!$C$12+L12*Parameters!$C$11","v":6.8024768723931626},{"$f":"M9+M10*Parameters!$C$13+M11*Parameters!$C$12+M12*Parameters!$C$11","v":9.9584595914102572},{"$f":"N9+N10*Parameters!$C$13+N11*Parameters!$C$12+N12*Parameters!$C$11","v":59.37061888662393},{"$f":"O9+O10*Parameters!$C$13+O11*Parameters!$C$12+O12*Parameters!$C$11","v":0},{"$f":"P9+P10*Parameters!$C$13+P11*Parameters!$C$12+P12*Parameters!$C$11","v":0},{"$f":"Q9+Q10*Parameters!$C$13+Q11*Parameters!$C$12+Q12*Parameters!$C$11","v":0},{"$f":"R9+R10*Parameters!$C$13+R11*Parameters!$C$12+R12*Parameters!$C$11","v":0},{"$f":"S9+S10*Parameters!$C$13+S11*Parameters!$C$12+S12*Parameters!$C$11","v":0},{"$f":"T9+T10*Parameters!$C$13+T11*Parameters!$C$12+T12*Parameters!$C$11","v":130.94398016837607},{"$f":"U9+U10*Parameters!$C$13+U11*Parameters!$C$12+U12*Parameters!$C$11","v":33.742427219786329},{"$f":"V9+V10*Parameters!$C$13+V11*Parameters!$C$12+V12*Parameters!$C$11","v":17.257154436517094},{"$f":"W9+W10*Parameters!$C$13+W11*Parameters!$C$12+W12*Parameters!$C$11","v":53.250668839487176},{"$f":"X9+X10*Parameters!$C$13+X11*Parameters!$C$12+X12*Parameters!$C$11","v":235.1942306641667},{"$f":"Y9+Y10*Parameters!$C$13+Y11*Parameters!$C$12+Y12*Parameters!$C$11","v":77.50233044211538},{"$f":"Z9+Z10*Parameters!$C$13+Z11*Parameters!$C$12+Z12*Parameters!$C$11","v":12.429620450811967},{"$f":"AA9+AA10*Parameters!$C$13+AA11*Parameters!$C$12+AA12*Parameters!$C$11","v":7.8680012172222238},{"$f":"AB9+AB10*Parameters!$C$13+AB11*Parameters!$C$12+AB12*Parameters!$C$11","v":43.318675415405984},{"$f":"AC9+AC10*Parameters!$C$13+AC11*Parameters!$C$12+AC12*Parameters!$C$11","v":141.11862752555555},{"$f":"AD9+AD10*Parameters!$C$13+AD11*Parameters!$C$12+AD12*Parameters!$C$11","v":29.039917962970083},{"$f":"AE9+AE10*Parameters!$C$13+AE11*Parameters!$C$12+AE12*Parameters!$C$11","v":6.1674676903418799},{"$f":"AF9+AF10*Parameters!$C$13+AF11*Parameters!$C$12+AF12*Parameters!$C$11","v":5.5990343751282046},{"$f":"AG9+AG10*Parameters!$C$13+AG11*Parameters!$C$12+AG12*Parameters!$C$11","v":13.05246147991453},{"$f":"AH9+AH10*Parameters!$C$13+AH11*Parameters!$C$12+AH12*Parameters!$C$11","v":53.858881508354699},{"$f":"AI9+AI10*Parameters!$C$13+AI11*Parameters!$C$12+AI12*Parameters!$C$11","v":129.37437537111111},{"$f":"AJ9+AJ10*Parameters!$C$13+AJ11*Parameters!$C$12+AJ12*Parameters!$C$11","v":39.590164831239314},{"$f":"AK9+AK10*Parameters!$C$13+AK11*Parameters!$C$12+AK12*Parameters!$C$11","v":20.159261398589745},{"$f":"AL9+AL10*Parameters!$C$13+AL11*Parameters!$C$12+AL12*Parameters!$C$11","v":53.997931033247866},{"$f":"AM9+AM10*Parameters!$C$13+AM11*Parameters!$C$12+AM12*Parameters!$C$11","v":243.12173263418805},{"$f":"AN9+AN10*Parameters!$C$13+AN11*Parameters!$C$12+AN12*Parameters!$C$11","v":39.269977732521369},{"$f":"AO9+AO10*Parameters!$C$13+AO11*Parameters!$C$12+AO12*Parameters!$C$11","v":10.450086253504274},{"$f":"AP9+AP10*Parameters!$C$13+AP11*Parameters!$C$12+AP12*Parameters!$C$11","v":5.3779261947863244},{"$f":"AQ9+AQ10*Parameters!$C$13+AQ11*Parameters!$C$12+AQ12*Parameters!$C$11","v":19.00984535138889},{"$f":"AR9+AR10*Parameters!$C$13+AR11*Parameters!$C$12+AR12*Parameters!$C$11","v":74.107835532200852},{"$f":"AS9+AS10*Parameters!$C$13+AS11*Parameters!$C$12+AS12*Parameters!$C$11","v":16.97390522034188},{"$f":"AT9+AT10*Parameters!$C$13+AT11*Parameters!$C$12+AT12*Parameters!$C$11","v":3.7137220186111106},{"$f":"AU9+AU10*Parameters!$C$13+AU11*Parameters!$C$12+AU12*Parameters!$C$11","v":3.7693294095512822},{"$f":"AV9+AV10*Parameters!$C$13+AV11*Parameters!$C$12+AV12*Parameters!$C$11","v":6.2106846279273498},{"$f":"AW9+AW10*Parameters!$C$13+AW11*Parameters!$C$12+AW12*Parameters!$C$11","v":30.667641276431624},{"$f":"AX9+AX10*Parameters!$C$13+AX11*Parameters!$C$12+AX12*Parameters!$C$11","v":124.09693020173077},{"$f":"AY9+AY10*Parameters!$C$13+AY11*Parameters!$C$12+AY12*Parameters!$C$11","v":38.275235575619661},{"$f":"AZ9+AZ10*Parameters!$C$13+AZ11*Parameters!$C$12+AZ12*Parameters!$C$11","v":19.237048785320511},{"$f":"BA9+BA10*Parameters!$C$13+BA11*Parameters!$C$12+BA12*Parameters!$C$11","v":53.181819050619659},{"$f":"BB9+BB10*Parameters!$C$13+BB11*Parameters!$C$12+BB12*Parameters!$C$11","v":234.79103361329061},{"$f":"BC9+BC10*Parameters!$C$13+BC11*Parameters!$C$12+BC12*Parameters!$C$11","v":55.015937734871791},{"$f":"BD9+BD10*Parameters!$C$13+BD11*Parameters!$C$12+BD12*Parameters!$C$11","v":10.26894495397436},{"$f":"BE9+BE10*Parameters!$C$13+BE11*Parameters!$C$12+BE12*Parameters!$C$11","v":6.1373217682478636},{"$f":"BF9+BF10*Parameters!$C$13+BF11*Parameters!$C$12+BF12*Parameters!$C$11","v":32.463750316965815},{"$f":"BG9+BG10*Parameters!$C$13+BG11*Parameters!$C$12+BG12*Parameters!$C$11","v":103.88595477405985},{"$f":"BH9+BH10*Parameters!$C$13+BH11*Parameters!$C$12+BH12*Parameters!$C$11","v":19.518709609209402},{"$f":"BI9+BI10*Parameters!$C$13+BI11*Parameters!$C$12+BI12*Parameters!$C$11","v":5.4589093633547012},{"$f":"BJ9+BJ10*Parameters!$C$13+BJ11*Parameters!$C$12+BJ12*Parameters!$C$11","v":4.8687936861965815},{"$f":"BK9+BK10*Parameters!$C$13+BK11*Parameters!$C$12+BK12*Parameters!$C$11","v":7.0676055007264953},{"$f":"BL9+BL10*Parameters!$C$13+BL11*Parameters!$C$12+BL12*Parameters!$C$11","v":36.914018159487178},{"$f":"BM9+BM10*Parameters!$C$13+BM11*Parameters!$C$12+BM12*Parameters!$C$11","v":194.35302248504274},{"$f":"BN9+BN10*Parameters!$C$13+BN11*Parameters!$C$12+BN12*Parameters!$C$11","v":67.775261977200842},{"$f":"BO9+BO10*Parameters!$C$13+BO11*Parameters!$C$12+BO12*Parameters!$C$11","v":30.176607001452993},{"$f":"BP9+BP10*Parameters!$C$13+BP11*Parameters!$C$12+BP12*Parameters!$C$11","v":60.596210700876071},{"$f":"BQ9+BQ10*Parameters!$C$13+BQ11*Parameters!$C$12+BQ12*Parameters!$C$11","v":352.90110216457265},{"$f":"BR9+BR10*Parameters!$C$13+BR11*Parameters!$C$12+BR12*Parameters!$C$11","v":91.472742328632478},{"$f":"BS9+BS10*Parameters!$C$13+BS11*Parameters!$C$12+BS12*Parameters!$C$11","v":20.426943376837606},{"$f":"BT9+BT10*Parameters!$C$13+BT11*Parameters!$C$12+BT12*Parameters!$C$11","v":14.31375051690171},{"$f":"BU9+BU10*Parameters!$C$13+BU11*Parameters!$C$12+BU12*Parameters!$C$11","v":49.832141889594013},{"$f":"BV9+BV10*Parameters!$C$13+BV11*Parameters!$C$12+BV12*Parameters!$C$11","v":176.04557811196582},{"$f":"BW9+BW10*Parameters!$C$13+BW11*Parameters!$C$12+BW12*Parameters!$C$11","v":32.716255014423083},{"$f":"BX9+BX10*Parameters!$C$13+BX11*Parameters!$C$12+BX12*Parameters!$C$11","v":6.8445711308333337},{"$f":"BY9+BY10*Parameters!$C$13+BY11*Parameters!$C$12+BY12*Parameters!$C$11","v":5.5924957626282055},{"$f":"BZ9+BZ10*Parameters!$C$13+BZ11*Parameters!$C$12+BZ12*Parameters!$C$11","v":13.366682482820513},{"$f":"CA9+CA10*Parameters!$C$13+CA11*Parameters!$C$12+CA12*Parameters!$C$11","v":58.520004390705125},{"$f":"CB9+CB10*Parameters!$C$13+CB11*Parameters!$C$12+CB12*Parameters!$C$11","v":140.57605308773503},{"$f":"CC9+CC10*Parameters!$C$13+CC11*Parameters!$C$12+CC12*Parameters!$C$11","v":77.121481412499989},{"$f":"CD9+CD10*Parameters!$C$13+CD11*Parameters!$C$12+CD12*Parameters!$C$11","v":33.635416275192306},{"$f":"CE9+CE10*Parameters!$C$13+CE11*Parameters!$C$12+CE12*Parameters!$C$11","v":63.660934756581199},{"$f":"CF9+CF10*Parameters!$C$13+CF11*Parameters!$C$12+CF12*Parameters!$C$11","v":314.99388553200856},{"$f":"CG9+CG10*Parameters!$C$13+CG11*Parameters!$C$12+CG12*Parameters!$C$11","v":83.70898634089744},{"$f":"CH9+CH10*Parameters!$C$13+CH11*Parameters!$C$12+CH12*Parameters!$C$11","v":45.304660050192311},{"$f":"CI9+CI10*Parameters!$C$13+CI11*Parameters!$C$12+CI12*Parameters!$C$11","v":22.303402216068378},{"$f":"CJ9+CJ10*Parameters!$C$13+CJ11*Parameters!$C$12+CJ12*Parameters!$C$11","v":53.616626225705133},{"$f":"CK9+CK10*Parameters!$C$13+CK11*Parameters!$C$12+CK12*Parameters!$C$11","v":204.93367483286323},{"$f":"CL9+CL10*Parameters!$C$13+CL11*Parameters!$C$12+CL12*Parameters!$C$11","v":17.265904875961539},{"$f":"CM9+CM10*Parameters!$C$13+CM11*Parameters!$C$12+CM12*Parameters!$C$11","v":7.8956397397649569},{"$f":"CN9+CN10*Parameters!$C$13+CN11*Parameters!$C$12+CN12*Parameters!$C$11","v":3.9384975347008551},{"$f":"CO9+CO10*Parameters!$C$13+CO11*Parameters!$C$12+CO12*Parameters!$C$11","v":8.6372748768803422},{"$f":"CP9+CP10*Parameters!$C$13+CP11*Parameters!$C$12+CP12*Parameters!$C$11","v":37.737317027307697},{"$f":"CQ9+CQ10*Parameters!$C$13+CQ11*Parameters!$C$12+CQ12*Parameters!$C$11","v":137.87963361247864},{"$f":"CR9+CR10*Parameters!$C$13+CR11*Parameters!$C$12+CR12*Parameters!$C$11","v":70.335803744529912},{"$f":"CS9+CS10*Parameters!$C$13+CS11*Parameters!$C$12+CS12*Parameters!$C$11","v":33.011215363717952},{"$f":"CT9+CT10*Parameters!$C$13+CT11*Parameters!$C$12+CT12*Parameters!$C$11","v":63.108556746666665},{"$f":"CU9+CU10*Parameters!$C$13+CU11*Parameters!$C$12+CU12*Parameters!$C$11","v":304.33520946739316},{"$f":"CV9+CV10*Parameters!$C$13+CV11*Parameters!$C$12+CV12*Parameters!$C$11","v":121.5918766027778},{"$f":"CW9+CW10*Parameters!$C$13+CW11*Parameters!$C$12+CW12*Parameters!$C$11","v":56.492150281688041},{"$f":"CX9+CX10*Parameters!$C$13+CX11*Parameters!$C$12+CX12*Parameters!$C$11","v":29.239951071303416},{"$f":"CY9+CY10*Parameters!$C$13+CY11*Parameters!$C$12+CY12*Parameters!$C$11","v":59.766364527243582},{"$f":"CZ9+CZ10*Parameters!$C$13+CZ11*Parameters!$C$12+CZ12*Parameters!$C$11","v":267.09034248301282},{"$f":"DA9+DA10*Parameters!$C$13+DA11*Parameters!$C$12+DA12*Parameters!$C$11","v":34.83802421450855},{"$f":"DB9+DB10*Parameters!$C$13+DB11*Parameters!$C$12+DB12*Parameters!$C$11","v":28.654978109123935},{"$f":"DC9+DC10*Parameters!$C$13+DC11*Parameters!$C$12+DC12*Parameters!$C$11","v":7.7117724659829054},{"$f":"DD9+DD10*Parameters!$C$13+DD11*Parameters!$C$12+DD12*Parameters!$C$11","v":22.799088654850429},{"$f":"DE9+DE10*Parameters!$C$13+DE11*Parameters!$C$12+DE12*Parameters!$C$11","v":94.003863444465821},{"$f":"DF9+DF10*Parameters!$C$13+DF11*Parameters!$C$12+DF12*Parameters!$C$11","v":140.57605308773503},{"$f":"DG9+DG10*Parameters!$C$13+DG11*Parameters!$C$12+DG12*Parameters!$C$11","v":77.121481412499989},{"$f":"DH9+DH10*Parameters!$C$13+DH11*Parameters!$C$12+DH12*Parameters!$C$11","v":33.635416275192306},{"$f":"DI9+DI10*Parameters!$C$13+DI11*Parameters!$C$12+DI12*Parameters!$C$11","v":63.660934756581199},{"$f":"DJ9+DJ10*Parameters!$C$13+DJ11*Parameters!$C$12+DJ12*Parameters!$C$11","v":314.99388553200856},{"$f":"DK9+DK10*Parameters!$C$13+DK11*Parameters!$C$12+DK12*Parameters!$C$11","v":92.239851353611101},{"$f":"DL9+DL10*Parameters!$C$13+DL11*Parameters!$C$12+DL12*Parameters!$C$11","v":42.809411265235035},{"$f":"DM9+DM10*Parameters!$C$13+DM11*Parameters!$C$12+DM12*Parameters!$C$11","v":22.226698640790602},{"$f":"DN9+DN10*Parameters!$C$13+DN11*Parameters!$C$12+DN12*Parameters!$C$11","v":46.7794928442094},{"$f":"DO9+DO10*Parameters!$C$13+DO11*Parameters!$C$12+DO12*Parameters!$C$11","v":204.05545410384613},{"$f":"DP9+DP10*Parameters!$C$13+DP11*Parameters!$C$12+DP12*Parameters!$C$11","v":26.849751026239318},{"$f":"DQ9+DQ10*Parameters!$C$13+DQ11*Parameters!$C$12+DQ12*Parameters!$C$11","v":13.70034297318376},{"$f":"DR9+DR10*Parameters!$C$13+DR11*Parameters!$C$12+DR12*Parameters!$C$11","v":7.692855819145298},{"$f":"DS9+DS10*Parameters!$C$13+DS11*Parameters!$C$12+DS12*Parameters!$C$11","v":17.387616211089746},{"$f":"DT9+DT10*Parameters!$C$13+DT11*Parameters!$C$12+DT12*Parameters!$C$11","v":65.630566029658127},null,null,null,null,null,null,"Drill",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.55]
["non-harvest, non-fertilizer, non-pesticide, non-planting operations",1,null,"Labor Hrs.",0.90100000000000002,0.224,0.158,0.14000000000000001,{"$f":"+SUM(E15:H15)","v":1.423},0.90100000000000002,0.224,0.158,0.14000000000000001,{"$f":"+SUM(J15:M15)","v":1.423},null,null,null,null,{"$f":"+SUM(O15:R15)","v":0},0.90100000000000002,0.224,0.158,0.14000000000000001,{"$f":"+SUM(T15:W15)","v":1.423},0.90100000000000002,0.224,0.158,0.14000000000000001,{"$f":"+SUM(Y15:AB15)","v":1.423},0.90100000000000002,0.224,0.156,0.14000000000000001,{"$f":"+SUM(AD15:AG15)","v":1.4209999999999998},0.90100000000000002,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AI15:AL15)","v":1.423},0.90100000000000002,0.224,0.158,0.14399999999999999,{"$f":"+SUM(AN15:AQ15)","v":1.4269999999999998},0.90100000000000002,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AS15:AV15)","v":1.423},0.90100000000000002,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AX15:BA15)","v":1.423},0.90100000000000002,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BC15:BF15)","v":1.423},0.90100000000000002,0.224,0.156,0.14000000000000001,{"$f":"+SUM(BH15:BK15)","v":1.4209999999999998},0.90100000000000002,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BM15:BP15)","v":1.423},0.90100000000000002,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BR15:BU15)","v":1.423},0.90100000000000002,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BW15:BZ15)","v":1.423},0.68,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CB15:CE15)","v":1.202},0.68,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CG15:CJ15)","v":1.202},0.68,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CL15:CO15)","v":1.202},0.68,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CQ15:CT15)","v":1.202},0.68,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CV15:CY15)","v":1.202},0.68,0.224,0.158,0.14000000000000001,{"$f":"+SUM(DA15:DD15)","v":1.202},0.68,0.224,0.158,0.14000000000000001,{"$f":"+SUM(DF15:DI15)","v":1.202},0.68,0.224,0.158,0.14000000000000001,{"$f":"+SUM(DK15:DN15)","v":1.202},0.68,0.224,0.158,0.14000000000000001,{"$f":"+SUM(DP15:DS15)","v":1.202},null,null,null,null,null,null,"Planter",null,null,null,1,null,null,null,null,null,null,null,null,1,19.420000000000002,19.420000000000002]
["fertilizer operations",2,null,"Tractor 1",null,null,null,null,95,null,null,null,null,95,null,null,null,null,null,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,null,null,"Cultivator",null,null,null,null,1,null,null,null,null,null,null,null,1,0]
["pesticide operations",3,null,"Tractor 2",null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,"Rotary Hoe",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["planting operations",4,null,"Tractor 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprayer",null,null,null,1,1,null,null,null,null,null,null,null,2,11.64,5.82]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S. Shreader",1,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,2.5,{"$f":"B20/Parameters!C9","v":0.75987841945288748},"Fuel",5.09,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(E20:H20)","v":8.7299999999999986},4.3819999999999997,1.421,0.65300000000000002,0.97499999999999998,{"$f":"+SUM(J20:M20)","v":7.4309999999999992},5.09,1.0229999999999999,0.94099999999999995,0.97499999999999998,{"$f":"+SUM(O20:R20)","v":8.0289999999999999},5.09,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(T20:W20)","v":8.7299999999999986},5.09,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(Y20:AB20)","v":8.7299999999999986},4.3819999999999997,1.421,0.65300000000000002,0.97499999999999998,{"$f":"+SUM(AD20:AG20)","v":7.4309999999999992},5.09,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(AI20:AL20)","v":8.7299999999999986},5.09,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(AN20:AQ20)","v":8.7299999999999986},4.3819999999999997,1.421,0.65300000000000002,0.97499999999999998,{"$f":"+SUM(AS20:AV20)","v":7.4309999999999992},5.09,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(AX20:BA20)","v":8.7299999999999986},5.09,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(BC20:BF20)","v":8.7299999999999986},4.3819999999999997,0.92900000000000005,0.65300000000000002,0.97499999999999998,{"$f":"+SUM(BH20:BK20)","v":6.9390000000000001},5.09,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(BM20:BP20)","v":8.7299999999999986},5.09,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(BR20:BU20)","v":8.7299999999999986},4.3819999999999997,1.421,0.65300000000000002,0.97499999999999998,{"$f":"+SUM(BW20:BZ20)","v":7.4309999999999992},3.585,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(CB20:CE20)","v":7.2249999999999996},3.585,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(CG20:CJ20)","v":7.2249999999999996},3.2309999999999999,1.4930000000000001,0.65300000000000002,0.97499999999999998,{"$f":"+SUM(CL20:CO20)","v":6.3520000000000003},3.585,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(CQ20:CT20)","v":7.2249999999999996},3.585,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(CV20:CY20)","v":7.2249999999999996},3.585,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(DA20:DD20)","v":7.2249999999999996},3.585,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(DF20:DI20)","v":7.2249999999999996},3.585,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(DK20:DN20)","v":7.2249999999999996},3.2309999999999999,1.4930000000000001,0.65300000000000002,0.97499999999999998,{"$f":"+SUM(DP20:DS20)","v":6.3520000000000003},null,null,null,null,null,null,"Dry Fert. Spdr.",null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.6]
[null,0.37,{"$f":"B21/Parameters!C9","v":0.11246200607902736},"Lube",0.76300000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,1.3089999999999999,0.65700000000000003,0.21299999999999999,9.8000000000000004E-2,0.14599999999999999,1.1139999999999999,0.76300000000000001,0.153,0.14099999999999999,0.14599999999999999,1.2029999999999998,0.76300000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,1.3089999999999999,0.76300000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,1.3089999999999999,0.65700000000000003,0.21299999999999999,9.8000000000000004E-2,0.14599999999999999,1.1139999999999999,0.76300000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,1.3089999999999999,0.76300000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,1.3089999999999999,0.65700000000000003,0.21299999999999999,9.8000000000000004E-2,0.14599999999999999,1.1139999999999999,0.76300000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,1.3089999999999999,0.76300000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,1.3089999999999999,0.65700000000000003,0.13900000000000001,9.8000000000000004E-2,0.14599999999999999,1.04,0.76300000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,1.3089999999999999,0.76300000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,1.3089999999999999,0.65700000000000003,0.21299999999999999,9.8000000000000004E-2,0.14599999999999999,1.1139999999999999,0.53800000000000003,0.23499999999999999,0.16500000000000001,0.14599999999999999,1.0840000000000001,0.53800000000000003,0.23499999999999999,0.16500000000000001,0.14599999999999999,1.0840000000000001,0.48499999999999999,0.224,9.8000000000000004E-2,0.14599999999999999,0.95299999999999996,0.53800000000000003,0.23499999999999999,0.16500000000000001,0.14599999999999999,1.0840000000000001,0.53800000000000003,0.23499999999999999,0.16500000000000001,0.14599999999999999,1.0840000000000001,0.53800000000000003,0.23499999999999999,0.16500000000000001,0.14599999999999999,1.0840000000000001,0.53800000000000003,0.23499999999999999,0.16500000000000001,0.14599999999999999,1.0840000000000001,0.53800000000000003,0.23499999999999999,0.16500000000000001,0.14599999999999999,1.0840000000000001,0.48499999999999999,0.224,9.8000000000000004E-2,0.14599999999999999,0.95299999999999996,null,null,null,null,null,null,"Windrower",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,9.01,{"$f":"B22","v":9.01},"Repairs",13.655951196581196,5.0297019230769227,2.4937386324786326,4.4907165811965815,{"$f":"+SUM(E22:H22)","v":25.670108333333332},15.782086923076923,5.6630717948717946,2.5558337179487176,5.1166350427350435,29.117627478632482,21.934467991452991,6.9670685897435902,3.5468712820512818,7.0912587606837594,39.539666623931623,11.981867692307691,4.5701982905982907,2.2081012393162394,4.1380164957264958,22.898183717948719,13.732949102564103,5.0893132051282048,2.506157649572649,4.4037834615384615,25.732203418803415,18.524205897435898,6.5175001709401714,2.8017302564102562,5.5513006410256409,33.394736965811965,11.922256410256409,4.5478440598290595,2.1931984188034188,4.1255974786324785,22.788896367521367,15.031978290598289,5.3824020085470083,2.7197647435897436,4.7291617094017084,27.863306752136747,20.238030256410259,6.8851030769230759,2.7942788461538459,6.1275430341880339,36.044955213675216,11.976900085470085,4.5627468803418791,2.2031336324786319,4.1380164957264958,22.880797094017094,14.684245811965813,5.320306923076922,2.6651210683760684,4.5751658974358973,27.244839700854701,20.543538076923078,6.0629641452991452,2.9333718376068374,6.070415555555555,35.610289615384616,11.447849957264957,4.4211700854700853,2.1186843162393161,4.063502393162393,22.05120675213675,12.885972136752137,4.8185786324786326,2.3496780341880337,4.2646904700854709,24.318919273504278,16.157141239316239,5.7549725213675211,2.6477344444444442,4.9775420512820503,29.537390256410255,7.8314321794871793,4.3913644444444442,2.098813888888889,4.0461157692307692,18.367726282051283,8.1791646581196584,4.5577792735042726,2.1931984188034188,4.1305650854700851,19.060707435897434,11.547202094017093,5.973547222222221,2.5930907692307694,5.4469808974358971,25.56082098290598,7.8413673931623933,4.3988158547008549,2.103781495726496,4.0485995726495716,18.392564316239316,7.9183652991452993,4.4484919230769231,2.1261357264957264,4.0709538034188029,18.563946752136751,9.6818657264957277,5.2284061965811963,2.6030259829059825,4.5950363247863244,22.108334230769231,7.8314321794871793,4.3913644444444442,2.098813888888889,4.0461157692307692,18.367726282051283,8.0897477350427351,4.5304574358974357,2.1733279914529917,4.1330488888888883,18.92658205128205,10.136401752136752,5.4097238461538453,2.4862872222222219,4.7788377777777784,22.811250598290595,null,null,null,null,null,null,"Baler",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,3.03,{"$f":"B23","v":3.03},"Depreciation",54.589031538461541,14.512863376068372,7.6749525641025631,16.499906111111109,93.276753589743578,25.548401965811962,6.1648000854700866,3.5468712820512818,7.5060539316239323,42.766127264957262,11.211888632478633,1.7560490170940171,1.9522694871794872,2.8414711111111108,17.761678247863248,114.54804606837608,31.695815427350425,18.61362282051282,37.997224700854701,202.85470901709402,60.430937179487174,12.101090256410256,8.010266025641025,27.686956709401713,108.22925017094018,16.735867435897433,3.6809966666666671,1.957237094017094,6.3560529487179487,28.730154145299142,114.13821850427352,35.657481880341876,20.71740431623931,38.826815042735042,209.33991974358975,33.066874914529912,9.4086473504273478,5.4991407692307694,12.940615811965813,60.915278846153846,12.227764230769234,3.1966549999999998,1.9671723076923078,4.4435243162393165,21.835115854700856,109.89836606837606,34.353485085470084,19.800880854700853,38.014611324786316,202.06734333333333,43.312564017094019,9.6893171367521358,6.197089529914531,20.799369829059831,79.998340512820519,12.292343119658121,2.4664167948717952,1.6566968803418805,4.5975201282051277,21.012976923076927,176.72012944444444,59.780180683760683,32.12302961538461,47.644317179487167,316.26765692307691,73.803734786324767,18.698072136752135,13.116965854700853,32.664498760683756,138.28327153846152,23.88673747863248,6.0902859829059812,2.9557260683760687,9.4086473504273478,42.341396880341875,142.46848029914531,70.279217735042735,37.738909145299154,52.621859230769232,303.10846641025643,82.357953760683756,38.824331239316244,21.882308119658124,38.566015683760682,181.6306088034188,14.100552008547005,6.1151240170940167,3.2115578205128208,5.9934176495726481,29.420651495726492,139.03338017094018,65.438284871794863,36.685776495726486,51.687949145299143,292.84539068376068,118.93195910256414,51.86181538461539,30.518492606837611,46.223581623931615,247.53584871794874,32.381345170940172,20.310060555555555,7.2353193589743583,15.454224871794873,75.38094995726496,142.46848029914531,70.279217735042735,37.738909145299154,52.621859230769232,303.10846641025643,89.171026538461561,38.471631153846161,22.582740683760683,35.354457863247866,185.57985623931626,22.72183367521367,10.715127948717949,4.9079955555555559,11.862645128205127,50.207602307692312,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,0.16,{"$f":"B24/Parameters!C13","v":18.823529411764707},"Insurance",501.11975876068374,135.71998641025641,74.958703376068371,144.8529315811966,856.65138012820512,238.16445841880343,59.745407435897441,34.783183076923073,67.07014371794871,399.76319264957266,107.01467029914528,16.792994914529917,18.68565311965812,26.445055,168.93837333333332,1070.8073947008547,300.74636935897433,181.76225038461538,334.92598820512814,1888.2420026495724,545.9524104700854,115.46456952991453,77.159353205128212,234.83864564102564,973.41497884615387,154.30877119658118,35.808993888888892,19.075610256410254,55.41117047008548,264.60454581196581,1077.2031885042734,335.77793277777783,200.86021487179488,343.49511000000001,1957.3364461538461,307.69356752136753,88.475561581196573,53.168295982905981,112.35981525641027,561.69724034188039,115.06964478632477,30.873676495726496,19.251960299145303,39.10003341880342,204.29531500000002,1033.4087666239316,322.30826683760688,191.3969238461539,335.10730585470083,1882.2212631623931,393.60584397435895,91.694570811965818,59.492059487179496,176.49161952991454,721.28409380341873,114.39901786324786,23.442136666666666,15.85411722222222,40.399062606837603,194.09433435897432,1686.3460417521367,562.51689547008539,315.35113346153844,434.52650529914524,2998.7405759829062,678.97250256410268,176.46678149572648,123.82008423076923,279.8550988034188,1259.1144670940171,221.32923884615386,58.371864145299149,28.124106111111107,82.34305094017094,390.16826004273508,1374.3232048717948,665.32400277777776,373.35539470085479,485.93875226495732,2898.9413546153846,772.48024987179485,360.43713311965809,209.61065431623931,340.80266709401712,1683.3307044017095,131.78067418803417,57.266571623931625,31.097218803418802,53.379419273504261,273.52388388888886,1338.8371054273505,622.82612628205129,362.47136811965811,476.29165978632466,2800.4262596153844,1131.2855241452992,493.40009773504266,298.80651888888889,419.86212991452987,2343.3542706837607,295.28945324786321,178.83881376068373,68.76161384615385,134.06328952991453,676.95317038461531,1374.3232048717948,665.32400277777776,373.35539470085479,485.93875226495732,2898.9413546153846,843.32080717948713,364.46834606837604,220.11714277777776,319.11161183760686,1747.017907863248,210.11983401709401,98.380969615384615,46.894208547008546,103.33864123931622,458.73365341880333,null,null,null,null,null,null,"Operations/Month",{"$f":"SUM(EB4:EB23)","v":1},2,2,2,2,0,0,0,0,0,0,0,{"$f":"SUM(EN4:EN23)-SUM(EB24:EM24)","v":0}]
[null,0.43,{"$f":"B25/Parameters!C12","v":43},"Taxes",774.06491645299138,208.28678709401706,113.33098239316239,227.35246213675217,1323.035148076923,365.91391965811965,90.574375470085471,52.512571880341881,104.605380982906,613.60624799145296,163.07659726495729,25.578207606837605,28.449484358974352,40.64992675213675,257.75421598290598,1643.5476250427348,459.22047888888892,274.83533209401708,524.9145955128206,2902.5180315384614,848.11206397435888,175.96505320512819,117.21565094017095,373.27094538461546,1514.5637135042734,237.99307598290596,54.211493418803421,28.85931192307692,87.183983803418798,408.24786512820509,1647.89676482906,514.07030978632474,304.44972025641027,537.63415282051278,3004.050947692308,473.0329097008547,135.52128213675212,80.659032222222208,177.06537811965813,866.27860217948717,176.20349833333333,46.856951495726491,29.087821837606832,61.315171196581204,313.46344286324785,1582.8931455555553,494.08065987179481,290.40381192307689,525.18533008547013,2892.5629474358971,610.16618025641014,140.1461241025641,90.479990940170921,280.49095247863249,1121.2832477777774,175.86570106837607,35.766769230769228,24.132634017094013,63.384179444444442,299.14928376068372,2569.9516565811969,861.41283128205123,475.96131393162392,672.74312358974339,4580.0689253846158,1047.9886926923077,269.95465837606838,189.39994589743594,443.17510880341877,1950.5184057692309,340.76044243589746,88.818326452991442,42.902736452991455,129.3937391025641,601.87524444444443,2086.6705739743593,1016.7176076495726,562.05242423076925,749.05053222222227,4414.4911380769236,1184.2749862820513,554.5587893162392,319.01971111111106,533.63522931623925,2591.4887160256403,202.28591803418803,87.837224102564093,47.152524102564101,83.346507521367514,420.62217376068372,2034.0015224786321,950.02003444444438,545.89528299145297,734.73140551282052,4264.64824542735,1725.9478034615383,752.71414226495733,451.40394952991454,650.97755423076933,3581.0434494871793,457.19617910256409,280.39408414529913,104.93572683760682,211.34186529914527,1053.8678553846153,2086.6705739743593,1016.7176076495726,562.05242423076925,749.05053222222227,4414.4911380769236,1289.1709722649571,556.82401803418804,333.03084619658114,495.8814173504274,2674.9072538461537,323.72900239316238,151.95909316239315,71.434186324786324,162.64689927350429,709.76918115384615,null,null,null,null,null,null,"Custom Cost/Month",{"$f":"EB4*$EP4+EB5*$EP5+EB6*$EP6+EB7*$EP7+EB8*$EP8+EB9*$EP9+EB10*$EP10+EB11*$EP11+EB12*$EP12+EB13*$EP13+EB14*$EP14+EB15*$EP15+EB16*$EP16+EB17*$EP17+EB18*$EP18+EB19*$EP19+EB20*$EP20+EB21*$EP21","v":0},27.43,28.509999999999998,25.240000000000002,5.82,0,0,0,0,0,0,0,{"$f":"SUM(EB25:EM25)-EO25","v":0},{"$f":"SUM(EO4:EO23)","v":87}]
[null,2.4700000000000002,{"$f":"B26/Parameters!C11","v":35.285714285714285},"Interest",501.11975876068374,135.71998641025641,74.958703376068371,144.8529315811966,856.65138012820512,238.16445841880343,59.745407435897441,34.783183076923073,67.07014371794871,399.76319264957266,107.01467029914528,16.792994914529917,18.68565311965812,26.445055,168.93837333333332,1070.8073947008547,300.74636935897433,181.75976658119657,334.92598820512814,1888.2395188461537,545.9524104700854,115.46456952991453,77.159353205128212,234.83864564102564,973.41497884615387,154.30877119658118,35.808993888888892,19.075610256410254,55.41117047008548,264.60454581196581,1077.2031885042734,335.77793277777783,200.86021487179488,343.49511000000001,1957.3364461538461,307.69356752136753,88.475561581196573,53.168295982905981,112.35981525641027,561.69724034188039,115.06964478632477,30.873676495726496,19.251960299145303,39.10003341880342,204.29531500000002,1033.4087666239316,322.30826683760688,191.3969238461539,335.10730585470083,1882.2212631623931,393.60584397435895,91.694570811965818,59.492059487179496,176.49161952991454,721.28409380341873,114.39901786324786,23.442136666666666,15.85411722222222,40.399062606837603,194.09433435897432,1686.3460417521367,562.51689547008539,315.35113346153844,434.52650529914524,2998.7405759829062,678.97250256410268,176.46678149572648,123.82008423076923,279.8550988034188,1259.1144670940171,221.32923884615386,58.371864145299149,28.124106111111107,82.34305094017094,390.16826004273508,1374.3232048717948,665.32400277777776,373.35539470085479,485.93875226495732,2898.9413546153846,772.48024987179485,360.43713311965809,209.61065431623931,340.80266709401712,1683.3307044017095,131.78067418803417,57.266571623931625,31.097218803418802,53.379419273504261,273.52388388888886,1338.8371054273505,622.82612628205129,362.47136811965811,476.29165978632466,2800.4262596153844,1131.2855241452992,493.40009773504266,298.80651888888889,419.86212991452987,2343.3542706837607,295.28945324786321,178.83881376068373,68.76161384615385,134.06328952991453,676.95317038461531,1374.3232048717948,665.32400277777776,373.35539470085479,485.93875226495732,2898.9413546153846,843.32080717948713,364.46834606837604,220.11714277777776,319.11161183760686,1747.017907863248,210.11983401709401,98.380969615384615,46.894208547008546,103.33864123931622,458.73365341880333]
[null,null,null,"Ttl Variable Costs",{"$f":"(SUM(E20:E21)*Parameters!$C$9)+E22","v":32.912321196581196},{"$f":"(SUM(F20:F21)*Parameters!$C$9)+F22","v":10.951701923076921},{"$f":"(SUM(G20:G21)*Parameters!$C$9)+G22","v":6.6555886324786329},{"$f":"(SUM(H20:H21)*Parameters!$C$9)+H22","v":8.1788065811965822},{"$f":"(SUM(I20:I21)*Parameters!$C$9)+I22","v":58.698418333333322},{"$f":"(SUM(J20:J21)*Parameters!$C$9)+J22","v":32.36039692307692},{"$f":"(SUM(K20:K21)*Parameters!$C$9)+K22","v":11.038931794871795},{"$f":"(SUM(L20:L21)*Parameters!$C$9)+L22","v":5.0266237179487181},{"$f":"(SUM(M20:M21)*Parameters!$C$9)+M22","v":8.8047250427350434},{"$f":"(SUM(N20:N21)*Parameters!$C$9)+N22","v":57.230677478632472},{"$f":"(SUM(O20:O21)*Parameters!$C$9)+O22","v":41.190837991452995},{"$f":"(SUM(P20:P21)*Parameters!$C$9)+P22","v":10.83610858974359},{"$f":"(SUM(Q20:Q21)*Parameters!$C$9)+Q22","v":7.1066512820512813},{"$f":"(SUM(R20:R21)*Parameters!$C$9)+R22","v":10.77934876068376},{"$f":"(SUM(S20:S21)*Parameters!$C$9)+S22","v":69.912946623931617},{"$f":"(SUM(T20:T21)*Parameters!$C$9)+T22","v":31.238237692307692},{"$f":"(SUM(U20:U21)*Parameters!$C$9)+U22","v":10.49219829059829},{"$f":"(SUM(V20:V21)*Parameters!$C$9)+V22","v":6.3699512393162401},{"$f":"(SUM(W20:W21)*Parameters!$C$9)+W22","v":7.8261064957264956},{"$f":"(SUM(X20:X21)*Parameters!$C$9)+X22","v":55.926493717948709},{"$f":"(SUM(Y20:Y21)*Parameters!$C$9)+Y22","v":32.989319102564103},{"$f":"(SUM(Z20:Z21)*Parameters!$C$9)+Z22","v":11.011313205128204},{"$f":"(SUM(AA20:AA21)*Parameters!$C$9)+AA22","v":6.6680076495726492},{"$f":"(SUM(AB20:AB21)*Parameters!$C$9)+AB22","v":8.0918734615384622},{"$f":"(SUM(AC20:AC21)*Parameters!$C$9)+AC22","v":58.760513418803406},{"$f":"(SUM(AD20:AD21)*Parameters!$C$9)+AD22","v":35.102515897435893},{"$f":"(SUM(AE20:AE21)*Parameters!$C$9)+AE22","v":11.893360170940172},{"$f":"(SUM(AF20:AF21)*Parameters!$C$9)+AF22","v":5.2725202564102567},{"$f":"(SUM(AG20:AG21)*Parameters!$C$9)+AG22","v":9.2393906410256399},{"$f":"(SUM(AH20:AH21)*Parameters!$C$9)+AH22","v":61.50778696581196},{"$f":"(SUM(AI20:AI21)*Parameters!$C$9)+AI22","v":31.17862641025641},{"$f":"(SUM(AJ20:AJ21)*Parameters!$C$9)+AJ22","v":10.469844059829059},{"$f":"(SUM(AK20:AK21)*Parameters!$C$9)+AK22","v":6.3550484188034186},{"$f":"(SUM(AL20:AL21)*Parameters!$C$9)+AL22","v":7.8136874786324784},{"$f":"(SUM(AM20:AM21)*Parameters!$C$9)+AM22","v":55.817206367521358},{"$f":"(SUM(AN20:AN21)*Parameters!$C$9)+AN22","v":34.288348290598293},{"$f":"(SUM(AO20:AO21)*Parameters!$C$9)+AO22","v":11.304402008547008},{"$f":"(SUM(AP20:AP21)*Parameters!$C$9)+AP22","v":6.8816147435897435},{"$f":"(SUM(AQ20:AQ21)*Parameters!$C$9)+AQ22","v":8.4172517094017074},{"$f":"(SUM(AR20:AR21)*Parameters!$C$9)+AR22","v":60.891616752136741},{"$f":"(SUM(AS20:AS21)*Parameters!$C$9)+AS22","v":36.816340256410257},{"$f":"(SUM(AT20:AT21)*Parameters!$C$9)+AT22","v":12.260963076923076},{"$f":"(SUM(AU20:AU21)*Parameters!$C$9)+AU22","v":5.265068846153846},{"$f":"(SUM(AV20:AV21)*Parameters!$C$9)+AV22","v":9.8156330341880338},{"$f":"(SUM(AW20:AW21)*Parameters!$C$9)+AW22","v":64.15800521367521},{"$f":"(SUM(AX20:AX21)*Parameters!$C$9)+AX22","v":31.233270085470085},{"$f":"(SUM(AY20:AY21)*Parameters!$C$9)+AY22","v":10.484746880341879},{"$f":"(SUM(AZ20:AZ21)*Parameters!$C$9)+AZ22","v":6.3649836324786317},{"$f":"(SUM(BA20:BA21)*Parameters!$C$9)+BA22","v":7.8261064957264956},{"$f":"(SUM(BB20:BB21)*Parameters!$C$9)+BB22","v":55.909107094017088},{"$f":"(SUM(BC20:BC21)*Parameters!$C$9)+BC22","v":33.940615811965813},{"$f":"(SUM(BD20:BD21)*Parameters!$C$9)+BD22","v":11.242306923076921},{"$f":"(SUM(BE20:BE21)*Parameters!$C$9)+BE22","v":6.8269710683760687},{"$f":"(SUM(BF20:BF21)*Parameters!$C$9)+BF22","v":8.2632558974358972},{"$f":"(SUM(BG20:BG21)*Parameters!$C$9)+BG22","v":60.273149700854688},{"$f":"(SUM(BH20:BH21)*Parameters!$C$9)+BH22","v":37.121848076923072},{"$f":"(SUM(BI20:BI21)*Parameters!$C$9)+BI22","v":9.5766841452991454},{"$f":"(SUM(BJ20:BJ21)*Parameters!$C$9)+BJ22","v":5.4041618376068374},{"$f":"(SUM(BK20:BK21)*Parameters!$C$9)+BK22","v":9.7585055555555549},{"$f":"(SUM(BL20:BL21)*Parameters!$C$9)+BL22","v":61.861199615384621},{"$f":"(SUM(BM20:BM21)*Parameters!$C$9)+BM22","v":30.704219957264957},{"$f":"(SUM(BN20:BN21)*Parameters!$C$9)+BN22","v":10.343170085470085},{"$f":"(SUM(BO20:BO21)*Parameters!$C$9)+BO22","v":6.2805343162393168},{"$f":"(SUM(BP20:BP21)*Parameters!$C$9)+BP22","v":7.7515923931623929},{"$f":"(SUM(BQ20:BQ21)*Parameters!$C$9)+BQ22","v":55.07951675213674},{"$f":"(SUM(BR20:BR21)*Parameters!$C$9)+BR22","v":32.142342136752134},{"$f":"(SUM(BS20:BS21)*Parameters!$C$9)+BS22","v":10.740578632478632},{"$f":"(SUM(BT20:BT21)*Parameters!$C$9)+BT22","v":6.5115280341880339},{"$f":"(SUM(BU20:BU21)*Parameters!$C$9)+BU22","v":7.9527804700854707},{"$f":"(SUM(BV20:BV21)*Parameters!$C$9)+BV22","v":57.347229273504269},{"$f":"(SUM(BW20:BW21)*Parameters!$C$9)+BW22","v":32.735451239316234},{"$f":"(SUM(BX20:BX21)*Parameters!$C$9)+BX22","v":11.130832521367521},{"$f":"(SUM(BY20:BY21)*Parameters!$C$9)+BY22","v":5.1185244444444447},{"$f":"(SUM(BZ20:BZ21)*Parameters!$C$9)+BZ22","v":8.6656320512820493},{"$f":"(SUM(CA20:CA21)*Parameters!$C$9)+CA22","v":57.650440256410249},{"$f":"(SUM(CB20:CB21)*Parameters!$C$9)+CB22","v":21.39610217948718},{"$f":"(SUM(CC20:CC21)*Parameters!$C$9)+CC22","v":10.313364444444444},{"$f":"(SUM(CD20:CD21)*Parameters!$C$9)+CD22","v":6.2606638888888888},{"$f":"(SUM(CE20:CE21)*Parameters!$C$9)+CE22","v":7.7342057692307691},{"$f":"(SUM(CF20:CF21)*Parameters!$C$9)+CF22","v":45.70433628205128},{"$f":"(SUM(CG20:CG21)*Parameters!$C$9)+CG22","v":21.74383465811966},{"$f":"(SUM(CH20:CH21)*Parameters!$C$9)+CH22","v":10.479779273504272},{"$f":"(SUM(CI20:CI21)*Parameters!$C$9)+CI22","v":6.3550484188034186},{"$f":"(SUM(CJ20:CJ21)*Parameters!$C$9)+CJ22","v":7.8186550854700849},{"$f":"(SUM(CK20:CK21)*Parameters!$C$9)+CK22","v":46.397317435897435},{"$f":"(SUM(CL20:CL21)*Parameters!$C$9)+CL22","v":23.772842094017093},{"$f":"(SUM(CM20:CM21)*Parameters!$C$9)+CM22","v":11.622477222222221},{"$f":"(SUM(CN20:CN21)*Parameters!$C$9)+CN22","v":5.063880769230769},{"$f":"(SUM(CO20:CO21)*Parameters!$C$9)+CO22","v":9.135070897435897},{"$f":"(SUM(CP20:CP21)*Parameters!$C$9)+CP22","v":49.594270982905982},{"$f":"(SUM(CQ20:CQ21)*Parameters!$C$9)+CQ22","v":21.406037393162393},{"$f":"(SUM(CR20:CR21)*Parameters!$C$9)+CR22","v":10.320815854700854},{"$f":"(SUM(CS20:CS21)*Parameters!$C$9)+CS22","v":6.2656314957264962},{"$f":"(SUM(CT20:CT21)*Parameters!$C$9)+CT22","v":7.7366895726495715},{"$f":"(SUM(CU20:CU21)*Parameters!$C$9)+CU22","v":45.729174316239309},{"$f":"(SUM(CV20:CV21)*Parameters!$C$9)+CV22","v":21.4830352991453},{"$f":"(SUM(CW20:CW21)*Parameters!$C$9)+CW22","v":10.370491923076923},{"$f":"(SUM(CX20:CX21)*Parameters!$C$9)+CX22","v":6.2879857264957266},{"$f":"(SUM(CY20:CY21)*Parameters!$C$9)+CY22","v":7.7590438034188027},{"$f":"(SUM(CZ20:CZ21)*Parameters!$C$9)+CZ22","v":45.900556752136751},{"$f":"(SUM(DA20:DA21)*Parameters!$C$9)+DA22","v":23.246535726495729},{"$f":"(SUM(DB20:DB21)*Parameters!$C$9)+DB22","v":11.150406196581196},{"$f":"(SUM(DC20:DC21)*Parameters!$C$9)+DC22","v":6.7648759829059824},{"$f":"(SUM(DD20:DD21)*Parameters!$C$9)+DD22","v":8.2831263247863234},{"$f":"(SUM(DE20:DE21)*Parameters!$C$9)+DE22","v":49.444944230769224},{"$f":"(SUM(DF20:DF21)*Parameters!$C$9)+DF22","v":21.39610217948718},{"$f":"(SUM(DG20:DG21)*Parameters!$C$9)+DG22","v":10.313364444444444},{"$f":"(SUM(DH20:DH21)*Parameters!$C$9)+DH22","v":6.2606638888888888},{"$f":"(SUM(DI20:DI21)*Parameters!$C$9)+DI22","v":7.7342057692307691},{"$f":"(SUM(DJ20:DJ21)*Parameters!$C$9)+DJ22","v":45.70433628205128},{"$f":"(SUM(DK20:DK21)*Parameters!$C$9)+DK22","v":21.654417735042735},{"$f":"(SUM(DL20:DL21)*Parameters!$C$9)+DL22","v":10.452457435897436},{"$f":"(SUM(DM20:DM21)*Parameters!$C$9)+DM22","v":6.3351779914529924},{"$f":"(SUM(DN20:DN21)*Parameters!$C$9)+DN22","v":7.8211388888888882},{"$f":"(SUM(DO20:DO21)*Parameters!$C$9)+DO22","v":46.263192051282047},{"$f":"(SUM(DP20:DP21)*Parameters!$C$9)+DP22","v":22.362041752136751},{"$f":"(SUM(DQ20:DQ21)*Parameters!$C$9)+DQ22","v":11.058653846153845},{"$f":"(SUM(DR20:DR21)*Parameters!$C$9)+DR22","v":4.9570772222222219},{"$f":"(SUM(DS20:DS21)*Parameters!$C$9)+DS22","v":8.4669277777777783},{"$f":"(SUM(DT20:DT21)*Parameters!$C$9)+DT22","v":46.844700598290601},null,null,null,null,null,2,"Offset Disc",null,1,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB27:EM27)","v":2},{"$f":"EN27*EP27","v":21.58},10.79]
[null,null,null,"Ttl Fixed Costs",{"$f":"E23+E24*Parameters!$C$13+E25*Parameters!$C$12+E26*Parameters!$C$11","v":101.66758176570514},{"$f":"F23+F24*Parameters!$C$13+F25*Parameters!$C$12+F26*Parameters!$C$11","v":27.249750180213674},{"$f":"G23+G24*Parameters!$C$13+G25*Parameters!$C$12+G26*Parameters!$C$11","v":14.692520603055556},{"$f":"H23+H24*Parameters!$C$13+H25*Parameters!$C$12+H26*Parameters!$C$11","v":30.144385861602565},{"$f":"I23+I24*Parameters!$C$13+I25*Parameters!$C$12+I26*Parameters!$C$11","v":173.75423841057693},{"$f":"J23+J24*Parameters!$C$13+J25*Parameters!$C$12+J26*Parameters!$C$11","v":47.903451148269227},{"$f":"K23+K24*Parameters!$C$13+K25*Parameters!$C$12+K26*Parameters!$C$11","v":11.76055832388889},{"$f":"L23+L24*Parameters!$C$13+L25*Parameters!$C$12+L26*Parameters!$C$11","v":6.8024768723931626},{"$f":"M23+M24*Parameters!$C$13+M25*Parameters!$C$12+M26*Parameters!$C$11","v":13.817114023311966},{"$f":"N23+N24*Parameters!$C$13+N25*Parameters!$C$12+N26*Parameters!$C$11","v":80.283600367863244},{"$f":"O23+O24*Parameters!$C$13+O25*Parameters!$C$12+O26*Parameters!$C$11","v":21.243306223611114},{"$f":"P23+P24*Parameters!$C$13+P25*Parameters!$C$12+P26*Parameters!$C$11","v":3.3300811939529917},{"$f":"Q23+Q24*Parameters!$C$13+Q25*Parameters!$C$12+Q26*Parameters!$C$11","v":3.703588100662393},{"$f":"R23+R24*Parameters!$C$13+R25*Parameters!$C$12+R26*Parameters!$C$11","v":5.3239071961324784},{"$f":"S23+S24*Parameters!$C$13+S25*Parameters!$C$12+S26*Parameters!$C$11","v":33.600882714358974},{"$f":"T23+T24*Parameters!$C$13+T25*Parameters!$C$12+T26*Parameters!$C$11","v":215.04190280282052},{"$f":"U23+U24*Parameters!$C$13+U25*Parameters!$C$12+U26*Parameters!$C$11","v":59.896610210918809},{"$f":"V23+V24*Parameters!$C$13+V25*Parameters!$C$12+V26*Parameters!$C$11","v":35.630138930405984},{"$f":"W23+W24*Parameters!$C$13+W25*Parameters!$C$12+W26*Parameters!$C$11","v":69.538060730085476},{"$f":"X23+X24*Parameters!$C$13+X25*Parameters!$C$12+X26*Parameters!$C$11","v":380.10671267423078},{"$f":"Y23+Y24*Parameters!$C$13+Y25*Parameters!$C$12+Y26*Parameters!$C$11","v":111.76932204113248},{"$f":"Z23+Z24*Parameters!$C$13+Z25*Parameters!$C$12+Z26*Parameters!$C$11","v":22.924709496559828},{"$f":"AA23+AA24*Parameters!$C$13+AA25*Parameters!$C$12+AA26*Parameters!$C$11","v":15.239431761645299},{"$f":"AB23+AB24*Parameters!$C$13+AB25*Parameters!$C$12+AB26*Parameters!$C$11","v":49.854499846068379},{"$f":"AC23+AC24*Parameters!$C$13+AC25*Parameters!$C$12+AC26*Parameters!$C$11","v":199.787963145406},{"$f":"AD23+AD24*Parameters!$C$13+AD25*Parameters!$C$12+AD26*Parameters!$C$11","v":31.229036734658116},{"$f":"AE23+AE24*Parameters!$C$13+AE25*Parameters!$C$12+AE26*Parameters!$C$11","v":7.0341176211324798},{"$f":"AF23+AF24*Parameters!$C$13+AF25*Parameters!$C$12+AF26*Parameters!$C$11","v":3.7432656183760686},{"$f":"AG23+AG24*Parameters!$C$13+AG25*Parameters!$C$12+AG26*Parameters!$C$11","v":11.577669668653847},{"$f":"AH23+AH24*Parameters!$C$13+AH25*Parameters!$C$12+AH26*Parameters!$C$11","v":53.584089642820516},{"$f":"AI23+AI24*Parameters!$C$13+AI25*Parameters!$C$12+AI26*Parameters!$C$11","v":215.17763645014958},{"$f":"AJ23+AJ24*Parameters!$C$13+AJ25*Parameters!$C$12+AJ26*Parameters!$C$11","v":67.156752701260686},{"$f":"AK23+AK24*Parameters!$C$13+AK25*Parameters!$C$12+AK26*Parameters!$C$11","v":39.529428386239317},{"$f":"AL23+AL24*Parameters!$C$13+AL25*Parameters!$C$12+AL26*Parameters!$C$11","v":71.167522705940172},{"$f":"AM23+AM24*Parameters!$C$13+AM25*Parameters!$C$12+AM26*Parameters!$C$11","v":393.03134024358974},{"$f":"AN23+AN24*Parameters!$C$13+AN25*Parameters!$C$12+AN26*Parameters!$C$11","v":61.951149061965808},{"$f":"AO23+AO24*Parameters!$C$13+AO25*Parameters!$C$12+AO26*Parameters!$C$11","v":17.709191755918802},{"$f":"AP23+AP24*Parameters!$C$13+AP25*Parameters!$C$12+AP26*Parameters!$C$11","v":10.479442326111112},{"$f":"AQ23+AQ24*Parameters!$C$13+AQ25*Parameters!$C$12+AQ26*Parameters!$C$11","v":23.531515090790602},{"$f":"AR23+AR24*Parameters!$C$13+AR25*Parameters!$C$12+AR26*Parameters!$C$11","v":113.67129823478632},{"$f":"AS23+AS24*Parameters!$C$13+AS25*Parameters!$C$12+AS26*Parameters!$C$11","v":23.022766329829061},{"$f":"AT23+AT24*Parameters!$C$13+AT25*Parameters!$C$12+AT26*Parameters!$C$11","v":6.0888081198717945},{"$f":"AU23+AU24*Parameters!$C$13+AU25*Parameters!$C$12+AU26*Parameters!$C$11","v":3.7693294095512822},{"$f":"AV23+AV24*Parameters!$C$13+AV25*Parameters!$C$12+AV26*Parameters!$C$11","v":8.1260286515811977},{"$f":"AW23+AW24*Parameters!$C$13+AW25*Parameters!$C$12+AW26*Parameters!$C$11","v":41.006932510833337},{"$f":"AX23+AX24*Parameters!$C$13+AX25*Parameters!$C$12+AX26*Parameters!$C$11","v":206.84988570391027},{"$f":"AY23+AY24*Parameters!$C$13+AY25*Parameters!$C$12+AY26*Parameters!$C$11","v":64.595490630940176},{"$f":"AZ23+AZ24*Parameters!$C$13+AZ25*Parameters!$C$12+AZ26*Parameters!$C$11","v":37.729577495854706},{"$f":"BA23+BA24*Parameters!$C$13+BA25*Parameters!$C$12+BA26*Parameters!$C$11","v":69.57238813523503},{"$f":"BB23+BB24*Parameters!$C$13+BB25*Parameters!$C$12+BB26*Parameters!$C$11","v":378.74734196594022},{"$f":"BC23+BC24*Parameters!$C$13+BC25*Parameters!$C$12+BC26*Parameters!$C$11","v":80.312284571645307},{"$f":"BD23+BD24*Parameters!$C$13+BD25*Parameters!$C$12+BD26*Parameters!$C$11","v":18.288802186517096},{"$f":"BE23+BE24*Parameters!$C$13+BE25*Parameters!$C$12+BE26*Parameters!$C$11","v":11.77201610905983},{"$f":"BF23+BF24*Parameters!$C$13+BF25*Parameters!$C$12+BF26*Parameters!$C$11","v":37.458871486944453},{"$f":"BG23+BG24*Parameters!$C$13+BG25*Parameters!$C$12+BG26*Parameters!$C$11","v":147.83197435416668},{"$f":"BH23+BH24*Parameters!$C$13+BH25*Parameters!$C$12+BH26*Parameters!$C$11","v":23.031323032606839},{"$f":"BI23+BI24*Parameters!$C$13+BI25*Parameters!$C$12+BI26*Parameters!$C$11","v":4.6642922155128215},{"$f":"BJ23+BJ24*Parameters!$C$13+BJ25*Parameters!$C$12+BJ26*Parameters!$C$11","v":3.142571422457265},{"$f":"BK23+BK24*Parameters!$C$13+BK25*Parameters!$C$12+BK26*Parameters!$C$11","v":8.4026883372863246},{"$f":"BL23+BL24*Parameters!$C$13+BL25*Parameters!$C$12+BL26*Parameters!$C$11","v":39.240875007863252},{"$f":"BM23+BM24*Parameters!$C$13+BM25*Parameters!$C$12+BM26*Parameters!$C$11","v":334.79781028779917},{"$f":"BN23+BN24*Parameters!$C$13+BN25*Parameters!$C$12+BN26*Parameters!$C$11","v":112.55188529098291},{"$f":"BO23+BO24*Parameters!$C$13+BO25*Parameters!$C$12+BO26*Parameters!$C$11","v":61.637706731431614},{"$f":"BP23+BP24*Parameters!$C$13+BP25*Parameters!$C$12+BP26*Parameters!$C$11","v":88.482079081367516},{"$f":"BQ23+BQ24*Parameters!$C$13+BQ25*Parameters!$C$12+BQ26*Parameters!$C$11","v":597.46948139158121},{"$f":"BR23+BR24*Parameters!$C$13+BR25*Parameters!$C$12+BR26*Parameters!$C$11","v":137.5829631645299},{"$f":"BS23+BS24*Parameters!$C$13+BS25*Parameters!$C$12+BS26*Parameters!$C$11","v":35.250261067927347},{"$f":"BT23+BT24*Parameters!$C$13+BT25*Parameters!$C$12+BT26*Parameters!$C$11","v":24.7308419257906},{"$f":"BU23+BU24*Parameters!$C$13+BU25*Parameters!$C$12+BU26*Parameters!$C$11","v":59.064875104786324},{"$f":"BV23+BV24*Parameters!$C$13+BV25*Parameters!$C$12+BV26*Parameters!$C$11","v":256.62894126303416},{"$f":"BW23+BW24*Parameters!$C$13+BW25*Parameters!$C$12+BW26*Parameters!$C$11","v":44.668687152414535},{"$f":"BX23+BX24*Parameters!$C$13+BX25*Parameters!$C$12+BX26*Parameters!$C$11","v":11.56066058284188},{"$f":"BY23+BY24*Parameters!$C$13+BY25*Parameters!$C$12+BY26*Parameters!$C$11","v":5.5924957626282055},{"$f":"BZ23+BZ24*Parameters!$C$13+BZ25*Parameters!$C$12+BZ26*Parameters!$C$11","v":17.166514240256411},{"$f":"CA23+CA24*Parameters!$C$13+CA25*Parameters!$C$12+CA26*Parameters!$C$11","v":78.988357738141033},{"$f":"CB23+CB24*Parameters!$C$13+CB25*Parameters!$C$12+CB26*Parameters!$C$11","v":271.21955762132478},{"$f":"CC23+CC24*Parameters!$C$13+CC25*Parameters!$C$12+CC26*Parameters!$C$11","v":132.67432802959399},{"$f":"CD23+CD24*Parameters!$C$13+CD25*Parameters!$C$12+CD26*Parameters!$C$11","v":72.667831871623946},{"$f":"CE23+CE24*Parameters!$C$13+CE25*Parameters!$C$12+CE26*Parameters!$C$11","v":98.258556605790602},{"$f":"CF23+CF24*Parameters!$C$13+CF25*Parameters!$C$12+CF26*Parameters!$C$11","v":574.82027412833338},{"$f":"CG23+CG24*Parameters!$C$13+CG25*Parameters!$C$12+CG26*Parameters!$C$11","v":154.84040323844016},{"$f":"CH23+CH24*Parameters!$C$13+CH25*Parameters!$C$12+CH26*Parameters!$C$11","v":72.664234082371792},{"$f":"CI23+CI24*Parameters!$C$13+CI25*Parameters!$C$12+CI26*Parameters!$C$11","v":41.526941594594021},{"$f":"CJ23+CJ24*Parameters!$C$13+CJ25*Parameters!$C$12+CJ26*Parameters!$C$11","v":70.655377343803423},{"$f":"CK23+CK24*Parameters!$C$13+CK25*Parameters!$C$12+CK26*Parameters!$C$11","v":339.68695625920941},{"$f":"CL23+CL24*Parameters!$C$13+CL25*Parameters!$C$12+CL26*Parameters!$C$11","v":26.46819411264957},{"$f":"CM23+CM24*Parameters!$C$13+CM25*Parameters!$C$12+CM26*Parameters!$C$11","v":11.48892213059829},{"$f":"CN23+CN24*Parameters!$C$13+CN25*Parameters!$C$12+CN26*Parameters!$C$11","v":6.1242147376068381},{"$f":"CO23+CO24*Parameters!$C$13+CO25*Parameters!$C$12+CO26*Parameters!$C$11","v":11.01716713775641},{"$f":"CP23+CP24*Parameters!$C$13+CP25*Parameters!$C$12+CP26*Parameters!$C$11","v":55.098498118611104},{"$f":"CQ23+CQ24*Parameters!$C$13+CQ25*Parameters!$C$12+CQ26*Parameters!$C$11","v":264.47210817177353},{"$f":"CR23+CR24*Parameters!$C$13+CR25*Parameters!$C$12+CR26*Parameters!$C$11","v":123.83033612938033},{"$f":"CS23+CS24*Parameters!$C$13+CS25*Parameters!$C$12+CS26*Parameters!$C$11","v":70.598731723034177},{"$f":"CT23+CT24*Parameters!$C$13+CT25*Parameters!$C$12+CT26*Parameters!$C$11","v":96.424158493653835},{"$f":"CU23+CU24*Parameters!$C$13+CU25*Parameters!$C$12+CU26*Parameters!$C$11","v":555.32533451784184},{"$f":"CV23+CV24*Parameters!$C$13+CV25*Parameters!$C$12+CV26*Parameters!$C$11","v":224.9973507825855},{"$f":"CW23+CW24*Parameters!$C$13+CW25*Parameters!$C$12+CW26*Parameters!$C$11","v":98.120864479465808},{"$f":"CX23+CX24*Parameters!$C$13+CX25*Parameters!$C$12+CX26*Parameters!$C$11","v":58.488843834914533},{"$f":"CY23+CY24*Parameters!$C$13+CY25*Parameters!$C$12+CY26*Parameters!$C$11","v":85.692534364529905},{"$f":"CZ23+CZ24*Parameters!$C$13+CZ25*Parameters!$C$12+CZ26*Parameters!$C$11","v":467.29959346149576},{"$f":"DA23+DA24*Parameters!$C$13+DA25*Parameters!$C$12+DA26*Parameters!$C$11","v":60.133529041923083},{"$f":"DB23+DB24*Parameters!$C$13+DB25*Parameters!$C$12+DB26*Parameters!$C$11","v":37.152848277222219},{"$f":"DC23+DC24*Parameters!$C$13+DC25*Parameters!$C$12+DC26*Parameters!$C$11","v":13.682463314273503},{"$f":"DD23+DD24*Parameters!$C$13+DD25*Parameters!$C$12+DD26*Parameters!$C$11","v":28.091611752884617},{"$f":"DE23+DE24*Parameters!$C$13+DE25*Parameters!$C$12+DE26*Parameters!$C$11","v":139.06045238630344},{"$f":"DF23+DF24*Parameters!$C$13+DF25*Parameters!$C$12+DF26*Parameters!$C$11","v":271.21955762132478},{"$f":"DG23+DG24*Parameters!$C$13+DG25*Parameters!$C$12+DG26*Parameters!$C$11","v":132.67432802959399},{"$f":"DH23+DH24*Parameters!$C$13+DH25*Parameters!$C$12+DH26*Parameters!$C$11","v":72.667831871623946},{"$f":"DI23+DI24*Parameters!$C$13+DI25*Parameters!$C$12+DI26*Parameters!$C$11","v":98.258556605790602},{"$f":"DJ23+DJ24*Parameters!$C$13+DJ25*Parameters!$C$12+DJ26*Parameters!$C$11","v":574.82027412833338},{"$f":"DK23+DK24*Parameters!$C$13+DK25*Parameters!$C$12+DK26*Parameters!$C$11","v":168.26341962470087},{"$f":"DL23+DL24*Parameters!$C$13+DL25*Parameters!$C$12+DL26*Parameters!$C$11","v":72.650636500555564},{"$f":"DM23+DM24*Parameters!$C$13+DM25*Parameters!$C$12+DM26*Parameters!$C$11","v":43.19224485378205},{"$f":"DN23+DN24*Parameters!$C$13+DN25*Parameters!$C$12+DN26*Parameters!$C$11","v":65.363533566004278},{"$f":"DO23+DO24*Parameters!$C$13+DO25*Parameters!$C$12+DO26*Parameters!$C$11","v":349.46983454504277},{"$f":"DP23+DP24*Parameters!$C$13+DP25*Parameters!$C$12+DP26*Parameters!$C$11","v":42.453530669487179},{"$f":"DQ23+DQ24*Parameters!$C$13+DQ25*Parameters!$C$12+DQ26*Parameters!$C$11","v":19.957624995149573},{"$f":"DR23+DR24*Parameters!$C$13+DR25*Parameters!$C$12+DR26*Parameters!$C$11","v":9.3035327897435902},{"$f":"DS23+DS24*Parameters!$C$13+DS25*Parameters!$C$12+DS26*Parameters!$C$11","v":21.601197458226494},{"$f":"DT23+DT24*Parameters!$C$13+DT25*Parameters!$C$12+DT26*Parameters!$C$11","v":93.315885912606831},null,null,null,null,null,null,"Chisel",null,1,null,null,null,null,null,null,null,null,null,null,1,16.64,16.64]
[null,null,null,"Labor Hrs.",0.72899999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(E29:H29)","v":1.2509999999999999},0.72899999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(J29:M29)","v":1.2509999999999999},0.72899999999999998,0.224,0.156,0.14000000000000001,{"$f":"+SUM(O29:R29)","v":1.2490000000000001},0.72899999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(T29:W29)","v":1.2509999999999999},0.72899999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(Y29:AB29)","v":1.2509999999999999},0.72899999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AD29:AG29)","v":1.2509999999999999},0.72899999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AI29:AL29)","v":1.2509999999999999},0.72899999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AN29:AQ29)","v":1.2509999999999999},0.72899999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AS29:AV29)","v":1.2509999999999999},0.72899999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AX29:BA29)","v":1.2509999999999999},0.72899999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BC29:BF29)","v":1.2509999999999999},0.72899999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BH29:BK29)","v":1.2509999999999999},0.72899999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BM29:BP29)","v":1.2509999999999999},0.72899999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BR29:BU29)","v":1.2509999999999999},0.72899999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BW29:BZ29)","v":1.2509999999999999},0.51400000000000001,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CB29:CE29)","v":1.036},0.51400000000000001,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CG29:CJ29)","v":1.036},0.51400000000000001,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CL29:CO29)","v":1.036},0.51400000000000001,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CQ29:CT29)","v":1.036},0.51400000000000001,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CV29:CY29)","v":1.036},0.51400000000000001,0.224,0.158,0.14000000000000001,{"$f":"+SUM(DA29:DD29)","v":1.036},0.51400000000000001,0.224,0.158,0.14000000000000001,{"$f":"+SUM(DF29:DI29)","v":1.036},0.51400000000000001,0.224,0.158,0.14000000000000001,{"$f":"+SUM(DK29:DN29)","v":1.036},0.51400000000000001,0.224,0.158,0.14000000000000001,{"$f":"+SUM(DP29:DS29)","v":1.036},null,null,null,null,null,null,"Anhy. App.",null,null,1,null,null,null,null,null,null,null,null,null,1,17.72,17.72]
[null,null,null,"Tractor 1",null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,null,null,"Sweep Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,13.17]
[null,null,null,"Tractor 2",null,null,null,null,null,null,null,null,null,95,null,null,null,null,160,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,"M.B. Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,21.8]
[null,null,null,"Tractor 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Field Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0,15.39]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cultipacker",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Fuel",4.9119999999999999,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(E34:H34)","v":7.6190000000000007},4.9119999999999999,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(J34:M34)","v":7.6190000000000007},5.6189999999999998,1.276,0.876,0.82199999999999995,{"$f":"+SUM(O34:R34)","v":8.593},4.9119999999999999,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(T34:W34)","v":7.6190000000000007},4.9119999999999999,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(Y34:AB34)","v":7.6190000000000007},4.9119999999999999,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(AD34:AG34)","v":7.6190000000000007},4.9119999999999999,1.232,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(AI34:AL34)","v":7.3760000000000003},4.9119999999999999,1.232,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(AN34:AQ34)","v":7.3760000000000003},4.9119999999999999,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(AS34:AV34)","v":7.6190000000000007},4.9119999999999999,1.232,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(AX34:BA34)","v":7.3760000000000003},4.9119999999999999,1.232,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(BC34:BF34)","v":7.3760000000000003},4.9119999999999999,1.1559999999999999,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(BH34:BK34)","v":7.5430000000000001},4.9119999999999999,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(BM34:BP34)","v":7.6190000000000007},4.9119999999999999,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(BR34:BU34)","v":7.6190000000000007},4.9119999999999999,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(BW34:BZ34)","v":7.6190000000000007},3.3959999999999999,1.232,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(CB34:CE34)","v":5.86},3.3959999999999999,1.232,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(CG34:CJ34)","v":5.86},3.3959999999999999,1.4259999999999999,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(CL34:CO34)","v":6.2969999999999997},3.3959999999999999,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(CQ34:CT34)","v":6.1030000000000006},3.3959999999999999,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(CV34:CY34)","v":6.1030000000000006},3.3959999999999999,1.232,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(DA34:DD34)","v":5.86},3.3959999999999999,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(DF34:DI34)","v":6.1030000000000006},3.3959999999999999,1.4259999999999999,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(DK34:DN34)","v":6.2969999999999997},3.3959999999999999,1.4259999999999999,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(DP34:DS34)","v":6.2969999999999997},null,null,null,null,null,null,"Tandem Disk",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.27]
[null,null,null,"Lube",0.73699999999999999,0.185,9.8000000000000004E-2,0.123,1.143,0.73699999999999999,0.185,9.8000000000000004E-2,0.123,1.143,0.84299999999999997,0.191,0.13100000000000001,0.123,1.288,0.73699999999999999,0.185,9.8000000000000004E-2,0.123,1.143,0.73699999999999999,0.185,9.8000000000000004E-2,0.123,1.143,0.73699999999999999,0.185,9.8000000000000004E-2,0.123,1.143,0.73699999999999999,0.185,9.8000000000000004E-2,8.6999999999999994E-2,1.107,0.73699999999999999,0.185,9.8000000000000004E-2,8.6999999999999994E-2,1.107,0.73699999999999999,0.185,9.8000000000000004E-2,0.123,1.143,0.73699999999999999,0.185,9.8000000000000004E-2,8.6999999999999994E-2,1.107,0.73699999999999999,0.185,9.8000000000000004E-2,8.6999999999999994E-2,1.107,0.73699999999999999,0.17299999999999999,9.8000000000000004E-2,0.123,1.131,0.73699999999999999,0.185,9.8000000000000004E-2,0.123,1.143,0.73699999999999999,0.185,9.8000000000000004E-2,0.123,1.143,0.73699999999999999,0.185,9.8000000000000004E-2,0.123,1.143,0.50900000000000001,0.185,9.8000000000000004E-2,8.6999999999999994E-2,0.87899999999999989,0.50900000000000001,0.185,9.8000000000000004E-2,8.6999999999999994E-2,0.87899999999999989,0.50900000000000001,0.214,9.8000000000000004E-2,0.123,0.94399999999999995,0.50900000000000001,0.185,9.8000000000000004E-2,0.123,0.91499999999999992,0.50900000000000001,0.185,9.8000000000000004E-2,0.123,0.91499999999999992,0.50900000000000001,0.185,9.8000000000000004E-2,8.6999999999999994E-2,0.87899999999999989,0.50900000000000001,0.185,9.8000000000000004E-2,0.123,0.91499999999999992,0.50900000000000001,0.214,9.8000000000000004E-2,0.123,0.94399999999999995,0.50900000000000001,0.214,9.8000000000000004E-2,0.123,0.94399999999999995,null,null,null,null,null,null,"Springtooth",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Repairs",9.7042199572649572,3.4524867521367515,2.3521618376068369,5.6605879914529913,21.169456538461539,11.018151965811967,3.765445982905983,2.5558337179487176,6.0108042735042728,23.350235940170943,16.393102564102563,5.3004364957264949,3.0674972222222228,7.5582138034188047,32.319250085470081,9.1950402564102554,3.3581022222222225,2.2975181623931622,5.5214949999999998,20.372155641025639,9.7017361538461557,3.4947114102564103,2.3670646581196579,5.5662034615384615,21.129715683760686,12.332083974358973,4.1305650854700851,2.8017302564102562,6.1076726068376077,25.372051923076921,9.1925564529914521,3.3506508119658123,2.3024857692307692,4.2249496153846158,19.070642649572648,10.17862641025641,3.5419036752136743,2.4614491880341882,4.4981679914529913,20.680147264957263,13.121933461538461,4.1827249572649565,2.7942788461538459,6.4106966239316243,26.509633888888889,9.2024916666666652,3.3531346153846151,2.3024857692307692,4.2249496153846158,19.083061666666666,10.034565811965811,3.5344522649572645,2.4192245299145294,4.3565911965811974,20.344833803418801,13.397635641025641,4.5130708119658118,2.7719246153846155,6.4255994444444449,27.108230512820512,9.0360768376068368,3.3208451709401712,2.2850991452991454,5.5090759829059834,20.151097136752135,9.4757100427350416,3.4251649145299141,2.32484,5.5388816239316236,20.764596581196578,11.306273162393163,3.8821847435897432,2.6477344444444442,5.8866141025641028,23.722806452991453,5.9561605982905981,3.3158775641025637,2.2826153418803421,4.2100467948717952,15.7647002991453,6.0331585042735032,3.3680374358974361,2.319872393162393,4.2423362393162396,15.963404572649573,7.4836997008547019,3.7878002136752138,2.5930907692307694,6.1821867094017087,20.046777393162394,5.9586444017094005,3.3183613675213675,2.2776477350427351,5.5065921794871793,17.061245683760681,5.9685796153846153,3.338231794871795,2.2925505555555552,5.5065921794871793,17.105954145299144,6.3833747863247865,3.5568064957264953,2.506157649572649,4.5081032051282053,16.954442136752135,5.9561605982905981,3.3158775641025637,2.2776477350427351,5.5065921794871793,17.056278076923075,6.0232232905982901,3.2488148717948722,2.2950343589743585,5.5363978205128213,17.103470341880342,6.8950382905982899,3.6213853846153836,2.4862872222222219,5.8096161965811959,18.812327094017093,null,null,null,null,null,null,"S. Harrow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.8]
[null,null,null,"Depreciation",81.438946495726483,21.402934059829064,11.192018205128205,48.026822905982904,162.06072166666667,31.95909858974359,7.7221448290598289,3.5468712820512818,19.711463931623932,62.939578632478636,11.457785170940172,3.7108023076923078,2.252809700854701,5.5115597863247858,22.932956965811965,183.31959512820512,49.20662952991453,23.466974700854699,110.80743811965812,366.80063747863244,88.564978504273498,19.423342735042734,9.3788417094017085,88.701587692307697,206.06875064102564,21.328419957264959,4.6471961965811959,1.957237094017094,18.151635384615382,46.084488632478632,183.51333179487179,54.546806880341876,21.055201581196577,39.124871452991464,298.24021170940171,51.230929316239326,14.997205042735041,5.3054041025641032,12.77171717948718,84.305255641025653,15.312648076923079,4.006374914529915,1.9671723076923078,12.279924102564102,33.5661194017094,173.3620272222222,51.874234401709408,21.055201581196577,39.124871452991464,285.41633465811964,61.210851452991449,14.860595854700856,6.6392065384615382,21.19181076923077,103.90246461538462,14.969883205128207,4.2920123076923078,2.0739758547008544,12.533272051282053,33.869143418803425,309.08449743589745,97.533992649572639,32.893008675213672,132.30475670940172,571.81625547008548,109.35441311965812,29.746029743589748,15.469127692307691,101.85332679487179,256.42289735042738,29.661580427350426,7.9059462820512811,2.9557260683760687,26.472376837606834,66.995629615384601,293.97800504273505,123.63379897435898,33.439445427350428,48.811704786324796,499.86295423076928,167.41331803418802,73.552870641025635,17.803902905982905,34.95208170940171,293.72217329059822,18.725393974358976,8.4126421794871789,3.2115578205128208,15.655412948717949,46.00500692307692,263.30303282051278,109.7021455982906,40.120876623931622,140.89871653846151,554.02477158119655,252.26252662393159,100.39285038461537,26.181771837606838,140.89871653846151,519.73586538461529,71.548441282051272,40.635023931623927,5.4246266666666667,13.852171666666665,131.46026354700854,266.07495743589743,114.17299175213672,43.615588034188036,140.89871653846151,564.76225376068373,147.42615192307693,67.619064273504279,24.366111538461546,96.406345897435884,335.81767363247866,29.505100811965814,15.126362820512821,4.9079955555555559,33.374866538461532,82.914325726495719,null,null,null,null,null,null,"Drill",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.55]
[null,null,null,"Insurance",773.79914948717953,201.46626290598289,111.29426358974359,405.79635115384622,1492.3560271367523,302.48751555555555,73.465937521367508,34.783183076923073,166.68059602564102,577.4172321794872,110.72050499999999,34.870116196581193,22.262330042735041,46.702955683760685,214.55590692307692,1763.3215935042733,467.89888803418796,231.86553294871791,941.4012365811966,3404.4872510683754,827.67532944444429,184.9688405982906,91.277291837606839,735.66531559829059,1839.5867774786323,199.37490042735041,44.365696666666665,19.075610256410254,151.39030217948715,414.20650952991446,1781.8631860256412,516.30821666666668,204.33753965811962,346.57751004273501,2849.0864523931623,492.24761294871792,141.03035811965813,51.183737051282044,110.59879863247862,795.06050675213669,146.0153515811966,37.925194401709405,19.251960299145303,102.88410521367518,306.07661149572652,1677.0367465384611,488.71564448717942,204.33753965811962,346.57751004273501,2716.667440726495,574.95578299145302,140.25292764957265,64.05480636752138,180.53773529914531,959.80125230769227,141.13964547008547,39.651437777777772,20.178418974358976,104.44641756410259,305.41591978632482,3031.3703014957264,923.35888854700863,323.31420722222225,1163.3861995299144,5441.429596794871,1040.4900901709402,279.50488252136756,148.12410068376067,848.94662192307692,2317.0656952991453,279.4080141880342,73.942827777777779,28.124106111111107,221.0088282051282,602.48377628205128,2899.07548,1187.2356799572651,328.95244098290596,446.58288709401711,4861.8464880341871,1619.6087276923074,690.02046017094017,167.51018636752138,303.48600452991451,2780.6253787606834,173.08880884615385,76.933327094017088,31.097218803418802,131.60680794871794,412.72616269230764,2582.333416623932,1050.8624532478632,397.94504854700858,1252.1300118803417,5283.2709302991461,2468.3119368803418,965.50406495726509,254.01609183760684,1252.1300118803417,4939.9621055555554,681.91829341880339,365.4867054700855,50.078444529914528,117.50377213675213,1214.9872155555556,2610.9319291880338,1089.54024008547,434.04713123931623,1252.1300118803417,5386.6493123931623,1413.0804734188036,639.78553602564102,238.54199653846155,833.25891952991435,3124.6669255128209,269.40573782051285,135.00465102564104,46.894208547008546,277.03598192307692,728.34057931623931,null,null,null,null,null,null,"Planter",null,null,null,1,null,null,null,null,null,null,null,null,1,19.420000000000002,19.420000000000002]
[null,null,null,"Taxes",1180.9938819658119,308.48590081196579,167.25932222222221,645.93543329059833,2302.6745382905983,462.28797611111111,112.07666166666665,52.512571880341881,265.24288329059829,892.12009294871791,168.00694705128208,53.419160128205142,33.521410940170945,74.258270811965801,329.20578893162394,2679.9146015384613,713.92458427350437,349.20289025641029,1495.4384271794872,5238.4805032478635,1270.5002219658118,282.08307047008549,138.16901658119659,1179.1707702564102,2869.9230792735038,306.01203260683758,67.604161452991448,28.85931192307692,242.15344670940169,644.62895269230762,2699.4273611965809,789.04473487179484,309.61106376068375,542.20683491452985,4340.2899947435899,748.39729192307686,216.02135094017095,77.713241367521363,174.45490072649574,1216.5867849572649,222.57859196581197,57.957068974358961,29.087821837606832,164.28620952991452,473.9096923076923,2543.8443988461536,748.08930029914518,309.61106376068375,542.20683491452985,4143.7515978205129,881.01004025641032,214.55590692307695,97.255806666666643,286.49678914529915,1479.3185429914529,215.9890614957265,61.118950726495719,30.553265854700857,167.10781021367521,474.76908829059823,4576.7903048717944,1411.0363032051282,487.77676679487178,1824.9149506837603,8300.5183255555548,1587.259671965812,428.23751504273508,225.47222294871793,1358.2182235042735,3599.187633461539,427.71343252136739,113.47007538461537,42.902736452991455,353.36574478632474,937.45198914529897,4368.9679890170937,1805.4021910256408,496.14966811965803,690.63644341880331,7361.1562915811955,2456.675317863248,1057.7872971794873,256.5346685042735,478.24889688034187,4249.2461804273507,266.71826252136748,118.99902179487179,47.152524102564101,209.88138888888886,642.75119730769222,3898.8535483333335,1599.3706974358975,598.54943166666669,1956.6310459829062,8053.4047234188038,3729.6220861965817,1467.4732844871796,384.92495102564101,1956.6310459829062,7538.6513676923087,1039.658016025641,568.66430893162396,77.201577863247877,186.75966286324785,1872.2835656837606,3941.3017487606835,1660.4002312393161,652.13003901709408,1956.6310459829062,8210.4630649999999,2150.2062654273509,977.88582499999984,360.37503803418798,1315.2931328205129,4803.7602612820519,416.93124188034187,210.64143273504274,71.434186324786324,443.91279841880339,1142.9196593589743,null,null,null,null,null,null,"Cultivator",null,null,null,null,1,null,null,null,null,null,null,null,1,0]
[null,null,null,"Interest",773.79914948717953,201.46626290598289,111.29426358974359,405.79635115384622,1492.3560271367523,302.48751555555555,73.465937521367508,34.783183076923073,166.68059602564102,577.4172321794872,110.72050499999999,34.870116196581193,22.262330042735041,46.702955683760685,214.55590692307692,1763.3215935042733,467.89888803418796,231.86553294871791,941.4012365811966,3404.4872510683754,827.67532944444429,184.9688405982906,91.277291837606839,735.66531559829059,1839.5867774786323,199.37490042735041,44.365696666666665,19.075610256410254,151.39030217948715,414.20650952991446,1781.8631860256412,516.30821666666668,204.33753965811962,346.57751004273501,2849.0864523931623,492.24761294871792,141.03035811965813,51.183737051282044,110.59879863247862,795.06050675213669,146.0153515811966,37.925194401709405,19.251960299145303,102.88410521367518,306.07661149572652,1677.0367465384611,488.71564448717942,204.33753965811962,346.57751004273501,2716.667440726495,574.95578299145302,140.25292764957265,64.05480636752138,180.53773529914531,959.80125230769227,141.13964547008547,39.651437777777772,20.178418974358976,104.44641756410259,305.41591978632482,3031.3703014957264,923.35888854700863,323.31420722222225,1163.3861995299144,5441.429596794871,1040.4900901709402,279.50488252136756,148.12410068376067,848.94662192307692,2317.0656952991453,279.4080141880342,73.942827777777779,28.124106111111107,221.0088282051282,602.48377628205128,2899.07548,1187.2356799572651,328.95244098290596,446.58288709401711,4861.8464880341871,1619.6087276923074,690.02046017094017,167.51018636752138,303.48600452991451,2780.6253787606834,173.08880884615385,76.933327094017088,31.097218803418802,131.60680794871794,412.72616269230764,2582.333416623932,1050.8624532478632,397.94504854700858,1252.1300118803417,5283.2709302991461,2468.3119368803418,965.50406495726509,254.01609183760684,1252.1300118803417,4939.9621055555554,681.91829341880339,365.4867054700855,50.078444529914528,117.50377213675213,1214.9872155555556,2610.9319291880338,1089.54024008547,434.04713123931623,1252.1300118803417,5386.6493123931623,1413.0804734188036,639.78553602564102,238.54199653846155,833.25891952991435,3124.6669255128209,269.40573782051285,135.00465102564104,46.894208547008546,277.03598192307692,728.34057931623931,null,null,null,null,null,null,"Rotary Hoe",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Ttl Variable Costs",{"$f":"(SUM(E34:E35)*Parameters!$C$9)+E36","v":28.289429957264957},{"$f":"(SUM(F34:F35)*Parameters!$C$9)+F36","v":8.1144167521367514},{"$f":"(SUM(G34:G35)*Parameters!$C$9)+G36","v":4.822951837606837},{"$f":"(SUM(H34:H35)*Parameters!$C$9)+H36","v":8.7696379914529921},{"$f":"(SUM(I34:I35)*Parameters!$C$9)+I36","v":49.996436538461538},{"$f":"(SUM(J34:J35)*Parameters!$C$9)+J36","v":29.603361965811967},{"$f":"(SUM(K34:K35)*Parameters!$C$9)+K36","v":8.427375982905982},{"$f":"(SUM(L34:L35)*Parameters!$C$9)+L36","v":5.0266237179487181},{"$f":"(SUM(M34:M35)*Parameters!$C$9)+M36","v":9.1198542735042736},{"$f":"(SUM(N34:N35)*Parameters!$C$9)+N36","v":52.177215940170946},{"$f":"(SUM(O34:O35)*Parameters!$C$9)+O36","v":37.653082564102561},{"$f":"(SUM(P34:P35)*Parameters!$C$9)+P36","v":10.126866495726496},{"$f":"(SUM(Q34:Q35)*Parameters!$C$9)+Q36","v":6.3805272222222236},{"$f":"(SUM(R34:R35)*Parameters!$C$9)+R36","v":10.667263803418805},{"$f":"(SUM(S34:S35)*Parameters!$C$9)+S36","v":64.827740085470083},{"$f":"(SUM(T34:T35)*Parameters!$C$9)+T36","v":27.780250256410255},{"$f":"(SUM(U34:U35)*Parameters!$C$9)+U36","v":8.0200322222222233},{"$f":"(SUM(V34:V35)*Parameters!$C$9)+V36","v":4.7683081623931622},{"$f":"(SUM(W34:W35)*Parameters!$C$9)+W36","v":8.6305449999999997},{"$f":"(SUM(X34:X35)*Parameters!$C$9)+X36","v":49.199135641025642},{"$f":"(SUM(Y34:Y35)*Parameters!$C$9)+Y36","v":28.286946153846156},{"$f":"(SUM(Z34:Z35)*Parameters!$C$9)+Z36","v":8.1566414102564107},{"$f":"(SUM(AA34:AA35)*Parameters!$C$9)+AA36","v":4.8378546581196584},{"$f":"(SUM(AB34:AB35)*Parameters!$C$9)+AB36","v":8.6752534615384604},{"$f":"(SUM(AC34:AC35)*Parameters!$C$9)+AC36","v":49.956695683760685},{"$f":"(SUM(AD34:AD35)*Parameters!$C$9)+AD36","v":30.917293974358973},{"$f":"(SUM(AE34:AE35)*Parameters!$C$9)+AE36","v":8.792495085470085},{"$f":"(SUM(AF34:AF35)*Parameters!$C$9)+AF36","v":5.2725202564102567},{"$f":"(SUM(AG34:AG35)*Parameters!$C$9)+AG36","v":9.2167226068376067},{"$f":"(SUM(AH34:AH35)*Parameters!$C$9)+AH36","v":54.199031923076923},{"$f":"(SUM(AI34:AI35)*Parameters!$C$9)+AI36","v":27.77776645299145},{"$f":"(SUM(AJ34:AJ35)*Parameters!$C$9)+AJ36","v":8.0125808119658117},{"$f":"(SUM(AK34:AK35)*Parameters!$C$9)+AK36","v":4.7732757692307697},{"$f":"(SUM(AL34:AL35)*Parameters!$C$9)+AL36","v":6.4160896153846156},{"$f":"(SUM(AM34:AM35)*Parameters!$C$9)+AM36","v":46.979712649572647},{"$f":"(SUM(AN34:AN35)*Parameters!$C$9)+AN36","v":28.76383641025641},{"$f":"(SUM(AO34:AO35)*Parameters!$C$9)+AO36","v":8.2038336752136747},{"$f":"(SUM(AP34:AP35)*Parameters!$C$9)+AP36","v":4.9322391880341883},{"$f":"(SUM(AQ34:AQ35)*Parameters!$C$9)+AQ36","v":6.6893079914529912},{"$f":"(SUM(AR34:AR35)*Parameters!$C$9)+AR36","v":48.58921726495727},{"$f":"(SUM(AS34:AS35)*Parameters!$C$9)+AS36","v":31.707143461538461},{"$f":"(SUM(AT34:AT35)*Parameters!$C$9)+AT36","v":8.8446549572649573},{"$f":"(SUM(AU34:AU35)*Parameters!$C$9)+AU36","v":5.265068846153846},{"$f":"(SUM(AV34:AV35)*Parameters!$C$9)+AV36","v":9.5197466239316242},{"$f":"(SUM(AW34:AW35)*Parameters!$C$9)+AW36","v":55.336613888888891},{"$f":"(SUM(AX34:AX35)*Parameters!$C$9)+AX36","v":27.787701666666663},{"$f":"(SUM(AY34:AY35)*Parameters!$C$9)+AY36","v":8.015064615384615},{"$f":"(SUM(AZ34:AZ35)*Parameters!$C$9)+AZ36","v":4.7732757692307697},{"$f":"(SUM(BA34:BA35)*Parameters!$C$9)+BA36","v":6.4160896153846156},{"$f":"(SUM(BB34:BB35)*Parameters!$C$9)+BB36","v":46.992131666666666},{"$f":"(SUM(BC34:BC35)*Parameters!$C$9)+BC36","v":28.619775811965809},{"$f":"(SUM(BD34:BD35)*Parameters!$C$9)+BD36","v":8.1963822649572649},{"$f":"(SUM(BE34:BE35)*Parameters!$C$9)+BE36","v":4.890014529914529},{"$f":"(SUM(BF34:BF35)*Parameters!$C$9)+BF36","v":6.5477311965811973},{"$f":"(SUM(BG34:BG35)*Parameters!$C$9)+BG36","v":48.253903803418808},{"$f":"(SUM(BH34:BH35)*Parameters!$C$9)+BH36","v":31.982845641025641},{"$f":"(SUM(BI34:BI35)*Parameters!$C$9)+BI36","v":8.8854808119658131},{"$f":"(SUM(BJ34:BJ35)*Parameters!$C$9)+BJ36","v":5.2427146153846156},{"$f":"(SUM(BK34:BK35)*Parameters!$C$9)+BK36","v":9.5346494444444438},{"$f":"(SUM(BL34:BL35)*Parameters!$C$9)+BL36","v":55.645690512820508},{"$f":"(SUM(BM34:BM35)*Parameters!$C$9)+BM36","v":27.621286837606839},{"$f":"(SUM(BN34:BN35)*Parameters!$C$9)+BN36","v":7.9827751709401706},{"$f":"(SUM(BO34:BO35)*Parameters!$C$9)+BO36","v":4.755889145299145},{"$f":"(SUM(BP34:BP35)*Parameters!$C$9)+BP36","v":8.6181259829059833},{"$f":"(SUM(BQ34:BQ35)*Parameters!$C$9)+BQ36","v":48.978077136752134},{"$f":"(SUM(BR34:BR35)*Parameters!$C$9)+BR36","v":28.060920042735042},{"$f":"(SUM(BS34:BS35)*Parameters!$C$9)+BS36","v":8.0870949145299136},{"$f":"(SUM(BT34:BT35)*Parameters!$C$9)+BT36","v":4.7956300000000001},{"$f":"(SUM(BU34:BU35)*Parameters!$C$9)+BU36","v":8.6479316239316226},{"$f":"(SUM(BV34:BV35)*Parameters!$C$9)+BV36","v":49.591576581196577},{"$f":"(SUM(BW34:BW35)*Parameters!$C$9)+BW36","v":29.891483162393165},{"$f":"(SUM(BX34:BX35)*Parameters!$C$9)+BX36","v":8.5441147435897431},{"$f":"(SUM(BY34:BY35)*Parameters!$C$9)+BY36","v":5.1185244444444447},{"$f":"(SUM(BZ34:BZ35)*Parameters!$C$9)+BZ36","v":8.9956641025641026},{"$f":"(SUM(CA34:CA35)*Parameters!$C$9)+CA36","v":52.549786452991455},{"$f":"(SUM(CB34:CB35)*Parameters!$C$9)+CB36","v":18.803610598290597},{"$f":"(SUM(CC34:CC35)*Parameters!$C$9)+CC36","v":7.9778075641025641},{"$f":"(SUM(CD34:CD35)*Parameters!$C$9)+CD36","v":4.7534053418803417},{"$f":"(SUM(CE34:CE35)*Parameters!$C$9)+CE36","v":6.4011867948717951},{"$f":"(SUM(CF34:CF35)*Parameters!$C$9)+CF36","v":37.936010299145295},{"$f":"(SUM(CG34:CG35)*Parameters!$C$9)+CG36","v":18.880608504273503},{"$f":"(SUM(CH34:CH35)*Parameters!$C$9)+CH36","v":8.0299674358974364},{"$f":"(SUM(CI34:CI35)*Parameters!$C$9)+CI36","v":4.7906623931623926},{"$f":"(SUM(CJ34:CJ35)*Parameters!$C$9)+CJ36","v":6.4334762393162395},{"$f":"(SUM(CK34:CK35)*Parameters!$C$9)+CK36","v":38.134714572649571},{"$f":"(SUM(CL34:CL35)*Parameters!$C$9)+CL36","v":20.331149700854702},{"$f":"(SUM(CM34:CM35)*Parameters!$C$9)+CM36","v":9.1834002136752133},{"$f":"(SUM(CN34:CN35)*Parameters!$C$9)+CN36","v":5.063880769230769},{"$f":"(SUM(CO34:CO35)*Parameters!$C$9)+CO36","v":9.2912367094017085},{"$f":"(SUM(CP34:CP35)*Parameters!$C$9)+CP36","v":43.869667393162388},{"$f":"(SUM(CQ34:CQ35)*Parameters!$C$9)+CQ36","v":18.806094401709402},{"$f":"(SUM(CR34:CR35)*Parameters!$C$9)+CR36","v":7.9802913675213674},{"$f":"(SUM(CS34:CS35)*Parameters!$C$9)+CS36","v":4.7484377350427351},{"$f":"(SUM(CT34:CT35)*Parameters!$C$9)+CT36","v":8.6156421794871783},{"$f":"(SUM(CU34:CU35)*Parameters!$C$9)+CU36","v":40.150465683760686},{"$f":"(SUM(CV34:CV35)*Parameters!$C$9)+CV36","v":18.816029615384615},{"$f":"(SUM(CW34:CW35)*Parameters!$C$9)+CW36","v":8.0001617948717954},{"$f":"(SUM(CX34:CX35)*Parameters!$C$9)+CX36","v":4.7633405555555548},{"$f":"(SUM(CY34:CY35)*Parameters!$C$9)+CY36","v":8.6156421794871783},{"$f":"(SUM(CZ34:CZ35)*Parameters!$C$9)+CZ36","v":40.195174145299148},{"$f":"(SUM(DA34:DA35)*Parameters!$C$9)+DA36","v":19.230824786324789},{"$f":"(SUM(DB34:DB35)*Parameters!$C$9)+DB36","v":8.2187364957264961},{"$f":"(SUM(DC34:DC35)*Parameters!$C$9)+DC36","v":4.976947649572649},{"$f":"(SUM(DD34:DD35)*Parameters!$C$9)+DD36","v":6.6992432051282051},{"$f":"(SUM(DE34:DE35)*Parameters!$C$9)+DE36","v":39.125752136752133},{"$f":"(SUM(DF34:DF35)*Parameters!$C$9)+DF36","v":18.803610598290597},{"$f":"(SUM(DG34:DG35)*Parameters!$C$9)+DG36","v":7.9778075641025641},{"$f":"(SUM(DH34:DH35)*Parameters!$C$9)+DH36","v":4.7484377350427351},{"$f":"(SUM(DI34:DI35)*Parameters!$C$9)+DI36","v":8.6156421794871783},{"$f":"(SUM(DJ34:DJ35)*Parameters!$C$9)+DJ36","v":40.145498076923076},{"$f":"(SUM(DK34:DK35)*Parameters!$C$9)+DK36","v":18.87067329059829},{"$f":"(SUM(DL34:DL35)*Parameters!$C$9)+DL36","v":8.6444148717948721},{"$f":"(SUM(DM34:DM35)*Parameters!$C$9)+DM36","v":4.7658243589743581},{"$f":"(SUM(DN34:DN35)*Parameters!$C$9)+DN36","v":8.6454478205128211},{"$f":"(SUM(DO34:DO35)*Parameters!$C$9)+DO36","v":40.92636034188034},{"$f":"(SUM(DP34:DP35)*Parameters!$C$9)+DP36","v":19.742488290598288},{"$f":"(SUM(DQ34:DQ35)*Parameters!$C$9)+DQ36","v":9.0169853846153831},{"$f":"(SUM(DR34:DR35)*Parameters!$C$9)+DR36","v":4.9570772222222219},{"$f":"(SUM(DS34:DS35)*Parameters!$C$9)+DS36","v":8.9186661965811957},{"$f":"(SUM(DT34:DT35)*Parameters!$C$9)+DT36","v":42.635217094017094},null,null,null,null,null,null,"Sprayer",null,null,null,1,1,null,null,null,null,null,null,null,2,11.64,5.82]
[null,null,null,"Ttl Fixed Costs",{"$f":"E37+E38*Parameters!$C$13+E39*Parameters!$C$12+E40*Parameters!$C$11","v":153.9921185501282},{"$f":"F37+F38*Parameters!$C$13+F39*Parameters!$C$12+F40*Parameters!$C$11","v":40.302894706068379},{"$f":"G37+G38*Parameters!$C$13+G39*Parameters!$C$12+G40*Parameters!$C$11","v":21.601211119145301},{"$f":"H37+H38*Parameters!$C$13+H39*Parameters!$C$12+H40*Parameters!$C$11","v":86.341190804465811},{"$f":"I37+I38*Parameters!$C$13+I39*Parameters!$C$12+I40*Parameters!$C$11","v":302.23741517980773},{"$f":"J37+J38*Parameters!$C$13+J39*Parameters!$C$12+J40*Parameters!$C$11","v":60.327248321965818},{"$f":"K37+K38*Parameters!$C$13+K39*Parameters!$C$12+K40*Parameters!$C$11","v":14.609987541153844},{"$f":"L37+L38*Parameters!$C$13+L39*Parameters!$C$12+L40*Parameters!$C$11","v":6.8024768723931626},{"$f":"M37+M38*Parameters!$C$13+M39*Parameters!$C$12+M40*Parameters!$C$11","v":35.448319552542735},{"$f":"N37+N38*Parameters!$C$13+N39*Parameters!$C$12+N40*Parameters!$C$11","v":117.18803228805557},{"$f":"O37+O38*Parameters!$C$13+O39*Parameters!$C$12+O40*Parameters!$C$11","v":21.829414283952993},{"$f":"P37+P38*Parameters!$C$13+P39*Parameters!$C$12+P40*Parameters!$C$11","v":6.9822980304059836},{"$f":"Q37+Q38*Parameters!$C$13+Q39*Parameters!$C$12+Q40*Parameters!$C$11","v":4.3356167186111119},{"$f":"R37+R38*Parameters!$C$13+R39*Parameters!$C$12+R40*Parameters!$C$11","v":9.920324515619658},{"$f":"S37+S38*Parameters!$C$13+S39*Parameters!$C$12+S40*Parameters!$C$11","v":43.067653548589746},{"$f":"T37+T38*Parameters!$C$13+T39*Parameters!$C$12+T40*Parameters!$C$11","v":348.53948623367523},{"$f":"U37+U38*Parameters!$C$13+U39*Parameters!$C$12+U40*Parameters!$C$11","v":93.075938083333341},{"$f":"V37+V38*Parameters!$C$13+V39*Parameters!$C$12+V40*Parameters!$C$11","v":45.16044793989316},{"$f":"W37+W38*Parameters!$C$13+W39*Parameters!$C$12+W40*Parameters!$C$11","v":199.66181946307694},{"$f":"X37+X38*Parameters!$C$13+X39*Parameters!$C$12+X40*Parameters!$C$11","v":686.4376917199786},{"$f":"Y37+Y38*Parameters!$C$13+Y39*Parameters!$C$12+Y40*Parameters!$C$11","v":166.24249408532049},{"$f":"Z37+Z38*Parameters!$C$13+Z39*Parameters!$C$12+Z40*Parameters!$C$11","v":36.764227426709404},{"$f":"AA37+AA38*Parameters!$C$13+AA39*Parameters!$C$12+AA40*Parameters!$C$11","v":17.925799284465811},{"$f":"AB37+AB38*Parameters!$C$13+AB39*Parameters!$C$12+AB40*Parameters!$C$11","v":158.24302266933762},{"$f":"AC37+AC38*Parameters!$C$13+AC39*Parameters!$C$12+AC40*Parameters!$C$11","v":379.17554346583336},{"$f":"AD37+AD38*Parameters!$C$13+AD39*Parameters!$C$12+AD40*Parameters!$C$11","v":40.03946996688034},{"$f":"AE37+AE38*Parameters!$C$13+AE39*Parameters!$C$12+AE40*Parameters!$C$11","v":8.8059449994444439},{"$f":"AF37+AF38*Parameters!$C$13+AF39*Parameters!$C$12+AF40*Parameters!$C$11","v":3.7432656183760686},{"$f":"AG37+AG38*Parameters!$C$13+AG39*Parameters!$C$12+AG40*Parameters!$C$11","v":32.457308572799143},{"$f":"AH37+AH38*Parameters!$C$13+AH39*Parameters!$C$12+AH40*Parameters!$C$11","v":85.045989157500003},{"$f":"AI37+AI38*Parameters!$C$13+AI39*Parameters!$C$12+AI40*Parameters!$C$11","v":350.38386550985047},{"$f":"AJ37+AJ38*Parameters!$C$13+AJ39*Parameters!$C$12+AJ40*Parameters!$C$11","v":102.96744923739315},{"$f":"AK37+AK38*Parameters!$C$13+AK39*Parameters!$C$12+AK40*Parameters!$C$11","v":40.191809081965808},{"$f":"AL37+AL38*Parameters!$C$13+AL39*Parameters!$C$12+AL40*Parameters!$C$11","v":71.753274340491458},{"$f":"AM37+AM38*Parameters!$C$13+AM39*Parameters!$C$12+AM40*Parameters!$C$11","v":565.29639816970086},{"$f":"AN37+AN38*Parameters!$C$13+AN39*Parameters!$C$12+AN40*Parameters!$C$11","v":97.356339851944455},{"$f":"AO37+AO38*Parameters!$C$13+AO39*Parameters!$C$12+AO40*Parameters!$C$11","v":28.228301664529916},{"$f":"AP37+AP38*Parameters!$C$13+AP39*Parameters!$C$12+AP40*Parameters!$C$11","v":10.100459874764958},{"$f":"AQ37+AQ38*Parameters!$C$13+AQ39*Parameters!$C$12+AQ40*Parameters!$C$11","v":23.198271879401709},{"$f":"AR37+AR38*Parameters!$C$13+AR39*Parameters!$C$12+AR40*Parameters!$C$11","v":158.88337327064104},{"$f":"AS37+AS38*Parameters!$C$13+AS39*Parameters!$C$12+AS40*Parameters!$C$11","v":29.000639095705132},{"$f":"AT37+AT38*Parameters!$C$13+AT39*Parameters!$C$12+AT40*Parameters!$C$11","v":7.5630733648076935},{"$f":"AU37+AU38*Parameters!$C$13+AU39*Parameters!$C$12+AU40*Parameters!$C$11","v":3.7693294095512822},{"$f":"AV37+AV38*Parameters!$C$13+AV39*Parameters!$C$12+AV40*Parameters!$C$11","v":21.99918845713675},{"$f":"AW37+AW38*Parameters!$C$13+AW39*Parameters!$C$12+AW40*Parameters!$C$11","v":62.332230327200861},{"$f":"AX37+AX38*Parameters!$C$13+AX39*Parameters!$C$12+AX40*Parameters!$C$11","v":330.44785581395291},{"$f":"AY37+AY38*Parameters!$C$13+AY39*Parameters!$C$12+AY40*Parameters!$C$11","v":97.719305496944457},{"$f":"AZ37+AZ38*Parameters!$C$13+AZ39*Parameters!$C$12+AZ40*Parameters!$C$11","v":40.191809081965808},{"$f":"BA37+BA38*Parameters!$C$13+BA39*Parameters!$C$12+BA40*Parameters!$C$11","v":71.753274340491458},{"$f":"BB37+BB38*Parameters!$C$13+BB39*Parameters!$C$12+BB40*Parameters!$C$11","v":540.1122447333546},{"$f":"BC37+BC38*Parameters!$C$13+BC39*Parameters!$C$12+BC40*Parameters!$C$11","v":115.15498082038462},{"$f":"BD37+BD38*Parameters!$C$13+BD39*Parameters!$C$12+BD40*Parameters!$C$11","v":28.01600974442308},{"$f":"BE37+BE38*Parameters!$C$13+BE39*Parameters!$C$12+BE40*Parameters!$C$11","v":12.640066904978632},{"$f":"BF37+BF38*Parameters!$C$13+BF39*Parameters!$C$12+BF40*Parameters!$C$11","v":38.228990881666668},{"$f":"BG37+BG38*Parameters!$C$13+BG39*Parameters!$C$12+BG40*Parameters!$C$11","v":194.04004835145298},{"$f":"BH37+BH38*Parameters!$C$13+BH39*Parameters!$C$12+BH40*Parameters!$C$11","v":28.209235989487183},{"$f":"BI37+BI38*Parameters!$C$13+BI39*Parameters!$C$12+BI40*Parameters!$C$11","v":8.0158396805128209},{"$f":"BJ37+BJ38*Parameters!$C$13+BJ39*Parameters!$C$12+BJ40*Parameters!$C$11","v":3.9635144027350426},{"$f":"BK37+BK38*Parameters!$C$13+BK39*Parameters!$C$12+BK40*Parameters!$C$11","v":22.40339393220086},{"$f":"BL37+BL38*Parameters!$C$13+BL39*Parameters!$C$12+BL40*Parameters!$C$11","v":62.59198400493591},{"$f":"BM37+BM38*Parameters!$C$13+BM39*Parameters!$C$12+BM40*Parameters!$C$11","v":592.8149691520299},{"$f":"BN37+BN38*Parameters!$C$13+BN39*Parameters!$C$12+BN40*Parameters!$C$11","v":184.12802843256412},{"$f":"BO37+BO38*Parameters!$C$13+BO39*Parameters!$C$12+BO40*Parameters!$C$11","v":63.150941610106841},{"$f":"BP37+BP38*Parameters!$C$13+BP39*Parameters!$C$12+BP40*Parameters!$C$11","v":241.87972287933761},{"$f":"BQ37+BQ38*Parameters!$C$13+BQ39*Parameters!$C$12+BQ40*Parameters!$C$11","v":1081.9736620740384},{"$f":"BR37+BR38*Parameters!$C$13+BR39*Parameters!$C$12+BR40*Parameters!$C$11","v":206.90548191773507},{"$f":"BS37+BS38*Parameters!$C$13+BS39*Parameters!$C$12+BS40*Parameters!$C$11","v":55.96953817194445},{"$f":"BT37+BT38*Parameters!$C$13+BT39*Parameters!$C$12+BT40*Parameters!$C$11","v":29.351591825470081},{"$f":"BU37+BU38*Parameters!$C$13+BU39*Parameters!$C$12+BU40*Parameters!$C$11","v":182.07781885087607},{"$f":"BV37+BV38*Parameters!$C$13+BV39*Parameters!$C$12+BV40*Parameters!$C$11","v":474.30443076602569},{"$f":"BW37+BW38*Parameters!$C$13+BW39*Parameters!$C$12+BW40*Parameters!$C$11","v":55.872243866324787},{"$f":"BX37+BX38*Parameters!$C$13+BX39*Parameters!$C$12+BX40*Parameters!$C$11","v":14.845159016452991},{"$f":"BY37+BY38*Parameters!$C$13+BY39*Parameters!$C$12+BY40*Parameters!$C$11","v":5.5924957626282055},{"$f":"BZ37+BZ38*Parameters!$C$13+BZ39*Parameters!$C$12+BZ40*Parameters!$C$11","v":47.355227299572647},{"$f":"CA37+CA38*Parameters!$C$13+CA39*Parameters!$C$12+CA40*Parameters!$C$11","v":123.66512594497863},{"$f":"CB37+CB38*Parameters!$C$13+CB39*Parameters!$C$12+CB40*Parameters!$C$11","v":565.24511011290599},{"$f":"CC37+CC38*Parameters!$C$13+CC39*Parameters!$C$12+CC40*Parameters!$C$11","v":234.8858217612607},{"$f":"CD37+CD38*Parameters!$C$13+CD39*Parameters!$C$12+CD40*Parameters!$C$11","v":64.223708725705123},{"$f":"CE37+CE38*Parameters!$C$13+CE39*Parameters!$C$12+CE40*Parameters!$C$11","v":90.774825857393182},{"$f":"CF37+CF38*Parameters!$C$13+CF39*Parameters!$C$12+CF40*Parameters!$C$11","v":955.12946645726493},{"$f":"CG37+CG38*Parameters!$C$13+CG39*Parameters!$C$12+CG40*Parameters!$C$11","v":319.11935633666667},{"$f":"CH37+CH38*Parameters!$C$13+CH39*Parameters!$C$12+CH40*Parameters!$C$11","v":138.29734973623931},{"$f":"CI37+CI38*Parameters!$C$13+CI39*Parameters!$C$12+CI40*Parameters!$C$11","v":33.518799220876069},{"$f":"CJ37+CJ38*Parameters!$C$13+CJ39*Parameters!$C$12+CJ40*Parameters!$C$11","v":63.558222033803425},{"$f":"CK37+CK38*Parameters!$C$13+CK39*Parameters!$C$12+CK40*Parameters!$C$11","v":554.49372732758536},{"$f":"CL37+CL38*Parameters!$C$13+CL39*Parameters!$C$12+CL40*Parameters!$C$11","v":34.980048093995727},{"$f":"CM37+CM38*Parameters!$C$13+CM39*Parameters!$C$12+CM40*Parameters!$C$11","v":15.64189857431624},{"$f":"CN37+CN38*Parameters!$C$13+CN39*Parameters!$C$12+CN40*Parameters!$C$11","v":6.1242147376068381},{"$f":"CO37+CO38*Parameters!$C$13+CO39*Parameters!$C$12+CO40*Parameters!$C$11","v":28.085361261581198},{"$f":"CP37+CP38*Parameters!$C$13+CP39*Parameters!$C$12+CP40*Parameters!$C$11","v":84.831522667499996},{"$f":"CQ37+CQ38*Parameters!$C$13+CQ39*Parameters!$C$12+CQ40*Parameters!$C$11","v":505.00474150882479},{"$f":"CR37+CR38*Parameters!$C$13+CR39*Parameters!$C$12+CR40*Parameters!$C$11","v":208.18855515260685},{"$f":"CS37+CS38*Parameters!$C$13+CS39*Parameters!$C$12+CS40*Parameters!$C$11","v":77.345057251538464},{"$f":"CT37+CT38*Parameters!$C$13+CT39*Parameters!$C$12+CT40*Parameters!$C$11","v":258.75723293089737},{"$f":"CU37+CU38*Parameters!$C$13+CU39*Parameters!$C$12+CU40*Parameters!$C$11","v":1049.2955868438676},{"$f":"CV37+CV38*Parameters!$C$13+CV39*Parameters!$C$12+CV40*Parameters!$C$11","v":483.32123453100428},{"$f":"CW37+CW38*Parameters!$C$13+CW39*Parameters!$C$12+CW40*Parameters!$C$11","v":190.85965232863248},{"$f":"CX37+CX38*Parameters!$C$13+CX39*Parameters!$C$12+CX40*Parameters!$C$11","v":49.971284557115382},{"$f":"CY37+CY38*Parameters!$C$13+CY39*Parameters!$C$12+CY40*Parameters!$C$11","v":258.75723293089737},{"$f":"CZ37+CZ38*Parameters!$C$13+CZ39*Parameters!$C$12+CZ40*Parameters!$C$11","v":982.90940434764957},{"$f":"DA37+DA38*Parameters!$C$13+DA39*Parameters!$C$12+DA40*Parameters!$C$11","v":135.47560747568374},{"$f":"DB37+DB38*Parameters!$C$13+DB39*Parameters!$C$12+DB40*Parameters!$C$11","v":75.012373400341886},{"$f":"DC37+DC38*Parameters!$C$13+DC39*Parameters!$C$12+DC40*Parameters!$C$11","v":10.127800340897437},{"$f":"DD37+DD38*Parameters!$C$13+DD39*Parameters!$C$12+DD40*Parameters!$C$11","v":24.943814408034186},{"$f":"DE37+DE38*Parameters!$C$13+DE39*Parameters!$C$12+DE40*Parameters!$C$11","v":245.5595956249573},{"$f":"DF37+DF38*Parameters!$C$13+DF39*Parameters!$C$12+DF40*Parameters!$C$11","v":510.44613136476494},{"$f":"DG37+DG38*Parameters!$C$13+DG39*Parameters!$C$12+DG40*Parameters!$C$11","v":216.30590291123929},{"$f":"DH37+DH38*Parameters!$C$13+DH39*Parameters!$C$12+DH40*Parameters!$C$11","v":84.209588226645309},{"$f":"DI37+DI38*Parameters!$C$13+DI39*Parameters!$C$12+DI40*Parameters!$C$11","v":258.75723293089737},{"$f":"DJ37+DJ38*Parameters!$C$13+DJ39*Parameters!$C$12+DJ40*Parameters!$C$11","v":1069.7188554335471},{"$f":"DK37+DK38*Parameters!$C$13+DK39*Parameters!$C$12+DK40*Parameters!$C$11","v":279.85503174072653},{"$f":"DL37+DL38*Parameters!$C$13+DL39*Parameters!$C$12+DL40*Parameters!$C$11","v":127.62108710151711},{"$f":"DM37+DM38*Parameters!$C$13+DM39*Parameters!$C$12+DM40*Parameters!$C$11","v":46.695408647072654},{"$f":"DN37+DN38*Parameters!$C$13+DN39*Parameters!$C$12+DN40*Parameters!$C$11","v":174.97010240873931},{"$f":"DO37+DO38*Parameters!$C$13+DO39*Parameters!$C$12+DO40*Parameters!$C$11","v":629.14162989805573},{"$f":"DP37+DP38*Parameters!$C$13+DP39*Parameters!$C$12+DP40*Parameters!$C$11","v":54.822763649679501},{"$f":"DQ37+DQ38*Parameters!$C$13+DQ39*Parameters!$C$12+DQ40*Parameters!$C$11","v":27.830642253376073},{"$f":"DR37+DR38*Parameters!$C$13+DR39*Parameters!$C$12+DR40*Parameters!$C$11","v":9.3035327897435902},{"$f":"DS37+DS38*Parameters!$C$13+DS39*Parameters!$C$12+DS40*Parameters!$C$11","v":59.561319103611105},{"$f":"DT37+DT38*Parameters!$C$13+DT39*Parameters!$C$12+DT40*Parameters!$C$11","v":151.51825779641024},null,null,null,null,null,null,"S. Shreader",1,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,"Labor Hrs.",0.57899999999999996,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(E43:H43)","v":0.94500000000000006},0.57899999999999996,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(J43:M43)","v":0.94500000000000006},0.57899999999999996,0.18099999999999999,0.158,7.0000000000000007E-2,{"$f":"+SUM(O43:R43)","v":0.98799999999999999},0.57899999999999996,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(T43:W43)","v":0.94500000000000006},0.57899999999999996,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(Y43:AB43)","v":0.94500000000000006},0.57899999999999996,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(AD43:AG43)","v":0.94500000000000006},0.57899999999999996,0.13800000000000001,0.158,0.14000000000000001,{"$f":"+SUM(AI43:AL43)","v":1.0150000000000001},0.57899999999999996,0.13800000000000001,0.158,0.14000000000000001,{"$f":"+SUM(AN43:AQ43)","v":1.0150000000000001},0.57899999999999996,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(AS43:AV43)","v":0.94500000000000006},0.57899999999999996,0.13800000000000001,0.158,0.14000000000000001,{"$f":"+SUM(AX43:BA43)","v":1.0150000000000001},0.57899999999999996,0.13800000000000001,0.158,0.14000000000000001,{"$f":"+SUM(BC43:BF43)","v":1.0150000000000001},0.57899999999999996,0.159,0.158,7.0000000000000007E-2,{"$f":"+SUM(BH43:BK43)","v":0.96599999999999997},0.57899999999999996,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(BM43:BP43)","v":0.94500000000000006},0.57899999999999996,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(BR43:BU43)","v":0.94500000000000006},0.57899999999999996,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(BW43:BZ43)","v":0.94500000000000006},0.36899999999999999,0.13800000000000001,0.158,0.14000000000000001,{"$f":"+SUM(CB43:CE43)","v":0.80500000000000005},0.36899999999999999,0.13800000000000001,0.158,0.14000000000000001,{"$f":"+SUM(CG43:CJ43)","v":0.80500000000000005},0.36899999999999999,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(CL43:CO43)","v":0.7350000000000001},0.36899999999999999,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(CQ43:CT43)","v":0.7350000000000001},0.36899999999999999,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(CV43:CY43)","v":0.7350000000000001},0.36899999999999999,0.13800000000000001,0.158,0.14000000000000001,{"$f":"+SUM(DA43:DD43)","v":0.80500000000000005},0.36899999999999999,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(DF43:DI43)","v":0.7350000000000001},0.36899999999999999,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(DK43:DN43)","v":0.7350000000000001},0.36899999999999999,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(DP43:DS43)","v":0.7350000000000001},null,null,null,null,null,null,"Dry Fert. Spdr.",null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.6]
[null,null,null,"Tractor 1",null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,null,null,"Windrower",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Tractor 2",null,null,null,null,95,null,null,null,null,95,null,null,null,null,160,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,null,null,"Baler",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Tractor 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Specialized",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operations/Month",{"$f":"SUM(EB27:EB46)","v":1},2,2,2,2,0,0,0,0,0,0,0,{"$f":"SUM(EN27:EN46)-SUM(EB47:EM47)","v":0}]
[null,null,null,"Fuel",3.7349999999999999,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(E48:H48)","v":5.8959999999999999},3.7349999999999999,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(J48:M48)","v":5.8959999999999999},null,null,null,null,{"$f":"+SUM(O48:R48)","v":0},3.7349999999999999,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(T48:W48)","v":5.8959999999999999},3.7349999999999999,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(Y48:AB48)","v":5.8959999999999999},null,null,null,null,{"$f":"+SUM(AD48:AG48)","v":0},3.7349999999999999,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(AI48:AL48)","v":5.8959999999999999},3.7349999999999999,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(AN48:AQ48)","v":5.8959999999999999},3.7080000000000002,0.92,0.64600000000000002,0.57899999999999996,{"$f":"+SUM(AS48:AV48)","v":5.8529999999999998},3.7349999999999999,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(AX48:BA48)","v":5.8959999999999999},3.7349999999999999,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(BC48:BF48)","v":5.8959999999999999},null,null,null,null,{"$f":"+SUM(BH48:BK48)","v":0},3.7349999999999999,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(BM48:BP48)","v":5.8959999999999999},3.7349999999999999,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(BR48:BU48)","v":5.8959999999999999},3.7349999999999999,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(BW48:BZ48)","v":5.8959999999999999},2.82,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(CB48:CE48)","v":4.980999999999999},2.82,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(CG48:CJ48)","v":4.980999999999999},2.82,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(CL48:CO48)","v":4.980999999999999},2.82,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(CQ48:CT48)","v":4.980999999999999},2.82,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(CV48:CY48)","v":4.980999999999999},2.82,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(DA48:DD48)","v":4.980999999999999},2.82,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(DF48:DI48)","v":4.980999999999999},2.82,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(DK48:DN48)","v":4.980999999999999},2.82,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(DP48:DS48)","v":4.980999999999999},null,null,null,null,null,null,"Custom Cost/Month",{"$f":"EB27*$EP27+EB28*$EP28+EB29*$EP29+EB30*$EP30+EB31*$EP31+EB32*$EP32+EB33*$EP33+EB34*$EP34+EB35*$EP35+EB36*$EP36+EB37*$EP37+EB38*$EP38+EB39*$EP39+EB40*$EP40+EB41*$EP41+EB42*$EP42+EB43*$EP43+EB44*$EP44","v":0},27.43,28.509999999999998,25.240000000000002,5.82,0,0,0,0,0,0,0,{"$f":"SUM(EB48:EM48)-EO48","v":0},{"$f":"SUM(EO27:EO46)","v":87}]
[null,null,null,"Lube",0.56000000000000005,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.88400000000000001,0.56000000000000005,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.88400000000000001,null,null,null,null,0,0.56000000000000005,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.88400000000000001,0.56000000000000005,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.88400000000000001,null,null,null,null,0,0.56000000000000005,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.88400000000000001,0.56000000000000005,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.88400000000000001,0.55600000000000005,0.13800000000000001,9.7000000000000003E-2,8.6999999999999994E-2,0.878,0.56000000000000005,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.88400000000000001,0.56000000000000005,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.88400000000000001,null,null,null,null,0,0.56000000000000005,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.88400000000000001,0.56000000000000005,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.88400000000000001,0.56000000000000005,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.88400000000000001,0.42299999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.747,0.42299999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.747,0.42299999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.747,0.42299999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.747,0.42299999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.747,0.42299999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.747,0.42299999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.747,0.42299999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.747,0.42299999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.747]
[null,null,null,"Repairs",17.006602008547009,5.273114658119658,2.675056282051282,4.9303497863247863,{"$f":"+SUM(E50:H50)","v":29.885122735042735},18.387596709401706,5.6332661538461526,2.9383394444444448,5.7251668803418809,{"$f":"+SUM(J50:M50)","v":32.684369188034182},0,0,0,0,0,14.967615384615385,4.8812136752136741,2.4190085470085467,4.4276495726495728,26.695487179487174,17.461138034188036,5.4146914529914536,2.7446027777777777,5.024734316239317,30.645166581196584,0,0,0,0,0,14.860595854700856,4.8483842735042737,2.4092893162393163,4.4062672649572638,26.524536709401712,18.5266897008547,5.6059443162393165,2.8712767521367519,5.3004364957264949,32.304347264957265,20.146129529914528,5.7425535042735039,2.9557260683760687,7.2452545726495714,36.089663675213671,14.860595854700856,4.8483842735042737,2.4092893162393163,4.4062672649572638,26.524536709401712,18.889325000000003,5.6730070085470077,2.9159852136752136,5.3948210256410265,32.873138247863253,0,0,0,0,0,14.222258376068377,4.7241941025641019,2.3322914102564098,4.2522714529914527,25.531015341880341,16.052821495726498,5.1191188461538459,2.5657689316239312,4.6819694444444435,28.41967871794872,19.078094059829056,5.6183633333333338,2.8414711111111108,5.8245190170940173,33.362447521367521,9.5949326068376077,4.7043236752136739,2.319872393162393,4.2423362393162396,20.861464914529911,10.079274273504272,4.8781899145299139,2.4117731196581196,4.408751068376068,21.777988376068372,12.329600170940173,5.523978803418804,2.9855317094017089,5.916419743589743,26.755530427350429,9.6023840170940176,4.7092912820512813,2.3223561965811967,4.2423362393162396,20.876367735042734,9.664479102564103,4.7465483333333323,2.3372590170940168,4.254755256410256,21.003041709401707,11.077763247863247,5.16631111111111,2.6527020512820516,5.0098314957264956,23.906607905982906,9.5949326068376077,4.7043236752136739,2.319872393162393,4.2423362393162396,20.861464914529911,9.8209587179487183,4.8086434188034186,2.3670646581196579,4.3044313247863251,21.301098119658121,11.803033846153845,5.6233309401709395,2.8141492735042735,5.3997886324786322,25.640302692307689,null,null,null,null,null,3,"Offset Disc",null,1,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB50:EM50)","v":2},{"$f":"EN50*EP50","v":21.58},10.79]
[null,null,null,"Depreciation",19.728850555555553,8.1145857692307679,3.0476267948717952,6.2691198290598296,37.160182948717946,13.107030641025641,3.6586424358974363,1.6417940598290599,3.2637176923076927,21.671184829059833,0,0,0,0,0,49.283627435897422,17.781548675213674,7.6029222649572654,15.75973269230769,90.427831068376065,17.664809914529915,5.7003288461538464,2.7147971367521366,5.7400697008547006,31.820005598290599,0,0,0,0,0,52.877690982905982,20.911140982905984,8.1667456410256403,16.825284358974358,98.780861965811965,13.660918803418802,4.773870170940171,2.1062652991452993,4.3814292307692302,24.922483504273501,9.3291656410256394,3.9119903846153852,1.8206279059829056,1.7982736752136752,16.860057606837607,52.877690982905982,20.911140982905984,8.1667456410256403,16.825284358974358,98.780861965811965,12.689751666666666,4.5652306837606842,1.957237094017094,4.0585347863247856,23.270754230769231,0,0,0,0,0,104.41909572649573,36.978865299145298,16.102497564102563,33.444413034188038,190.94487162393162,27.895596196581195,8.9292732905982906,4.2820770940170947,9.0857529059829059,50.192699487179489,12.92322918803419,3.7579945726495723,1.8280793162393163,3.2090740170940171,21.7183770940171,74.494232136752132,41.99118059829059,17.863514188034188,35.004241581196581,169.35316850427353,33.583506025641029,16.00562923076923,8.0822963247863253,16.750770256410252,74.422201837606835,9.8383453418803413,4.3392045726495736,1.4927658547008544,3.3034585470085474,18.973774316239318,73.12068884615384,38.198412777777769,17.545587350427351,34.723571794871802,163.58826076923077,64.827269230769232,30.66503700854701,15.625607307692306,33.022166452991449,144.14007999999998,16.835219572649574,7.742015256410256,2.9606936752136752,5.5736548717948722,33.111583376068381,74.494232136752132,41.99118059829059,17.863514188034188,35.004241581196581,169.35316850427353,49.298530256410245,23.275721837606834,11.90735358974359,25.891166837606836,110.37277252136751,10.715127948717949,3.8523791025641025,2.0342349999999998,3.9740854700854698,20.575827521367522,null,null,null,null,null,null,"Chisel",null,1,null,null,null,null,null,null,null,null,null,null,1,16.64,16.64]
[null,null,null,"Insurance",181.20836222222221,71.009455940170938,28.439549145299143,54.047562393162387,334.70492970085468,121.97958589743588,34.115039957264962,15.729927051282051,29.398297264957268,201.22285017094018,0,0,0,0,0,451.94790247863244,157.06330918803417,70.818203076923083,135.7175026068376,815.54691735042729,161.35532149572649,50.696911581196581,25.180799059829059,49.278659829059826,286.51169196581196,0,0,0,0,0,485.50408666666664,183.48849376068372,76.173283247863253,145.0218302136752,890.18769388888882,125.19114371794871,42.264398974358961,19.602176581196584,37.704135897435897,224.76185517094012,87.511845854700852,34.835342948717951,16.966861153846157,16.425392008547011,155.73944196581198,485.50408666666664,183.48849376068372,76.173283247863253,145.0218302136752,890.18769388888882,116.35625495726494,40.331999914529916,18.23111709401709,34.949597905982905,209.86896987179486,0,0,0,0,0,957.20816153846158,327.08958841880337,149.93230957264956,287.90510568376067,1722.135165213675,254.6569131196581,79.439484743589745,39.716016666666668,77.96410551282051,451.776520042735,125.24827119658121,35.515905085470081,17.776581068376071,29.251752863247866,207.79251021367523,704.60038623931621,373.22872072649568,168.12120200854699,304.02747367521368,1549.9777826495726,314.47683465811969,143.5613538034188,75.301468247863255,144.24936735042735,677.58902405982917,93.872866410256407,41.909215085470088,14.406059829059828,30.568168675213677,180.75631000000001,690.427803931624,341.55277572649578,164.84009769230769,301.11645606837601,1497.9371334188033,604.78129444444448,274.50747004273506,145.00692739316239,283.53857927350424,1307.8342711538462,163.89376858974359,73.515613589743595,28.066978632478627,48.72725547008546,314.20361628205131,704.60038623931621,373.22872072649568,168.12120200854699,304.02747367521368,1549.9777826495726,457.36011012820512,207.56896790598287,109.87601183760684,221.39878534188031,996.20387521367513,101.50311051282051,35.496034658119662,19.428310341880341,35.491067051282052,191.91852256410257,null,null,null,null,null,null,"Anhy. App.",null,null,1,null,null,null,null,null,null,null,null,null,1,17.72,17.72]
[null,null,null,"Taxes",279.8550988034188,111.5873523931624,43.682650726495723,85.393161538461555,520.51826346153848,187.50977149572645,52.405768333333334,23.936413547008549,45.711918119658122,309.5638714957264,0,0,0,0,0,698.36852346153842,245.96608495726497,108.83281440170938,214.52113367521366,1267.6885564957263,249.67937106837607,79.198555811965818,38.749817136752142,77.976524529914528,445.60426854700853,0,0,0,0,0,749.89502538461534,288.04171487179491,117.01197905982905,229.14825200854696,1384.0969713247862,193.49573773504275,66.131266025641025,30.133503076923073,59.608798247863234,349.36930508547016,134.16264166666667,54.400262478632484,26.070000683760686,25.416760384615387,240.04966521367527,749.89502538461534,288.04171487179491,117.01197905982905,229.14825200854696,1384.0969713247862,179.8025294871795,63.158153333333338,28.017302564102561,55.242271837606836,326.22025722222224,0,0,0,0,0,1479.3086077777778,511.9863987179487,230.44231358974361,455.12468705128202,2676.8620071367518,394.12992649572652,124.08585119658117,61.131369743589737,123.39038623931623,702.73753367521363,189.86938474358973,54.310845555555552,26.921945256410254,45.302090555555552,316.40426611111104,1077.069063119658,583.18462371794863,257.43877294871794,479.05364918803417,2396.7461089743588,482.3993323931623,223.58949995726493,115.7204012820513,228.00321863247868,1049.7124522649572,143.06707692307691,63.607721752136754,21.869889102564102,47.082977606837595,275.62766538461534,1056.0362157692307,532.54980722222217,252.56803444444446,474.73431504273503,2315.8883724786324,928.92757581196599,427.82768747863247,223.12999632478633,448.64196012820508,2028.52721974359,248.06738264957264,112.22320606837607,42.875414615384621,76.598013632478626,479.76401696581195,1077.069063119658,583.18462371794863,257.43877294871794,479.05364918803417,2396.7461089743588,703.85524521367506,323.95254470085467,169.40781217948717,350.8521357264957,1548.0677378205123,155.07626645299149,54.75793017094017,29.597001538461541,55.356526794871783,294.78772495726497,null,null,null,null,null,null,"Sweep Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,13.17]
[null,null,null,"Interest",181.20836222222221,71.009455940170938,28.439549145299143,54.047562393162387,334.70492970085468,121.97958589743588,34.115039957264962,15.729927051282051,29.398297264957268,201.22285017094018,0,0,0,0,0,451.94790247863244,157.06330918803417,70.818203076923083,135.7175026068376,815.54691735042729,161.35532149572649,50.696911581196581,25.180799059829059,49.278659829059826,286.51169196581196,0,0,0,0,0,485.50408666666664,183.48849376068372,76.173283247863253,145.0218302136752,890.18769388888882,125.19114371794871,42.264398974358961,19.602176581196584,37.704135897435897,224.76185517094012,87.511845854700852,34.835342948717951,16.966861153846157,16.425392008547011,155.73944196581198,485.50408666666664,183.48849376068372,76.173283247863253,145.0218302136752,890.18769388888882,116.35625495726494,40.331999914529916,18.23111709401709,34.949597905982905,209.86896987179486,0,0,0,0,0,957.20816153846158,327.08958841880337,149.93230957264956,287.90510568376067,1722.135165213675,254.6569131196581,79.439484743589745,39.716016666666668,77.96410551282051,451.776520042735,125.24827119658121,35.515905085470081,17.776581068376071,29.251752863247866,207.79251021367523,704.60038623931621,373.22872072649568,168.12120200854699,304.02747367521368,1549.9777826495726,314.47683465811969,143.5613538034188,75.301468247863255,144.24936735042735,677.58902405982917,93.872866410256407,41.909215085470088,14.406059829059828,30.568168675213677,180.75631000000001,690.427803931624,341.55277572649578,164.84009769230769,301.11645606837601,1497.9371334188033,604.78129444444448,274.50747004273506,145.00692739316239,283.53857927350424,1307.8342711538462,163.89376858974359,73.515613589743595,28.066978632478627,48.72725547008546,314.20361628205131,704.60038623931621,373.22872072649568,168.12120200854699,304.02747367521368,1549.9777826495726,457.36011012820512,207.56896790598287,109.87601183760684,221.39878534188031,996.20387521367513,101.50311051282051,35.496034658119662,19.428310341880341,35.491067051282052,191.91852256410257,null,null,null,null,null,null,"M.B. Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,21.8]
[null,null,null,"Ttl Variable Costs",{"$f":"(SUM(E48:E49)*Parameters!$C$9)+E50","v":31.137152008547009},{"$f":"(SUM(F48:F49)*Parameters!$C$9)+F50","v":8.786834658119659},{"$f":"(SUM(G48:G49)*Parameters!$C$9)+G50","v":5.1458462820512825},{"$f":"(SUM(H48:H49)*Parameters!$C$9)+H50","v":7.1214897863247861},{"$f":"(SUM(I48:I49)*Parameters!$C$9)+I50","v":52.191322735042732},{"$f":"(SUM(J48:J49)*Parameters!$C$9)+J50","v":32.518146709401705},{"$f":"(SUM(K48:K49)*Parameters!$C$9)+K50","v":9.1469861538461537},{"$f":"(SUM(L48:L49)*Parameters!$C$9)+L50","v":5.4091294444444449},{"$f":"(SUM(M48:M49)*Parameters!$C$9)+M50","v":7.9163068803418808},{"$f":"(SUM(N48:N49)*Parameters!$C$9)+N50","v":54.990569188034186},{"$f":"(SUM(O48:O49)*Parameters!$C$9)+O50","v":0},{"$f":"(SUM(P48:P49)*Parameters!$C$9)+P50","v":0},{"$f":"(SUM(Q48:Q49)*Parameters!$C$9)+Q50","v":0},{"$f":"(SUM(R48:R49)*Parameters!$C$9)+R50","v":0},{"$f":"(SUM(S48:S49)*Parameters!$C$9)+S50","v":0},{"$f":"(SUM(T48:T49)*Parameters!$C$9)+T50","v":29.098165384615385},{"$f":"(SUM(U48:U49)*Parameters!$C$9)+U50","v":8.3949336752136752},{"$f":"(SUM(V48:V49)*Parameters!$C$9)+V50","v":4.8897985470085468},{"$f":"(SUM(W48:W49)*Parameters!$C$9)+W50","v":6.6187895726495727},{"$f":"(SUM(X48:X49)*Parameters!$C$9)+X50","v":49.001687179487178},{"$f":"(SUM(Y48:Y49)*Parameters!$C$9)+Y50","v":31.591688034188035},{"$f":"(SUM(Z48:Z49)*Parameters!$C$9)+Z50","v":8.9284114529914547},{"$f":"(SUM(AA48:AA49)*Parameters!$C$9)+AA50","v":5.2153927777777778},{"$f":"(SUM(AB48:AB49)*Parameters!$C$9)+AB50","v":7.2158743162393169},{"$f":"(SUM(AC48:AC49)*Parameters!$C$9)+AC50","v":52.951366581196581},{"$f":"(SUM(AD48:AD49)*Parameters!$C$9)+AD50","v":0},{"$f":"(SUM(AE48:AE49)*Parameters!$C$9)+AE50","v":0},{"$f":"(SUM(AF48:AF49)*Parameters!$C$9)+AF50","v":0},{"$f":"(SUM(AG48:AG49)*Parameters!$C$9)+AG50","v":0},{"$f":"(SUM(AH48:AH49)*Parameters!$C$9)+AH50","v":0},{"$f":"(SUM(AI48:AI49)*Parameters!$C$9)+AI50","v":28.991145854700854},{"$f":"(SUM(AJ48:AJ49)*Parameters!$C$9)+AJ50","v":8.3621042735042739},{"$f":"(SUM(AK48:AK49)*Parameters!$C$9)+AK50","v":4.8800793162393159},{"$f":"(SUM(AL48:AL49)*Parameters!$C$9)+AL50","v":6.5974072649572637},{"$f":"(SUM(AM48:AM49)*Parameters!$C$9)+AM50","v":48.830736709401712},{"$f":"(SUM(AN48:AN49)*Parameters!$C$9)+AN50","v":32.657239700854703},{"$f":"(SUM(AO48:AO49)*Parameters!$C$9)+AO50","v":9.1196643162393158},{"$f":"(SUM(AP48:AP49)*Parameters!$C$9)+AP50","v":5.342066752136752},{"$f":"(SUM(AQ48:AQ49)*Parameters!$C$9)+AQ50","v":7.4915764957264948},{"$f":"(SUM(AR48:AR49)*Parameters!$C$9)+AR50","v":54.610547264957262},{"$f":"(SUM(AS48:AS49)*Parameters!$C$9)+AS50","v":34.174689529914531},{"$f":"(SUM(AT48:AT49)*Parameters!$C$9)+AT50","v":9.2233735042735034},{"$f":"(SUM(AU48:AU49)*Parameters!$C$9)+AU50","v":5.4001960683760686},{"$f":"(SUM(AV48:AV49)*Parameters!$C$9)+AV50","v":9.4363945726495722},{"$f":"(SUM(AW48:AW49)*Parameters!$C$9)+AW50","v":58.234653675213671},{"$f":"(SUM(AX48:AX49)*Parameters!$C$9)+AX50","v":28.991145854700854},{"$f":"(SUM(AY48:AY49)*Parameters!$C$9)+AY50","v":8.3621042735042739},{"$f":"(SUM(AZ48:AZ49)*Parameters!$C$9)+AZ50","v":4.8800793162393159},{"$f":"(SUM(BA48:BA49)*Parameters!$C$9)+BA50","v":6.5974072649572637},{"$f":"(SUM(BB48:BB49)*Parameters!$C$9)+BB50","v":48.830736709401712},{"$f":"(SUM(BC48:BC49)*Parameters!$C$9)+BC50","v":33.019874999999999},{"$f":"(SUM(BD48:BD49)*Parameters!$C$9)+BD50","v":9.1867270085470079},{"$f":"(SUM(BE48:BE49)*Parameters!$C$9)+BE50","v":5.3867752136752136},{"$f":"(SUM(BF48:BF49)*Parameters!$C$9)+BF50","v":7.5859610256410264},{"$f":"(SUM(BG48:BG49)*Parameters!$C$9)+BG50","v":55.179338247863257},{"$f":"(SUM(BH48:BH49)*Parameters!$C$9)+BH50","v":0},{"$f":"(SUM(BI48:BI49)*Parameters!$C$9)+BI50","v":0},{"$f":"(SUM(BJ48:BJ49)*Parameters!$C$9)+BJ50","v":0},{"$f":"(SUM(BK48:BK49)*Parameters!$C$9)+BK50","v":0},{"$f":"(SUM(BL48:BL49)*Parameters!$C$9)+BL50","v":0},{"$f":"(SUM(BM48:BM49)*Parameters!$C$9)+BM50","v":28.352808376068374},{"$f":"(SUM(BN48:BN49)*Parameters!$C$9)+BN50","v":8.2379141025641012},{"$f":"(SUM(BO48:BO49)*Parameters!$C$9)+BO50","v":4.8030814102564099},{"$f":"(SUM(BP48:BP49)*Parameters!$C$9)+BP50","v":6.4434114529914526},{"$f":"(SUM(BQ48:BQ49)*Parameters!$C$9)+BQ50","v":47.837215341880338},{"$f":"(SUM(BR48:BR49)*Parameters!$C$9)+BR50","v":30.183371495726497},{"$f":"(SUM(BS48:BS49)*Parameters!$C$9)+BS50","v":8.6328388461538452},{"$f":"(SUM(BT48:BT49)*Parameters!$C$9)+BT50","v":5.0365589316239312},{"$f":"(SUM(BU48:BU49)*Parameters!$C$9)+BU50","v":6.8731094444444434},{"$f":"(SUM(BV48:BV49)*Parameters!$C$9)+BV50","v":50.725878717948717},{"$f":"(SUM(BW48:BW49)*Parameters!$C$9)+BW50","v":33.208644059829055},{"$f":"(SUM(BX48:BX49)*Parameters!$C$9)+BX50","v":9.132083333333334},{"$f":"(SUM(BY48:BY49)*Parameters!$C$9)+BY50","v":5.3122611111111109},{"$f":"(SUM(BZ48:BZ49)*Parameters!$C$9)+BZ50","v":8.0156590170940163},{"$f":"(SUM(CA48:CA49)*Parameters!$C$9)+CA50","v":55.668647521367518},{"$f":"(SUM(CB48:CB49)*Parameters!$C$9)+CB50","v":20.264402606837606},{"$f":"(SUM(CC48:CC49)*Parameters!$C$9)+CC50","v":8.218043675213675},{"$f":"(SUM(CD48:CD49)*Parameters!$C$9)+CD50","v":4.7906623931623926},{"$f":"(SUM(CE48:CE49)*Parameters!$C$9)+CE50","v":6.4334762393162395},{"$f":"(SUM(CF48:CF49)*Parameters!$C$9)+CF50","v":39.706584914529913},{"$f":"(SUM(CG48:CG49)*Parameters!$C$9)+CG50","v":20.748744273504272},{"$f":"(SUM(CH48:CH49)*Parameters!$C$9)+CH50","v":8.391909914529915},{"$f":"(SUM(CI48:CI49)*Parameters!$C$9)+CI50","v":4.8825631196581192},{"$f":"(SUM(CJ48:CJ49)*Parameters!$C$9)+CJ50","v":6.5998910683760679},{"$f":"(SUM(CK48:CK49)*Parameters!$C$9)+CK50","v":40.623108376068373},{"$f":"(SUM(CL48:CL49)*Parameters!$C$9)+CL50","v":22.999070170940172},{"$f":"(SUM(CM48:CM49)*Parameters!$C$9)+CM50","v":9.0376988034188042},{"$f":"(SUM(CN48:CN49)*Parameters!$C$9)+CN50","v":5.4563217094017089},{"$f":"(SUM(CO48:CO49)*Parameters!$C$9)+CO50","v":8.1075597435897429},{"$f":"(SUM(CP48:CP49)*Parameters!$C$9)+CP50","v":45.600650427350431},{"$f":"(SUM(CQ48:CQ49)*Parameters!$C$9)+CQ50","v":20.271854017094018},{"$f":"(SUM(CR48:CR49)*Parameters!$C$9)+CR50","v":8.2230112820512815},{"$f":"(SUM(CS48:CS49)*Parameters!$C$9)+CS50","v":4.7931461965811968},{"$f":"(SUM(CT48:CT49)*Parameters!$C$9)+CT50","v":6.4334762393162395},{"$f":"(SUM(CU48:CU49)*Parameters!$C$9)+CU50","v":39.721487735042729},{"$f":"(SUM(CV48:CV49)*Parameters!$C$9)+CV50","v":20.333949102564105},{"$f":"(SUM(CW48:CW49)*Parameters!$C$9)+CW50","v":8.2602683333333324},{"$f":"(SUM(CX48:CX49)*Parameters!$C$9)+CX50","v":4.8080490170940173},{"$f":"(SUM(CY48:CY49)*Parameters!$C$9)+CY50","v":6.4458952564102558},{"$f":"(SUM(CZ48:CZ49)*Parameters!$C$9)+CZ50","v":39.848161709401708},{"$f":"(SUM(DA48:DA49)*Parameters!$C$9)+DA50","v":21.74723324786325},{"$f":"(SUM(DB48:DB49)*Parameters!$C$9)+DB50","v":8.6800311111111093},{"$f":"(SUM(DC48:DC49)*Parameters!$C$9)+DC50","v":5.1234920512820512},{"$f":"(SUM(DD48:DD49)*Parameters!$C$9)+DD50","v":7.2009714957264954},{"$f":"(SUM(DE48:DE49)*Parameters!$C$9)+DE50","v":42.751727905982904},{"$f":"(SUM(DF48:DF49)*Parameters!$C$9)+DF50","v":20.264402606837606},{"$f":"(SUM(DG48:DG49)*Parameters!$C$9)+DG50","v":8.218043675213675},{"$f":"(SUM(DH48:DH49)*Parameters!$C$9)+DH50","v":4.7906623931623926},{"$f":"(SUM(DI48:DI49)*Parameters!$C$9)+DI50","v":6.4334762393162395},{"$f":"(SUM(DJ48:DJ49)*Parameters!$C$9)+DJ50","v":39.706584914529913},{"$f":"(SUM(DK48:DK49)*Parameters!$C$9)+DK50","v":20.490428717948717},{"$f":"(SUM(DL48:DL49)*Parameters!$C$9)+DL50","v":8.3223634188034197},{"$f":"(SUM(DM48:DM49)*Parameters!$C$9)+DM50","v":4.8378546581196584},{"$f":"(SUM(DN48:DN49)*Parameters!$C$9)+DN50","v":6.4955713247863249},{"$f":"(SUM(DO48:DO49)*Parameters!$C$9)+DO50","v":40.146218119658116},{"$f":"(SUM(DP48:DP49)*Parameters!$C$9)+DP50","v":22.472503846153845},{"$f":"(SUM(DQ48:DQ49)*Parameters!$C$9)+DQ50","v":9.1370509401709405},{"$f":"(SUM(DR48:DR49)*Parameters!$C$9)+DR50","v":5.2849392735042731},{"$f":"(SUM(DS48:DS49)*Parameters!$C$9)+DS50","v":7.590928632478632},{"$f":"(SUM(DT48:DT49)*Parameters!$C$9)+DT50","v":44.485422692307687},null,null,null,null,null,null,"Field Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0,15.39]
[null,null,null,"Ttl Fixed Costs",{"$f":"E51+E52*Parameters!$C$13+E53*Parameters!$C$12+E54*Parameters!$C$11","v":36.75225797803418},{"$f":"F51+F52*Parameters!$C$13+F53*Parameters!$C$12+F54*Parameters!$C$11","v":14.804701584465812},{"$f":"G51+G52*Parameters!$C$13+G53*Parameters!$C$12+G54*Parameters!$C$11","v":5.7169579100427352},{"$f":"H51+H52*Parameters!$C$13+H53*Parameters!$C$12+H54*Parameters!$C$11","v":11.365785092307693},{"$f":"I51+I52*Parameters!$C$13+I53*Parameters!$C$12+I54*Parameters!$C$11","v":68.639702564850424},{"$f":"J51+J52*Parameters!$C$13+J53*Parameters!$C$12+J54*Parameters!$C$11","v":24.557525848931622},{"$f":"K51+K52*Parameters!$C$13+K53*Parameters!$C$12+K54*Parameters!$C$11","v":6.8607307558760695},{"$f":"L51+L52*Parameters!$C$13+L53*Parameters!$C$12+L54*Parameters!$C$11","v":3.115957468824786},{"$f":"M51+M52*Parameters!$C$13+M53*Parameters!$C$12+M54*Parameters!$C$11","v":6.0286032088034194},{"$f":"N51+N52*Parameters!$C$13+N53*Parameters!$C$12+N54*Parameters!$C$11","v":40.562817282435901},{"$f":"O51+O52*Parameters!$C$13+O53*Parameters!$C$12+O54*Parameters!$C$11","v":0},{"$f":"P51+P52*Parameters!$C$13+P53*Parameters!$C$12+P54*Parameters!$C$11","v":0},{"$f":"Q51+Q52*Parameters!$C$13+Q53*Parameters!$C$12+Q54*Parameters!$C$11","v":0},{"$f":"R51+R52*Parameters!$C$13+R53*Parameters!$C$12+R54*Parameters!$C$11","v":0},{"$f":"S51+S52*Parameters!$C$13+S53*Parameters!$C$12+S54*Parameters!$C$11","v":0},{"$f":"T51+T52*Parameters!$C$13+T53*Parameters!$C$12+T54*Parameters!$C$11","v":91.745223015085458},{"$f":"U51+U52*Parameters!$C$13+U53*Parameters!$C$12+U54*Parameters!$C$11","v":32.570679296047004},{"$f":"V51+V52*Parameters!$C$13+V53*Parameters!$C$12+V54*Parameters!$C$11","v":14.250479350512823},{"$f":"W51+W52*Parameters!$C$13+W53*Parameters!$C$12+W54*Parameters!$C$11","v":28.55876798369658},{"$f":"X51+X52*Parameters!$C$13+X53*Parameters!$C$12+X54*Parameters!$C$11","v":167.12514964534188},{"$f":"Y51+Y52*Parameters!$C$13+Y53*Parameters!$C$12+Y54*Parameters!$C$11","v":32.827996362628205},{"$f":"Z51+Z52*Parameters!$C$13+Z53*Parameters!$C$12+Z54*Parameters!$C$11","v":10.472021963397436},{"$f":"AA51+AA52*Parameters!$C$13+AA53*Parameters!$C$12+AA54*Parameters!$C$11","v":5.0789880343162395},{"$f":"AB51+AB52*Parameters!$C$13+AB53*Parameters!$C$12+AB54*Parameters!$C$11","v":10.388209742735043},{"$f":"AC51+AC52*Parameters!$C$13+AC53*Parameters!$C$12+AC54*Parameters!$C$11","v":58.767216103076926},{"$f":"AD51+AD52*Parameters!$C$13+AD53*Parameters!$C$12+AD54*Parameters!$C$11","v":0},{"$f":"AE51+AE52*Parameters!$C$13+AE53*Parameters!$C$12+AE54*Parameters!$C$11","v":0},{"$f":"AF51+AF52*Parameters!$C$13+AF53*Parameters!$C$12+AF54*Parameters!$C$11","v":0},{"$f":"AG51+AG52*Parameters!$C$13+AG53*Parameters!$C$12+AG54*Parameters!$C$11","v":0},{"$f":"AH51+AH52*Parameters!$C$13+AH53*Parameters!$C$12+AH54*Parameters!$C$11","v":0},{"$f":"AI51+AI52*Parameters!$C$13+AI53*Parameters!$C$12+AI54*Parameters!$C$11","v":98.48871204008546},{"$f":"AJ51+AJ52*Parameters!$C$13+AJ53*Parameters!$C$12+AJ54*Parameters!$C$11","v":38.195404891837605},{"$f":"AK51+AK52*Parameters!$C$13+AK53*Parameters!$C$12+AK54*Parameters!$C$11","v":15.316468166581197},{"$f":"AL51+AL52*Parameters!$C$13+AL53*Parameters!$C$12+AL54*Parameters!$C$11","v":30.500980550833333},{"$f":"AM51+AM52*Parameters!$C$13+AM53*Parameters!$C$12+AM54*Parameters!$C$11","v":182.50156564933761},{"$f":"AN51+AN52*Parameters!$C$13+AN53*Parameters!$C$12+AN54*Parameters!$C$11","v":25.423380962628205},{"$f":"AO51+AO52*Parameters!$C$13+AO53*Parameters!$C$12+AO54*Parameters!$C$11","v":8.7529381506837591},{"$f":"AP51+AP52*Parameters!$C$13+AP53*Parameters!$C$12+AP54*Parameters!$C$11","v":3.9463711915384616},{"$f":"AQ51+AQ52*Parameters!$C$13+AQ53*Parameters!$C$12+AQ54*Parameters!$C$11","v":7.9372918811965807},{"$f":"AR51+AR52*Parameters!$C$13+AR53*Parameters!$C$12+AR54*Parameters!$C$11","v":46.059982186047009},{"$f":"AS51+AS52*Parameters!$C$13+AS53*Parameters!$C$12+AS54*Parameters!$C$11","v":17.540471957286325},{"$f":"AT51+AT52*Parameters!$C$13+AT53*Parameters!$C$12+AT54*Parameters!$C$11","v":7.1905674308760688},{"$f":"AU51+AU52*Parameters!$C$13+AU53*Parameters!$C$12+AU54*Parameters!$C$11","v":3.4132265133974355},{"$f":"AV51+AV52*Parameters!$C$13+AV53*Parameters!$C$12+AV54*Parameters!$C$11","v":3.341834551730769},{"$f":"AW51+AW52*Parameters!$C$13+AW53*Parameters!$C$12+AW54*Parameters!$C$11","v":31.486100453290604},{"$f":"AX51+AX52*Parameters!$C$13+AX53*Parameters!$C$12+AX54*Parameters!$C$11","v":98.48871204008546},{"$f":"AY51+AY52*Parameters!$C$13+AY53*Parameters!$C$12+AY54*Parameters!$C$11","v":38.195404891837605},{"$f":"AZ51+AZ52*Parameters!$C$13+AZ53*Parameters!$C$12+AZ54*Parameters!$C$11","v":15.316468166581197},{"$f":"BA51+BA52*Parameters!$C$13+BA53*Parameters!$C$12+BA54*Parameters!$C$11","v":30.500980550833333},{"$f":"BB51+BB52*Parameters!$C$13+BB53*Parameters!$C$12+BB54*Parameters!$C$11","v":182.50156564933761},{"$f":"BC51+BC52*Parameters!$C$13+BC53*Parameters!$C$12+BC54*Parameters!$C$11","v":23.621742975683759},{"$f":"BD51+BD52*Parameters!$C$13+BD53*Parameters!$C$12+BD54*Parameters!$C$11","v":8.3628742103846179},{"$f":"BE51+BE52*Parameters!$C$13+BE53*Parameters!$C$12+BE54*Parameters!$C$11","v":3.6685528115384614},{"$f":"BF51+BF52*Parameters!$C$13+BF53*Parameters!$C$12+BF54*Parameters!$C$11","v":7.354500940320511},{"$f":"BG51+BG52*Parameters!$C$13+BG53*Parameters!$C$12+BG54*Parameters!$C$11","v":43.007670937927351},{"$f":"BH51+BH52*Parameters!$C$13+BH53*Parameters!$C$12+BH54*Parameters!$C$11","v":0},{"$f":"BI51+BI52*Parameters!$C$13+BI53*Parameters!$C$12+BI54*Parameters!$C$11","v":0},{"$f":"BJ51+BJ52*Parameters!$C$13+BJ53*Parameters!$C$12+BJ54*Parameters!$C$11","v":0},{"$f":"BK51+BK52*Parameters!$C$13+BK53*Parameters!$C$12+BK54*Parameters!$C$11","v":0},{"$f":"BL51+BL52*Parameters!$C$13+BL53*Parameters!$C$12+BL54*Parameters!$C$11","v":0},{"$f":"BM51+BM52*Parameters!$C$13+BM53*Parameters!$C$12+BM54*Parameters!$C$11","v":194.35302248504274},{"$f":"BN51+BN52*Parameters!$C$13+BN53*Parameters!$C$12+BN54*Parameters!$C$11","v":67.775261977200842},{"$f":"BO51+BO52*Parameters!$C$13+BO53*Parameters!$C$12+BO54*Parameters!$C$11","v":30.176607001452993},{"$f":"BP51+BP52*Parameters!$C$13+BP53*Parameters!$C$12+BP54*Parameters!$C$11","v":60.596210700876071},{"$f":"BQ51+BQ52*Parameters!$C$13+BQ53*Parameters!$C$12+BQ54*Parameters!$C$11","v":352.90110216457265},{"$f":"BR51+BR52*Parameters!$C$13+BR53*Parameters!$C$12+BR54*Parameters!$C$11","v":51.827463141431622},{"$f":"BS51+BS52*Parameters!$C$13+BS53*Parameters!$C$12+BS54*Parameters!$C$11","v":16.406131354935898},{"$f":"BT51+BT52*Parameters!$C$13+BT53*Parameters!$C$12+BT54*Parameters!$C$11","v":8.0110980997863255},{"$f":"BU51+BU52*Parameters!$C$13+BU53*Parameters!$C$12+BU54*Parameters!$C$11","v":16.439839051132481},{"$f":"BV51+BV52*Parameters!$C$13+BV53*Parameters!$C$12+BV54*Parameters!$C$11","v":92.68453164728632},{"$f":"BW51+BW52*Parameters!$C$13+BW53*Parameters!$C$12+BW54*Parameters!$C$11","v":24.653912324401716},{"$f":"BX51+BX52*Parameters!$C$13+BX53*Parameters!$C$12+BX54*Parameters!$C$11","v":7.089101577414529},{"$f":"BY51+BY52*Parameters!$C$13+BY53*Parameters!$C$12+BY54*Parameters!$C$11","v":3.4927603826709408},{"$f":"BZ51+BZ52*Parameters!$C$13+BZ53*Parameters!$C$12+BZ54*Parameters!$C$11","v":5.9583575224145306},{"$f":"CA51+CA52*Parameters!$C$13+CA53*Parameters!$C$12+CA54*Parameters!$C$11","v":41.194131806901716},{"$f":"CB51+CB52*Parameters!$C$13+CB53*Parameters!$C$12+CB54*Parameters!$C$11","v":140.57605308773503},{"$f":"CC51+CC52*Parameters!$C$13+CC53*Parameters!$C$12+CC54*Parameters!$C$11","v":77.121481412499989},{"$f":"CD51+CD52*Parameters!$C$13+CD53*Parameters!$C$12+CD54*Parameters!$C$11","v":33.635416275192306},{"$f":"CE51+CE52*Parameters!$C$13+CE53*Parameters!$C$12+CE54*Parameters!$C$11","v":63.660934756581199},{"$f":"CF51+CF52*Parameters!$C$13+CF53*Parameters!$C$12+CF54*Parameters!$C$11","v":314.99388553200856},{"$f":"CG51+CG52*Parameters!$C$13+CG53*Parameters!$C$12+CG54*Parameters!$C$11","v":63.093930870235056},{"$f":"CH51+CH52*Parameters!$C$13+CH53*Parameters!$C$12+CH54*Parameters!$C$11","v":29.511090503910257},{"$f":"CI51+CI52*Parameters!$C$13+CI53*Parameters!$C$12+CI54*Parameters!$C$11","v":15.150665595064105},{"$f":"CJ51+CJ52*Parameters!$C$13+CJ53*Parameters!$C$12+CJ54*Parameters!$C$11","v":30.354377779743587},{"$f":"CK51+CK52*Parameters!$C$13+CK53*Parameters!$C$12+CK54*Parameters!$C$11","v":138.11006474895299},{"$f":"CL51+CL52*Parameters!$C$13+CL53*Parameters!$C$12+CL54*Parameters!$C$11","v":18.63803612431624},{"$f":"CM51+CM52*Parameters!$C$13+CM53*Parameters!$C$12+CM54*Parameters!$C$11","v":8.2651551743803431},{"$f":"CN51+CN52*Parameters!$C$13+CN53*Parameters!$C$12+CN54*Parameters!$C$11","v":2.8423404423076919},{"$f":"CO51+CO52*Parameters!$C$13+CO53*Parameters!$C$12+CO54*Parameters!$C$11","v":6.1738895640811977},{"$f":"CP51+CP52*Parameters!$C$13+CP53*Parameters!$C$12+CP54*Parameters!$C$11","v":35.919421305085471},{"$f":"CQ51+CQ52*Parameters!$C$13+CQ53*Parameters!$C$12+CQ54*Parameters!$C$11","v":137.87963361247864},{"$f":"CR51+CR52*Parameters!$C$13+CR53*Parameters!$C$12+CR54*Parameters!$C$11","v":70.335803744529912},{"$f":"CS51+CS52*Parameters!$C$13+CS53*Parameters!$C$12+CS54*Parameters!$C$11","v":33.011215363717952},{"$f":"CT51+CT52*Parameters!$C$13+CT53*Parameters!$C$12+CT54*Parameters!$C$11","v":63.108556746666665},{"$f":"CU51+CU52*Parameters!$C$13+CU53*Parameters!$C$12+CU54*Parameters!$C$11","v":304.33520946739316},{"$f":"CV51+CV52*Parameters!$C$13+CV53*Parameters!$C$12+CV54*Parameters!$C$11","v":121.5918766027778},{"$f":"CW51+CW52*Parameters!$C$13+CW53*Parameters!$C$12+CW54*Parameters!$C$11","v":56.492150281688041},{"$f":"CX51+CX52*Parameters!$C$13+CX53*Parameters!$C$12+CX54*Parameters!$C$11","v":29.239951071303416},{"$f":"CY51+CY52*Parameters!$C$13+CY53*Parameters!$C$12+CY54*Parameters!$C$11","v":59.766364527243582},{"$f":"CZ51+CZ52*Parameters!$C$13+CZ53*Parameters!$C$12+CZ54*Parameters!$C$11","v":267.09034248301282},{"$f":"DA51+DA52*Parameters!$C$13+DA53*Parameters!$C$12+DA54*Parameters!$C$11","v":32.181554233440174},{"$f":"DB51+DB52*Parameters!$C$13+DB53*Parameters!$C$12+DB54*Parameters!$C$11","v":14.635222983888889},{"$f":"DC51+DC52*Parameters!$C$13+DC53*Parameters!$C$12+DC54*Parameters!$C$11","v":5.5927056440170944},{"$f":"DD51+DD52*Parameters!$C$13+DD53*Parameters!$C$12+DD54*Parameters!$C$11","v":10.164724562521368},{"$f":"DE51+DE52*Parameters!$C$13+DE53*Parameters!$C$12+DE54*Parameters!$C$11","v":62.574207423867534},{"$f":"DF51+DF52*Parameters!$C$13+DF53*Parameters!$C$12+DF54*Parameters!$C$11","v":140.57605308773503},{"$f":"DG51+DG52*Parameters!$C$13+DG53*Parameters!$C$12+DG54*Parameters!$C$11","v":77.121481412499989},{"$f":"DH51+DH52*Parameters!$C$13+DH53*Parameters!$C$12+DH54*Parameters!$C$11","v":33.635416275192306},{"$f":"DI51+DI52*Parameters!$C$13+DI53*Parameters!$C$12+DI54*Parameters!$C$11","v":63.660934756581199},{"$f":"DJ51+DJ52*Parameters!$C$13+DJ53*Parameters!$C$12+DJ54*Parameters!$C$11","v":314.99388553200856},{"$f":"DK51+DK52*Parameters!$C$13+DK53*Parameters!$C$12+DK54*Parameters!$C$11","v":92.239851353611101},{"$f":"DL51+DL52*Parameters!$C$13+DL53*Parameters!$C$12+DL54*Parameters!$C$11","v":42.809411265235035},{"$f":"DM51+DM52*Parameters!$C$13+DM53*Parameters!$C$12+DM54*Parameters!$C$11","v":22.226698640790602},{"$f":"DN51+DN52*Parameters!$C$13+DN53*Parameters!$C$12+DN54*Parameters!$C$11","v":46.7794928442094},{"$f":"DO51+DO52*Parameters!$C$13+DO53*Parameters!$C$12+DO54*Parameters!$C$11","v":204.05545410384613},{"$f":"DP51+DP52*Parameters!$C$13+DP53*Parameters!$C$12+DP54*Parameters!$C$11","v":20.233884788504277},{"$f":"DQ51+DQ52*Parameters!$C$13+DQ53*Parameters!$C$12+DQ54*Parameters!$C$11","v":7.1863971249358976},{"$f":"DR51+DR52*Parameters!$C$13+DR53*Parameters!$C$12+DR54*Parameters!$C$11","v":3.8553273772222223},{"$f":"DS51+DS52*Parameters!$C$13+DS53*Parameters!$C$12+DS54*Parameters!$C$11","v":7.313699501559829},{"$f":"DT51+DT52*Parameters!$C$13+DT53*Parameters!$C$12+DT54*Parameters!$C$11","v":38.589308792222226},null,null,null,null,null,null,"Cultipacker",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Labor Hrs.",0.90100000000000002,0.224,0.158,0.14000000000000001,{"$f":"+SUM(E57:H57)","v":1.423},0.90100000000000002,0.224,0.158,0.14000000000000001,{"$f":"+SUM(J57:M57)","v":1.423},null,null,null,null,{"$f":"+SUM(O57:R57)","v":0},0.90100000000000002,0.224,0.158,0.14000000000000001,{"$f":"+SUM(T57:W57)","v":1.423},0.90100000000000002,0.224,0.158,0.14000000000000001,{"$f":"+SUM(Y57:AB57)","v":1.423},null,null,null,null,{"$f":"+SUM(AD57:AG57)","v":0},0.90100000000000002,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AI57:AL57)","v":1.423},0.90100000000000002,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AN57:AQ57)","v":1.423},0.89500000000000002,0.222,0.156,0.14000000000000001,{"$f":"+SUM(AS57:AV57)","v":1.4129999999999998},0.90100000000000002,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AX57:BA57)","v":1.423},0.90100000000000002,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BC57:BF57)","v":1.423},null,null,null,null,{"$f":"+SUM(BH57:BK57)","v":0},0.90100000000000002,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BM57:BP57)","v":1.423},0.90100000000000002,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BR57:BU57)","v":1.423},0.90100000000000002,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BW57:BZ57)","v":1.423},0.68,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CB57:CE57)","v":1.202},0.68,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CG57:CJ57)","v":1.202},0.68,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CL57:CO57)","v":1.202},0.68,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CQ57:CT57)","v":1.202},0.68,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CV57:CY57)","v":1.202},0.68,0.224,0.158,0.14000000000000001,{"$f":"+SUM(DA57:DD57)","v":1.202},0.68,0.224,0.158,0.14000000000000001,{"$f":"+SUM(DF57:DI57)","v":1.202},0.68,0.224,0.158,0.14000000000000001,{"$f":"+SUM(DK57:DN57)","v":1.202},0.68,0.224,0.158,0.14000000000000001,{"$f":"+SUM(DP57:DS57)","v":1.202},null,null,null,null,null,null,"Tandem Disk",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.27]
[null,null,null,"Tractor 1",null,null,null,null,95,null,null,null,null,95,null,null,null,null,null,null,null,null,null,95,null,null,null,null,95,null,null,null,null,null,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,null,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,null,null,"Springtooth",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Tractor 2",null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,"S. Harrow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.8]
[null,null,null,"Tractor 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drill",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planter",null,null,null,1,null,null,null,null,null,null,null,null,1,19.420000000000002,19.420000000000002]
[null,null,null,"Fuel",5.09,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(E62:H62)","v":8.7299999999999986},4.3819999999999997,1.421,0.65300000000000002,0.97499999999999998,{"$f":"+SUM(J62:M62)","v":7.4309999999999992},null,null,null,null,{"$f":"+SUM(O62:R62)","v":0},5.09,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(T62:W62)","v":8.7299999999999986},5.09,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(Y62:AB62)","v":8.7299999999999986},4.0590000000000002,1.1890000000000001,0.65300000000000002,0.97499999999999998,{"$f":"+SUM(AD62:AG62)","v":6.8759999999999994},5.09,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(AI62:AL62)","v":8.7299999999999986},5.09,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(AN62:AQ62)","v":8.7299999999999986},4.0590000000000002,1.224,0.65300000000000002,0.97499999999999998,{"$f":"+SUM(AS62:AV62)","v":6.9109999999999996},5.09,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(AX62:BA62)","v":8.7299999999999986},5.09,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(BC62:BF62)","v":8.7299999999999986},4.718,1.37,0.876,0.77700000000000002,{"$f":"+SUM(BH62:BK62)","v":7.7410000000000005},5.09,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(BM62:BP62)","v":8.7299999999999986},5.09,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(BR62:BU62)","v":8.7299999999999986},3.944,1.421,0.65300000000000002,0.97499999999999998,{"$f":"+SUM(BW62:BZ62)","v":6.9930000000000003},3.585,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(CB62:CE62)","v":7.2249999999999996},3.585,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(CG62:CJ62)","v":7.2249999999999996},3.13,1.002,0.65300000000000002,0.97499999999999998,{"$f":"+SUM(CL62:CO62)","v":5.76},3.585,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(CQ62:CT62)","v":7.2249999999999996},3.585,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(CV62:CY62)","v":7.2249999999999996},3.3820000000000001,1.0740000000000001,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(DA62:DD62)","v":6.5310000000000006},3.585,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(DF62:DI62)","v":7.2249999999999996},3.585,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(DK62:DN62)","v":7.2249999999999996},3.2309999999999999,0.98699999999999999,0.65300000000000002,0.97499999999999998,{"$f":"+SUM(DP62:DS62)","v":5.8460000000000001},null,null,null,null,null,null,"Cultivator",null,null,null,null,1,null,null,null,null,null,null,null,1,0]
[null,null,null,"Lube",0.76300000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,1.3089999999999999,0.65700000000000003,0.21299999999999999,9.8000000000000004E-2,0.14599999999999999,1.1139999999999999,null,null,null,null,0,0.76300000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,1.3089999999999999,0.76300000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,1.3089999999999999,0.60899999999999999,0.17799999999999999,9.8000000000000004E-2,0.14599999999999999,1.0309999999999999,0.76300000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,1.3089999999999999,0.76300000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,1.3089999999999999,0.60899999999999999,0.184,9.8000000000000004E-2,0.14599999999999999,1.0369999999999999,0.76300000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,1.3089999999999999,0.76300000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,1.3089999999999999,0.70799999999999996,0.20599999999999999,0.13100000000000001,0.11700000000000001,1.1619999999999999,0.76300000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,1.3089999999999999,0.76300000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,1.3089999999999999,0.59199999999999997,0.21299999999999999,9.8000000000000004E-2,0.14599999999999999,1.0489999999999999,0.53800000000000003,0.23499999999999999,0.16500000000000001,0.14599999999999999,1.0840000000000001,0.53800000000000003,0.23499999999999999,0.16500000000000001,0.14599999999999999,1.0840000000000001,0.46899999999999997,0.15,9.8000000000000004E-2,0.14599999999999999,0.86299999999999999,0.53800000000000003,0.23499999999999999,0.16500000000000001,0.14599999999999999,1.0840000000000001,0.53800000000000003,0.23499999999999999,0.16500000000000001,0.14599999999999999,1.0840000000000001,0.50700000000000001,0.161,0.16500000000000001,0.14599999999999999,0.97900000000000009,0.53800000000000003,0.23499999999999999,0.16500000000000001,0.14599999999999999,1.0840000000000001,0.53800000000000003,0.23499999999999999,0.16500000000000001,0.14599999999999999,1.0840000000000001,0.48499999999999999,0.14799999999999999,9.8000000000000004E-2,0.14599999999999999,0.877,null,null,null,null,null,null,"Rotary Hoe",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Repairs",14.289321068376067,5.16631111111111,2.6005421794871793,4.8632870940170942,26.919461452991449,16.673772350427349,5.7798105555555557,2.7222485470085473,5.8990331196581201,31.074864572649574,0,0,0,0,0,12.200442393162392,4.6198743589743589,2.247842094017094,4.2721418803418798,23.340300726495727,14.823338803418805,5.3575639743589747,2.7048619230769226,4.9874772649572652,27.873241965811971,18.484465042735042,5.7748429487179491,3.2264606410256409,6.8900706837606833,34.375839316239315,12.096122649572647,4.5875849145299146,2.2279716666666665,4.2448200427350429,23.15649927350427,15.893858076923076,5.6158795299145297,2.881211965811965,5.3078879059829056,29.698837478632473,19.058223632478633,5.9511929914529906,2.978080299145299,7.3619933333333343,35.349490256410263,12.096122649572647,4.5875849145299146,2.2279716666666665,4.2448200427350429,23.15649927350427,16.261460982905984,5.7077802564102562,2.9408232478632477,5.4171752564102569,30.327239743589743,18.750232008547005,5.9760310256410252,3.2761367094017095,5.7947133760683762,33.797113119658114,11.447849957264957,4.4211700854700853,2.1186843162393161,4.063502393162393,22.05120675213675,13.357894786324787,4.9576716239316241,2.4515139743589742,4.5801335042735039,25.347213888888888,18.28576076923077,5.5463330341880344,2.8414711111111108,5.7649077350427351,32.438472649572653,7.8314321794871793,4.3913644444444442,2.098813888888889,4.0461157692307692,18.367726282051283,8.3430956837606836,4.6223581623931622,2.2329392735042735,4.2497876495726503,19.44818076923077,11.008216752136752,5.4544323076923087,2.8141492735042735,6.1126402136752125,25.389438547008549,7.8413673931623933,4.3988158547008549,2.103781495726496,4.0485995726495716,18.392564316239316,7.9183652991452993,4.4484919230769231,2.1261357264957264,4.0709538034188029,18.563946752136751,10.302816581196581,5.148924487179487,2.6030259829059825,4.9626392307692306,23.017406282051279,7.8314321794871793,4.3913644444444442,2.098813888888889,4.0461157692307692,18.367726282051283,8.0897477350427351,4.5304574358974357,2.1733279914529917,4.1330488888888883,18.92658205128205,10.533810299145298,5.5115597863247858,2.7272161538461543,5.4022724358974363,24.174858675213674,null,null,null,null,null,null,"Sprayer",null,null,null,1,1,null,null,null,null,null,null,null,2,11.64,5.82]
[null,null,null,"Depreciation",33.662987735042734,12.523336837606838,6.1449296581196586,9.0137226068376055,61.344976837606829,16.621612478632478,5.5388816239316236,2.2751639316239318,4.6124229487179482,29.048080982905983,0,0,0,0,0,83.537760384615396,28.58857735042735,15.195909316239316,22.493323760683758,149.81557081196581,29.465359957264958,9.3987121367521347,5.3128555128205122,8.0425554700854693,52.219483076923069,13.191479957264956,5.3948210256410265,1.1028087179487178,3.6387720085470088,23.327881709401709,90.092517606837603,32.676917777777774,16.43532722222222,24.152504444444443,163.35726705128204,23.089436581196576,7.7444990598290602,4.1951439743589738,6.2318627777777769,41.260942393162388,11.601845769230769,4.7788377777777784,1.6492454700854702,3.1718169658119657,21.201745982905987,90.092517606837603,32.676917777777774,16.43532722222222,24.152504444444443,163.35726705128204,21.504770000000001,7.3470905128205146,3.9119903846153852,5.7897457692307688,38.553596666666671,14.194936538461535,5.4271104700854709,1.9125286324786326,4.2522714529914527,25.786847094017091,176.72012944444444,59.780180683760683,32.12302961538461,47.644317179487167,316.26765692307691,46.419802094017093,14.728954273504273,8.3579985042735032,12.697203076923078,82.203957948717942,15.456708675213674,7.031647478632479,1.8280793162393163,5.8468732478632477,30.16330871794872,142.46848029914531,70.279217735042735,37.738909145299154,52.621859230769232,303.10846641025643,62.246597478632467,27.433608760683761,16.112432777777776,23.86686705128205,129.65950606837603,13.648499786324788,5.4693351282051283,1.8951420085470088,4.505619401709402,25.518596324786326,139.03338017094018,65.438284871794863,36.685776495726486,51.687949145299143,292.84539068376068,118.93195910256414,51.86181538461539,30.518492606837611,46.223581623931615,247.53584871794874,21.919565170940171,8.7106985897435898,5.9561605982905981,8.2288407264957257,44.815265085470081,142.46848029914531,70.279217735042735,37.738909145299154,52.621859230769232,303.10846641025643,89.171026538461561,38.471631153846161,22.582740683760683,35.354457863247866,185.57985623931626,15.814376367521366,4.5577792735042726,2.3273238034188033,6.1921219230769218,28.891601367521364,null,null,null,null,null,null,"S. Shreader",1,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,"Insurance",321.83386038461538,116.52266978632478,60.418518162393156,82.392727008546998,581.16777534188031,161.285775,53.530931282051284,22.284684273504276,43.337402051282055,280.43879260683764,0,0,0,0,0,797.44495803418806,268.67053200854701,149.23684461538463,205.22425747863247,1420.576592136752,280.17054183760683,88.882905341880331,52.010843589743601,73.058593760683763,494.12288452991459,125.25820641025643,49.810193760683752,10.680354700854702,35.098626111111109,220.847380982906,861.04771217948712,304.98373799145293,161.53912294871796,220.68593376068372,1548.2565068803415,220.27113858974363,72.95179021367521,41.164074059829055,56.817003205128209,391.20400606837609,110.31812884615385,44.221636068376064,15.804441153846156,30.59300670940171,200.9372127777778,861.04771217948712,304.98373799145293,161.53912294871796,220.68593376068372,1548.2565068803415,205.26151452991451,69.049735042735037,38.40953606837607,52.832982521367533,365.55376816239311,136.84763316239315,51.16635042735043,18.628525641025639,38.061803589743583,244.70431282051283,1686.3460417521367,562.51689547008539,315.35113346153844,434.52650529914524,2998.7405759829062,441.13590619658112,139.32646897435896,81.794130384615386,115.26089764957266,777.51740320512818,151.01276405982904,69.303082991452982,17.776581068376071,56.481689743589733,294.57411786324781,1374.3232048717948,665.32400277777776,373.35539470085479,485.93875226495732,2898.9413546153846,594.3468362820513,261.556919017094,158.20834256410257,217.73517529914528,1231.8472731623933,131.25659166666665,53.588058760683772,18.556495341880339,42.997120982905983,246.39826675213675,1338.8371054273505,622.82612628205129,362.47136811965811,476.29165978632466,2800.4262596153844,1131.2855241452992,493.40009773504266,298.80651888888889,419.86212991452987,2343.3542706837607,215.50720363247862,83.515406153846158,58.995298803418798,76.138509999999982,434.15641858974357,1374.3232048717948,665.32400277777776,373.35539470085479,485.93875226495732,2898.9413546153846,843.32080717948713,364.46834606837604,220.11714277777776,319.11161183760686,1747.017907863248,153.9610387179487,42.773578675213678,22.468485726495725,58.404153589743593,277.60725670940167,null,null,null,null,null,null,"Dry Fert. Spdr.",null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.6]
[null,null,null,"Taxes",490.14383145299144,179.13935397435898,91.145650256410249,127.46134004273503,887.89017572649573,244.39632119658117,81.222855598290593,33.665471538461539,66.399516794871786,425.68416512820505,0,0,0,0,0,1215.1317729145298,411.61590256410256,225.22384260683759,317.68590867521368,2169.6574267606838,427.49485782051278,135.87398222222222,78.572637350427343,113.27385491452992,755.21533230769228,191.22057380341877,76.784298888888898,16.194398290598286,53.297453760683752,337.49672474358977,1311.5078164102563,468.36584307692306,243.71327525641024,341.45342358974364,2365.0403583333332,335.72080529914524,111.67925311965813,62.134826324786324,87.976317094017105,597.51120183760679,168.32735769230769,68.120792564102558,24.050668504273503,46.447123931623928,306.94594269230771,1311.5078164102563,468.36584307692306,243.71327525641024,341.45342358974364,2365.0403583333332,312.77791311965814,105.78022,57.967004188034196,81.786678974358964,558.31181628205127,207.82231585470086,78.30687038461538,28.186201196581194,59.318193247863249,373.63358068376067,2569.9516565811969,861.41283128205123,475.96131393162392,672.74312358974339,4580.0689253846158,673.23988427350434,212.96875653846152,123.58412290598291,178.74442923076924,1188.537192948718,228.29879123931627,104.45883658119658,26.921945256410254,85.716055982905971,445.3956290598291,2086.6705739743593,1016.7176076495726,562.05242423076925,749.05053222222227,4414.4911380769236,905.57733987179495,398.71999521367519,238.77050645299144,337.07199435897434,1880.1398358974359,199.49660679487178,80.939702008547016,28.027237777777781,65.527701794871788,373.99124837606837,2034.0015224786321,950.02003444444438,545.89528299145297,734.73140551282052,4264.64824542735,1725.9478034615383,752.71414226495733,451.40394952991454,650.97755423076933,3581.0434494871793,325.10751329059826,127.06393149572648,88.781069401709416,117.28519743589743,658.23771162393155,2086.6705739743593,1016.7176076495726,562.05242423076925,749.05053222222227,4414.4911380769236,1289.1709722649571,556.82401803418804,333.03084619658114,495.8814173504274,2674.9072538461537,233.03043675213672,65.559991239316247,34.110072350427352,89.364763205128213,422.06526354700856,null,null,null,null,null,null,"Windrower",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Interest",321.83386038461538,116.52266978632478,60.418518162393156,82.392727008546998,581.16777534188031,161.285775,53.530931282051284,22.284684273504276,43.337402051282055,280.43879260683764,0,0,0,0,0,797.44495803418806,268.67053200854701,149.23684461538463,205.22425747863247,1420.576592136752,280.17054183760683,88.882905341880331,52.010843589743601,73.058593760683763,494.12288452991459,125.25820641025643,49.810193760683752,10.680354700854702,35.098626111111109,220.847380982906,861.04771217948712,304.98373799145293,161.53912294871796,220.68593376068372,1548.2565068803415,220.27113858974363,72.95179021367521,41.164074059829055,56.817003205128209,391.20400606837609,110.31812884615385,44.221636068376064,15.804441153846156,30.59300670940171,200.9372127777778,861.04771217948712,304.98373799145293,161.53912294871796,220.68593376068372,1548.2565068803415,205.26151452991451,69.049735042735037,38.40953606837607,52.832982521367533,365.55376816239311,136.84763316239315,51.16635042735043,18.628525641025639,38.061803589743583,244.70431282051283,1686.3460417521367,562.51689547008539,315.35113346153844,434.52650529914524,2998.7405759829062,441.13590619658112,139.32646897435896,81.794130384615386,115.26089764957266,777.51740320512818,151.01276405982904,69.303082991452982,17.776581068376071,56.481689743589733,294.57411786324781,1374.3232048717948,665.32400277777776,373.35539470085479,485.93875226495732,2898.9413546153846,594.3468362820513,261.556919017094,158.20834256410257,217.73517529914528,1231.8472731623933,131.25659166666665,53.588058760683772,18.556495341880339,42.997120982905983,246.39826675213675,1338.8371054273505,622.82612628205129,362.47136811965811,476.29165978632466,2800.4262596153844,1131.2855241452992,493.40009773504266,298.80651888888889,419.86212991452987,2343.3542706837607,215.50720363247862,83.515406153846158,58.995298803418798,76.138509999999982,434.15641858974357,1374.3232048717948,665.32400277777776,373.35539470085479,485.93875226495732,2898.9413546153846,843.32080717948713,364.46834606837604,220.11714277777776,319.11161183760686,1747.017907863248,153.9610387179487,42.773578675213678,22.468485726495725,58.404153589743593,277.60725670940167,null,null,null,null,null,null,"Baler",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Ttl Variable Costs",{"$f":"(SUM(E62:E63)*Parameters!$C$9)+E64","v":33.545691068376065},{"$f":"(SUM(F62:F63)*Parameters!$C$9)+F64","v":11.088311111111111},{"$f":"(SUM(G62:G63)*Parameters!$C$9)+G64","v":6.7623921794871791},{"$f":"(SUM(H62:H63)*Parameters!$C$9)+H64","v":8.551377094017095},{"$f":"(SUM(I62:I63)*Parameters!$C$9)+I64","v":59.947771452991439},{"$f":"(SUM(J62:J63)*Parameters!$C$9)+J64","v":33.252082350427344},{"$f":"(SUM(K62:K63)*Parameters!$C$9)+K64","v":11.155670555555556},{"$f":"(SUM(L62:L63)*Parameters!$C$9)+L64","v":5.1930385470085474},{"$f":"(SUM(M62:M63)*Parameters!$C$9)+M64","v":9.5871231196581199},{"$f":"(SUM(N62:N63)*Parameters!$C$9)+N64","v":59.187914572649568},{"$f":"(SUM(O62:O63)*Parameters!$C$9)+O64","v":0},{"$f":"(SUM(P62:P63)*Parameters!$C$9)+P64","v":0},{"$f":"(SUM(Q62:Q63)*Parameters!$C$9)+Q64","v":0},{"$f":"(SUM(R62:R63)*Parameters!$C$9)+R64","v":0},{"$f":"(SUM(S62:S63)*Parameters!$C$9)+S64","v":0},{"$f":"(SUM(T62:T63)*Parameters!$C$9)+T64","v":31.456812393162394},{"$f":"(SUM(U62:U63)*Parameters!$C$9)+U64","v":10.541874358974358},{"$f":"(SUM(V62:V63)*Parameters!$C$9)+V64","v":6.4096920940170943},{"$f":"(SUM(W62:W63)*Parameters!$C$9)+W64","v":7.9602318803418797},{"$f":"(SUM(X62:X63)*Parameters!$C$9)+X64","v":56.368610726495717},{"$f":"(SUM(Y62:Y63)*Parameters!$C$9)+Y64","v":34.079708803418804},{"$f":"(SUM(Z62:Z63)*Parameters!$C$9)+Z64","v":11.279563974358975},{"$f":"(SUM(AA62:AA63)*Parameters!$C$9)+AA64","v":6.8667119230769229},{"$f":"(SUM(AB62:AB63)*Parameters!$C$9)+AB64","v":8.6755672649572659},{"$f":"(SUM(AC62:AC63)*Parameters!$C$9)+AC64","v":60.901551965811962},{"$f":"(SUM(AD62:AD63)*Parameters!$C$9)+AD64","v":33.842185042735039},{"$f":"(SUM(AE62:AE63)*Parameters!$C$9)+AE64","v":10.272272948717948},{"$f":"(SUM(AF62:AF63)*Parameters!$C$9)+AF64","v":5.6972506410256409},{"$f":"(SUM(AG62:AG63)*Parameters!$C$9)+AG64","v":10.578160683760682},{"$f":"(SUM(AH62:AH63)*Parameters!$C$9)+AH64","v":60.389869316239313},{"$f":"(SUM(AI62:AI63)*Parameters!$C$9)+AI64","v":31.352492649572646},{"$f":"(SUM(AJ62:AJ63)*Parameters!$C$9)+AJ64","v":10.509584914529913},{"$f":"(SUM(AK62:AK63)*Parameters!$C$9)+AK64","v":6.3898216666666663},{"$f":"(SUM(AL62:AL63)*Parameters!$C$9)+AL64","v":7.9329100427350427},{"$f":"(SUM(AM62:AM63)*Parameters!$C$9)+AM64","v":56.184809273504257},{"$f":"(SUM(AN62:AN63)*Parameters!$C$9)+AN64","v":35.150228076923078},{"$f":"(SUM(AO62:AO63)*Parameters!$C$9)+AO64","v":11.53787952991453},{"$f":"(SUM(AP62:AP63)*Parameters!$C$9)+AP64","v":7.0430619658119653},{"$f":"(SUM(AQ62:AQ63)*Parameters!$C$9)+AQ64","v":8.9959779059829046},{"$f":"(SUM(AR62:AR63)*Parameters!$C$9)+AR64","v":62.72714747863246},{"$f":"(SUM(AS62:AS63)*Parameters!$C$9)+AS64","v":34.41594363247863},{"$f":"(SUM(AT62:AT63)*Parameters!$C$9)+AT64","v":10.583512991452992},{"$f":"(SUM(AU62:AU63)*Parameters!$C$9)+AU64","v":5.4488702991452991},{"$f":"(SUM(AV62:AV63)*Parameters!$C$9)+AV64","v":11.050083333333333},{"$f":"(SUM(AW62:AW63)*Parameters!$C$9)+AW64","v":61.498410256410267},{"$f":"(SUM(AX62:AX63)*Parameters!$C$9)+AX64","v":31.352492649572646},{"$f":"(SUM(AY62:AY63)*Parameters!$C$9)+AY64","v":10.509584914529913},{"$f":"(SUM(AZ62:AZ63)*Parameters!$C$9)+AZ64","v":6.3898216666666663},{"$f":"(SUM(BA62:BA63)*Parameters!$C$9)+BA64","v":7.9329100427350427},{"$f":"(SUM(BB62:BB63)*Parameters!$C$9)+BB64","v":56.184809273504257},{"$f":"(SUM(BC62:BC63)*Parameters!$C$9)+BC64","v":35.517830982905984},{"$f":"(SUM(BD62:BD63)*Parameters!$C$9)+BD64","v":11.629780256410257},{"$f":"(SUM(BE62:BE63)*Parameters!$C$9)+BE64","v":7.1026732478632475},{"$f":"(SUM(BF62:BF63)*Parameters!$C$9)+BF64","v":9.1052652564102559},{"$f":"(SUM(BG62:BG63)*Parameters!$C$9)+BG64","v":63.355549743589734},{"$f":"(SUM(BH62:BH63)*Parameters!$C$9)+BH64","v":36.601772008547002},{"$f":"(SUM(BI62:BI63)*Parameters!$C$9)+BI64","v":11.161071025641025},{"$f":"(SUM(BJ62:BJ63)*Parameters!$C$9)+BJ64","v":6.5891667094017095},{"$f":"(SUM(BK62:BK63)*Parameters!$C$9)+BK64","v":8.735973376068376},{"$f":"(SUM(BL62:BL63)*Parameters!$C$9)+BL64","v":63.087983119658119},{"$f":"(SUM(BM62:BM63)*Parameters!$C$9)+BM64","v":30.704219957264957},{"$f":"(SUM(BN62:BN63)*Parameters!$C$9)+BN64","v":10.343170085470085},{"$f":"(SUM(BO62:BO63)*Parameters!$C$9)+BO64","v":6.2805343162393168},{"$f":"(SUM(BP62:BP63)*Parameters!$C$9)+BP64","v":7.7515923931623929},{"$f":"(SUM(BQ62:BQ63)*Parameters!$C$9)+BQ64","v":55.07951675213674},{"$f":"(SUM(BR62:BR63)*Parameters!$C$9)+BR64","v":32.614264786324789},{"$f":"(SUM(BS62:BS63)*Parameters!$C$9)+BS64","v":10.879671623931625},{"$f":"(SUM(BT62:BT63)*Parameters!$C$9)+BT64","v":6.6133639743589745},{"$f":"(SUM(BU62:BU63)*Parameters!$C$9)+BU64","v":8.2682235042735037},{"$f":"(SUM(BV62:BV63)*Parameters!$C$9)+BV64","v":58.375523888888878},{"$f":"(SUM(BW62:BW63)*Parameters!$C$9)+BW64","v":33.209200769230769},{"$f":"(SUM(BX62:BX63)*Parameters!$C$9)+BX64","v":10.922193034188034},{"$f":"(SUM(BY62:BY63)*Parameters!$C$9)+BY64","v":5.3122611111111109},{"$f":"(SUM(BZ62:BZ63)*Parameters!$C$9)+BZ64","v":9.4529977350427359},{"$f":"(SUM(CA62:CA63)*Parameters!$C$9)+CA64","v":58.896652649572651},{"$f":"(SUM(CB62:CB63)*Parameters!$C$9)+CB64","v":21.39610217948718},{"$f":"(SUM(CC62:CC63)*Parameters!$C$9)+CC64","v":10.313364444444444},{"$f":"(SUM(CD62:CD63)*Parameters!$C$9)+CD64","v":6.2606638888888888},{"$f":"(SUM(CE62:CE63)*Parameters!$C$9)+CE64","v":7.7342057692307691},{"$f":"(SUM(CF62:CF63)*Parameters!$C$9)+CF64","v":45.70433628205128},{"$f":"(SUM(CG62:CG63)*Parameters!$C$9)+CG64","v":21.907765683760687},{"$f":"(SUM(CH62:CH63)*Parameters!$C$9)+CH64","v":10.544358162393163},{"$f":"(SUM(CI62:CI63)*Parameters!$C$9)+CI64","v":6.3947892735042737},{"$f":"(SUM(CJ62:CJ63)*Parameters!$C$9)+CJ64","v":7.9378776495726502},{"$f":"(SUM(CK62:CK63)*Parameters!$C$9)+CK64","v":46.784790769230767},{"$f":"(SUM(CL62:CL63)*Parameters!$C$9)+CL64","v":22.848926752136752},{"$f":"(SUM(CM62:CM63)*Parameters!$C$9)+CM64","v":9.2445123076923075},{"$f":"(SUM(CN62:CN63)*Parameters!$C$9)+CN64","v":5.2849392735042731},{"$f":"(SUM(CO62:CO63)*Parameters!$C$9)+CO64","v":9.8007302136752124},{"$f":"(SUM(CP62:CP63)*Parameters!$C$9)+CP64","v":47.179108547008546},{"$f":"(SUM(CQ62:CQ63)*Parameters!$C$9)+CQ64","v":21.406037393162393},{"$f":"(SUM(CR62:CR63)*Parameters!$C$9)+CR64","v":10.320815854700854},{"$f":"(SUM(CS62:CS63)*Parameters!$C$9)+CS64","v":6.2656314957264962},{"$f":"(SUM(CT62:CT63)*Parameters!$C$9)+CT64","v":7.7366895726495715},{"$f":"(SUM(CU62:CU63)*Parameters!$C$9)+CU64","v":45.729174316239309},{"$f":"(SUM(CV62:CV63)*Parameters!$C$9)+CV64","v":21.4830352991453},{"$f":"(SUM(CW62:CW63)*Parameters!$C$9)+CW64","v":10.370491923076923},{"$f":"(SUM(CX62:CX63)*Parameters!$C$9)+CX64","v":6.2879857264957266},{"$f":"(SUM(CY62:CY63)*Parameters!$C$9)+CY64","v":7.7590438034188027},{"$f":"(SUM(CZ62:CZ63)*Parameters!$C$9)+CZ64","v":45.900556752136751},{"$f":"(SUM(DA62:DA63)*Parameters!$C$9)+DA64","v":23.097626581196582},{"$f":"(SUM(DB62:DB63)*Parameters!$C$9)+DB64","v":9.2120744871794873},{"$f":"(SUM(DC62:DC63)*Parameters!$C$9)+DC64","v":6.7648759829059824},{"$f":"(SUM(DD62:DD63)*Parameters!$C$9)+DD64","v":8.6507292307692296},{"$f":"(SUM(DE62:DE63)*Parameters!$C$9)+DE64","v":47.725306282051278},{"$f":"(SUM(DF62:DF63)*Parameters!$C$9)+DF64","v":21.39610217948718},{"$f":"(SUM(DG62:DG63)*Parameters!$C$9)+DG64","v":10.313364444444444},{"$f":"(SUM(DH62:DH63)*Parameters!$C$9)+DH64","v":6.2606638888888888},{"$f":"(SUM(DI62:DI63)*Parameters!$C$9)+DI64","v":7.7342057692307691},{"$f":"(SUM(DJ62:DJ63)*Parameters!$C$9)+DJ64","v":45.70433628205128},{"$f":"(SUM(DK62:DK63)*Parameters!$C$9)+DK64","v":21.654417735042735},{"$f":"(SUM(DL62:DL63)*Parameters!$C$9)+DL64","v":10.452457435897436},{"$f":"(SUM(DM62:DM63)*Parameters!$C$9)+DM64","v":6.3351779914529924},{"$f":"(SUM(DN62:DN63)*Parameters!$C$9)+DN64","v":7.8211388888888882},{"$f":"(SUM(DO62:DO63)*Parameters!$C$9)+DO64","v":46.263192051282047},{"$f":"(SUM(DP62:DP63)*Parameters!$C$9)+DP64","v":22.759450299145296},{"$f":"(SUM(DQ62:DQ63)*Parameters!$C$9)+DQ64","v":9.2457097863247864},{"$f":"(SUM(DR62:DR63)*Parameters!$C$9)+DR64","v":5.1980061538461548},{"$f":"(SUM(DS62:DS63)*Parameters!$C$9)+DS64","v":9.0903624358974362},{"$f":"(SUM(DT62:DT63)*Parameters!$C$9)+DT64","v":46.293528675213672},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Ttl Fixed Costs",{"$f":"E65+E66*Parameters!$C$13+E67*Parameters!$C$12+E68*Parameters!$C$11","v":63.82838408976496},{"$f":"F65+F66*Parameters!$C$13+F67*Parameters!$C$12+F68*Parameters!$C$11","v":23.461759955576923},{"$f":"G65+G66*Parameters!$C$13+G67*Parameters!$C$12+G68*Parameters!$C$11","v":11.799239836431624},{"$f":"H65+H66*Parameters!$C$13+H67*Parameters!$C$12+H68*Parameters!$C$11","v":16.756165077435895},{"$f":"I65+I66*Parameters!$C$13+I67*Parameters!$C$12+I68*Parameters!$C$11","v":115.8455489592094},{"$f":"J65+J66*Parameters!$C$13+J67*Parameters!$C$12+J68*Parameters!$C$11","v":31.726509028098292},{"$f":"K65+K66*Parameters!$C$13+K67*Parameters!$C$12+K68*Parameters!$C$11","v":10.553288285555556},{"$f":"L65+L66*Parameters!$C$13+L67*Parameters!$C$12+L68*Parameters!$C$11","v":4.3611663624786328},{"$f":"M65+M66*Parameters!$C$13+M67*Parameters!$C$12+M68*Parameters!$C$11","v":8.6784041776923075},{"$f":"N65+N66*Parameters!$C$13+N67*Parameters!$C$12+N68*Parameters!$C$11","v":55.319367853824787},{"$f":"O65+O66*Parameters!$C$13+O67*Parameters!$C$12+O68*Parameters!$C$11","v":0},{"$f":"P65+P66*Parameters!$C$13+P67*Parameters!$C$12+P68*Parameters!$C$11","v":0},{"$f":"Q65+Q66*Parameters!$C$13+Q67*Parameters!$C$12+Q68*Parameters!$C$11","v":0},{"$f":"R65+R66*Parameters!$C$13+R67*Parameters!$C$12+R68*Parameters!$C$11","v":0},{"$f":"S65+S66*Parameters!$C$13+S67*Parameters!$C$12+S68*Parameters!$C$11","v":0},{"$f":"T65+T66*Parameters!$C$13+T67*Parameters!$C$12+T68*Parameters!$C$11","v":158.28850731944448},{"$f":"U65+U66*Parameters!$C$13+U67*Parameters!$C$12+U68*Parameters!$C$11","v":53.795373138739322},{"$f":"V65+V66*Parameters!$C$13+V67*Parameters!$C$12+V68*Parameters!$C$11","v":29.163240044615385},{"$f":"W65+W66*Parameters!$C$13+W67*Parameters!$C$12+W68*Parameters!$C$11","v":41.780287059508545},{"$f":"X65+X66*Parameters!$C$13+X67*Parameters!$C$12+X68*Parameters!$C$11","v":283.0274075623077},{"$f":"Y65+Y66*Parameters!$C$13+Y67*Parameters!$C$12+Y68*Parameters!$C$11","v":55.733696069722221},{"$f":"Z65+Z66*Parameters!$C$13+Z67*Parameters!$C$12+Z68*Parameters!$C$11","v":17.734760028311964},{"$f":"AA65+AA66*Parameters!$C$13+AA67*Parameters!$C$12+AA68*Parameters!$C$11","v":10.181433108119659},{"$f":"AB65+AB66*Parameters!$C$13+AB67*Parameters!$C$12+AB68*Parameters!$C$11","v":14.910393629444446},{"$f":"AC65+AC66*Parameters!$C$13+AC67*Parameters!$C$12+AC68*Parameters!$C$11","v":98.560282835598287},{"$f":"AD65+AD66*Parameters!$C$13+AD67*Parameters!$C$12+AD68*Parameters!$C$11","v":24.936454898504273},{"$f":"AE65+AE66*Parameters!$C$13+AE67*Parameters!$C$12+AE68*Parameters!$C$11","v":10.07276422474359},{"$f":"AF65+AF66*Parameters!$C$13+AF67*Parameters!$C$12+AF68*Parameters!$C$11","v":2.1031605448717947},{"$f":"AG65+AG66*Parameters!$C$13+AG67*Parameters!$C$12+AG68*Parameters!$C$11","v":6.9269886958760694},{"$f":"AH65+AH66*Parameters!$C$13+AH67*Parameters!$C$12+AH68*Parameters!$C$11","v":44.039368363995727},{"$f":"AI65+AI66*Parameters!$C$13+AI67*Parameters!$C$12+AI68*Parameters!$C$11","v":170.79984117702992},{"$f":"AJ65+AJ66*Parameters!$C$13+AJ67*Parameters!$C$12+AJ68*Parameters!$C$11","v":61.301799640876055},{"$f":"AK65+AK66*Parameters!$C$13+AK67*Parameters!$C$12+AK68*Parameters!$C$11","v":31.553281126260686},{"$f":"AL65+AL66*Parameters!$C$13+AL67*Parameters!$C$12+AL68*Parameters!$C$11","v":44.890884480555556},{"$f":"AM65+AM66*Parameters!$C$13+AM67*Parameters!$C$12+AM68*Parameters!$C$11","v":308.54580642472217},{"$f":"AN65+AN66*Parameters!$C$13+AN67*Parameters!$C$12+AN68*Parameters!$C$11","v":43.737929013482905},{"$f":"AO65+AO66*Parameters!$C$13+AO67*Parameters!$C$12+AO68*Parameters!$C$11","v":14.588007122799146},{"$f":"AP65+AP66*Parameters!$C$13+AP67*Parameters!$C$12+AP68*Parameters!$C$11","v":8.0478720513034183},{"$f":"AQ65+AQ66*Parameters!$C$13+AQ67*Parameters!$C$12+AQ68*Parameters!$C$11","v":11.571760700320514},{"$f":"AR65+AR66*Parameters!$C$13+AR67*Parameters!$C$12+AR68*Parameters!$C$11","v":77.945568887905978},{"$f":"AS65+AS66*Parameters!$C$13+AS67*Parameters!$C$12+AS68*Parameters!$C$11","v":21.945092460576923},{"$f":"AT65+AT66*Parameters!$C$13+AT67*Parameters!$C$12+AT68*Parameters!$C$11","v":8.9314441347863252},{"$f":"AU65+AU66*Parameters!$C$13+AU67*Parameters!$C$12+AU68*Parameters!$C$11","v":3.1304007857051284},{"$f":"AV65+AV66*Parameters!$C$13+AV67*Parameters!$C$12+AV68*Parameters!$C$11","v":6.037839231816239},{"$f":"AW65+AW66*Parameters!$C$13+AW67*Parameters!$C$12+AW68*Parameters!$C$11","v":40.044776612884625},{"$f":"AX65+AX66*Parameters!$C$13+AX67*Parameters!$C$12+AX68*Parameters!$C$11","v":170.79984117702992},{"$f":"AY65+AY66*Parameters!$C$13+AY67*Parameters!$C$12+AY68*Parameters!$C$11","v":61.301799640876055},{"$f":"AZ65+AZ66*Parameters!$C$13+AZ67*Parameters!$C$12+AZ68*Parameters!$C$11","v":31.553281126260686},{"$f":"BA65+BA66*Parameters!$C$13+BA67*Parameters!$C$12+BA68*Parameters!$C$11","v":44.890884480555556},{"$f":"BB65+BB66*Parameters!$C$13+BB67*Parameters!$C$12+BB68*Parameters!$C$11","v":308.54580642472217},{"$f":"BC65+BC66*Parameters!$C$13+BC67*Parameters!$C$12+BC68*Parameters!$C$11","v":40.74557802179487},{"$f":"BD65+BD66*Parameters!$C$13+BD67*Parameters!$C$12+BD68*Parameters!$C$11","v":13.825296913675215},{"$f":"BE65+BE66*Parameters!$C$13+BE67*Parameters!$C$12+BE68*Parameters!$C$11","v":7.5068090078632492},{"$f":"BF65+BF66*Parameters!$C$13+BF67*Parameters!$C$12+BF68*Parameters!$C$11","v":10.755001686901709},{"$f":"BG65+BG66*Parameters!$C$13+BG67*Parameters!$C$12+BG68*Parameters!$C$11","v":72.832685630235048},{"$f":"BH65+BH66*Parameters!$C$13+BH67*Parameters!$C$12+BH68*Parameters!$C$11","v":27.015698900256407},{"$f":"BI65+BI66*Parameters!$C$13+BI67*Parameters!$C$12+BI68*Parameters!$C$11","v":10.226737682478634},{"$f":"BJ65+BJ66*Parameters!$C$13+BJ67*Parameters!$C$12+BJ68*Parameters!$C$11","v":3.6567299072649568},{"$f":"BK65+BK66*Parameters!$C$13+BK67*Parameters!$C$12+BK68*Parameters!$C$11","v":7.8333049672649571},{"$f":"BL65+BL66*Parameters!$C$13+BL67*Parameters!$C$12+BL68*Parameters!$C$11","v":48.73247145726495},{"$f":"BM65+BM66*Parameters!$C$13+BM67*Parameters!$C$12+BM68*Parameters!$C$11","v":334.79781028779917},{"$f":"BN65+BN66*Parameters!$C$13+BN67*Parameters!$C$12+BN68*Parameters!$C$11","v":112.55188529098291},{"$f":"BO65+BO66*Parameters!$C$13+BO67*Parameters!$C$12+BO68*Parameters!$C$11","v":61.637706731431614},{"$f":"BP65+BP66*Parameters!$C$13+BP67*Parameters!$C$12+BP68*Parameters!$C$11","v":88.482079081367516},{"$f":"BQ65+BQ66*Parameters!$C$13+BQ67*Parameters!$C$12+BQ68*Parameters!$C$11","v":597.46948139158121},{"$f":"BR65+BR66*Parameters!$C$13+BR67*Parameters!$C$12+BR68*Parameters!$C$11","v":87.781369573183753},{"$f":"BS65+BS66*Parameters!$C$13+BS67*Parameters!$C$12+BS68*Parameters!$C$11","v":27.79576965337607},{"$f":"BT65+BT66*Parameters!$C$13+BT67*Parameters!$C$12+BT68*Parameters!$C$11","v":16.014678968525644},{"$f":"BU65+BU66*Parameters!$C$13+BU67*Parameters!$C$12+BU68*Parameters!$C$11","v":23.532627834722224},{"$f":"BV65+BV66*Parameters!$C$13+BV67*Parameters!$C$12+BV68*Parameters!$C$11","v":155.1244460298077},{"$f":"BW65+BW66*Parameters!$C$13+BW67*Parameters!$C$12+BW68*Parameters!$C$11","v":29.594198566303419},{"$f":"BX65+BX66*Parameters!$C$13+BX67*Parameters!$C$12+BX68*Parameters!$C$11","v":13.516527859273506},{"$f":"BY65+BY66*Parameters!$C$13+BY67*Parameters!$C$12+BY68*Parameters!$C$11","v":3.4927603826709408},{"$f":"BZ65+BZ66*Parameters!$C$13+BZ67*Parameters!$C$12+BZ68*Parameters!$C$11","v":11.137846452564101},{"$f":"CA65+CA66*Parameters!$C$13+CA67*Parameters!$C$12+CA68*Parameters!$C$11","v":57.741333260811963},{"$f":"CB65+CB66*Parameters!$C$13+CB67*Parameters!$C$12+CB68*Parameters!$C$11","v":271.21955762132478},{"$f":"CC65+CC66*Parameters!$C$13+CC67*Parameters!$C$12+CC68*Parameters!$C$11","v":132.67432802959399},{"$f":"CD65+CD66*Parameters!$C$13+CD67*Parameters!$C$12+CD68*Parameters!$C$11","v":72.667831871623946},{"$f":"CE65+CE66*Parameters!$C$13+CE67*Parameters!$C$12+CE68*Parameters!$C$11","v":98.258556605790602},{"$f":"CF65+CF66*Parameters!$C$13+CF67*Parameters!$C$12+CF68*Parameters!$C$11","v":574.82027412833338},{"$f":"CG65+CG66*Parameters!$C$13+CG67*Parameters!$C$12+CG68*Parameters!$C$11","v":117.95859752549146},{"$f":"CH65+CH66*Parameters!$C$13+CH67*Parameters!$C$12+CH68*Parameters!$C$11","v":51.953026855662401},{"$f":"CI65+CI66*Parameters!$C$13+CI67*Parameters!$C$12+CI68*Parameters!$C$11","v":30.919492733589742},{"$f":"CJ65+CJ66*Parameters!$C$13+CJ67*Parameters!$C$12+CJ68*Parameters!$C$11","v":44.329798255854698},{"$f":"CK65+CK66*Parameters!$C$13+CK67*Parameters!$C$12+CK68*Parameters!$C$11","v":245.16091537059827},{"$f":"CL65+CL66*Parameters!$C$13+CL67*Parameters!$C$12+CL68*Parameters!$C$11","v":25.947108300106837},{"$f":"CM65+CM66*Parameters!$C$13+CM67*Parameters!$C$12+CM68*Parameters!$C$11","v":10.485394761004276},{"$f":"CN65+CN66*Parameters!$C$13+CN67*Parameters!$C$12+CN68*Parameters!$C$11","v":3.6320992706623931},{"$f":"CO65+CO66*Parameters!$C$13+CO67*Parameters!$C$12+CO68*Parameters!$C$11","v":8.5361704168162404},{"$f":"CP65+CP66*Parameters!$C$13+CP67*Parameters!$C$12+CP68*Parameters!$C$11","v":48.600772748589748},{"$f":"CQ65+CQ66*Parameters!$C$13+CQ67*Parameters!$C$12+CQ68*Parameters!$C$11","v":264.47210817177353},{"$f":"CR65+CR66*Parameters!$C$13+CR67*Parameters!$C$12+CR68*Parameters!$C$11","v":123.83033612938033},{"$f":"CS65+CS66*Parameters!$C$13+CS67*Parameters!$C$12+CS68*Parameters!$C$11","v":70.598731723034177},{"$f":"CT65+CT66*Parameters!$C$13+CT67*Parameters!$C$12+CT68*Parameters!$C$11","v":96.424158493653835},{"$f":"CU65+CU66*Parameters!$C$13+CU67*Parameters!$C$12+CU68*Parameters!$C$11","v":555.32533451784184},{"$f":"CV65+CV66*Parameters!$C$13+CV67*Parameters!$C$12+CV68*Parameters!$C$11","v":224.9973507825855},{"$f":"CW65+CW66*Parameters!$C$13+CW67*Parameters!$C$12+CW68*Parameters!$C$11","v":98.120864479465808},{"$f":"CX65+CX66*Parameters!$C$13+CX67*Parameters!$C$12+CX68*Parameters!$C$11","v":58.488843834914533},{"$f":"CY65+CY66*Parameters!$C$13+CY67*Parameters!$C$12+CY68*Parameters!$C$11","v":85.692534364529905},{"$f":"CZ65+CZ66*Parameters!$C$13+CZ67*Parameters!$C$12+CZ68*Parameters!$C$11","v":467.29959346149576},{"$f":"DA65+DA66*Parameters!$C$13+DA67*Parameters!$C$12+DA68*Parameters!$C$11","v":42.087955788995728},{"$f":"DB65+DB66*Parameters!$C$13+DB67*Parameters!$C$12+DB68*Parameters!$C$11","v":16.537297287777779},{"$f":"DC65+DC66*Parameters!$C$13+DC67*Parameters!$C$12+DC68*Parameters!$C$11","v":11.475102248376068},{"$f":"DD65+DD66*Parameters!$C$13+DD67*Parameters!$C$12+DD68*Parameters!$C$11","v":15.3785657358547},{"$f":"DE65+DE66*Parameters!$C$13+DE67*Parameters!$C$12+DE68*Parameters!$C$11","v":85.478921061004272},{"$f":"DF65+DF66*Parameters!$C$13+DF67*Parameters!$C$12+DF68*Parameters!$C$11","v":271.21955762132478},{"$f":"DG65+DG66*Parameters!$C$13+DG67*Parameters!$C$12+DG68*Parameters!$C$11","v":132.67432802959399},{"$f":"DH65+DH66*Parameters!$C$13+DH67*Parameters!$C$12+DH68*Parameters!$C$11","v":72.667831871623946},{"$f":"DI65+DI66*Parameters!$C$13+DI67*Parameters!$C$12+DI68*Parameters!$C$11","v":98.258556605790602},{"$f":"DJ65+DJ66*Parameters!$C$13+DJ67*Parameters!$C$12+DJ68*Parameters!$C$11","v":574.82027412833338},{"$f":"DK65+DK66*Parameters!$C$13+DK67*Parameters!$C$12+DK68*Parameters!$C$11","v":168.26341962470087},{"$f":"DL65+DL66*Parameters!$C$13+DL67*Parameters!$C$12+DL68*Parameters!$C$11","v":72.650636500555564},{"$f":"DM65+DM66*Parameters!$C$13+DM67*Parameters!$C$12+DM68*Parameters!$C$11","v":43.19224485378205},{"$f":"DN65+DN66*Parameters!$C$13+DN67*Parameters!$C$12+DN68*Parameters!$C$11","v":65.363533566004278},{"$f":"DO65+DO66*Parameters!$C$13+DO67*Parameters!$C$12+DO68*Parameters!$C$11","v":349.46983454504277},{"$f":"DP65+DP66*Parameters!$C$13+DP67*Parameters!$C$12+DP68*Parameters!$C$11","v":30.230622274401711},{"$f":"DQ65+DQ66*Parameters!$C$13+DQ67*Parameters!$C$12+DQ68*Parameters!$C$11","v":8.5711051119017085},{"$f":"DR65+DR66*Parameters!$C$13+DR67*Parameters!$C$12+DR68*Parameters!$C$11","v":4.4322006564529914},{"$f":"DS65+DS66*Parameters!$C$13+DS67*Parameters!$C$12+DS68*Parameters!$C$11","v":11.670495611923076},{"$f":"DT65+DT66*Parameters!$C$13+DT67*Parameters!$C$12+DT68*Parameters!$C$11","v":54.904423654679483},null,null,null,null,null,null,"Operations/Month",{"$f":"SUM(EB50:EB69)","v":1},2,2,2,2,0,0,0,0,0,0,0,{"$f":"SUM(EN50:EN69)-SUM(EB70:EM70)","v":0}]
[null,null,null,"Labor Hrs.",0.72899999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(E71:H71)","v":1.2509999999999999},0.72899999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(J71:M71)","v":1.2509999999999999},null,null,null,null,{"$f":"+SUM(O71:R71)","v":0},0.72899999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(T71:W71)","v":1.2509999999999999},0.72899999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(Y71:AB71)","v":1.2509999999999999},0.81499999999999995,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AD71:AG71)","v":1.3369999999999997},0.72899999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AI71:AL71)","v":1.2509999999999999},0.72899999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AN71:AQ71)","v":1.2509999999999999},0.81499999999999995,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AS71:AV71)","v":1.3369999999999997},0.72899999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AX71:BA71)","v":1.2509999999999999},0.72899999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BC71:BF71)","v":1.2509999999999999},0.76700000000000002,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BH71:BK71)","v":1.2890000000000001},0.72899999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BM71:BP71)","v":1.2509999999999999},0.72899999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BR71:BU71)","v":1.2509999999999999},0.84399999999999997,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BW71:BZ71)","v":1.3660000000000001},0.51400000000000001,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CB71:CE71)","v":1.036},0.51400000000000001,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CG71:CJ71)","v":1.036},0.56799999999999995,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CL71:CO71)","v":1.0899999999999999},0.51400000000000001,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CQ71:CT71)","v":1.036},0.51400000000000001,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CV71:CY71)","v":1.036},0.623,0.224,0.158,0.14000000000000001,{"$f":"+SUM(DA71:DD71)","v":1.145},0.51400000000000001,0.224,0.158,0.14000000000000001,{"$f":"+SUM(DF71:DI71)","v":1.036},0.51400000000000001,0.224,0.158,0.14000000000000001,{"$f":"+SUM(DK71:DN71)","v":1.036},0.51400000000000001,0.224,0.158,0.14000000000000001,{"$f":"+SUM(DP71:DS71)","v":1.036},null,null,null,null,null,null,"Custom Cost/Month",{"$f":"EB50*$EP50+EB51*$EP51+EB52*$EP52+EB53*$EP53+EB54*$EP54+EB55*$EP55+EB56*$EP56+EB57*$EP57+EB58*$EP58+EB59*$EP59+EB60*$EP60+EB61*$EP61+EB62*$EP62+EB63*$EP63+EB64*$EP64+EB65*$EP65+EB66*$EP66+EB67*$EP67","v":0},27.43,28.509999999999998,25.240000000000002,5.82,0,0,0,0,0,0,0,{"$f":"SUM(EB71:EM71)-EO71","v":0},{"$f":"SUM(EO50:EO69)","v":87}]
[null,null,null,"Tractor 1",null,null,null,null,160,null,null,null,null,160,null,null,null,null,null,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160]
[null,null,null,"Tractor 2",null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,4,"Offset Disc",null,1,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB73:EM73)","v":2},{"$f":"EN73*EP73","v":21.58},10.79]
[null,null,null,"Tractor 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chisel",null,1,null,null,null,null,null,null,null,null,null,null,1,16.64,16.64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anhy. App.",null,null,1,null,null,null,null,null,null,null,null,null,1,17.72,17.72]
[null,null,null,"Fuel",4.9119999999999999,1.232,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(E76:H76)","v":7.3760000000000003},4.9610000000000003,0.92900000000000005,0.97899999999999998,0.57899999999999996,{"$f":"+SUM(J76:M76)","v":7.4480000000000004},6.4480000000000004,1.677,1.1000000000000001,0.82199999999999995,{"$f":"+SUM(O76:R76)","v":10.046999999999999},4.9119999999999999,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(T76:W76)","v":7.6190000000000007},4.9119999999999999,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(Y76:AB76)","v":7.6190000000000007},4.6970000000000001,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(AD76:AG76)","v":7.4040000000000008},4.9119999999999999,1.232,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(AI76:AL76)","v":7.3760000000000003},4.9119999999999999,1.232,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(AN76:AQ76)","v":7.3760000000000003},4.617,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(AS76:AV76)","v":7.3240000000000007},4.9119999999999999,1.232,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(AX76:BA76)","v":7.3760000000000003},4.9119999999999999,1.232,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(BC76:BF76)","v":7.3760000000000003},4.3230000000000004,1.1759999999999999,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(BH76:BK76)","v":6.9740000000000011},4.9119999999999999,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(BM76:BP76)","v":7.6190000000000007},4.9119999999999999,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(BR76:BU76)","v":7.6190000000000007},4.9119999999999999,1.329,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(BW76:BZ76)","v":7.7160000000000002},3.3959999999999999,1.232,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(CB76:CE76)","v":5.86},3.3959999999999999,1.232,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(CG76:CJ76)","v":5.86},3.1379999999999999,1.351,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(CL76:CO76)","v":5.9639999999999995},3.3959999999999999,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(CQ76:CT76)","v":6.1030000000000006},3.3959999999999999,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(CV76:CY76)","v":6.1030000000000006},3.3959999999999999,1.232,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(DA76:DD76)","v":5.86},3.3959999999999999,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(DF76:DI76)","v":6.1030000000000006},3.3959999999999999,1.4259999999999999,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(DK76:DN76)","v":6.2969999999999997},3.3959999999999999,1.4259999999999999,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(DP76:DS76)","v":6.2969999999999997},null,null,null,null,null,null,"Sweep Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,13.17]
[null,null,null,"Lube",0.73699999999999999,0.185,9.8000000000000004E-2,8.6999999999999994E-2,1.107,0.74399999999999999,0.13900000000000001,0.14699999999999999,8.6999999999999994E-2,1.117,0.96699999999999997,0.252,0.16500000000000001,0.123,1.5069999999999999,0.73699999999999999,0.185,9.8000000000000004E-2,0.123,1.143,0.73699999999999999,0.185,9.8000000000000004E-2,0.123,1.143,0.70499999999999996,0.185,9.8000000000000004E-2,0.123,1.1109999999999998,0.73699999999999999,0.185,9.8000000000000004E-2,8.6999999999999994E-2,1.107,0.73699999999999999,0.185,9.8000000000000004E-2,8.6999999999999994E-2,1.107,0.69299999999999995,0.185,9.8000000000000004E-2,0.123,1.0989999999999998,0.73699999999999999,0.185,9.8000000000000004E-2,8.6999999999999994E-2,1.107,0.73699999999999999,0.185,9.8000000000000004E-2,8.6999999999999994E-2,1.107,0.64900000000000002,0.17599999999999999,9.8000000000000004E-2,0.123,1.0459999999999998,0.73699999999999999,0.185,9.8000000000000004E-2,0.123,1.143,0.73699999999999999,0.185,9.8000000000000004E-2,0.123,1.143,0.73699999999999999,0.19900000000000001,9.8000000000000004E-2,0.123,1.157,0.50900000000000001,0.185,9.8000000000000004E-2,8.6999999999999994E-2,0.87899999999999989,0.50900000000000001,0.185,9.8000000000000004E-2,8.6999999999999994E-2,0.87899999999999989,0.47099999999999997,0.20300000000000001,9.8000000000000004E-2,0.123,0.89499999999999991,0.50900000000000001,0.185,9.8000000000000004E-2,0.123,0.91499999999999992,0.50900000000000001,0.185,9.8000000000000004E-2,0.123,0.91499999999999992,0.50900000000000001,0.185,9.8000000000000004E-2,8.6999999999999994E-2,0.87899999999999989,0.50900000000000001,0.185,9.8000000000000004E-2,0.123,0.91499999999999992,0.50900000000000001,0.214,9.8000000000000004E-2,0.123,0.94399999999999995,0.50900000000000001,0.214,9.8000000000000004E-2,0.123,0.94399999999999995,null,null,null,null,null,null,"M.B. Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,21.8]
[null,null,null,"Repairs",9.9824059401709402,3.4748409829059828,2.4539977777777779,4.7341293162393159,{"$f":"+SUM(E78:H78)","v":20.645374017094017},24.172374871794865,5.7798105555555557,3.8896361538461539,5.2010843589743585,{"$f":"+SUM(J78:M78)","v":39.042905940170932},21.912113760683759,5.2159871794871799,4.7366131196581192,7.8264645726495727,39.691178632478632,9.2794895726495739,3.3630698290598291,2.3198723931623935,5.6133957264957264,20.575827521367522,10.104112307692306,3.5369360683760682,2.4664167948717952,5.9487091880341874,22.056174358974356,13.95649141025641,4.0610185897435889,3.0029183333333331,7.5582138034188047,28.578642136752137,9.2546515384615393,3.3556184188034188,2.3273238034188033,4.331753162393162,19.269346923076924,10.494069444444444,3.5816445299145294,2.5583175213675218,5.0222505128205119,21.656282008547006,14.813403589743594,4.1032432478632472,2.824084487179487,7.8835920512820508,29.624323376068379,9.2546515384615393,3.3556184188034188,2.3273238034188033,4.331753162393162,19.269346923076924,10.618259615384613,3.5965473504273504,2.5757041452991452,5.0942808119658123,21.884791923076921,16.370748333333331,4.7813215811965817,3.0178211538461541,8.0723611111111104,32.242252179487181,9.0360768376068368,3.3208451709401712,2.2850991452991454,5.5090759829059834,20.151097136752135,9.6371572649572652,3.4475191452991449,2.3894188888888892,5.752488717948717,21.226584017094016,12.237699444444443,3.9070227777777777,2.8290520940170936,6.8230079914529904,25.796782307692304,5.9561605982905981,3.3158775641025637,2.2826153418803421,4.2100467948717952,15.7647002991453,6.0878021794871788,3.3804564529914529,2.3397428205128201,4.3441721794871802,16.152173632478632,10.725063162393162,4.1554031196581196,2.7793760256410258,6.9124249145299137,24.572267222222223,5.9586444017094005,3.3183613675213675,2.2776477350427351,5.5065921794871793,17.061245683760681,5.9685796153846153,3.338231794871795,2.2925505555555552,5.5065921794871793,17.105954145299144,6.6690121794871802,3.6387720085470088,2.583155555555555,4.9452526068376068,17.83619235042735,5.9561605982905981,3.3158775641025637,2.2776477350427351,5.5065921794871793,17.056278076923075,6.0232232905982901,3.2488148717948722,2.2950343589743585,5.5363978205128213,17.103470341880342,7.3048658547008536,3.7207375213675213,2.6104773931623932,6.4255994444444449,20.061680213675213,null,null,null,null,null,null,"Field Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0,15.39]
[null,null,null,"Depreciation",62.3260791880342,20.645374017094014,5.3799182051282051,8.3356442735042737,96.687015683760691,26.939331880341879,3.5965473504273504,4.726677905982906,5.5115597863247858,40.774116923076924,13.968910427350426,4.1330488888888883,1.2245150854700855,4.9626392307692306,24.289113632478632,145.79429307692308,46.310514743589742,15.695153803418803,62.26150029914529,270.06146192307693,52.708792350427352,16.142238418803416,5.0595075641025646,23.009954871794868,96.920493205128196,15.262972008547004,4.6993560683760673,1.3983813247863246,5.9536767948717948,27.314386196581189,167.27422504273505,54.574128717948717,14.319126709401706,22.27723286324786,258.44471333333331,43.565911965811964,13.591372307692307,3.5617741025641023,5.6705232051282044,66.38958158119658,13.618694145299143,4.3714940170940171,2.1683603846153843,5.2681470512820514,25.426695598290593,167.27422504273505,54.574128717948717,14.319126709401706,22.27723286324786,258.44471333333331,40.356837948717953,12.717073504273504,3.3481670085470085,5.2905012820512818,61.712579743589743,13.261026452991453,5.4494647008547004,1.4902820512820512,5.3277583333333336,25.528531538461536,309.08449743589745,97.533992649572639,32.893008675213672,132.30475670940172,571.81625547008548,83.371345555555564,25.473887863247864,7.8786244444444442,36.49700743589743,153.22086529914532,18.5266897008547,6.1598324786324783,1.8628525641025642,8.579057008547009,35.128431752136748,293.97800504273505,123.63379897435898,33.439445427350428,48.811704786324796,499.86295423076928,143.66567354700854,56.677910213675212,12.523336837606838,20.68511487179487,233.55203547008546,12.943099615384616,7.6203088888888884,2.0143645726495727,8.5070267094017105,31.084799786324787,263.30303282051278,109.7021455982906,40.120876623931622,140.89871653846151,554.02477158119655,252.26252662393159,100.39285038461537,26.181771837606838,140.89871653846151,519.73586538461529,43.863968376068378,17.185435854700856,3.4251649145299141,5.9859662393162383,70.460535384615383,266.07495743589743,114.17299175213672,43.615588034188036,140.89871653846151,564.76225376068373,147.42615192307693,67.619064273504279,24.366111538461546,96.406345897435884,335.81767363247866,18.052283247863247,8.2834844017094014,3.0004345299145299,11.683811282051281,41.020013461538454,null,null,null,null,null,null,"Cultipacker",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Insurance",613.76272760683764,194.9885035897436,52.522507094017094,75.393368974358964,936.66710726495728,242.0590621794872,33.218386923076928,46.419802094017093,46.464510555555556,368.16176175213673,131.98434606837606,38.864072094017089,12.304762136752135,43.041829444444446,226.19500974358976,1430.0721726068375,438.0137652991454,154.38328529914531,547.47746576923078,2569.9466889743589,516.39763358974358,153.46676183760681,49.412785213675207,202.32814269230769,921.60532333333322,149.01578611111108,44.971744700854707,13.723013888888888,52.713759957264948,260.42430465811964,1647.171494230769,516.57895123931632,139.69407188034185,201.32468611111113,2504.7692034615379,428.85349829059828,129.51544547008544,34.626703461538469,51.019806025641032,644.01545324786321,131.89741294871794,41.772605897435895,21.159521324786322,46.824662051282047,241.65420222222218,1647.171494230769,516.57895123931632,139.69407188034185,201.32468611111113,2504.7692034615379,397.29925965811964,121.00593495726496,32.594952264957264,47.679090427350431,598.57923730769221,127.06641529914531,49.887191666666666,14.291804871794872,48.13362645299145,239.37903829059829,3031.3703014957264,923.35888854700863,323.31420722222225,1163.3861995299144,5441.429596794871,816.69443452991447,242.28012068376071,76.853845384615383,320.93472354700862,1456.7631241452991,180.44086696581195,58.329639487179492,18.116862136752136,74.832029401709391,331.71939799145298,2899.07548,1187.2356799572651,328.95244098290596,446.58288709401711,4861.8464880341871,1415.2090929487179,549.0199076923077,121.14502794871794,184.88190747863246,2270.2559360683758,128.46479662393162,71.665180042735045,19.783494230769229,75.361079529914534,295.27455042735045,2582.333416623932,1050.8624532478632,397.94504854700858,1252.1300118803417,5283.2709302991461,2468.3119368803418,965.50406495726509,254.01609183760684,1252.1300118803417,4939.9621055555554,431.94334974358975,166.56882487179485,32.848300213675209,52.962140299145297,684.32261512820503,2610.9319291880338,1089.54024008547,434.04713123931623,1252.1300118803417,5386.6493123931623,1413.0804734188036,639.78553602564102,238.54199653846155,833.25891952991435,3124.6669255128209,173.25025606837607,78.450930982905973,29.413200085470091,101.09576675213674,382.21015388888884,null,null,null,null,null,null,"Tandem Disk",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.27]
[null,null,null,"Taxes",925.39063974358953,298.21288987179486,79.427065726495726,117.07407414529914,1420.1046694871793,376.76068918803418,51.20360747863247,70.045740213675217,74.019825683760686,572.02986256410259,201.82889820512818,59.531800341880341,18.422369957264955,67.859993205128205,347.64306170940165,2159.0436379914531,669.56882282051288,232.86153811965815,858.78496726495746,3920.2589661965822,779.93662773504286,234.17298632478631,74.715290641025646,317.37543324786327,1406.2003379487182,225.32816235042731,68.463557435897428,20.712436709401707,82.487111538461534,396.99126803418795,2483.5475870512823,789.44711102564111,211.28970542735038,312.71333423076919,3796.9977377350433,646.68554192307693,197.4772746153846,52.430606367521371,79.372422051282058,975.96584495726506,199.99088367521364,63.635043589743596,31.993871837606836,73.170364914529912,368.79016401709396,2483.5475870512823,789.44711102564111,211.28970542735038,312.71333423076919,3796.9977377350433,599.08344940170934,184.59627008547005,49.335787307692307,74.136564444444431,907.15207123931611,193.36906376068376,77.132031367521364,21.750666538461537,74.769934316239329,367.02169598290595,4576.7903048717944,1411.0363032051282,487.77676679487178,1824.9149506837603,8300.5183255555548,1233.5536461111112,369.65204380341879,116.24945141025638,503.42472833333335,2222.8798696581198,273.07183166666664,89.123834273504272,27.426157350427349,117.72483064102562,507.34665393162385,4368.9679890170937,1805.4021910256408,496.14966811965803,690.63644341880331,7361.1562915811955,2133.5349768803421,832.40449115384627,183.75922833333334,288.31244944444444,3438.0111458119663,193.18526230769234,109.76672448717947,29.850349487179493,117.89372927350429,450.69606555555555,3898.8535483333335,1599.3706974358975,598.54943166666669,1956.6310459829062,8053.4047234188038,3729.6220861965817,1467.4732844871796,384.92495102564101,1956.6310459829062,7538.6513676923087,651.26815923076924,252.49600414529911,49.971640982905981,82.887003888888898,1036.6228082478633,3941.3017487606835,1660.4002312393161,652.13003901709408,1956.6310459829062,8210.4630649999999,2150.2062654273509,977.88582499999984,360.37503803418798,1315.2931328205129,4803.7602612820519,263.51167230769227,119.86586918803417,44.417856538461535,159.51482316239316,587.3102211965811,null,null,null,null,null,null,"Springtooth",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Interest",613.76272760683764,194.9885035897436,52.522507094017094,75.393368974358964,936.66710726495728,242.0590621794872,33.218386923076928,46.419802094017093,46.464510555555556,368.16176175213673,131.98434606837606,38.864072094017089,12.304762136752135,43.041829444444446,226.19500974358976,1430.0721726068375,438.0137652991454,154.38328529914531,547.47746576923078,2569.9466889743589,516.39763358974358,153.46676183760681,49.412785213675207,202.32814269230769,921.60532333333322,149.01578611111108,44.971744700854707,13.723013888888888,52.713759957264948,260.42430465811964,1647.171494230769,516.57895123931632,139.69407188034185,201.32468611111113,2504.7692034615379,428.85349829059828,129.51544547008544,34.626703461538469,51.019806025641032,644.01545324786321,131.89741294871794,41.772605897435895,21.159521324786322,46.824662051282047,241.65420222222218,1647.171494230769,516.57895123931632,139.69407188034185,201.32468611111113,2504.7692034615379,397.29925965811964,121.00593495726496,32.594952264957264,47.679090427350431,598.57923730769221,127.06641529914531,49.887191666666666,14.291804871794872,48.13362645299145,239.37903829059829,3031.3703014957264,923.35888854700863,323.31420722222225,1163.3861995299144,5441.429596794871,816.69443452991447,242.28012068376071,76.853845384615383,320.93472354700862,1456.7631241452991,180.44086696581195,58.329639487179492,18.116862136752136,74.832029401709391,331.71939799145298,2899.07548,1187.2356799572651,328.95244098290596,446.58288709401711,4861.8464880341871,1415.2090929487179,549.0199076923077,121.14502794871794,184.88190747863246,2270.2559360683758,128.46479662393162,71.665180042735045,19.783494230769229,75.361079529914534,295.27455042735045,2582.333416623932,1050.8624532478632,397.94504854700858,1252.1300118803417,5283.2709302991461,2468.3119368803418,965.50406495726509,254.01609183760684,1252.1300118803417,4939.9621055555554,431.94334974358975,166.56882487179485,32.848300213675209,52.962140299145297,684.32261512820503,2610.9319291880338,1089.54024008547,434.04713123931623,1252.1300118803417,5386.6493123931623,1413.0804734188036,639.78553602564102,238.54199653846155,833.25891952991435,3124.6669255128209,173.25025606837607,78.450930982905973,29.413200085470091,101.09576675213674,382.21015388888884,null,null,null,null,null,null,"S. Harrow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.8]
[null,null,null,"Ttl Variable Costs",{"$f":"(SUM(E76:E77)*Parameters!$C$9)+E78","v":28.567615940170938},{"$f":"(SUM(F76:F77)*Parameters!$C$9)+F78","v":8.1367709829059827},{"$f":"(SUM(G76:G77)*Parameters!$C$9)+G78","v":4.9247877777777784},{"$f":"(SUM(H76:H77)*Parameters!$C$9)+H78","v":6.9252693162393157},{"$f":"(SUM(I76:I77)*Parameters!$C$9)+I78","v":48.554444017094021},{"$f":"(SUM(J76:J77)*Parameters!$C$9)+J78","v":42.941824871794864},{"$f":"(SUM(K76:K77)*Parameters!$C$9)+K78","v":9.2935305555555558},{"$f":"(SUM(L76:L77)*Parameters!$C$9)+L78","v":7.5941761538461536},{"$f":"(SUM(M76:M77)*Parameters!$C$9)+M78","v":7.3922243589743584},{"$f":"(SUM(N76:N77)*Parameters!$C$9)+N78","v":67.221755940170937},{"$f":"(SUM(O76:O77)*Parameters!$C$9)+O78","v":46.30746376068376},{"$f":"(SUM(P76:P77)*Parameters!$C$9)+P78","v":11.562397179487181},{"$f":"(SUM(Q76:Q77)*Parameters!$C$9)+Q78","v":8.8984631196581194},{"$f":"(SUM(R76:R77)*Parameters!$C$9)+R78","v":10.935514572649573},{"$f":"(SUM(S76:S77)*Parameters!$C$9)+S78","v":77.703838632478636},{"$f":"(SUM(T76:T77)*Parameters!$C$9)+T78","v":27.864699572649574},{"$f":"(SUM(U76:U77)*Parameters!$C$9)+U78","v":8.0249998290598299},{"$f":"(SUM(V76:V77)*Parameters!$C$9)+V78","v":4.7906623931623935},{"$f":"(SUM(W76:W77)*Parameters!$C$9)+W78","v":8.7224457264957262},{"$f":"(SUM(X76:X77)*Parameters!$C$9)+X78","v":49.402807521367521},{"$f":"(SUM(Y76:Y77)*Parameters!$C$9)+Y78","v":28.689322307692308},{"$f":"(SUM(Z76:Z77)*Parameters!$C$9)+Z78","v":8.1988660683760681},{"$f":"(SUM(AA76:AA77)*Parameters!$C$9)+AA78","v":4.9372067948717948},{"$f":"(SUM(AB76:AB77)*Parameters!$C$9)+AB78","v":9.0577591880341863},{"$f":"(SUM(AC76:AC77)*Parameters!$C$9)+AC78","v":50.883154358974359},{"$f":"(SUM(AD76:AD77)*Parameters!$C$9)+AD78","v":31.72907141025641},{"$f":"(SUM(AE76:AE77)*Parameters!$C$9)+AE78","v":8.7229485897435879},{"$f":"(SUM(AF76:AF77)*Parameters!$C$9)+AF78","v":5.4737083333333327},{"$f":"(SUM(AG76:AG77)*Parameters!$C$9)+AG78","v":10.667263803418805},{"$f":"(SUM(AH76:AH77)*Parameters!$C$9)+AH78","v":56.592992136752144},{"$f":"(SUM(AI76:AI77)*Parameters!$C$9)+AI78","v":27.839861538461541},{"$f":"(SUM(AJ76:AJ77)*Parameters!$C$9)+AJ78","v":8.0175484188034183},{"$f":"(SUM(AK76:AK77)*Parameters!$C$9)+AK78","v":4.7981138034188033},{"$f":"(SUM(AL76:AL77)*Parameters!$C$9)+AL78","v":6.5228931623931619},{"$f":"(SUM(AM76:AM77)*Parameters!$C$9)+AM78","v":47.178416923076924},{"$f":"(SUM(AN76:AN77)*Parameters!$C$9)+AN78","v":29.079279444444445},{"$f":"(SUM(AO76:AO77)*Parameters!$C$9)+AO78","v":8.2435745299145289},{"$f":"(SUM(AP76:AP77)*Parameters!$C$9)+AP78","v":5.0291075213675214},{"$f":"(SUM(AQ76:AQ77)*Parameters!$C$9)+AQ78","v":7.2133905128205118},{"$f":"(SUM(AR76:AR77)*Parameters!$C$9)+AR78","v":49.565352008547009},{"$f":"(SUM(AS76:AS77)*Parameters!$C$9)+AS78","v":32.283303589743596},{"$f":"(SUM(AT76:AT77)*Parameters!$C$9)+AT78","v":8.7651732478632471},{"$f":"(SUM(AU76:AU77)*Parameters!$C$9)+AU78","v":5.2948744871794871},{"$f":"(SUM(AV76:AV77)*Parameters!$C$9)+AV78","v":10.992642051282051},{"$f":"(SUM(AW76:AW77)*Parameters!$C$9)+AW78","v":57.33599337606838},{"$f":"(SUM(AX76:AX77)*Parameters!$C$9)+AX78","v":27.839861538461541},{"$f":"(SUM(AY76:AY77)*Parameters!$C$9)+AY78","v":8.0175484188034183},{"$f":"(SUM(AZ76:AZ77)*Parameters!$C$9)+AZ78","v":4.7981138034188033},{"$f":"(SUM(BA76:BA77)*Parameters!$C$9)+BA78","v":6.5228931623931619},{"$f":"(SUM(BB76:BB77)*Parameters!$C$9)+BB78","v":47.178416923076924},{"$f":"(SUM(BC76:BC77)*Parameters!$C$9)+BC78","v":29.203469615384613},{"$f":"(SUM(BD76:BD77)*Parameters!$C$9)+BD78","v":8.2584773504273503},{"$f":"(SUM(BE76:BE77)*Parameters!$C$9)+BE78","v":5.0464941452991452},{"$f":"(SUM(BF76:BF77)*Parameters!$C$9)+BF78","v":7.2854208119658121},{"$f":"(SUM(BG76:BG77)*Parameters!$C$9)+BG78","v":49.793861923076925},{"$f":"(SUM(BH76:BH77)*Parameters!$C$9)+BH78","v":32.728628333333333},{"$f":"(SUM(BI76:BI77)*Parameters!$C$9)+BI78","v":9.2294015811965817},{"$f":"(SUM(BJ76:BJ77)*Parameters!$C$9)+BJ78","v":5.4886111538461542},{"$f":"(SUM(BK76:BK77)*Parameters!$C$9)+BK78","v":11.18141111111111},{"$f":"(SUM(BL76:BL77)*Parameters!$C$9)+BL78","v":58.628052179487185},{"$f":"(SUM(BM76:BM77)*Parameters!$C$9)+BM78","v":27.621286837606839},{"$f":"(SUM(BN76:BN77)*Parameters!$C$9)+BN78","v":7.9827751709401706},{"$f":"(SUM(BO76:BO77)*Parameters!$C$9)+BO78","v":4.755889145299145},{"$f":"(SUM(BP76:BP77)*Parameters!$C$9)+BP78","v":8.6181259829059833},{"$f":"(SUM(BQ76:BQ77)*Parameters!$C$9)+BQ78","v":48.978077136752134},{"$f":"(SUM(BR76:BR77)*Parameters!$C$9)+BR78","v":28.222367264957263},{"$f":"(SUM(BS76:BS77)*Parameters!$C$9)+BS78","v":8.1094491452991448},{"$f":"(SUM(BT76:BT77)*Parameters!$C$9)+BT78","v":4.8602088888888897},{"$f":"(SUM(BU76:BU77)*Parameters!$C$9)+BU78","v":8.8615387179487168},{"$f":"(SUM(BV76:BV77)*Parameters!$C$9)+BV78","v":50.053564017094018},{"$f":"(SUM(BW76:BW77)*Parameters!$C$9)+BW78","v":30.822909444444441},{"$f":"(SUM(BX76:BX77)*Parameters!$C$9)+BX78","v":8.9341427777777778},{"$f":"(SUM(BY76:BY77)*Parameters!$C$9)+BY78","v":5.2998420940170936},{"$f":"(SUM(BZ76:BZ77)*Parameters!$C$9)+BZ78","v":9.9320579914529894},{"$f":"(SUM(CA76:CA77)*Parameters!$C$9)+CA78","v":54.988952307692308},{"$f":"(SUM(CB76:CB77)*Parameters!$C$9)+CB78","v":18.803610598290597},{"$f":"(SUM(CC76:CC77)*Parameters!$C$9)+CC78","v":7.9778075641025641},{"$f":"(SUM(CD76:CD77)*Parameters!$C$9)+CD78","v":4.7534053418803417},{"$f":"(SUM(CE76:CE77)*Parameters!$C$9)+CE78","v":6.4011867948717951},{"$f":"(SUM(CF76:CF77)*Parameters!$C$9)+CF78","v":37.936010299145295},{"$f":"(SUM(CG76:CG77)*Parameters!$C$9)+CG78","v":18.935252179487179},{"$f":"(SUM(CH76:CH77)*Parameters!$C$9)+CH78","v":8.0423864529914528},{"$f":"(SUM(CI76:CI77)*Parameters!$C$9)+CI78","v":4.8105328205128206},{"$f":"(SUM(CJ76:CJ77)*Parameters!$C$9)+CJ78","v":6.53531217948718},{"$f":"(SUM(CK76:CK77)*Parameters!$C$9)+CK78","v":38.323483632478627},{"$f":"(SUM(CL76:CL77)*Parameters!$C$9)+CL78","v":22.598673162393162},{"$f":"(SUM(CM76:CM77)*Parameters!$C$9)+CM78","v":9.2680631196581196},{"$f":"(SUM(CN76:CN77)*Parameters!$C$9)+CN78","v":5.2501660256410254},{"$f":"(SUM(CO76:CO77)*Parameters!$C$9)+CO78","v":10.021474914529914},{"$f":"(SUM(CP76:CP77)*Parameters!$C$9)+CP78","v":47.138377222222218},{"$f":"(SUM(CQ76:CQ77)*Parameters!$C$9)+CQ78","v":18.806094401709402},{"$f":"(SUM(CR76:CR77)*Parameters!$C$9)+CR78","v":7.9802913675213674},{"$f":"(SUM(CS76:CS77)*Parameters!$C$9)+CS78","v":4.7484377350427351},{"$f":"(SUM(CT76:CT77)*Parameters!$C$9)+CT78","v":8.6156421794871783},{"$f":"(SUM(CU76:CU77)*Parameters!$C$9)+CU78","v":40.150465683760686},{"$f":"(SUM(CV76:CV77)*Parameters!$C$9)+CV78","v":18.816029615384615},{"$f":"(SUM(CW76:CW77)*Parameters!$C$9)+CW78","v":8.0001617948717954},{"$f":"(SUM(CX76:CX77)*Parameters!$C$9)+CX78","v":4.7633405555555548},{"$f":"(SUM(CY76:CY77)*Parameters!$C$9)+CY78","v":8.6156421794871783},{"$f":"(SUM(CZ76:CZ77)*Parameters!$C$9)+CZ78","v":40.195174145299148},{"$f":"(SUM(DA76:DA77)*Parameters!$C$9)+DA78","v":19.516462179487181},{"$f":"(SUM(DB76:DB77)*Parameters!$C$9)+DB78","v":8.3007020085470096},{"$f":"(SUM(DC76:DC77)*Parameters!$C$9)+DC78","v":5.053945555555555},{"$f":"(SUM(DD76:DD77)*Parameters!$C$9)+DD78","v":7.1363926068376067},{"$f":"(SUM(DE76:DE77)*Parameters!$C$9)+DE78","v":40.007502350427345},{"$f":"(SUM(DF76:DF77)*Parameters!$C$9)+DF78","v":18.803610598290597},{"$f":"(SUM(DG76:DG77)*Parameters!$C$9)+DG78","v":7.9778075641025641},{"$f":"(SUM(DH76:DH77)*Parameters!$C$9)+DH78","v":4.7484377350427351},{"$f":"(SUM(DI76:DI77)*Parameters!$C$9)+DI78","v":8.6156421794871783},{"$f":"(SUM(DJ76:DJ77)*Parameters!$C$9)+DJ78","v":40.145498076923076},{"$f":"(SUM(DK76:DK77)*Parameters!$C$9)+DK78","v":18.87067329059829},{"$f":"(SUM(DL76:DL77)*Parameters!$C$9)+DL78","v":8.6444148717948721},{"$f":"(SUM(DM76:DM77)*Parameters!$C$9)+DM78","v":4.7658243589743581},{"$f":"(SUM(DN76:DN77)*Parameters!$C$9)+DN78","v":8.6454478205128211},{"$f":"(SUM(DO76:DO77)*Parameters!$C$9)+DO78","v":40.92636034188034},{"$f":"(SUM(DP76:DP77)*Parameters!$C$9)+DP78","v":20.152315854700852},{"$f":"(SUM(DQ76:DQ77)*Parameters!$C$9)+DQ78","v":9.1163375213675213},{"$f":"(SUM(DR76:DR77)*Parameters!$C$9)+DR78","v":5.0812673931623937},{"$f":"(SUM(DS76:DS77)*Parameters!$C$9)+DS78","v":9.5346494444444438},{"$f":"(SUM(DT76:DT77)*Parameters!$C$9)+DT78","v":43.884570213675211},null,null,null,null,null,null,"Drill",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.55]
[null,null,null,"Ttl Fixed Costs",{"$f":"E79+E80*Parameters!$C$13+E81*Parameters!$C$12+E82*Parameters!$C$11","v":119.76035970260685},{"$f":"F79+F80*Parameters!$C$13+F81*Parameters!$C$12+F82*Parameters!$C$11","v":38.934100447606838},{"$f":"G79+G80*Parameters!$C$13+G81*Parameters!$C$12+G82*Parameters!$C$11","v":10.297205669273504},{"$f":"H79+H80*Parameters!$C$13+H81*Parameters!$C$12+H82*Parameters!$C$11","v":15.424764479444445},{"$f":"I79+I80*Parameters!$C$13+I81*Parameters!$C$12+I82*Parameters!$C$11","v":184.41643029893163},{"$f":"J79+J80*Parameters!$C$13+J81*Parameters!$C$12+J82*Parameters!$C$11","v":49.708575153311969},{"$f":"K79+K80*Parameters!$C$13+K81*Parameters!$C$12+K82*Parameters!$C$11","v":6.7162267986752138},{"$f":"L79+L80*Parameters!$C$13+L81*Parameters!$C$12+L82*Parameters!$C$11","v":9.0710897725000006},{"$f":"M79+M80*Parameters!$C$13+M81*Parameters!$C$12+M82*Parameters!$C$11","v":9.8992221217735032},{"$f":"N79+N80*Parameters!$C$13+N81*Parameters!$C$12+N82*Parameters!$C$11","v":75.395113846260685},{"$f":"O79+O80*Parameters!$C$13+O81*Parameters!$C$12+O82*Parameters!$C$11","v":26.347970575769228},{"$f":"P79+P80*Parameters!$C$13+P81*Parameters!$C$12+P82*Parameters!$C$11","v":7.7791965516880337},{"$f":"Q79+Q80*Parameters!$C$13+Q81*Parameters!$C$12+Q82*Parameters!$C$11","v":2.3746626127777777},{"$f":"R79+R80*Parameters!$C$13+R81*Parameters!$C$12+R82*Parameters!$C$11","v":9.0200227742094015},{"$f":"S79+S80*Parameters!$C$13+S81*Parameters!$C$12+S82*Parameters!$C$11","v":45.521852514444447},{"$f":"T79+T80*Parameters!$C$13+T81*Parameters!$C$12+T82*Parameters!$C$11","v":279.64539500647436},{"$f":"U79+U80*Parameters!$C$13+U81*Parameters!$C$12+U82*Parameters!$C$11","v":87.390283547777784},{"$f":"V79+V80*Parameters!$C$13+V81*Parameters!$C$12+V82*Parameters!$C$11","v":30.14285708059829},{"$f":"W79+W80*Parameters!$C$13+W81*Parameters!$C$12+W82*Parameters!$C$11","v":113.82633103467947},{"$f":"X79+X80*Parameters!$C$13+X81*Parameters!$C$12+X82*Parameters!$C$11","v":511.00486666952997},{"$f":"Y79+Y80*Parameters!$C$13+Y81*Parameters!$C$12+Y82*Parameters!$C$11","v":101.04537286457266},{"$f":"Z79+Z80*Parameters!$C$13+Z81*Parameters!$C$12+Z82*Parameters!$C$11","v":30.531109086303413},{"$f":"AA79+AA80*Parameters!$C$13+AA81*Parameters!$C$12+AA82*Parameters!$C$11","v":9.6855641097863252},{"$f":"AB79+AB80*Parameters!$C$13+AB81*Parameters!$C$12+AB82*Parameters!$C$11","v":42.066468405619659},{"$f":"AC79+AC80*Parameters!$C$13+AC81*Parameters!$C$12+AC82*Parameters!$C$11","v":183.32851446628206},{"$f":"AD79+AD80*Parameters!$C$13+AD81*Parameters!$C$12+AD82*Parameters!$C$11","v":29.213992841773496},{"$f":"AE79+AE80*Parameters!$C$13+AE81*Parameters!$C$12+AE82*Parameters!$C$11","v":8.9142736017521358},{"$f":"AF79+AF80*Parameters!$C$13+AF81*Parameters!$C$12+AF82*Parameters!$C$11","v":2.6827622821581194},{"$f":"AG79+AG80*Parameters!$C$13+AG81*Parameters!$C$12+AG82*Parameters!$C$11","v":10.91657806690171},{"$f":"AH79+AH80*Parameters!$C$13+AH81*Parameters!$C$12+AH82*Parameters!$C$11","v":51.727606792585462},{"$f":"AI79+AI80*Parameters!$C$13+AI81*Parameters!$C$12+AI82*Parameters!$C$11","v":321.41266321036323},{"$f":"AJ79+AJ80*Parameters!$C$13+AJ81*Parameters!$C$12+AJ82*Parameters!$C$11","v":103.02004750049147},{"$f":"AK79+AK80*Parameters!$C$13+AK81*Parameters!$C$12+AK82*Parameters!$C$11","v":27.398008406282045},{"$f":"AL79+AL80*Parameters!$C$13+AL81*Parameters!$C$12+AL82*Parameters!$C$11","v":41.208354065277781},{"$f":"AM79+AM80*Parameters!$C$13+AM81*Parameters!$C$12+AM82*Parameters!$C$11","v":493.03907318241454},{"$f":"AN79+AN80*Parameters!$C$13+AN81*Parameters!$C$12+AN82*Parameters!$C$11","v":83.697767000854697},{"$f":"AO79+AO80*Parameters!$C$13+AO81*Parameters!$C$12+AO82*Parameters!$C$11","v":25.73310752324786},{"$f":"AP79+AP80*Parameters!$C$13+AP81*Parameters!$C$12+AP82*Parameters!$C$11","v":6.804276387970086},{"$f":"AQ79+AQ80*Parameters!$C$13+AQ81*Parameters!$C$12+AQ82*Parameters!$C$11","v":10.469302198653846},{"$f":"AR79+AR80*Parameters!$C$13+AR81*Parameters!$C$12+AR82*Parameters!$C$11","v":126.70445311072649},{"$f":"AS79+AS80*Parameters!$C$13+AS81*Parameters!$C$12+AS82*Parameters!$C$11","v":25.972549898525642},{"$f":"AT79+AT80*Parameters!$C$13+AT81*Parameters!$C$12+AT82*Parameters!$C$11","v":8.28699401594017},{"$f":"AU79+AU80*Parameters!$C$13+AU81*Parameters!$C$12+AU82*Parameters!$C$11","v":4.1493215269871788},{"$f":"AV79+AV80*Parameters!$C$13+AV81*Parameters!$C$12+AV82*Parameters!$C$11","v":9.6755866714529901},{"$f":"AW79+AW80*Parameters!$C$13+AW81*Parameters!$C$12+AW82*Parameters!$C$11","v":48.084452112905979},{"$f":"AX79+AX80*Parameters!$C$13+AX81*Parameters!$C$12+AX82*Parameters!$C$11","v":321.41266321036323},{"$f":"AY79+AY80*Parameters!$C$13+AY81*Parameters!$C$12+AY82*Parameters!$C$11","v":103.02004750049147},{"$f":"AZ79+AZ80*Parameters!$C$13+AZ81*Parameters!$C$12+AZ82*Parameters!$C$11","v":27.398008406282045},{"$f":"BA79+BA80*Parameters!$C$13+BA81*Parameters!$C$12+BA82*Parameters!$C$11","v":41.208354065277781},{"$f":"BB79+BB80*Parameters!$C$13+BB81*Parameters!$C$12+BB82*Parameters!$C$11","v":493.03907318241454},{"$f":"BC79+BC80*Parameters!$C$13+BC81*Parameters!$C$12+BC82*Parameters!$C$11","v":77.535664325897443},{"$f":"BD79+BD80*Parameters!$C$13+BD81*Parameters!$C$12+BD82*Parameters!$C$11","v":24.062002099273506},{"$f":"BE79+BE80*Parameters!$C$13+BE81*Parameters!$C$12+BE82*Parameters!$C$11","v":6.4002286344230779},{"$f":"BF79+BF80*Parameters!$C$13+BF81*Parameters!$C$12+BF82*Parameters!$C$11","v":9.7746755250427348},{"$f":"BG79+BG80*Parameters!$C$13+BG81*Parameters!$C$12+BG82*Parameters!$C$11","v":117.77257058463675},{"$f":"BH79+BH80*Parameters!$C$13+BH81*Parameters!$C$12+BH82*Parameters!$C$11","v":25.169430691581198},{"$f":"BI79+BI80*Parameters!$C$13+BI81*Parameters!$C$12+BI82*Parameters!$C$11","v":10.136929560363248},{"$f":"BJ79+BJ80*Parameters!$C$13+BJ81*Parameters!$C$12+BJ82*Parameters!$C$11","v":2.829695399102564},{"$f":"BK79+BK80*Parameters!$C$13+BK81*Parameters!$C$12+BK82*Parameters!$C$11","v":9.8539473530555561},{"$f":"BL79+BL80*Parameters!$C$13+BL81*Parameters!$C$12+BL82*Parameters!$C$11","v":47.990003004102562},{"$f":"BM79+BM80*Parameters!$C$13+BM81*Parameters!$C$12+BM82*Parameters!$C$11","v":592.8149691520299},{"$f":"BN79+BN80*Parameters!$C$13+BN81*Parameters!$C$12+BN82*Parameters!$C$11","v":184.12802843256412},{"$f":"BO79+BO80*Parameters!$C$13+BO81*Parameters!$C$12+BO82*Parameters!$C$11","v":63.150941610106841},{"$f":"BP79+BP80*Parameters!$C$13+BP81*Parameters!$C$12+BP82*Parameters!$C$11","v":241.87972287933761},{"$f":"BQ79+BQ80*Parameters!$C$13+BQ81*Parameters!$C$12+BQ82*Parameters!$C$11","v":1081.9736620740384},{"$f":"BR79+BR80*Parameters!$C$13+BR81*Parameters!$C$12+BR82*Parameters!$C$11","v":159.81739512726497},{"$f":"BS79+BS80*Parameters!$C$13+BS81*Parameters!$C$12+BS82*Parameters!$C$11","v":48.189397774957271},{"$f":"BT79+BT80*Parameters!$C$13+BT81*Parameters!$C$12+BT82*Parameters!$C$11","v":15.074145821239316},{"$f":"BU79+BU80*Parameters!$C$13+BU81*Parameters!$C$12+BU82*Parameters!$C$11","v":66.724630517670946},{"$f":"BV79+BV80*Parameters!$C$13+BV81*Parameters!$C$12+BV82*Parameters!$C$11","v":289.8055692411325},{"$f":"BW79+BW80*Parameters!$C$13+BW81*Parameters!$C$12+BW82*Parameters!$C$11","v":35.422016074337606},{"$f":"BX79+BX80*Parameters!$C$13+BX81*Parameters!$C$12+BX82*Parameters!$C$11","v":11.629947521111111},{"$f":"BY79+BY80*Parameters!$C$13+BY81*Parameters!$C$12+BY82*Parameters!$C$11","v":3.5592878153418805},{"$f":"BZ79+BZ80*Parameters!$C$13+BZ81*Parameters!$C$12+BZ82*Parameters!$C$11","v":15.630619622991453},{"$f":"CA79+CA80*Parameters!$C$13+CA81*Parameters!$C$12+CA82*Parameters!$C$11","v":66.241871033782047},{"$f":"CB79+CB80*Parameters!$C$13+CB81*Parameters!$C$12+CB82*Parameters!$C$11","v":565.24511011290599},{"$f":"CC79+CC80*Parameters!$C$13+CC81*Parameters!$C$12+CC82*Parameters!$C$11","v":234.8858217612607},{"$f":"CD79+CD80*Parameters!$C$13+CD81*Parameters!$C$12+CD82*Parameters!$C$11","v":64.223708725705123},{"$f":"CE79+CE80*Parameters!$C$13+CE81*Parameters!$C$12+CE82*Parameters!$C$11","v":90.774825857393182},{"$f":"CF79+CF80*Parameters!$C$13+CF81*Parameters!$C$12+CF82*Parameters!$C$11","v":955.12946645726493},{"$f":"CG79+CG80*Parameters!$C$13+CG81*Parameters!$C$12+CG82*Parameters!$C$11","v":276.09493711228629},{"$f":"CH79+CH80*Parameters!$C$13+CH81*Parameters!$C$12+CH82*Parameters!$C$11","v":108.10001787905983},{"$f":"CI79+CI80*Parameters!$C$13+CI81*Parameters!$C$12+CI82*Parameters!$C$11","v":23.870813814914531},{"$f":"CJ79+CJ80*Parameters!$C$13+CJ81*Parameters!$C$12+CJ82*Parameters!$C$11","v":38.081469103311967},{"$f":"CK79+CK80*Parameters!$C$13+CK81*Parameters!$C$12+CK82*Parameters!$C$11","v":446.1472379095726},{"$f":"CL79+CL80*Parameters!$C$13+CL81*Parameters!$C$12+CL82*Parameters!$C$11","v":24.959438773440173},{"$f":"CM79+CM80*Parameters!$C$13+CM81*Parameters!$C$12+CM82*Parameters!$C$11","v":14.343692767115385},{"$f":"CN79+CN80*Parameters!$C$13+CN81*Parameters!$C$12+CN82*Parameters!$C$11","v":3.8658723646367523},{"$f":"CO79+CO80*Parameters!$C$13+CO81*Parameters!$C$12+CO82*Parameters!$C$11","v":15.601808745235044},{"$f":"CP79+CP80*Parameters!$C$13+CP81*Parameters!$C$12+CP82*Parameters!$C$11","v":58.770812650427359},{"$f":"CQ79+CQ80*Parameters!$C$13+CQ81*Parameters!$C$12+CQ82*Parameters!$C$11","v":505.00474150882479},{"$f":"CR79+CR80*Parameters!$C$13+CR81*Parameters!$C$12+CR82*Parameters!$C$11","v":208.18855515260685},{"$f":"CS79+CS80*Parameters!$C$13+CS81*Parameters!$C$12+CS82*Parameters!$C$11","v":77.345057251538464},{"$f":"CT79+CT80*Parameters!$C$13+CT81*Parameters!$C$12+CT82*Parameters!$C$11","v":258.75723293089737},{"$f":"CU79+CU80*Parameters!$C$13+CU81*Parameters!$C$12+CU82*Parameters!$C$11","v":1049.2955868438676},{"$f":"CV79+CV80*Parameters!$C$13+CV81*Parameters!$C$12+CV82*Parameters!$C$11","v":483.32123453100428},{"$f":"CW79+CW80*Parameters!$C$13+CW81*Parameters!$C$12+CW82*Parameters!$C$11","v":190.85965232863248},{"$f":"CX79+CX80*Parameters!$C$13+CX81*Parameters!$C$12+CX82*Parameters!$C$11","v":49.971284557115382},{"$f":"CY79+CY80*Parameters!$C$13+CY81*Parameters!$C$12+CY82*Parameters!$C$11","v":258.75723293089737},{"$f":"CZ79+CZ80*Parameters!$C$13+CZ81*Parameters!$C$12+CZ82*Parameters!$C$11","v":982.90940434764957},{"$f":"DA79+DA80*Parameters!$C$13+DA81*Parameters!$C$12+DA82*Parameters!$C$11","v":84.284202923247875},{"$f":"DB79+DB80*Parameters!$C$13+DB81*Parameters!$C$12+DB82*Parameters!$C$11","v":32.786048648589741},{"$f":"DC79+DC80*Parameters!$C$13+DC81*Parameters!$C$12+DC82*Parameters!$C$11","v":6.5034728911324784},{"$f":"DD79+DD80*Parameters!$C$13+DD81*Parameters!$C$12+DD82*Parameters!$C$11","v":10.972364291688033},{"$f":"DE79+DE80*Parameters!$C$13+DE81*Parameters!$C$12+DE82*Parameters!$C$11","v":134.54608875465811},{"$f":"DF79+DF80*Parameters!$C$13+DF81*Parameters!$C$12+DF82*Parameters!$C$11","v":510.44613136476494},{"$f":"DG79+DG80*Parameters!$C$13+DG81*Parameters!$C$12+DG82*Parameters!$C$11","v":216.30590291123929},{"$f":"DH79+DH80*Parameters!$C$13+DH81*Parameters!$C$12+DH82*Parameters!$C$11","v":84.209588226645309},{"$f":"DI79+DI80*Parameters!$C$13+DI81*Parameters!$C$12+DI82*Parameters!$C$11","v":258.75723293089737},{"$f":"DJ79+DJ80*Parameters!$C$13+DJ81*Parameters!$C$12+DJ82*Parameters!$C$11","v":1069.7188554335471},{"$f":"DK79+DK80*Parameters!$C$13+DK81*Parameters!$C$12+DK82*Parameters!$C$11","v":279.85503174072653},{"$f":"DL79+DL80*Parameters!$C$13+DL81*Parameters!$C$12+DL82*Parameters!$C$11","v":127.62108710151711},{"$f":"DM79+DM80*Parameters!$C$13+DM81*Parameters!$C$12+DM82*Parameters!$C$11","v":46.695408647072654},{"$f":"DN79+DN80*Parameters!$C$13+DN81*Parameters!$C$12+DN82*Parameters!$C$11","v":174.97010240873931},{"$f":"DO79+DO80*Parameters!$C$13+DO81*Parameters!$C$12+DO82*Parameters!$C$11","v":629.14162989805573},{"$f":"DP79+DP80*Parameters!$C$13+DP81*Parameters!$C$12+DP82*Parameters!$C$11","v":34.287545072307694},{"$f":"DQ79+DQ80*Parameters!$C$13+DQ81*Parameters!$C$12+DQ82*Parameters!$C$11","v":15.640541175747863},{"$f":"DR79+DR80*Parameters!$C$13+DR81*Parameters!$C$12+DR82*Parameters!$C$11","v":5.7535493020085475},{"$f":"DS79+DS80*Parameters!$C$13+DS81*Parameters!$C$12+DS82*Parameters!$C$11","v":21.214977203717947},{"$f":"DT79+DT80*Parameters!$C$13+DT81*Parameters!$C$12+DT82*Parameters!$C$11","v":76.896612753782051},null,null,null,null,null,null,"Planter",null,null,null,1,null,null,null,null,null,null,null,null,1,19.420000000000002,19.420000000000002]
[null,null,null,"Labor Hrs.",0.57899999999999996,0.13800000000000001,0.158,0.14000000000000001,{"$f":"+SUM(E85:H85)","v":1.0150000000000001},0.57899999999999996,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(J85:M85)","v":0.94500000000000006},0.66100000000000003,0.18099999999999999,0.23599999999999999,7.0000000000000007E-2,{"$f":"+SUM(O85:R85)","v":1.1480000000000001},0.57899999999999996,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(T85:W85)","v":0.94500000000000006},0.57899999999999996,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(Y85:AB85)","v":0.94500000000000006},0.63100000000000001,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(AD85:AG85)","v":0.99700000000000011},0.57899999999999996,0.13800000000000001,0.158,0.14000000000000001,{"$f":"+SUM(AI85:AL85)","v":1.0150000000000001},0.57899999999999996,0.13800000000000001,0.158,0.14000000000000001,{"$f":"+SUM(AN85:AQ85)","v":1.0150000000000001},0.65900000000000003,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(AS85:AV85)","v":1.0250000000000001},0.57899999999999996,0.13800000000000001,0.158,0.14000000000000001,{"$f":"+SUM(AX85:BA85)","v":1.0150000000000001},0.57899999999999996,0.13800000000000001,0.158,0.14000000000000001,{"$f":"+SUM(BC85:BF85)","v":1.0150000000000001},0.74,0.18,0.158,7.0000000000000007E-2,{"$f":"+SUM(BH85:BK85)","v":1.1479999999999999},0.57899999999999996,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(BM85:BP85)","v":0.94500000000000006},0.57899999999999996,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(BR85:BU85)","v":0.94500000000000006},0.57899999999999996,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(BW85:BZ85)","v":0.94500000000000006},0.36899999999999999,0.13800000000000001,0.158,0.14000000000000001,{"$f":"+SUM(CB85:CE85)","v":0.80500000000000005},0.36899999999999999,0.13800000000000001,0.158,0.14000000000000001,{"$f":"+SUM(CG85:CJ85)","v":0.80500000000000005},0.56899999999999995,0.159,0.158,7.0000000000000007E-2,{"$f":"+SUM(CL85:CO85)","v":0.95599999999999996},0.36899999999999999,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(CQ85:CT85)","v":0.7350000000000001},0.36899999999999999,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(CV85:CY85)","v":0.7350000000000001},0.36899999999999999,0.13800000000000001,0.158,0.14000000000000001,{"$f":"+SUM(DA85:DD85)","v":0.80500000000000005},0.36899999999999999,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(DF85:DI85)","v":0.7350000000000001},0.36899999999999999,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(DK85:DN85)","v":0.7350000000000001},0.36899999999999999,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(DP85:DS85)","v":0.7350000000000001},null,null,null,null,null,null,"Cultivator",null,null,null,null,1,null,null,null,null,null,null,null,1,0]
[null,null,null,"Tractor 1",null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,null,null,"Rotary Hoe",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Tractor 2",null,null,null,null,95,null,null,null,null,95,null,null,null,null,270,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,null,null,"Sprayer",null,null,null,1,1,null,null,null,null,null,null,null,2,11.64,5.82]
[null,null,null,"Tractor 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,160,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S. Shreader",1,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,"Diversified IRR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dry Fert. Spdr.",null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.6]
[null,{"$f":"+C98","v":0.45284621920135937},null,"Fuel",4.9610000000000003,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(E90:H90)","v":7.1220000000000008},4.9610000000000003,0.92900000000000005,0.97899999999999998,0.57899999999999996,{"$f":"+SUM(J90:M90)","v":7.4480000000000004},null,null,null,null,{"$f":"+SUM(O90:R90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Windrower",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Lube",0.74399999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,{"$f":"+SUM(E91:H91)","v":1.0680000000000001},0.74399999999999999,0.13900000000000001,0.14699999999999999,8.6999999999999994E-2,{"$f":"+SUM(J91:M91)","v":1.117},null,null,null,null,{"$f":"+SUM(O91:R91)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baler",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,2017,117.7,"Repairs",21.386118225318612,5.2538223639762114,2.6281555738317759,4.6316264421410374,33.899722605267641,21.061602474086662,5.0359996873406967,3.3890741342395927,4.5317504706881904,34.018426766355141,null,null,null,null,0,null,21.386118225318612,5.2538223639762114,2.6281555738317759,4.6316264421410374,{"$f":"+SUM(U92:X92)","v":33.899722605267641},21.061602474086662,5.0359996873406967,3.3890741342395927,4.5317504706881904,{"$f":"+SUM(Z92:AC92)","v":34.018426766355141},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"+B92+1","v":2018},null,"Depreciation",53.033491593542905,8.8725138453695838,3.8153053926932876,13.0014059826678,78.722716814273582,23.472476411214956,3.1337032863211558,4.1183959626168232,4.8022704367034841,35.526846096856417,null,null,null,null,0,null,53.033491593542905,8.8725138453695838,3.8153053926932876,13.0014059826678,78.722716814273582,23.472476411214956,3.1337032863211558,4.1183959626168232,4.8022704367034841,35.526846096856417,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operations/Month",{"$f":"SUM(EB73:EB92)","v":1},2,2,2,2,0,0,0,0,0,0,0,{"$f":"SUM(EN73:EN92)-SUM(EB93:EM93)","v":0}]
[null,{"$f":"+B93+1","v":2019},null,"Insurance",459.2452986902295,77.436015647918438,35.099316342565849,108.67522849141885,680.45585917213259,210.90818630416314,28.943472203908243,40.44598115887851,40.48493603398471,320.78257570093456,null,null,null,null,0,null,459.2452986902295,77.436015647918438,35.099316342565849,108.67522849141885,680.45585917213259,210.90818630416314,28.943472203908243,40.44598115887851,40.48493603398471,320.78257570093456,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Custom Cost/Month",{"$f":"EB73*$EP73+EB74*$EP74+EB75*$EP75+EB76*$EP76+EB77*$EP77+EB78*$EP78+EB79*$EP79+EB80*$EP80+EB81*$EP81+EB82*$EP82+EB83*$EP83+EB84*$EP84+EB85*$EP85+EB86*$EP86+EB87*$EP87+EB88*$EP88+EB89*$EP89+EB90*$EP90","v":0},27.43,28.509999999999998,25.240000000000002,5.82,0,0,0,0,0,0,0,{"$f":"SUM(EB94:EM94)-EO94","v":0},{"$f":"SUM(EO73:EO92)","v":87}]
[null,2020,null,"Taxes",724.41026787425665,121.79360730739165,54.173354522344951,173.6822584047579,1074.0594881087511,328.27489667969422,44.614152795242148,61.031468492778259,64.494124057774016,498.41464202548866,null,null,null,null,0,null,724.41026787425665,121.79360730739165,54.173354522344951,173.6822584047579,1074.0594881087511,328.27489667969422,44.614152795242148,61.031468492778259,64.494124057774016,498.41464202548866]
[null,2021,null,"Interest",459.2452986902295,77.436015647918438,35.099316342565849,108.67522849141885,680.45585917213259,210.90818630416314,28.943472203908243,40.44598115887851,40.48493603398471,320.78257570093456,null,null,null,null,0,null,459.2452986902295,77.436015647918438,35.099316342565849,108.67522849141885,680.45585917213259,210.90818630416314,28.943472203908243,40.44598115887851,40.48493603398471,320.78257570093456,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Offset Disc",null,1,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB96:EM96)","v":2},{"$f":"EN96*EP96","v":21.58},10.79]
[null,2022,171,"Ttl Variable Costs",{"$f":"(SUM(E90:E91)*Parameters!$C$9)+E92","v":40.155568225318611},{"$f":"(SUM(F90:F91)*Parameters!$C$9)+F92","v":8.7675423639762116},{"$f":"(SUM(G90:G91)*Parameters!$C$9)+G92","v":5.0989455738317755},{"$f":"(SUM(H90:H91)*Parameters!$C$9)+H92","v":6.8227664421410372},{"$f":"(SUM(I90:I91)*Parameters!$C$9)+I92","v":60.844822605267645},{"$f":"(SUM(J90:J91)*Parameters!$C$9)+J92","v":39.831052474086661},{"$f":"(SUM(K90:K91)*Parameters!$C$9)+K92","v":8.5497196873406978},{"$f":"(SUM(L90:L91)*Parameters!$C$9)+L92","v":7.0936141342395924},{"$f":"(SUM(M90:M91)*Parameters!$C$9)+M92","v":6.7228904706881902},{"$f":"(SUM(N90:N91)*Parameters!$C$9)+N92","v":62.197276766355145},{"$f":"(SUM(O90:O91)*Parameters!$C$9)+O92","v":0},{"$f":"(SUM(P90:P91)*Parameters!$C$9)+P92","v":0},{"$f":"(SUM(Q90:Q91)*Parameters!$C$9)+Q92","v":0},{"$f":"(SUM(R90:R91)*Parameters!$C$9)+R92","v":0},{"$f":"(SUM(S90:S91)*Parameters!$C$9)+S92","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chisel",null,1,null,null,null,null,null,null,null,null,null,null,1,16.64,16.64]
[null,null,{"$f":"+(C97-C92)/C92","v":0.45284621920135937},"Ttl Fixed Costs",{"$f":"E93+E94*Parameters!$C$13+E95*Parameters!$C$12+E96*Parameters!$C$11","v":96.32835021946849},{"$f":"F93+F94*Parameters!$C$13+F95*Parameters!$C$12+F96*Parameters!$C$11","v":16.169177146805097},{"$f":"G93+G94*Parameters!$C$13+G95*Parameters!$C$12+G96*Parameters!$C$11","v":7.1123352708081562},{"$f":"H93+H94*Parameters!$C$13+H95*Parameters!$C$12+H96*Parameters!$C$11","v":23.269234003291757},{"$f":"I93+I94*Parameters!$C$13+I95*Parameters!$C$12+I96*Parameters!$C$11","v":142.87909664037352},{"$f":"J93+J94*Parameters!$C$13+J95*Parameters!$C$12+J96*Parameters!$C$11","v":43.311518002888704},{"$f":"K93+K94*Parameters!$C$13+K95*Parameters!$C$12+K96*Parameters!$C$11","v":5.8519073822803751},{"$f":"L93+L94*Parameters!$C$13+L95*Parameters!$C$12+L96*Parameters!$C$11","v":7.9037201685165694},{"$f":"M93+M94*Parameters!$C$13+M95*Parameters!$C$12+M96*Parameters!$C$11","v":8.6252791559490234},{"$f":"N93+N94*Parameters!$C$13+N95*Parameters!$C$12+N96*Parameters!$C$11","v":65.692424709634665},{"$f":"O93+O94*Parameters!$C$13+O95*Parameters!$C$12+O96*Parameters!$C$11","v":0},{"$f":"P93+P94*Parameters!$C$13+P95*Parameters!$C$12+P96*Parameters!$C$11","v":0},{"$f":"Q93+Q94*Parameters!$C$13+Q95*Parameters!$C$12+Q96*Parameters!$C$11","v":0},{"$f":"R93+R94*Parameters!$C$13+R95*Parameters!$C$12+R96*Parameters!$C$11","v":0},{"$f":"S93+S94*Parameters!$C$13+S95*Parameters!$C$12+S96*Parameters!$C$11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anhy. App.",null,null,1,null,null,null,null,null,null,null,null,null,1,17.72,17.72]
[null,null,null,"Labor Hrs.",1.1970000000000001,0.224,0.158,0.14000000000000001,{"$f":"+SUM(E99:H99)","v":1.7189999999999999},1.1970000000000001,0.224,0.23599999999999999,0.14000000000000001,{"$f":"+SUM(J99:M99)","v":1.7970000000000002},null,null,null,null,{"$f":"+SUM(O99:R99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sweep Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,13.17]
[null,null,null,"Tractor 1",null,null,null,null,95,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M.B. Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,21.8]
[null,null,null,"Tractor 2",null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Field Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0,15.39]
[null,null,null,"Tractor 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cultipacker",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tandem Disk",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.27]
[null,null,null,"Fuel",6.7709999999999999,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(E104:H104)","v":10.411},5.71,1.421,0.97899999999999998,0.97499999999999998,{"$f":"+SUM(J104:M104)","v":9.0849999999999991},null,null,null,null,{"$f":"+SUM(O104:R104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Springtooth",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Lube",1.016,0.23499999999999999,0.16500000000000001,0.14599999999999999,{"$f":"+SUM(E105:H105)","v":1.5619999999999998},0.85599999999999998,0.21299999999999999,0.14699999999999999,0.14599999999999999,{"$f":"+SUM(J105:M105)","v":1.3619999999999999},null,null,null,null,{"$f":"+SUM(O105:R105)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S. Harrow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.8]
[null,null,null,"Repairs",17.976484573661853,5.0820962895497024,2.4987388220900595,4.5270975272727281,30.084417212574344,20.515043934749364,5.7117585624468994,3.8974352543755311,5.1492934491079012,35.273531200679699,null,null,null,null,0,null,17.976484573661853,5.0820962895497024,2.4987388220900595,4.5270975272727281,{"$f":"+SUM(U106:X106)","v":30.084417212574344},20.515043934749364,5.7117585624468994,3.8974352543755311,5.1492934491079012,{"$f":"+SUM(Z106:AC106)","v":35.273531200679699},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drill",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.55]
[null,null,null,"Depreciation",84.90983306100253,14.049183915038233,7.6903415938827528,16.226869641461342,122.87622821138484,38.703075121835177,5.9780584169923534,4.7361553570093466,7.4339968740866622,56.851285769923535,null,null,null,null,0,null,84.90983306100253,14.049183915038233,7.6903415938827528,16.226869641461342,122.87622821138484,38.703075121835177,5.9780584169923534,4.7361553570093466,7.4339968740866622,56.851285769923535,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planter",null,null,null,1,null,null,null,null,null,null,null,null,1,19.420000000000002,19.420000000000002]
[null,null,null,"Insurance",761.38612711707742,130.89757803568395,75.109002900254893,141.97017666066267,1109.362884713679,352.39185985794404,57.787068436363647,46.512878332710279,66.303686214443502,522.99549284146144,null,null,null,null,0,null,761.38612711707742,130.89757803568395,75.109002900254893,141.97017666066267,1109.362884713679,352.39185985794404,57.787068436363647,46.512878332710279,66.303686214443502,522.99549284146144,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cultivator",null,null,null,null,1,null,null,null,null,null,null,null,1,0]
[null,null,null,"Taxes",1185.9303148547153,201.14349761087507,113.55822208598131,223.09954730059476,1723.7315818521665,545.91221303449447,87.672382953950702,70.186188766694997,103.47615936856414,807.24694412370422,null,null,null,null,0,null,1185.9303148547153,201.14349761087507,113.55822208598131,223.09954730059476,1723.7315818521665,545.91221303449447,87.672382953950702,70.186188766694997,103.47615936856414,807.24694412370422,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rotary Hoe",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Interest",761.38612711707742,130.89757803568395,75.109002900254893,141.97017666066267,1109.362884713679,352.39185985794404,57.787068436363647,46.512878332710279,66.303686214443502,522.99549284146144,null,null,null,null,0,null,761.38612711707742,130.89757803568395,75.109002900254893,141.97017666066267,1109.362884713679,352.39185985794404,57.787068436363647,46.512878332710279,66.303686214443502,522.99549284146144,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprayer",null,null,null,1,1,null,null,null,null,null,null,null,2,11.64,5.82]
[null,null,null,"Ttl Variable Costs",{"$f":"(SUM(E104:E105)*Parameters!$C$9)+E106","v":43.595714573661851},{"$f":"(SUM(F104:F105)*Parameters!$C$9)+F106","v":11.004096289549702},{"$f":"(SUM(G104:G105)*Parameters!$C$9)+G106","v":6.6605888220900598},{"$f":"(SUM(H104:H105)*Parameters!$C$9)+H106","v":8.2151875272727288},{"$f":"(SUM(I104:I105)*Parameters!$C$9)+I106","v":69.475587212574339},{"$f":"(SUM(J104:J105)*Parameters!$C$9)+J106","v":42.117183934749363},{"$f":"(SUM(K104:K105)*Parameters!$C$9)+K106","v":11.087618562446899},{"$f":"(SUM(L104:L105)*Parameters!$C$9)+L106","v":7.6019752543755308},{"$f":"(SUM(M104:M105)*Parameters!$C$9)+M106","v":8.8373834491079002},{"$f":"(SUM(N104:N105)*Parameters!$C$9)+N106","v":69.64416120067969},{"$f":"(SUM(O104:O105)*Parameters!$C$9)+O106","v":0},{"$f":"(SUM(P104:P105)*Parameters!$C$9)+P106","v":0},{"$f":"(SUM(Q104:Q105)*Parameters!$C$9)+Q106","v":0},{"$f":"(SUM(R104:R105)*Parameters!$C$9)+R106","v":0},{"$f":"(SUM(S104:S105)*Parameters!$C$9)+S106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S. Shreader",1,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,"Ttl Fixed Costs",{"$f":"E107+E108*Parameters!$C$13+E109*Parameters!$C$12+E110*Parameters!$C$11","v":156.53794718824025},{"$f":"F107+F108*Parameters!$C$13+F109*Parameters!$C$12+F110*Parameters!$C$11","v":26.336078766948177},{"$f":"G107+G108*Parameters!$C$13+G109*Parameters!$C$12+G110*Parameters!$C$11","v":14.721980542412576},{"$f":"H107+H108*Parameters!$C$13+H109*Parameters!$C$12+H110*Parameters!$C$11","v":29.602523982329309},{"$f":"I107+I108*Parameters!$C$13+I109*Parameters!$C$12+I110*Parameters!$C$11","v":227.1985304799303},{"$f":"J107+J108*Parameters!$C$13+J109*Parameters!$C$12+J110*Parameters!$C$11","v":71.824958251028733},{"$f":"K107+K108*Parameters!$C$13+K109*Parameters!$C$12+K110*Parameters!$C$11","v":11.391067118786406},{"$f":"L107+L108*Parameters!$C$13+L109*Parameters!$C$12+L110*Parameters!$C$11","v":9.0892781937940548},{"$f":"M107+M108*Parameters!$C$13+M109*Parameters!$C$12+M110*Parameters!$C$11","v":13.673597835606119},{"$f":"N107+N108*Parameters!$C$13+N109*Parameters!$C$12+N110*Parameters!$C$11","v":105.97890139921532},{"$f":"O107+O108*Parameters!$C$13+O109*Parameters!$C$12+O110*Parameters!$C$11","v":0},{"$f":"P107+P108*Parameters!$C$13+P109*Parameters!$C$12+P110*Parameters!$C$11","v":0},{"$f":"Q107+Q108*Parameters!$C$13+Q109*Parameters!$C$12+Q110*Parameters!$C$11","v":0},{"$f":"R107+R108*Parameters!$C$13+R109*Parameters!$C$12+R110*Parameters!$C$11","v":0},{"$f":"S107+S108*Parameters!$C$13+S109*Parameters!$C$12+S110*Parameters!$C$11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dry Fert. Spdr.",null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.6]
[null,null,null,"Labor Hrs.",0.97,0.224,0.158,0.14000000000000001,{"$f":"+SUM(E113:H113)","v":1.492},0.97,0.224,0.23599999999999999,0.14000000000000001,{"$f":"+SUM(J113:M113)","v":1.5699999999999998},null,null,null,null,{"$f":"+SUM(O113:R113)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Windrower",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Tractor 1",null,null,null,null,160,null,null,null,null,160,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baler",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Tractor 2",null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Tractor 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operations/Month",{"$f":"SUM(EB96:EB115)","v":1},2,2,2,2,0,0,0,0,0,0,0,{"$f":"SUM(EN96:EN115)-SUM(EB116:EM116)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Custom Cost/Month",{"$f":"EB96*$EP96+EB97*$EP97+EB98*$EP98+EB99*$EP99+EB100*$EP100+EB101*$EP101+EB102*$EP102+EB103*$EP103+EB104*$EP104+EB105*$EP105+EB106*$EP106+EB107*$EP107+EB108*$EP108+EB109*$EP109+EB110*$EP110+EB111*$EP111+EB112*$EP112+EB113*$EP113","v":0},27.43,28.509999999999998,25.240000000000002,5.82,0,0,0,0,0,0,0,{"$f":"SUM(EB117:EM117)-EO117","v":0},{"$f":"SUM(EO96:EO115)","v":87}]
[null,null,null,"Fuel",6.266,1.232,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(E118:H118)","v":8.73},6.266,1.232,0.97899999999999998,0.82199999999999995,{"$f":"+SUM(J118:M118)","v":9.2989999999999995},5.9909999999999997,1.276,1.3149999999999999,0.82199999999999995,{"$f":"+SUM(O118:R118)","v":9.4039999999999981}]
[null,null,null,"Lube",0.94,0.185,9.8000000000000004E-2,8.6999999999999994E-2,{"$f":"+SUM(E119:H119)","v":1.31},0.94,0.185,0.14699999999999999,0.123,{"$f":"+SUM(J119:M119)","v":1.395},0.89900000000000002,0.191,0.19700000000000001,0.123,{"$f":"+SUM(O119:R119)","v":1.4100000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"Offset Disc",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB119:EM119)","v":0},{"$f":"EN119*EP119","v":0},10.79]
[null,null,null,"Repairs",12.894388284112152,3.4693644601529314,2.3568781519116397,4.4151022613423967,23.135733157519123,14.561873354630416,3.787928772132541,3.8974352543755311,6.0278340907391676,28.275071471877652,17.565835265250641,5.3707951972812227,4.7461104917587091,7.5634136258283773,35.246154580118947,null,12.894388284112152,3.4693644601529314,2.3568781519116397,4.4151022613423967,{"$f":"+SUM(U120:X120)","v":23.135733157519123},14.561873354630416,3.787928772132541,3.8974352543755311,6.0278340907391676,{"$f":"+SUM(Z120:AC120)","v":28.275071471877652},17.565835265250641,5.3707951972812227,4.7461104917587091,7.5634136258283773,{"$f":"+SUM(AE120:AH120)","v":35.246154580118947},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chisel",null,1,null,null,null,null,null,null,null,null,null,null,1,16.64,16.64]
[null,null,null,"Depreciation",125.71593039864061,21.102396884961763,11.21445929515718,16.251757478334753,174.28454405709431,50.089260491418869,7.5235930868309264,4.7361553570093466,19.653924778929486,82.002933714188629,15.803776414613427,3.6062475629566704,3.0860917723024639,5.5400324880203913,28.036148237892952,null,125.71593039864061,21.102396884961763,11.21445929515718,16.251757478334753,174.28454405709431,50.089260491418869,7.5235930868309264,4.7361553570093466,19.653924778929486,82.002933714188629,15.803776414613427,3.6062475629566704,3.0860917723024639,5.5400324880203913,28.036148237892952,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anhy. App.",null,null,1,null,null,null,null,null,null,null,null,null,1,17.72,17.72]
[null,null,null,"Insurance",1155.1988138834326,198.31623934205606,111.51741946236194,142.24145408258286,1607.2739267704335,458.69029992795248,71.410670340866631,46.512878332710279,166.01182708037382,742.6256756819032,147.54754090399319,33.792704906711982,30.582173950042488,46.9907248006797,258.91314456142737,null,1155.1988138834326,198.31623934205606,111.51741946236194,142.24145408258286,1607.2739267704335,458.69029992795248,71.410670340866631,46.512878332710279,166.01182708037382,742.6256756819032,147.54754090399319,33.792704906711982,30.582173950042488,46.9907248006797,258.91314456142737,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sweep Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,13.17]
[null,null,null,"Taxes",1783.7759770929481,303.82573498317765,167.59469350552254,223.50273025794397,2478.6991358395921,709.13660238504667,109.03112455870858,70.186188766694997,264.28891732608326,1152.6428330365334,226.563934193373,51.823942721495335,46.017610378929476,74.695864808156344,399.10135210195415,null,1783.7759770929481,303.82573498317765,167.59469350552254,223.50273025794397,2478.6991358395921,709.13660238504667,109.03112455870858,70.186188766694997,264.28891732608326,1152.6428330365334,226.563934193373,51.823942721495335,46.017610378929476,74.695864808156344,399.10135210195415,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M.B. Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,21.8]
[null,null,null,"Interest",1155.1988138834326,198.31623934205606,111.51741946236194,142.24145408258286,1607.2739267704335,458.69029992795248,71.410670340866631,46.512878332710279,166.01182708037382,742.6256756819032,147.54754090399319,33.792704906711982,30.582173950042488,46.9907248006797,258.91314456142737,null,1155.1988138834326,198.31623934205606,111.51741946236194,142.24145408258286,1607.2739267704335,458.69029992795248,71.410670340866631,46.512878332710279,166.01182708037382,742.6256756819032,147.54754090399319,33.792704906711982,30.582173950042488,46.9907248006797,258.91314456142737,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Field Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0,15.39]
[null,null,null,"Ttl Variable Costs",{"$f":"(SUM(E118:E119)*Parameters!$C$9)+E120","v":36.602128284112148},{"$f":"(SUM(F118:F119)*Parameters!$C$9)+F120","v":8.1312944601529313},{"$f":"(SUM(G118:G119)*Parameters!$C$9)+G120","v":4.8276681519116398},{"$f":"(SUM(H118:H119)*Parameters!$C$9)+H120","v":6.6062422613423966},{"$f":"(SUM(I118:I119)*Parameters!$C$9)+I120","v":56.167333157519124},{"$f":"(SUM(J118:J119)*Parameters!$C$9)+J120","v":38.269613354630415},{"$f":"(SUM(K118:K119)*Parameters!$C$9)+K120","v":8.44985877213254},{"$f":"(SUM(L118:L119)*Parameters!$C$9)+L120","v":7.6019752543755308},{"$f":"(SUM(M118:M119)*Parameters!$C$9)+M120","v":9.1368840907391675},{"$f":"(SUM(N118:N119)*Parameters!$C$9)+N120","v":63.458331471877649},{"$f":"(SUM(O118:O119)*Parameters!$C$9)+O120","v":40.233935265250636},{"$f":"(SUM(P118:P119)*Parameters!$C$9)+P120","v":10.197225197281224},{"$f":"(SUM(Q118:Q119)*Parameters!$C$9)+Q120","v":9.7205904917587098},{"$f":"(SUM(R118:R119)*Parameters!$C$9)+R120","v":10.672463625828378},{"$f":"(SUM(S118:S119)*Parameters!$C$9)+S120","v":70.824214580118934},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cultipacker",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Ttl Fixed Costs",{"$f":"E121+E122*Parameters!$C$13+E123*Parameters!$C$12+E124*Parameters!$C$11","v":234.23679705941959},{"$f":"F121+F122*Parameters!$C$13+F123*Parameters!$C$12+F124*Parameters!$C$11","v":39.708479023144946},{"$f":"G121+G122*Parameters!$C$13+G123*Parameters!$C$12+G124*Parameters!$C$11","v":21.64452365800782},{"$f":"H121+H122*Parameters!$C$13+H123*Parameters!$C$12+H124*Parameters!$C$11","v":29.652738926396946},{"$f":"I121+I122*Parameters!$C$13+I123*Parameters!$C$12+I124*Parameters!$C$11","v":325.24253866696927},{"$f":"J121+J122*Parameters!$C$13+J123*Parameters!$C$12+J124*Parameters!$C$11","v":93.187815059613612},{"$f":"K121+K122*Parameters!$C$13+K123*Parameters!$C$12+K124*Parameters!$C$11","v":14.219641954176044},{"$f":"L121+L122*Parameters!$C$13+L123*Parameters!$C$12+L124*Parameters!$C$11","v":9.0892781937940548},{"$f":"M121+M122*Parameters!$C$13+M123*Parameters!$C$12+M124*Parameters!$C$11","v":35.328742377999667},{"$f":"N121+N122*Parameters!$C$13+N123*Parameters!$C$12+N124*Parameters!$C$11","v":151.82547758558337},{"$f":"O121+O122*Parameters!$C$13+O123*Parameters!$C$12+O124*Parameters!$C$11","v":29.651897717510622},{"$f":"P121+P122*Parameters!$C$13+P123*Parameters!$C$12+P124*Parameters!$C$11","v":6.7772143253485151},{"$f":"Q121+Q122*Parameters!$C$13+Q123*Parameters!$C$12+Q124*Parameters!$C$11","v":5.9469685311700946},{"$f":"R121+R122*Parameters!$C$13+R123*Parameters!$C$12+R124*Parameters!$C$11","v":9.975763032955312},{"$f":"S121+S122*Parameters!$C$13+S123*Parameters!$C$12+S124*Parameters!$C$11","v":52.351843606984545},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tandem Disk",null,1,1,null,null,null,null,null,null,null,null,null,2,24.54,12.27]
[null,null,null,"Labor Hrs.",0.77500000000000002,0.13800000000000001,0.158,0.14000000000000001,{"$f":"+SUM(E127:H127)","v":1.2109999999999999},0.77500000000000002,0.13800000000000001,0.23599999999999999,7.0000000000000007E-2,{"$f":"+SUM(J127:M127)","v":1.2190000000000001},0.66100000000000003,0.18099999999999999,0.23599999999999999,7.0000000000000007E-2,{"$f":"+SUM(O127:R127)","v":1.1480000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Springtooth",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Tractor 1",null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S. Harrow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.8]
[null,null,null,"Tractor 2",null,null,null,null,95,null,null,null,null,95,null,null,null,null,160,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drill",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.55]
[null,null,null,"Tractor 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planter",null,null,null,1,null,null,null,null,null,null,null,null,1,19.420000000000002,19.420000000000002]
[null,null,null,"Specialized IRR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cultivator",null,null,null,null,1,null,null,null,null,null,null,null,1,0]
[null,null,null,"Fuel",4.9610000000000003,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(E132:H132)","v":7.1220000000000008},4.9340000000000002,0.92200000000000004,0.97899999999999998,0.57899999999999996,{"$f":"+SUM(J132:M132)","v":7.4139999999999997},null,null,null,null,{"$f":"+SUM(O132:R132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rotary Hoe",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Lube",0.74399999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,{"$f":"+SUM(E133:H133)","v":1.0680000000000001},0.74,0.13800000000000001,0.14699999999999999,8.6999999999999994E-2,{"$f":"+SUM(J133:M133)","v":1.1119999999999999},null,null,null,null,{"$f":"+SUM(O133:R133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprayer",null,null,null,1,1,null,null,null,null,null,null,null,2,11.64,5.82]
[null,null,null,"Repairs",22.757438037043332,5.4280372220900599,2.6804200312659301,5.0298318321155477,35.89572712251487,23.377145175191167,5.4479474915887858,4.6266488747663557,5.7018034276975369,39.153544969243839,null,null,null,null,0,null,22.757438037043332,5.4280372220900599,2.6804200312659301,5.0298318321155477,{"$f":"+SUM(U134:X134)","v":35.89572712251487},23.377145175191167,5.4479474915887858,4.6266488747663557,5.7018034276975369,{"$f":"+SUM(Z134:AC134)","v":39.153544969243839},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S. Shreader",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Depreciation",22.794769792353442,7.6306107853865752,3.0537375843670347,5.9705920659303322,39.449710228037389,21.411006062192016,6.7246935231945617,1.9561839782497876,3.3996785169073922,33.491562080543751,null,null,null,null,0,null,22.794769792353442,7.6306107853865752,3.0537375843670347,5.9705920659303322,39.449710228037389,21.411006062192016,6.7246935231945617,1.9561839782497876,3.3996785169073922,33.491562080543751,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dry Fert. Spdr.",null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.6]
[null,null,null,"Insurance",207.18128683636365,65.990099469838583,28.496573220050983,50.940424512489386,352.60838403874266,201.12856490875103,60.096659698215817,18.976975615972815,30.81114204927783,311.01334227221747,null,null,null,null,0,null,207.18128683636365,65.990099469838583,28.496573220050983,50.940424512489386,352.60838403874266,201.12856490875103,60.096659698215817,18.976975615972815,30.81114204927783,311.01334227221747,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Windrower",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Taxes",321.15264701444352,104.14813096414615,43.770238709260838,80.790896058453711,549.86191274630414,308.18110643602381,93.722616097875971,28.75789550722175,47.814512201189459,478.476130242311,null,null,null,null,0,null,321.15264701444352,104.14813096414615,43.770238709260838,80.790896058453711,549.86191274630414,308.18110643602381,93.722616097875971,28.75789550722175,47.814512201189459,478.476130242311,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baler",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Interest",207.18128683636365,65.990099469838583,28.496573220050983,50.940424512489386,352.60838403874266,201.12856490875103,60.096659698215817,18.976975615972815,30.81114204927783,311.01334227221747,null,null,null,null,0,null,207.18128683636365,65.990099469838583,28.496573220050983,50.940424512489386,352.60838403874266,201.12856490875103,60.096659698215817,18.976975615972815,30.81114204927783,311.01334227221747,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Ttl Variable Costs",{"$f":"(SUM(E132:E133)*Parameters!$C$9)+E134","v":41.526888037043335},{"$f":"(SUM(F132:F133)*Parameters!$C$9)+F134","v":8.941757222090061},{"$f":"(SUM(G132:G133)*Parameters!$C$9)+G134","v":5.1512100312659301},{"$f":"(SUM(H132:H133)*Parameters!$C$9)+H134","v":7.2209718321155476},{"$f":"(SUM(I132:I133)*Parameters!$C$9)+I134","v":62.840827122514874},{"$f":"(SUM(J132:J133)*Parameters!$C$9)+J134","v":42.044605175191165},{"$f":"(SUM(K132:K133)*Parameters!$C$9)+K134","v":8.9353474915887858},{"$f":"(SUM(L132:L133)*Parameters!$C$9)+L134","v":8.3311888747663545},{"$f":"(SUM(M132:M133)*Parameters!$C$9)+M134","v":7.8929434276975368},{"$f":"(SUM(N132:N133)*Parameters!$C$9)+N134","v":67.204084969243837},{"$f":"(SUM(O132:O133)*Parameters!$C$9)+O134","v":0},{"$f":"(SUM(P132:P133)*Parameters!$C$9)+P134","v":0},{"$f":"(SUM(Q132:Q133)*Parameters!$C$9)+Q134","v":0},{"$f":"(SUM(R132:R133)*Parameters!$C$9)+R134","v":0},{"$f":"(SUM(S132:S133)*Parameters!$C$9)+S134","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operations/Month",{"$f":"SUM(EB119:EB138)","v":0},2,2,2,2,0,0,0,0,0,0,0,{"$f":"SUM(EN119:EN138)-SUM(EB139:EM139)","v":0}]
[null,null,null,"Ttl Fixed Costs",{"$f":"E135+E136*Parameters!$C$13+E137*Parameters!$C$12+E138*Parameters!$C$11","v":42.270027279152423},{"$f":"F135+F136*Parameters!$C$13+F137*Parameters!$C$12+F138*Parameters!$C$11","v":13.852314903410367},{"$f":"G135+G136*Parameters!$C$13+G137*Parameters!$C$12+G138*Parameters!$C$11","v":5.7284209692336452},{"$f":"H135+H136*Parameters!$C$13+H137*Parameters!$C$12+H138*Parameters!$C$11","v":10.777324350745285},{"$f":"I135+I136*Parameters!$C$13+I137*Parameters!$C$12+I138*Parameters!$C$11","v":72.628087502541732},{"$f":"J135+J136*Parameters!$C$13+J137*Parameters!$C$12+J138*Parameters!$C$11","v":40.281409471889212},{"$f":"K135+K136*Parameters!$C$13+K137*Parameters!$C$12+K138*Parameters!$C$11","v":12.379507470483265},{"$f":"L135+L136*Parameters!$C$13+L137*Parameters!$C$12+L138*Parameters!$C$11","v":3.7334555191758714},{"$f":"M135+M136*Parameters!$C$13+M137*Parameters!$C$12+M138*Parameters!$C$11","v":6.2964982897875963},{"$f":"N135+N136*Parameters!$C$13+N137*Parameters!$C$12+N138*Parameters!$C$11","v":62.690870751335936},{"$f":"O135+O136*Parameters!$C$13+O137*Parameters!$C$12+O138*Parameters!$C$11","v":0},{"$f":"P135+P136*Parameters!$C$13+P137*Parameters!$C$12+P138*Parameters!$C$11","v":0},{"$f":"Q135+Q136*Parameters!$C$13+Q137*Parameters!$C$12+Q138*Parameters!$C$11","v":0},{"$f":"R135+R136*Parameters!$C$13+R137*Parameters!$C$12+R138*Parameters!$C$11","v":0},{"$f":"S135+S136*Parameters!$C$13+S137*Parameters!$C$12+S138*Parameters!$C$11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Custom Cost/Month",{"$f":"EB119*$EP119+EB120*$EP120+EB121*$EP121+EB122*$EP122+EB123*$EP123+EB124*$EP124+EB125*$EP125+EB126*$EP126+EB127*$EP127+EB128*$EP128+EB129*$EP129+EB130*$EP130+EB131*$EP131+EB132*$EP132+EB133*$EP133+EB134*$EP134+EB135*$EP135+EB136*$EP136","v":0},28.91,29.99,25.240000000000002,5.82,0,0,0,0,0,0,0,{"$f":"SUM(EB140:EM140)-EO140","v":0},{"$f":"SUM(EO119:EO138)","v":89.96}]
[null,null,null,"Labor Hrs.",1.1970000000000001,0.224,0.158,0.14000000000000001,{"$f":"+SUM(E141:H141)","v":1.7189999999999999},1.19,0.222,0.23599999999999999,0.14000000000000001,{"$f":"+SUM(J141:M141)","v":1.7879999999999998},null,null,null,null,{"$f":"+SUM(O141:R141)","v":0}]
[null,null,null,"Tractor 1",null,null,null,null,95,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Offset Disc",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB142:EM142)","v":0},{"$f":"EN142*EP142","v":0},10.79]
[null,null,null,"Tractor 2",null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chisel",null,1,null,null,null,null,null,null,null,null,null,null,1,16.64,16.64]
[null,null,null,"Tractor 3",null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anhy. App.",null,null,1,null,null,null,null,null,null,null,null,null,1,17.72,17.72]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sweep Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,13.17]
[null,null,null,"Fuel",6.7709999999999999,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(E146:H146)","v":10.411},5.633,1.421,0.97899999999999998,0.97499999999999998,{"$f":"+SUM(J146:M146)","v":9.0079999999999991},null,null,null,null,{"$f":"+SUM(O146:R146)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M.B. Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,21.8]
[null,null,null,"Lube",1.016,0.23499999999999999,0.16500000000000001,0.14599999999999999,{"$f":"+SUM(E147:H147)","v":1.5619999999999998},0.84499999999999997,0.21299999999999999,0.14699999999999999,0.14599999999999999,{"$f":"+SUM(J147:M147)","v":1.351},null,null,null,null,{"$f":"+SUM(O147:R147)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Field Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0,15.39]
[null,null,null,"Repairs",19.653924778929486,5.3757727646559053,2.6057565206457096,4.997477644180119,32.63293170841122,22.80223614341547,5.8984173389974526,4.4822994209005946,5.9382378779949034,39.121190781308421,null,null,null,null,0,null,19.653924778929486,5.3757727646559053,2.6057565206457096,4.997477644180119,{"$f":"+SUM(U148:X148)","v":32.63293170841122},22.80223614341547,5.8984173389974526,4.4822994209005946,5.9382378779949034,{"$f":"+SUM(Z148:AC148)","v":39.121190781308421},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cultipacker",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Depreciation",39.7931623768904,11.167172405097707,6.1572508424808836,8.1706768455395089,65.288262470008505,20.505088800000003,5.223956959728123,2.1826632937977912,4.5270975272727281,32.438806580798648,null,null,null,null,0,null,39.7931623768904,11.167172405097707,6.1572508424808836,8.1706768455395089,65.288262470008505,20.505088800000003,5.223956959728123,2.1826632937977912,4.5270975272727281,32.438806580798648,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tandem Disk",null,1,1,null,null,null,null,null,null,null,null,null,2,24.54,12.27]
[null,null,null,"Insurance",374.54950102633813,102.4881122446899,60.539663194562451,73.670485928971956,611.24776239456241,194.85931880033985,50.273430484282073,21.31892106576041,42.44371700390824,308.89538735429062,null,null,null,null,0,null,374.54950102633813,102.4881122446899,60.539663194562451,73.670485928971956,611.24776239456241,194.85931880033985,50.273430484282073,21.31892106576041,42.44371700390824,308.89538735429062,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Springtooth",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Taxes",573.51531291079016,158.31650791911642,91.328406190654206,114.52635894035687,937.68658596091757,297.38227401665256,76.393215282922696,32.234726318436707,65.079204640271882,471.08942025828384,null,null,null,null,0,null,573.51531291079016,158.31650791911642,91.328406190654206,114.52635894035687,937.68658596091757,297.38227401665256,76.393215282922696,32.234726318436707,65.079204640271882,471.08942025828384,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S. Harrow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.8]
[null,null,null,"Interest",374.54950102633813,102.4881122446899,60.539663194562451,73.670485928971956,611.24776239456241,194.85931880033985,50.273430484282073,21.31892106576041,42.44371700390824,308.89538735429062,null,null,null,null,0,null,374.54950102633813,102.4881122446899,60.539663194562451,73.670485928971956,611.24776239456241,194.85931880033985,50.273430484282073,21.31892106576041,42.44371700390824,308.89538735429062,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drill",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.55]
[null,null,null,"Ttl Variable Costs",{"$f":"(SUM(E146:E147)*Parameters!$C$9)+E148","v":45.273154778929488},{"$f":"(SUM(F146:F147)*Parameters!$C$9)+F148","v":11.297772764655905},{"$f":"(SUM(G146:G147)*Parameters!$C$9)+G148","v":6.7676065206457103},{"$f":"(SUM(H146:H147)*Parameters!$C$9)+H148","v":8.685567644180118},{"$f":"(SUM(I146:I147)*Parameters!$C$9)+I148","v":72.024101708411223},{"$f":"(SUM(J146:J147)*Parameters!$C$9)+J148","v":44.114856143415466},{"$f":"(SUM(K146:K147)*Parameters!$C$9)+K148","v":11.274277338997454},{"$f":"(SUM(L146:L147)*Parameters!$C$9)+L148","v":8.1868394209005935},{"$f":"(SUM(M146:M147)*Parameters!$C$9)+M148","v":9.6263278779949033},{"$f":"(SUM(N146:N147)*Parameters!$C$9)+N148","v":73.202300781308423},{"$f":"(SUM(O146:O147)*Parameters!$C$9)+O148","v":0},{"$f":"(SUM(P146:P147)*Parameters!$C$9)+P148","v":0},{"$f":"(SUM(Q146:Q147)*Parameters!$C$9)+Q148","v":0},{"$f":"(SUM(R146:R147)*Parameters!$C$9)+R148","v":0},{"$f":"(SUM(S146:S147)*Parameters!$C$9)+S148","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planter",null,null,null,1,null,null,null,null,null,null,null,null,1,19.420000000000002,19.420000000000002]
[null,null,null,"Ttl Fixed Costs",{"$f":"E149+E150*Parameters!$C$13+E151*Parameters!$C$12+E152*Parameters!$C$11","v":74.930451336565838},{"$f":"F149+F150*Parameters!$C$13+F151*Parameters!$C$12+F152*Parameters!$C$11","v":20.79565429549703},{"$f":"G149+G150*Parameters!$C$13+G151*Parameters!$C$12+G152*Parameters!$C$11","v":11.822898465160579},{"$f":"H149+H150*Parameters!$C$13+H151*Parameters!$C$12+H152*Parameters!$C$11","v":15.099073580367378},{"$f":"I149+I150*Parameters!$C$13+I151*Parameters!$C$12+I152*Parameters!$C$11","v":122.64807767759083},{"$f":"J149+J150*Parameters!$C$13+J151*Parameters!$C$12+J152*Parameters!$C$11","v":38.775368065993206},{"$f":"K149+K150*Parameters!$C$13+K151*Parameters!$C$12+K152*Parameters!$C$11","v":9.9343534055734928},{"$f":"L149+L150*Parameters!$C$13+L151*Parameters!$C$12+L152*Parameters!$C$11","v":4.1785458606443502},{"$f":"M149+M150*Parameters!$C$13+M151*Parameters!$C$12+M152*Parameters!$C$11","v":8.5097213584822438},{"$f":"N149+N150*Parameters!$C$13+N151*Parameters!$C$12+N152*Parameters!$C$11","v":61.397988690693303},{"$f":"O149+O150*Parameters!$C$13+O151*Parameters!$C$12+O152*Parameters!$C$11","v":0},{"$f":"P149+P150*Parameters!$C$13+P151*Parameters!$C$12+P152*Parameters!$C$11","v":0},{"$f":"Q149+Q150*Parameters!$C$13+Q151*Parameters!$C$12+Q152*Parameters!$C$11","v":0},{"$f":"R149+R150*Parameters!$C$13+R151*Parameters!$C$12+R152*Parameters!$C$11","v":0},{"$f":"S149+S150*Parameters!$C$13+S151*Parameters!$C$12+S152*Parameters!$C$11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cultivator",null,null,null,null,1,null,null,null,null,null,null,null,1,0]
[null,null,null,"Labor Hrs.",0.97,0.224,0.158,0.14000000000000001,{"$f":"+SUM(E155:H155)","v":1.492},1.0109999999999999,0.224,0.23599999999999999,0.14000000000000001,{"$f":"+SUM(J155:M155)","v":1.6109999999999998},null,null,null,null,{"$f":"+SUM(O155:R155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rotary Hoe",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Tractor 1",null,null,null,null,160,null,null,null,null,160,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprayer",null,null,null,1,1,null,null,null,null,null,null,null,2,11.64,5.82]
[null,null,null,"Tractor 2",null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S. Shreader",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Tractor 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dry Fert. Spdr.",null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Windrower",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Fuel",6.266,1.232,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(E160:H160)","v":8.73},6.266,1.232,0.97899999999999998,0.82199999999999995,{"$f":"+SUM(J160:M160)","v":9.2989999999999995},6.4480000000000004,1.677,1.1000000000000001,0.82199999999999995,{"$f":"+SUM(O160:R160)","v":10.046999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baler",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Lube",0.94,0.185,9.8000000000000004E-2,8.6999999999999994E-2,{"$f":"+SUM(E161:H161)","v":1.31},0.94,0.185,0.14699999999999999,0.123,{"$f":"+SUM(J161:M161)","v":1.395},0.96699999999999997,0.252,0.16500000000000001,0.123,{"$f":"+SUM(O161:R161)","v":1.5069999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Repairs",13.514095422259985,3.5091849991503823,2.4589182830926086,4.7933973818181821,24.275596086321155,16.209448155649959,3.9098791728122348,4.35537145284622,6.6998056863211559,31.174504467629571,21.956049689719624,5.2264457434154643,4.7461104917587091,7.8421573988105351,39.77076332370433,null,13.514095422259985,3.5091849991503823,2.4589182830926086,4.7933973818181821,{"$f":"+SUM(U162:X162)","v":24.275596086321155},16.209448155649959,3.9098791728122348,4.35537145284622,6.6998056863211559,{"$f":"+SUM(Z162:AC162)","v":31.174504467629571},21.956049689719624,5.2264457434154643,4.7461104917587091,7.8421573988105351,{"$f":"+SUM(AE162:AH162)","v":39.77076332370433},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operations/Month",{"$f":"SUM(EB142:EB161)","v":0},2,2,2,2,0,0,0,0,0,0,0,{"$f":"SUM(EN142:EN161)-SUM(EB162:EM162)","v":0}]
[null,null,null,"Depreciation",71.891005592523371,18.75049630042481,5.3907054667799494,7.4514183598980459,103.48362571962618,26.839043284282074,6.4185731296516577,2.4564294994052678,9.5195976040781662,45.233643517417164,13.996919457604079,4.1413360557349197,1.2269703578589635,4.9725898073067123,24.337815678504672,null,71.891005592523371,18.75049630042481,5.3907054667799494,7.4514183598980459,103.48362571962618,26.839043284282074,6.4185731296516577,2.4564294994052678,9.5195976040781662,45.233643517417164,13.996919457604079,4.1413360557349197,1.2269703578589635,4.9725898073067123,24.337815678504672,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Custom Cost/Month",{"$f":"EB142*$EP142+EB143*$EP143+EB144*$EP144+EB145*$EP145+EB146*$EP146+EB147*$EP147+EB148*$EP148+EB149*$EP149+EB150*$EP150+EB151*$EP151+EB152*$EP152+EB153*$EP153+EB154*$EP154+EB155*$EP155+EB156*$EP156+EB157*$EP157+EB158*$EP158+EB159*$EP159","v":0},28.91,29.99,25.240000000000002,5.82,0,0,0,0,0,0,0,{"$f":"SUM(EB163:EM163)-EO163","v":0},{"$f":"SUM(EO142:EO161)","v":89.96}]
[null,null,null,"Insurance",697.12573230994064,175.39951914902295,52.627819852506377,66.224045136448595,991.37711644791852,258.96789780254892,60.427667928632125,24.14866811826678,83.107953671367895,426.65218752081569,132.24898757790993,38.941998355819877,12.32943438708581,43.128132517926936,226.64855283874252,null,697.12573230994064,175.39951914902295,52.627819852506377,66.224045136448595,991.37711644791852,258.96789780254892,60.427667928632125,24.14866811826678,83.107953671367895,426.65218752081569,132.24898757790993,38.941998355819877,12.32943438708581,43.128132517926936,226.64855283874252]
[null,null,null,"Taxes",1056.5782714888701,269.15697821852166,79.586324753780801,103.4736705848768,1508.7952450460493,393.16311422395921,92.51804479320306,36.433304398980461,130.70843047544605,652.82289389158882,202.23358486593034,59.651167418181828,18.459308609005948,67.996059121835188,348.3401200149533,null,1056.5782714888701,269.15697821852166,79.586324753780801,103.4736705848768,1508.7952450460493,393.16311422395921,92.51804479320306,36.433304398980461,130.70843047544605,652.82289389158882,202.23358486593034,59.651167418181828,18.459308609005948,67.996059121835188,348.3401200149533,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Offset Disc",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB165:EM165)","v":0},{"$f":"EN165*EP165","v":0},10.79]
[null,null,null,"Interest",697.12573230994064,175.39951914902295,52.627819852506377,66.224045136448595,991.37711644791852,258.96789780254892,60.427667928632125,24.14866811826678,83.107953671367895,426.65218752081569,132.24898757790993,38.941998355819877,12.32943438708581,43.128132517926936,226.64855283874252,null,697.12573230994064,175.39951914902295,52.627819852506377,66.224045136448595,991.37711644791852,258.96789780254892,60.427667928632125,24.14866811826678,83.107953671367895,426.65218752081569,132.24898757790993,38.941998355819877,12.32943438708581,43.128132517926936,226.64855283874252,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chisel",null,1,null,null,null,null,null,null,null,null,null,null,1,16.64,16.64]
[null,null,null,"Ttl Variable Costs",{"$f":"(SUM(E160:E161)*Parameters!$C$9)+E162","v":37.221835422259986},{"$f":"(SUM(F160:F161)*Parameters!$C$9)+F162","v":8.1711149991503831},{"$f":"(SUM(G160:G161)*Parameters!$C$9)+G162","v":4.9297082830926087},{"$f":"(SUM(H160:H161)*Parameters!$C$9)+H162","v":6.984537381818182},{"$f":"(SUM(I160:I161)*Parameters!$C$9)+I162","v":57.307196086321156},{"$f":"(SUM(J160:J161)*Parameters!$C$9)+J162","v":39.917188155649953},{"$f":"(SUM(K160:K161)*Parameters!$C$9)+K162","v":8.5718091728122339},{"$f":"(SUM(L160:L161)*Parameters!$C$9)+L162","v":8.0599114528462188},{"$f":"(SUM(M160:M161)*Parameters!$C$9)+M162","v":9.8088556863211558},{"$f":"(SUM(N160:N161)*Parameters!$C$9)+N162","v":66.357764467629565},{"$f":"(SUM(O160:O161)*Parameters!$C$9)+O162","v":46.351399689719628},{"$f":"(SUM(P160:P161)*Parameters!$C$9)+P162","v":11.572855743415465},{"$f":"(SUM(Q160:Q161)*Parameters!$C$9)+Q162","v":8.9079604917587094},{"$f":"(SUM(R160:R161)*Parameters!$C$9)+R162","v":10.951207398810535},{"$f":"(SUM(S160:S161)*Parameters!$C$9)+S162","v":77.783423323704326},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anhy. App.",null,null,1,null,null,null,null,null,null,null,null,null,1,17.72,17.72]
[null,null,null,"Ttl Fixed Costs",{"$f":"E163+E164*Parameters!$C$13+E165*Parameters!$C$12+E166*Parameters!$C$11","v":137.18115829374241},{"$f":"F163+F164*Parameters!$C$13+F165*Parameters!$C$12+F166*Parameters!$C$11","v":35.210928335808333},{"$f":"G163+G164*Parameters!$C$13+G165*Parameters!$C$12+G166*Parameters!$C$11","v":10.317852572739508},{"$f":"H163+H164*Parameters!$C$13+H165*Parameters!$C$12+H166*Parameters!$C$11","v":13.684742608958029},{"$f":"I163+I164*Parameters!$C$13+I165*Parameters!$C$12+I166*Parameters!$C$11","v":196.39468181124829},{"$f":"J163+J164*Parameters!$C$13+J165*Parameters!$C$12+J166*Parameters!$C$11","v":51.099654404021756},{"$f":"K163+K164*Parameters!$C$13+K165*Parameters!$C$12+K166*Parameters!$C$11","v":12.087325509981309},{"$f":"L163+L164*Parameters!$C$13+L165*Parameters!$C$12+L166*Parameters!$C$11","v":4.7164329906790146},{"$f":"M163+M164*Parameters!$C$13+M165*Parameters!$C$12+M166*Parameters!$C$11","v":17.350656272035007},{"$f":"N163+N164*Parameters!$C$13+N165*Parameters!$C$12+N166*Parameters!$C$11","v":85.254069176717081},{"$f":"O163+O164*Parameters!$C$13+O165*Parameters!$C$12+O166*Parameters!$C$11","v":26.400800831129317},{"$f":"P163+P164*Parameters!$C$13+P165*Parameters!$C$12+P166*Parameters!$C$11","v":7.7947946008485989},{"$f":"Q163+Q164*Parameters!$C$13+Q165*Parameters!$C$12+Q166*Parameters!$C$11","v":2.3794240433352591},{"$f":"R163+R164*Parameters!$C$13+R165*Parameters!$C$12+R166*Parameters!$C$11","v":9.0381088011823287},{"$f":"S163+S164*Parameters!$C$13+S165*Parameters!$C$12+S166*Parameters!$C$11","v":45.613128276495495},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sweep Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,13.17]
[null,null,null,"Labor Hrs.",0.77500000000000002,0.13800000000000001,0.158,0.14000000000000001,{"$f":"+SUM(E169:H169)","v":1.2109999999999999},0.77500000000000002,0.13800000000000001,0.23599999999999999,7.0000000000000007E-2,{"$f":"+SUM(J169:M169)","v":1.2190000000000001},0.66100000000000003,0.18099999999999999,0.23599999999999999,7.0000000000000007E-2,{"$f":"+SUM(O169:R169)","v":1.1480000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M.B. Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,21.8]
[null,null,null,"Tractor 1",null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Field Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0,15.39]
[null,null,null,"Tractor 2",null,null,null,null,95,null,null,null,null,95,null,null,null,null,270,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cultipacker",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Tractor 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,160,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tandem Disk",null,1,1,null,null,null,null,null,null,null,null,null,2,24.54,12.27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Springtooth",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"+C182","v":0.11775878442545115},null,null,16.542130769230766,5.2135033760683758,2.6228964102564101,4.6049715384615384,{"$f":"+SUM(E174:H174)","v":28.983502094017087},18.948936282051278,5.745037307692308,2.5558337179487176,5.1812139316239314,{"$f":"+SUM(J174:M174)","v":32.431021239316237},0,0,0,0,{"$f":"+SUM(O174:R174)","v":0},14.815887393162393,4.8508680769230779,2.4043217094017093,4.3118827350427349,{"$f":"+SUM(T174:W174)","v":26.382959914529913},16.668804743589746,5.2780822649572645,2.6377992307692311,4.5205222222222217,{"$f":"+SUM(Y174:AB174)","v":29.105208461538464},20.329930982905982,5.7326182905982899,2.761989401709402,4.8285138461538457,{"$f":"+SUM(AD174:AG174)","v":33.65305252136752},14.741373290598291,4.8285138461538457,2.3894188888888892,4.3019475213675209,{"$f":"+SUM(AI174:AL174)","v":26.261253547008547},17.92312547008547,5.4767865384615391,2.7868274358974361,4.7887729914529924,{"$f":"+SUM(AN174:AQ174)","v":30.975512435897436},24.028314273504275,6.7609129059829058,2.7942788461538459,6.0281908974358975,{"$f":"+SUM(AS174:AV174)","v":39.611696923076927},14.818371196581198,4.8459004700854704,2.401837905982906,4.3118827350427349,{"$f":"+SUM(AX174:BA174)","v":26.37799230769231},17.719453589743591,5.4693351282051283,2.7719246153846155,4.6695504273504271,{"$f":"+SUM(BC174:BF174)","v":30.630263760683761},22.307038504273503,5.9586444017094005,2.9184690170940173,5.5165273931623933,{"$f":"+SUM(BH174:BK174)","v":36.700679316239317},14.222258376068377,4.7241941025641019,2.3322914102564098,4.2522714529914527,{"$f":"+SUM(BM174:BP174)","v":25.531015341880341},15.747313675213674,5.0446047435897441,2.5086414529914527,4.4062672649572638,{"$f":"+SUM(BR174:BU174)","v":27.706827136752135},19.413407521367521,5.8369380341880346,2.6477344444444442,5.0446047435897441,{"$f":"+SUM(BW174:BZ174)","v":32.942684743589744},9.5949326068376077,4.7043236752136739,2.319872393162393,4.2423362393162396,{"$f":"+SUM(CB174:CE174)","v":20.861464914529911},9.9575679059829056,4.8409328632478639,2.3943864957264962,4.3069151282051283,{"$f":"+SUM(CG174:CJ174)","v":21.499802393162398},12.873553119658117,5.6779746153846151,2.8613415384615384,5.2358576068376061,{"$f":"+SUM(CL174:CO174)","v":26.648726880341876},9.6023840170940176,4.7092912820512813,2.3223561965811967,4.2423362393162396,{"$f":"+SUM(CQ174:CT174)","v":20.876367735042734},9.664479102564103,4.7465483333333323,2.3372590170940168,4.254755256410256,{"$f":"+SUM(CV174:CY174)","v":21.003041709401707},11.427979529914531,5.3550801709401714,2.6924429059829063,4.6745180341880337,{"$f":"+SUM(DA174:DD174)","v":24.150020641025641},9.5949326068376077,4.7043236752136739,2.319872393162393,4.2423362393162396,{"$f":"+SUM(DF174:DI174)","v":20.861464914529911},9.8209587179487183,4.8086434188034186,2.3670646581196579,4.3044313247863251,{"$f":"+SUM(DK174:DN174)","v":21.301098119658121},11.822904273504275,5.456916111111112,2.5558337179487176,4.8061596153846153,{"$f":"+SUM(DP174:DS174)","v":24.641813717948722},null,null,null,null,null,null,"S. Harrow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.8]
[null,null,null,null,37.187504786324787,9.008754999999999,3.8076706410256413,13.072257393162396,63.076187820512821,19.23705747863248,3.7281889316239316,3.5468712820512818,5.5413654273504269,32.053483119658118,0,0,0,0,0,71.215611623931622,18.377661495726496,9.2596191452991441,29.703805085470083,128.55669735042736,42.756192051282049,6.7559452991452984,4.2572390598290601,24.358660128205127,78.128036538461529,15.625607307692306,3.2686852991452988,3.01533735042735,7.2055137179487172,29.115143675213673,70.050707820512812,21.62150876068376,10.854220940170942,30.083827008547011,132.61026452991453,21.412869273504274,5.7127478632478628,2.9010823931623926,10.638130042735044,40.664829572649573,9.1155585470085452,1.9870427350427349,1.9671723076923078,3.4673895726495725,16.53716316239316,67.363232521367522,20.950881837606836,10.384782094017094,29.669031837606838,128.36792829059829,30.314820726495729,5.6059443162393165,3.3282965811965814,18.255955128205127,57.505016752136754,10.474199017094016,2.9159852136752136,2.6477344444444442,3.9169579914529908,19.954876666666664,104.41909572649573,36.978865299145298,16.102497564102563,33.444413034188038,190.94487162393162,50.120669188034178,11.149793547008548,7.8115617521367513,27.962658888888885,97.044683376068363,17.744291623931623,3.6884480769230774,2.9557260683760687,7.473764487179487,31.862230256410257,74.494232136752132,41.99118059829059,17.863514188034188,35.004241581196581,169.35316850427353,45.083515854700849,24.892677863247862,12.093638846153844,29.890090341880342,111.95992290598291,9.2347811111111113,4.2845608974358971,2.098813888888889,4.7813215811965817,20.39947747863248,73.12068884615384,38.198412777777769,17.545587350427351,34.723571794871802,163.58826076923077,64.827269230769232,30.66503700854701,15.625607307692306,33.022166452991449,144.14007999999998,18.983709529914531,15.983274999999999,4.1951439743589738,12.759298162393161,51.921426666666662,74.494232136752132,41.99118059829059,17.863514188034188,35.004241581196581,169.35316850427353,49.298530256410245,23.275721837606834,11.90735358974359,25.891166837606836,110.37277252136751,14.470638717948717,7.5284081623931627,4.0883404273504267,9.7166389743589754,35.804026282051282,null,null,null,null,null,null,"Drill",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.55]
[null,2012,105.3,null,324.95600128205132,78.888080384615378,35.029079615384617,109.45873286324786,548.3318941452992,174.43254649572648,34.564608376068378,34.783183076923073,46.779953589743592,290.56029153846151,0,0,0,0,0,634.66144957264964,163.23059307692307,85.137329786324784,249.28444632478627,1132.3138187606837,368.45485055555554,60.291844188034197,38.394633247863247,200.4752253418803,667.61655333333329,142.74666628205128,30.908449743589745,27.490736239316234,61.995733333333341,263.14158559829065,630.74697538461533,190.82068145299144,99.009371880341874,253.21879094017095,1173.7958196581196,189.67813188034185,50.30198683760684,26.348186666666667,88.584848931623924,354.91315431623929,83.644563931623935,18.387596709401706,19.251960299145303,29.038145769230773,150.3222667094017,603.00040739316239,183.91819175213675,94.158503803418782,248.91932722222222,1129.9964301709401,261.98164940170938,49.522072564102565,29.860284700854702,150.22539837606837,491.58940504273505,96.279671923076918,27.085876282051281,23.601100085470087,33.38728555555555,180.35393384615384,957.20816153846158,327.08958841880337,149.93230957264956,287.90510568376067,1722.135165213675,438.93774017094017,98.527514017094035,69.057186452991445,231.3141285897436,837.83656923076933,159.14970405982908,33.578538418803412,28.124106111111107,62.36333623931624,283.21568482905985,704.60038623931621,373.22872072649568,168.12120200854699,304.02747367521368,1549.9777826495726,410.97508128205124,216.58020670940175,108.53227418803419,251.20939397435893,987.29695615384617,85.529770726495727,38.382214230769229,19.602176581196584,40.868501452991453,184.382662991453,690.427803931624,341.55277572649578,164.84009769230769,301.11645606837601,1497.9371334188033,604.78129444444448,274.50747004273506,145.00692739316239,283.53857927350424,1307.8342711538462,168.41925841880339,134.15270645299145,37.36633863247863,106.23475602564103,446.17305952991455,704.60038623931621,373.22872072649568,168.12120200854699,304.02747367521368,1549.9777826495726,457.36011012820512,207.56896790598287,109.87601183760684,221.39878534188031,996.20387521367513,131.70119247863249,65.485477136752124,38.419471282051283,81.188082350427351,316.79422324786327,null,null,null,null,null,null,"Planter",null,null,null,1,null,null,null,null,null,null,null,null,1,19.420000000000002,19.420000000000002]
[null,{"$f":"+B176+1","v":2013},108.1,null,510.88855760683759,123.93682299145297,54.064949017094015,174.82001982905982,863.71034944444443,270.61286628205124,53.203069230769245,52.512571880341881,74.486780726495724,450.81528811965808,0,0,0,0,0,990.74447529914528,255.11641675213673,131.42549029914528,397.80347175213672,1775.089854102564,582.24326222222214,94.076538290598279,59.67834474358974,322.27100978632478,1058.2691550427348,220.86973521367526,47.246908632478629,42.567422991452993,98.028269529914525,408.7123363675214,981.00299829059816,298.92325764957269,153.28047658119661,403.64289358974349,1836.8496261111109,296.73751064102561,78.863242350427342,40.851114829059831,141.78046675213676,558.23233457264951,129.22484047008547,28.325294188034185,29.087821837606832,46.380061239316234,233.01801773504272,939.81656999999996,288.67756854700855,146.08241427350427,397.2620026068376,1771.8385554273505,413.55575303418806,77.551794145299141,46.499283803418805,241.51014162393162,779.11697260683763,148.65563461538463,41.668286153846154,36.837288504273502,52.974559316239322,280.13576858974358,1479.3086077777778,511.9863987179487,230.44231358974361,455.12468705128202,2676.8620071367518,689.54605371794878,154.27399794871795,108.11996282051284,371.13239064102567,1323.0724051282052,247.87116217948719,52.0207788034188,42.902736452991455,99.739610085470076,442.5342875213675,1077.069063119658,583.18462371794863,257.43877294871794,479.05364918803417,2396.7461089743588,636.39266055555549,341.04359602564097,168.99798461538464,400.65984568376069,1547.0940868803418,131.70367628205128,59.807502521367518,30.091278418803416,64.777593162393146,286.3800503846154,1056.0362157692307,532.54980722222217,252.56803444444446,474.73431504273503,2315.8883724786324,928.92757581196599,427.82768747863247,223.12999632478633,448.64196012820508,2028.52721974359,263.34028987179482,214.07156525641022,58.337090897435893,170.03621444444443,705.78516047008543,1077.069063119658,583.18462371794863,257.43877294871794,479.05364918803417,2396.7461089743588,703.85524521367506,323.95254470085467,169.40781217948717,350.8521357264957,1548.0677378205123,204.0568698717949,103.13248555555553,58.858689615384606,129.77127722222224,495.81932226495729,null,null,null,null,null,null,"Cultivator",null,null,null,null,1,null,null,null,null,null,null,null,1,0]
[null,{"$f":"+B177+1","v":2014},112,null,324.95600128205132,78.888080384615378,35.029079615384617,109.45873286324786,548.3318941452992,174.43254649572648,34.564608376068378,34.783183076923073,46.779953589743592,290.56029153846151,0,0,0,0,0,634.66144957264964,163.23059307692307,85.137329786324784,249.28444632478627,1132.3138187606837,368.45485055555554,60.291844188034197,38.394633247863247,200.4752253418803,667.61655333333329,142.74666628205128,30.908449743589745,27.490736239316234,61.995733333333341,263.14158559829065,630.74697538461533,190.82068145299144,99.009371880341874,253.21879094017095,1173.7958196581196,189.67813188034185,50.30198683760684,26.348186666666667,88.584848931623924,354.91315431623929,83.644563931623935,18.387596709401706,19.251960299145303,29.038145769230773,150.3222667094017,603.00040739316239,183.91819175213675,94.158503803418782,248.91932722222222,1129.9964301709401,261.98164940170938,49.522072564102565,29.860284700854702,150.22539837606837,491.58940504273505,96.279671923076918,27.085876282051281,23.601100085470087,33.38728555555555,180.35393384615384,957.20816153846158,327.08958841880337,149.93230957264956,287.90510568376067,1722.135165213675,438.93774017094017,98.527514017094035,69.057186452991445,231.3141285897436,837.83656923076933,159.14970405982908,33.578538418803412,28.124106111111107,62.36333623931624,283.21568482905985,704.60038623931621,373.22872072649568,168.12120200854699,304.02747367521368,1549.9777826495726,410.97508128205124,216.58020670940175,108.53227418803419,251.20939397435893,987.29695615384617,85.529770726495727,38.382214230769229,19.602176581196584,40.868501452991453,184.382662991453,690.427803931624,341.55277572649578,164.84009769230769,301.11645606837601,1497.9371334188033,604.78129444444448,274.50747004273506,145.00692739316239,283.53857927350424,1307.8342711538462,168.41925841880339,134.15270645299145,37.36633863247863,106.23475602564103,446.17305952991455,704.60038623931621,373.22872072649568,168.12120200854699,304.02747367521368,1549.9777826495726,457.36011012820512,207.56896790598287,109.87601183760684,221.39878534188031,996.20387521367513,131.70119247863249,65.485477136752124,38.419471282051283,81.188082350427351,316.79422324786327,null,null,null,null,null,null,"Rotary Hoe",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,2015,114.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprayer",null,null,null,1,1,null,null,null,null,null,null,null,2,11.64,5.82]
[null,2016,115.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S. Shreader",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,2017,117.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dry Fert. Spdr.",null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.6]
[null,null,{"$f":"+(C181-C176)/C176","v":0.11775878442545115},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Windrower",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baler",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operations/Month",{"$f":"SUM(EB165:EB184)","v":0},2,2,2,2,0,0,0,0,0,0,0,{"$f":"SUM(EN165:EN184)-SUM(EB185:EM185)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Custom Cost/Month",{"$f":"EB165*$EP165+EB166*$EP166+EB167*$EP167+EB168*$EP168+EB169*$EP169+EB170*$EP170+EB171*$EP171+EB172*$EP172+EB173*$EP173+EB174*$EP174+EB175*$EP175+EB176*$EP176+EB177*$EP177+EB178*$EP178+EB179*$EP179+EB180*$EP180+EB181*$EP181+EB182*$EP182","v":0},28.91,29.99,25.240000000000002,5.82,0,0,0,0,0,0,0,{"$f":"SUM(EB186:EM186)-EO186","v":0},{"$f":"SUM(EO165:EO184)","v":89.96}]
[]
[null,null,null,null,13.655951196581196,5.0297019230769227,2.4937386324786326,4.4907165811965815,{"$f":"+SUM(E188:H188)","v":25.670108333333332},15.782086923076923,5.6630717948717946,2.5558337179487176,5.1166350427350435,{"$f":"+SUM(J188:M188)","v":29.117627478632482},21.934467991452991,6.9670685897435902,3.5468712820512818,7.0912587606837594,{"$f":"+SUM(O188:R188)","v":39.539666623931623},11.981867692307691,4.5701982905982907,2.2081012393162394,4.1380164957264958,{"$f":"+SUM(T188:W188)","v":22.898183717948719},13.732949102564103,5.0893132051282048,2.506157649572649,4.4037834615384615,{"$f":"+SUM(Y188:AB188)","v":25.732203418803415},18.524205897435898,6.5175001709401714,2.8017302564102562,5.5513006410256409,{"$f":"+SUM(AD188:AG188)","v":33.394736965811965},11.922256410256409,4.5478440598290595,2.1931984188034188,4.1255974786324785,{"$f":"+SUM(AI188:AL188)","v":22.788896367521367},15.031978290598289,5.3824020085470083,2.7197647435897436,4.7291617094017084,{"$f":"+SUM(AN188:AQ188)","v":27.863306752136747},20.238030256410259,6.8851030769230759,2.7942788461538459,6.1275430341880339,{"$f":"+SUM(AS188:AV188)","v":36.044955213675216},11.976900085470085,4.5627468803418791,2.2031336324786319,4.1380164957264958,{"$f":"+SUM(AX188:BA188)","v":22.880797094017094},14.684245811965813,5.320306923076922,2.6651210683760684,4.5751658974358973,{"$f":"+SUM(BC188:BF188)","v":27.244839700854701},20.543538076923078,6.0629641452991452,2.9333718376068374,6.070415555555555,{"$f":"+SUM(BH188:BK188)","v":35.610289615384616},11.447849957264957,4.4211700854700853,2.1186843162393161,4.063502393162393,{"$f":"+SUM(BM188:BP188)","v":22.05120675213675},12.885972136752137,4.8185786324786326,2.3496780341880337,4.2646904700854709,{"$f":"+SUM(BR188:BU188)","v":24.318919273504278},16.157141239316239,5.7549725213675211,2.6477344444444442,4.9775420512820503,{"$f":"+SUM(BW188:BZ188)","v":29.537390256410255},7.8314321794871793,4.3913644444444442,2.098813888888889,4.0461157692307692,{"$f":"+SUM(CB188:CE188)","v":18.367726282051283},8.1791646581196584,4.5577792735042726,2.1931984188034188,4.1305650854700851,{"$f":"+SUM(CG188:CJ188)","v":19.060707435897434},11.547202094017093,5.973547222222221,2.5930907692307694,5.4469808974358971,{"$f":"+SUM(CL188:CO188)","v":25.56082098290598},7.8413673931623933,4.3988158547008549,2.103781495726496,4.0485995726495716,{"$f":"+SUM(CQ188:CT188)","v":18.392564316239316},7.9183652991452993,4.4484919230769231,2.1261357264957264,4.0709538034188029,{"$f":"+SUM(CV188:CY188)","v":18.563946752136751},9.6818657264957277,5.2284061965811963,2.6030259829059825,4.5950363247863244,{"$f":"+SUM(DA188:DD188)","v":22.108334230769231},7.8314321794871793,4.3913644444444442,2.098813888888889,4.0461157692307692,{"$f":"+SUM(DF188:DI188)","v":18.367726282051283},8.0897477350427351,4.5304574358974357,2.1733279914529917,4.1330488888888883,{"$f":"+SUM(DK188:DN188)","v":18.92658205128205},10.136401752136752,5.4097238461538453,2.4862872222222219,4.7788377777777784,{"$f":"+SUM(DP188:DS188)","v":22.811250598290595},null,null,null,null,null,1,"Offset Disc",null,1,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB188:EM188)","v":2},{"$f":"EN188*EP188","v":21.58},10.79]
[null,null,null,null,54.589031538461541,14.512863376068372,7.6749525641025631,16.499906111111109,93.276753589743578,25.548401965811962,6.1648000854700866,3.5468712820512818,7.5060539316239323,42.766127264957262,11.211888632478633,1.7560490170940171,1.9522694871794872,2.8414711111111108,17.761678247863248,114.54804606837608,31.695815427350425,18.61362282051282,37.997224700854701,202.85470901709402,60.430937179487174,12.101090256410256,8.010266025641025,27.686956709401713,108.22925017094018,16.735867435897433,3.6809966666666671,1.957237094017094,6.3560529487179487,28.730154145299142,114.13821850427352,35.657481880341876,20.71740431623931,38.826815042735042,209.33991974358975,33.066874914529912,9.4086473504273478,5.4991407692307694,12.940615811965813,60.915278846153846,12.227764230769234,3.1966549999999998,1.9671723076923078,4.4435243162393165,21.835115854700856,109.89836606837606,34.353485085470084,19.800880854700853,38.014611324786316,202.06734333333333,43.312564017094019,9.6893171367521358,6.197089529914531,20.799369829059831,79.998340512820519,12.292343119658121,2.4664167948717952,1.6566968803418805,4.5975201282051277,21.012976923076927,176.72012944444444,59.780180683760683,32.12302961538461,47.644317179487167,316.26765692307691,73.803734786324767,18.698072136752135,13.116965854700853,32.664498760683756,138.28327153846152,23.88673747863248,6.0902859829059812,2.9557260683760687,9.4086473504273478,42.341396880341875,142.46848029914531,70.279217735042735,37.738909145299154,52.621859230769232,303.10846641025643,82.357953760683756,38.824331239316244,21.882308119658124,38.566015683760682,181.6306088034188,14.100552008547005,6.1151240170940167,3.2115578205128208,5.9934176495726481,29.420651495726492,139.03338017094018,65.438284871794863,36.685776495726486,51.687949145299143,292.84539068376068,118.93195910256414,51.86181538461539,30.518492606837611,46.223581623931615,247.53584871794874,32.381345170940172,20.310060555555555,7.2353193589743583,15.454224871794873,75.38094995726496,142.46848029914531,70.279217735042735,37.738909145299154,52.621859230769232,303.10846641025643,89.171026538461561,38.471631153846161,22.582740683760683,35.354457863247866,185.57985623931626,22.72183367521367,10.715127948717949,4.9079955555555559,11.862645128205127,50.207602307692312,null,null,null,null,null,null,"Chisel",null,1,null,null,null,null,null,null,null,null,null,null,1,16.64,16.64]
[null,null,null,null,501.11975876068374,135.71998641025641,74.958703376068371,144.8529315811966,856.65138012820512,238.16445841880343,59.745407435897441,34.783183076923073,67.07014371794871,399.76319264957266,107.01467029914528,16.792994914529917,18.68565311965812,26.445055,168.93837333333332,1070.8073947008547,300.74636935897433,181.76225038461538,334.92598820512814,1888.2420026495724,545.9524104700854,115.46456952991453,77.159353205128212,234.83864564102564,973.41497884615387,154.30877119658118,35.808993888888892,19.075610256410254,55.41117047008548,264.60454581196581,1077.2031885042734,335.77793277777783,200.86021487179488,343.49511000000001,1957.3364461538461,307.69356752136753,88.475561581196573,53.168295982905981,112.35981525641027,561.69724034188039,115.06964478632477,30.873676495726496,19.251960299145303,39.10003341880342,204.29531500000002,1033.4087666239316,322.30826683760688,191.3969238461539,335.10730585470083,1882.2212631623931,393.60584397435895,91.694570811965818,59.492059487179496,176.49161952991454,721.28409380341873,114.39901786324786,23.442136666666666,15.85411722222222,40.399062606837603,194.09433435897432,1686.3460417521367,562.51689547008539,315.35113346153844,434.52650529914524,2998.7405759829062,678.97250256410268,176.46678149572648,123.82008423076923,279.8550988034188,1259.1144670940171,221.32923884615386,58.371864145299149,28.124106111111107,82.34305094017094,390.16826004273508,1374.3232048717948,665.32400277777776,373.35539470085479,485.93875226495732,2898.9413546153846,772.48024987179485,360.43713311965809,209.61065431623931,340.80266709401712,1683.3307044017095,131.78067418803417,57.266571623931625,31.097218803418802,53.379419273504261,273.52388388888886,1338.8371054273505,622.82612628205129,362.47136811965811,476.29165978632466,2800.4262596153844,1131.2855241452992,493.40009773504266,298.80651888888889,419.86212991452987,2343.3542706837607,295.28945324786321,178.83881376068373,68.76161384615385,134.06328952991453,676.95317038461531,1374.3232048717948,665.32400277777776,373.35539470085479,485.93875226495732,2898.9413546153846,843.32080717948713,364.46834606837604,220.11714277777776,319.11161183760686,1747.017907863248,210.11983401709401,98.380969615384615,46.894208547008546,103.33864123931622,458.73365341880333,null,null,null,null,null,null,"Anhy. App.",null,null,1,null,null,null,null,null,null,null,null,null,1,17.72,17.72]
[null,null,null,null,774.06491645299138,208.28678709401706,113.33098239316239,227.35246213675217,1323.035148076923,365.91391965811965,90.574375470085471,52.512571880341881,104.605380982906,613.60624799145296,163.07659726495729,25.578207606837605,28.449484358974352,40.64992675213675,257.75421598290598,1643.5476250427348,459.22047888888892,274.83533209401708,524.9145955128206,2902.5180315384614,848.11206397435888,175.96505320512819,117.21565094017095,373.27094538461546,1514.5637135042734,237.99307598290596,54.211493418803421,28.85931192307692,87.183983803418798,408.24786512820509,1647.89676482906,514.07030978632474,304.44972025641027,537.63415282051278,3004.050947692308,473.0329097008547,135.52128213675212,80.659032222222208,177.06537811965813,866.27860217948717,176.20349833333333,46.856951495726491,29.087821837606832,61.315171196581204,313.46344286324785,1582.8931455555553,494.08065987179481,290.40381192307689,525.18533008547013,2892.5629474358971,610.16618025641014,140.1461241025641,90.479990940170921,280.49095247863249,1121.2832477777774,175.86570106837607,35.766769230769228,24.132634017094013,63.384179444444442,299.14928376068372,2569.9516565811969,861.41283128205123,475.96131393162392,672.74312358974339,4580.0689253846158,1047.9886926923077,269.95465837606838,189.39994589743594,443.17510880341877,1950.5184057692309,340.76044243589746,88.818326452991442,42.902736452991455,129.3937391025641,601.87524444444443,2086.6705739743593,1016.7176076495726,562.05242423076925,749.05053222222227,4414.4911380769236,1184.2749862820513,554.5587893162392,319.01971111111106,533.63522931623925,2591.4887160256403,202.28591803418803,87.837224102564093,47.152524102564101,83.346507521367514,420.62217376068372,2034.0015224786321,950.02003444444438,545.89528299145297,734.73140551282052,4264.64824542735,1725.9478034615383,752.71414226495733,451.40394952991454,650.97755423076933,3581.0434494871793,457.19617910256409,280.39408414529913,104.93572683760682,211.34186529914527,1053.8678553846153,2086.6705739743593,1016.7176076495726,562.05242423076925,749.05053222222227,4414.4911380769236,1289.1709722649571,556.82401803418804,333.03084619658114,495.8814173504274,2674.9072538461537,323.72900239316238,151.95909316239315,71.434186324786324,162.64689927350429,709.76918115384615,null,null,null,null,null,null,"Sweep Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,13.17]
[null,null,null,null,501.11975876068374,135.71998641025641,74.958703376068371,144.8529315811966,856.65138012820512,238.16445841880343,59.745407435897441,34.783183076923073,67.07014371794871,399.76319264957266,107.01467029914528,16.792994914529917,18.68565311965812,26.445055,168.93837333333332,1070.8073947008547,300.74636935897433,181.75976658119657,334.92598820512814,1888.2395188461537,545.9524104700854,115.46456952991453,77.159353205128212,234.83864564102564,973.41497884615387,154.30877119658118,35.808993888888892,19.075610256410254,55.41117047008548,264.60454581196581,1077.2031885042734,335.77793277777783,200.86021487179488,343.49511000000001,1957.3364461538461,307.69356752136753,88.475561581196573,53.168295982905981,112.35981525641027,561.69724034188039,115.06964478632477,30.873676495726496,19.251960299145303,39.10003341880342,204.29531500000002,1033.4087666239316,322.30826683760688,191.3969238461539,335.10730585470083,1882.2212631623931,393.60584397435895,91.694570811965818,59.492059487179496,176.49161952991454,721.28409380341873,114.39901786324786,23.442136666666666,15.85411722222222,40.399062606837603,194.09433435897432,1686.3460417521367,562.51689547008539,315.35113346153844,434.52650529914524,2998.7405759829062,678.97250256410268,176.46678149572648,123.82008423076923,279.8550988034188,1259.1144670940171,221.32923884615386,58.371864145299149,28.124106111111107,82.34305094017094,390.16826004273508,1374.3232048717948,665.32400277777776,373.35539470085479,485.93875226495732,2898.9413546153846,772.48024987179485,360.43713311965809,209.61065431623931,340.80266709401712,1683.3307044017095,131.78067418803417,57.266571623931625,31.097218803418802,53.379419273504261,273.52388388888886,1338.8371054273505,622.82612628205129,362.47136811965811,476.29165978632466,2800.4262596153844,1131.2855241452992,493.40009773504266,298.80651888888889,419.86212991452987,2343.3542706837607,295.28945324786321,178.83881376068373,68.76161384615385,134.06328952991453,676.95317038461531,1374.3232048717948,665.32400277777776,373.35539470085479,485.93875226495732,2898.9413546153846,843.32080717948713,364.46834606837604,220.11714277777776,319.11161183760686,1747.017907863248,210.11983401709401,98.380969615384615,46.894208547008546,103.33864123931622,458.73365341880333,null,null,null,null,null,null,"M.B. Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,21.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Field Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0,15.39]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cultipacker",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tandem Disk",null,null,1,null,null,null,null,null,null,null,null,null,1,12.27,12.27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Springtooth",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S. Harrow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drill",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planter",null,null,null,1,null,null,null,null,null,null,null,null,1,19.420000000000002,19.420000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cultivator",null,null,null,1,1,null,null,null,null,null,null,null,2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rotary Hoe",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,9.7042199572649572,3.4524867521367515,2.3521618376068369,5.6605879914529913,{"$f":"+SUM(E202:H202)","v":21.169456538461539},11.018151965811967,3.765445982905983,2.5558337179487176,6.0108042735042728,{"$f":"+SUM(J202:M202)","v":23.350235940170943},16.393102564102563,5.3004364957264949,3.0674972222222228,7.5582138034188047,{"$f":"+SUM(O202:R202)","v":32.319250085470081},9.1950402564102554,3.3581022222222225,2.2975181623931622,5.5214949999999998,{"$f":"+SUM(T202:W202)","v":20.372155641025639},9.7017361538461557,3.4947114102564103,2.3670646581196579,5.5662034615384615,{"$f":"+SUM(Y202:AB202)","v":21.129715683760686},12.332083974358973,4.1305650854700851,2.8017302564102562,6.1076726068376077,{"$f":"+SUM(AD202:AG202)","v":25.372051923076921},9.1925564529914521,3.3506508119658123,2.3024857692307692,4.2249496153846158,{"$f":"+SUM(AI202:AL202)","v":19.070642649572648},10.17862641025641,3.5419036752136743,2.4614491880341882,4.4981679914529913,{"$f":"+SUM(AN202:AQ202)","v":20.680147264957263},13.121933461538461,4.1827249572649565,2.7942788461538459,6.4106966239316243,{"$f":"+SUM(AS202:AV202)","v":26.509633888888889},9.2024916666666652,3.3531346153846151,2.3024857692307692,4.2249496153846158,{"$f":"+SUM(AX202:BA202)","v":19.083061666666666},10.034565811965811,3.5344522649572645,2.4192245299145294,4.3565911965811974,{"$f":"+SUM(BC202:BF202)","v":20.344833803418801},13.397635641025641,4.5130708119658118,2.7719246153846155,6.4255994444444449,{"$f":"+SUM(BH202:BK202)","v":27.108230512820512},9.0360768376068368,3.3208451709401712,2.2850991452991454,5.5090759829059834,{"$f":"+SUM(BM202:BP202)","v":20.151097136752135},9.4757100427350416,3.4251649145299141,2.32484,5.5388816239316236,{"$f":"+SUM(BR202:BU202)","v":20.764596581196578},11.306273162393163,3.8821847435897432,2.6477344444444442,5.8866141025641028,{"$f":"+SUM(BW202:BZ202)","v":23.722806452991453},5.9561605982905981,3.3158775641025637,2.2826153418803421,4.2100467948717952,{"$f":"+SUM(CB202:CE202)","v":15.7647002991453},6.0331585042735032,3.3680374358974361,2.319872393162393,4.2423362393162396,{"$f":"+SUM(CG202:CJ202)","v":15.963404572649573},7.4836997008547019,3.7878002136752138,2.5930907692307694,6.1821867094017087,{"$f":"+SUM(CL202:CO202)","v":20.046777393162394},5.9586444017094005,3.3183613675213675,2.2776477350427351,5.5065921794871793,{"$f":"+SUM(CQ202:CT202)","v":17.061245683760681},5.9685796153846153,3.338231794871795,2.2925505555555552,5.5065921794871793,{"$f":"+SUM(CV202:CY202)","v":17.105954145299144},6.3833747863247865,3.5568064957264953,2.506157649572649,4.5081032051282053,{"$f":"+SUM(DA202:DD202)","v":16.954442136752135},5.9561605982905981,3.3158775641025637,2.2776477350427351,5.5065921794871793,{"$f":"+SUM(DF202:DI202)","v":17.056278076923075},6.0232232905982901,3.2488148717948722,2.2950343589743585,5.5363978205128213,{"$f":"+SUM(DK202:DN202)","v":17.103470341880342},6.8950382905982899,3.6213853846153836,2.4862872222222219,5.8096161965811959,{"$f":"+SUM(DP202:DS202)","v":18.812327094017093},null,null,null,null,null,null,"Sprayer",null,null,null,1,1,null,null,null,null,null,null,null,2,11.64,5.82]
[null,null,null,null,81.438946495726483,21.402934059829064,11.192018205128205,48.026822905982904,162.06072166666667,31.95909858974359,7.7221448290598289,3.5468712820512818,19.711463931623932,62.939578632478636,11.457785170940172,3.7108023076923078,2.252809700854701,5.5115597863247858,22.932956965811965,183.31959512820512,49.20662952991453,23.466974700854699,110.80743811965812,366.80063747863244,88.564978504273498,19.423342735042734,9.3788417094017085,88.701587692307697,206.06875064102564,21.328419957264959,4.6471961965811959,1.957237094017094,18.151635384615382,46.084488632478632,183.51333179487179,54.546806880341876,21.055201581196577,39.124871452991464,298.24021170940171,51.230929316239326,14.997205042735041,5.3054041025641032,12.77171717948718,84.305255641025653,15.312648076923079,4.006374914529915,1.9671723076923078,12.279924102564102,33.5661194017094,173.3620272222222,51.874234401709408,21.055201581196577,39.124871452991464,285.41633465811964,61.210851452991449,14.860595854700856,6.6392065384615382,21.19181076923077,103.90246461538462,14.969883205128207,4.2920123076923078,2.0739758547008544,12.533272051282053,33.869143418803425,309.08449743589745,97.533992649572639,32.893008675213672,132.30475670940172,571.81625547008548,109.35441311965812,29.746029743589748,15.469127692307691,101.85332679487179,256.42289735042738,29.661580427350426,7.9059462820512811,2.9557260683760687,26.472376837606834,66.995629615384601,293.97800504273505,123.63379897435898,33.439445427350428,48.811704786324796,499.86295423076928,167.41331803418802,73.552870641025635,17.803902905982905,34.95208170940171,293.72217329059822,18.725393974358976,8.4126421794871789,3.2115578205128208,15.655412948717949,46.00500692307692,263.30303282051278,109.7021455982906,40.120876623931622,140.89871653846151,554.02477158119655,252.26252662393159,100.39285038461537,26.181771837606838,140.89871653846151,519.73586538461529,71.548441282051272,40.635023931623927,5.4246266666666667,13.852171666666665,131.46026354700854,266.07495743589743,114.17299175213672,43.615588034188036,140.89871653846151,564.76225376068373,147.42615192307693,67.619064273504279,24.366111538461546,96.406345897435884,335.81767363247866,29.505100811965814,15.126362820512821,4.9079955555555559,33.374866538461532,82.914325726495719,null,null,null,null,null,null,"S. Shreader",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,773.79914948717953,201.46626290598289,111.29426358974359,405.79635115384622,1492.3560271367523,302.48751555555555,73.465937521367508,34.783183076923073,166.68059602564102,577.4172321794872,110.72050499999999,34.870116196581193,22.262330042735041,46.702955683760685,214.55590692307692,1763.3215935042733,467.89888803418796,231.86553294871791,941.4012365811966,3404.4872510683754,827.67532944444429,184.9688405982906,91.277291837606839,735.66531559829059,1839.5867774786323,199.37490042735041,44.365696666666665,19.075610256410254,151.39030217948715,414.20650952991446,1781.8631860256412,516.30821666666668,204.33753965811962,346.57751004273501,2849.0864523931623,492.24761294871792,141.03035811965813,51.183737051282044,110.59879863247862,795.06050675213669,146.0153515811966,37.925194401709405,19.251960299145303,102.88410521367518,306.07661149572652,1677.0367465384611,488.71564448717942,204.33753965811962,346.57751004273501,2716.667440726495,574.95578299145302,140.25292764957265,64.05480636752138,180.53773529914531,959.80125230769227,141.13964547008547,39.651437777777772,20.178418974358976,104.44641756410259,305.41591978632482,3031.3703014957264,923.35888854700863,323.31420722222225,1163.3861995299144,5441.429596794871,1040.4900901709402,279.50488252136756,148.12410068376067,848.94662192307692,2317.0656952991453,279.4080141880342,73.942827777777779,28.124106111111107,221.0088282051282,602.48377628205128,2899.07548,1187.2356799572651,328.95244098290596,446.58288709401711,4861.8464880341871,1619.6087276923074,690.02046017094017,167.51018636752138,303.48600452991451,2780.6253787606834,173.08880884615385,76.933327094017088,31.097218803418802,131.60680794871794,412.72616269230764,2582.333416623932,1050.8624532478632,397.94504854700858,1252.1300118803417,5283.2709302991461,2468.3119368803418,965.50406495726509,254.01609183760684,1252.1300118803417,4939.9621055555554,681.91829341880339,365.4867054700855,50.078444529914528,117.50377213675213,1214.9872155555556,2610.9319291880338,1089.54024008547,434.04713123931623,1252.1300118803417,5386.6493123931623,1413.0804734188036,639.78553602564102,238.54199653846155,833.25891952991435,3124.6669255128209,269.40573782051285,135.00465102564104,46.894208547008546,277.03598192307692,728.34057931623931,null,null,null,null,null,null,"Dry Fert. Spdr.",null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.6]
[null,null,null,null,1180.9938819658119,308.48590081196579,167.25932222222221,645.93543329059833,2302.6745382905983,462.28797611111111,112.07666166666665,52.512571880341881,265.24288329059829,892.12009294871791,168.00694705128208,53.419160128205142,33.521410940170945,74.258270811965801,329.20578893162394,2679.9146015384613,713.92458427350437,349.20289025641029,1495.4384271794872,5238.4805032478635,1270.5002219658118,282.08307047008549,138.16901658119659,1179.1707702564102,2869.9230792735038,306.01203260683758,67.604161452991448,28.85931192307692,242.15344670940169,644.62895269230762,2699.4273611965809,789.04473487179484,309.61106376068375,542.20683491452985,4340.2899947435899,748.39729192307686,216.02135094017095,77.713241367521363,174.45490072649574,1216.5867849572649,222.57859196581197,57.957068974358961,29.087821837606832,164.28620952991452,473.9096923076923,2543.8443988461536,748.08930029914518,309.61106376068375,542.20683491452985,4143.7515978205129,881.01004025641032,214.55590692307695,97.255806666666643,286.49678914529915,1479.3185429914529,215.9890614957265,61.118950726495719,30.553265854700857,167.10781021367521,474.76908829059823,4576.7903048717944,1411.0363032051282,487.77676679487178,1824.9149506837603,8300.5183255555548,1587.259671965812,428.23751504273508,225.47222294871793,1358.2182235042735,3599.187633461539,427.71343252136739,113.47007538461537,42.902736452991455,353.36574478632474,937.45198914529897,4368.9679890170937,1805.4021910256408,496.14966811965803,690.63644341880331,7361.1562915811955,2456.675317863248,1057.7872971794873,256.5346685042735,478.24889688034187,4249.2461804273507,266.71826252136748,118.99902179487179,47.152524102564101,209.88138888888886,642.75119730769222,3898.8535483333335,1599.3706974358975,598.54943166666669,1956.6310459829062,8053.4047234188038,3729.6220861965817,1467.4732844871796,384.92495102564101,1956.6310459829062,7538.6513676923087,1039.658016025641,568.66430893162396,77.201577863247877,186.75966286324785,1872.2835656837606,3941.3017487606835,1660.4002312393161,652.13003901709408,1956.6310459829062,8210.4630649999999,2150.2062654273509,977.88582499999984,360.37503803418798,1315.2931328205129,4803.7602612820519,416.93124188034187,210.64143273504274,71.434186324786324,443.91279841880339,1142.9196593589743,null,null,null,null,null,null,"Windrower",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,773.79914948717953,201.46626290598289,111.29426358974359,405.79635115384622,1492.3560271367523,302.48751555555555,73.465937521367508,34.783183076923073,166.68059602564102,577.4172321794872,110.72050499999999,34.870116196581193,22.262330042735041,46.702955683760685,214.55590692307692,1763.3215935042733,467.89888803418796,231.86553294871791,941.4012365811966,3404.4872510683754,827.67532944444429,184.9688405982906,91.277291837606839,735.66531559829059,1839.5867774786323,199.37490042735041,44.365696666666665,19.075610256410254,151.39030217948715,414.20650952991446,1781.8631860256412,516.30821666666668,204.33753965811962,346.57751004273501,2849.0864523931623,492.24761294871792,141.03035811965813,51.183737051282044,110.59879863247862,795.06050675213669,146.0153515811966,37.925194401709405,19.251960299145303,102.88410521367518,306.07661149572652,1677.0367465384611,488.71564448717942,204.33753965811962,346.57751004273501,2716.667440726495,574.95578299145302,140.25292764957265,64.05480636752138,180.53773529914531,959.80125230769227,141.13964547008547,39.651437777777772,20.178418974358976,104.44641756410259,305.41591978632482,3031.3703014957264,923.35888854700863,323.31420722222225,1163.3861995299144,5441.429596794871,1040.4900901709402,279.50488252136756,148.12410068376067,848.94662192307692,2317.0656952991453,279.4080141880342,73.942827777777779,28.124106111111107,221.0088282051282,602.48377628205128,2899.07548,1187.2356799572651,328.95244098290596,446.58288709401711,4861.8464880341871,1619.6087276923074,690.02046017094017,167.51018636752138,303.48600452991451,2780.6253787606834,173.08880884615385,76.933327094017088,31.097218803418802,131.60680794871794,412.72616269230764,2582.333416623932,1050.8624532478632,397.94504854700858,1252.1300118803417,5283.2709302991461,2468.3119368803418,965.50406495726509,254.01609183760684,1252.1300118803417,4939.9621055555554,681.91829341880339,365.4867054700855,50.078444529914528,117.50377213675213,1214.9872155555556,2610.9319291880338,1089.54024008547,434.04713123931623,1252.1300118803417,5386.6493123931623,1413.0804734188036,639.78553602564102,238.54199653846155,833.25891952991435,3124.6669255128209,269.40573782051285,135.00465102564104,46.894208547008546,277.03598192307692,728.34057931623931,null,null,null,null,null,null,"Baler",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operations/Month",{"$f":"SUM(EB188:EB207)","v":0},2,3,3,2,0,0,0,0,0,0,0,{"$f":"SUM(EN188:EN207)-SUM(EB208:EM208)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Custom Cost/Month",{"$f":"EB188*$EP188+EB189*$EP189+EB190*$EP190+EB191*$EP191+EB192*$EP192+EB193*$EP193+EB194*$EP194+EB195*$EP195+EB196*$EP196+EB197*$EP197+EB198*$EP198+EB199*$EP199+EB200*$EP200+EB201*$EP201+EB202*$EP202+EB203*$EP203+EB204*$EP204+EB205*$EP205","v":0},{"$f":"EC188*$EP188+EC189*$EP189+EC190*$EP190+EC191*$EP191+EC192*$EP192+EC193*$EP193+EC194*$EP194+EC195*$EP195+EC196*$EP196+EC197*$EP197+EC198*$EP198+EC199*$EP199+EC200*$EP200+EC201*$EP201+EC202*$EP202+EC203*$EP203+EC204*$EP204+EC205*$EP205","v":27.43},40.78,25.240000000000002,5.82,0,0,0,0,0,0,0,{"$f":"SUM(EB209:EM209)-EO209","v":0},{"$f":"SUM(EO188:EO207)","v":99.27}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"fertilizer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anhydrous Ammonia",3,113,160,0.82,0,0,820,0,null,20,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diammonium Phosphate",4,50,160,0.18,0.46,0,740,0]
[]
[null,null,null,null,17.006602008547009,5.273114658119658,2.675056282051282,4.9303497863247863,{"$f":"+SUM(E216:H216)","v":29.885122735042735},18.387596709401706,5.6332661538461526,2.9383394444444448,5.7251668803418809,{"$f":"+SUM(J216:M216)","v":32.684369188034182},0,0,0,0,{"$f":"+SUM(O216:R216)","v":0},14.967615384615385,4.8812136752136741,2.4190085470085467,4.4276495726495728,{"$f":"+SUM(T216:W216)","v":26.695487179487174},17.461138034188036,5.4146914529914536,2.7446027777777777,5.024734316239317,{"$f":"+SUM(Y216:AB216)","v":30.645166581196584},0,0,0,0,{"$f":"+SUM(AD216:AG216)","v":0},14.860595854700856,4.8483842735042737,2.4092893162393163,4.4062672649572638,{"$f":"+SUM(AI216:AL216)","v":26.524536709401712},18.5266897008547,5.6059443162393165,2.8712767521367519,5.3004364957264949,{"$f":"+SUM(AN216:AQ216)","v":32.304347264957265},20.146129529914528,5.7425535042735039,2.9557260683760687,7.2452545726495714,{"$f":"+SUM(AS216:AV216)","v":36.089663675213671},14.860595854700856,4.8483842735042737,2.4092893162393163,4.4062672649572638,{"$f":"+SUM(AX216:BA216)","v":26.524536709401712},18.889325000000003,5.6730070085470077,2.9159852136752136,5.3948210256410265,{"$f":"+SUM(BC216:BF216)","v":32.873138247863253},0,0,0,0,{"$f":"+SUM(BH216:BK216)","v":0},14.222258376068377,4.7241941025641019,2.3322914102564098,4.2522714529914527,{"$f":"+SUM(BM216:BP216)","v":25.531015341880341},16.052821495726498,5.1191188461538459,2.5657689316239312,4.6819694444444435,{"$f":"+SUM(BR216:BU216)","v":28.41967871794872},19.078094059829056,5.6183633333333338,2.8414711111111108,5.8245190170940173,{"$f":"+SUM(BW216:BZ216)","v":33.362447521367521},9.5949326068376077,4.7043236752136739,2.319872393162393,4.2423362393162396,{"$f":"+SUM(CB216:CE216)","v":20.861464914529911},10.079274273504272,4.8781899145299139,2.4117731196581196,4.408751068376068,{"$f":"+SUM(CG216:CJ216)","v":21.777988376068372},12.329600170940173,5.523978803418804,2.9855317094017089,5.916419743589743,{"$f":"+SUM(CL216:CO216)","v":26.755530427350429},9.6023840170940176,4.7092912820512813,2.3223561965811967,4.2423362393162396,{"$f":"+SUM(CQ216:CT216)","v":20.876367735042734},9.664479102564103,4.7465483333333323,2.3372590170940168,4.254755256410256,{"$f":"+SUM(CV216:CY216)","v":21.003041709401707},11.077763247863247,5.16631111111111,2.6527020512820516,5.0098314957264956,{"$f":"+SUM(DA216:DD216)","v":23.906607905982906},9.5949326068376077,4.7043236752136739,2.319872393162393,4.2423362393162396,{"$f":"+SUM(DF216:DI216)","v":20.861464914529911},9.8209587179487183,4.8086434188034186,2.3670646581196579,4.3044313247863251,{"$f":"+SUM(DK216:DN216)","v":21.301098119658121},11.803033846153845,5.6233309401709395,2.8141492735042735,5.3997886324786322,{"$f":"+SUM(DP216:DS216)","v":25.640302692307689}]
[null,null,null,null,19.728850555555553,8.1145857692307679,3.0476267948717952,6.2691198290598296,37.160182948717946,13.107030641025641,3.6586424358974363,1.6417940598290599,3.2637176923076927,21.671184829059833,0,0,0,0,0,49.283627435897422,17.781548675213674,7.6029222649572654,15.75973269230769,90.427831068376065,17.664809914529915,5.7003288461538464,2.7147971367521366,5.7400697008547006,31.820005598290599,0,0,0,0,0,52.877690982905982,20.911140982905984,8.1667456410256403,16.825284358974358,98.780861965811965,13.660918803418802,4.773870170940171,2.1062652991452993,4.3814292307692302,24.922483504273501,9.3291656410256394,3.9119903846153852,1.8206279059829056,1.7982736752136752,16.860057606837607,52.877690982905982,20.911140982905984,8.1667456410256403,16.825284358974358,98.780861965811965,12.689751666666666,4.5652306837606842,1.957237094017094,4.0585347863247856,23.270754230769231,0,0,0,0,0,104.41909572649573,36.978865299145298,16.102497564102563,33.444413034188038,190.94487162393162,27.895596196581195,8.9292732905982906,4.2820770940170947,9.0857529059829059,50.192699487179489,12.92322918803419,3.7579945726495723,1.8280793162393163,3.2090740170940171,21.7183770940171,74.494232136752132,41.99118059829059,17.863514188034188,35.004241581196581,169.35316850427353,33.583506025641029,16.00562923076923,8.0822963247863253,16.750770256410252,74.422201837606835,9.8383453418803413,4.3392045726495736,1.4927658547008544,3.3034585470085474,18.973774316239318,73.12068884615384,38.198412777777769,17.545587350427351,34.723571794871802,163.58826076923077,64.827269230769232,30.66503700854701,15.625607307692306,33.022166452991449,144.14007999999998,16.835219572649574,7.742015256410256,2.9606936752136752,5.5736548717948722,33.111583376068381,74.494232136752132,41.99118059829059,17.863514188034188,35.004241581196581,169.35316850427353,49.298530256410245,23.275721837606834,11.90735358974359,25.891166837606836,110.37277252136751,10.715127948717949,3.8523791025641025,2.0342349999999998,3.9740854700854698,20.575827521367522,null,null,null,null,null,null,"pesticide"]
[null,null,null,null,181.20836222222221,71.009455940170938,28.439549145299143,54.047562393162387,334.70492970085468,121.97958589743588,34.115039957264962,15.729927051282051,29.398297264957268,201.22285017094018,0,0,0,0,0,451.94790247863244,157.06330918803417,70.818203076923083,135.7175026068376,815.54691735042729,161.35532149572649,50.696911581196581,25.180799059829059,49.278659829059826,286.51169196581196,0,0,0,0,0,485.50408666666664,183.48849376068372,76.173283247863253,145.0218302136752,890.18769388888882,125.19114371794871,42.264398974358961,19.602176581196584,37.704135897435897,224.76185517094012,87.511845854700852,34.835342948717951,16.966861153846157,16.425392008547011,155.73944196581198,485.50408666666664,183.48849376068372,76.173283247863253,145.0218302136752,890.18769388888882,116.35625495726494,40.331999914529916,18.23111709401709,34.949597905982905,209.86896987179486,0,0,0,0,0,957.20816153846158,327.08958841880337,149.93230957264956,287.90510568376067,1722.135165213675,254.6569131196581,79.439484743589745,39.716016666666668,77.96410551282051,451.776520042735,125.24827119658121,35.515905085470081,17.776581068376071,29.251752863247866,207.79251021367523,704.60038623931621,373.22872072649568,168.12120200854699,304.02747367521368,1549.9777826495726,314.47683465811969,143.5613538034188,75.301468247863255,144.24936735042735,677.58902405982917,93.872866410256407,41.909215085470088,14.406059829059828,30.568168675213677,180.75631000000001,690.427803931624,341.55277572649578,164.84009769230769,301.11645606837601,1497.9371334188033,604.78129444444448,274.50747004273506,145.00692739316239,283.53857927350424,1307.8342711538462,163.89376858974359,73.515613589743595,28.066978632478627,48.72725547008546,314.20361628205131,704.60038623931621,373.22872072649568,168.12120200854699,304.02747367521368,1549.9777826495726,457.36011012820512,207.56896790598287,109.87601183760684,221.39878534188031,996.20387521367513,101.50311051282051,35.496034658119662,19.428310341880341,35.491067051282052,191.91852256410257,null,null,null,null,null,null,"Bicep II Magnum ",4,"Quart",1.33,160,12.03,0]
[null,null,null,null,279.8550988034188,111.5873523931624,43.682650726495723,85.393161538461555,520.51826346153848,187.50977149572645,52.405768333333334,23.936413547008549,45.711918119658122,309.5638714957264,0,0,0,0,0,698.36852346153842,245.96608495726497,108.83281440170938,214.52113367521366,1267.6885564957263,249.67937106837607,79.198555811965818,38.749817136752142,77.976524529914528,445.60426854700853,0,0,0,0,0,749.89502538461534,288.04171487179491,117.01197905982905,229.14825200854696,1384.0969713247862,193.49573773504275,66.131266025641025,30.133503076923073,59.608798247863234,349.36930508547016,134.16264166666667,54.400262478632484,26.070000683760686,25.416760384615387,240.04966521367527,749.89502538461534,288.04171487179491,117.01197905982905,229.14825200854696,1384.0969713247862,179.8025294871795,63.158153333333338,28.017302564102561,55.242271837606836,326.22025722222224,0,0,0,0,0,1479.3086077777778,511.9863987179487,230.44231358974361,455.12468705128202,2676.8620071367518,394.12992649572652,124.08585119658117,61.131369743589737,123.39038623931623,702.73753367521363,189.86938474358973,54.310845555555552,26.921945256410254,45.302090555555552,316.40426611111104,1077.069063119658,583.18462371794863,257.43877294871794,479.05364918803417,2396.7461089743588,482.3993323931623,223.58949995726493,115.7204012820513,228.00321863247868,1049.7124522649572,143.06707692307691,63.607721752136754,21.869889102564102,47.082977606837595,275.62766538461534,1056.0362157692307,532.54980722222217,252.56803444444446,474.73431504273503,2315.8883724786324,928.92757581196599,427.82768747863247,223.12999632478633,448.64196012820508,2028.52721974359,248.06738264957264,112.22320606837607,42.875414615384621,76.598013632478626,479.76401696581195,1077.069063119658,583.18462371794863,257.43877294871794,479.05364918803417,2396.7461089743588,703.85524521367506,323.95254470085467,169.40781217948717,350.8521357264957,1548.0677378205123,155.07626645299149,54.75793017094017,29.597001538461541,55.356526794871783,294.78772495726497,null,null,null,null,null,null,"Dual II Magnum",5,"Pint",1.33,160,12.03,0]
[null,null,null,null,181.20836222222221,71.009455940170938,28.439549145299143,54.047562393162387,334.70492970085468,121.97958589743588,34.115039957264962,15.729927051282051,29.398297264957268,201.22285017094018,0,0,0,0,0,451.94790247863244,157.06330918803417,70.818203076923083,135.7175026068376,815.54691735042729,161.35532149572649,50.696911581196581,25.180799059829059,49.278659829059826,286.51169196581196,0,0,0,0,0,485.50408666666664,183.48849376068372,76.173283247863253,145.0218302136752,890.18769388888882,125.19114371794871,42.264398974358961,19.602176581196584,37.704135897435897,224.76185517094012,87.511845854700852,34.835342948717951,16.966861153846157,16.425392008547011,155.73944196581198,485.50408666666664,183.48849376068372,76.173283247863253,145.0218302136752,890.18769388888882,116.35625495726494,40.331999914529916,18.23111709401709,34.949597905982905,209.86896987179486,0,0,0,0,0,957.20816153846158,327.08958841880337,149.93230957264956,287.90510568376067,1722.135165213675,254.6569131196581,79.439484743589745,39.716016666666668,77.96410551282051,451.776520042735,125.24827119658121,35.515905085470081,17.776581068376071,29.251752863247866,207.79251021367523,704.60038623931621,373.22872072649568,168.12120200854699,304.02747367521368,1549.9777826495726,314.47683465811969,143.5613538034188,75.301468247863255,144.24936735042735,677.58902405982917,93.872866410256407,41.909215085470088,14.406059829059828,30.568168675213677,180.75631000000001,690.427803931624,341.55277572649578,164.84009769230769,301.11645606837601,1497.9371334188033,604.78129444444448,274.50747004273506,145.00692739316239,283.53857927350424,1307.8342711538462,163.89376858974359,73.515613589743595,28.066978632478627,48.72725547008546,314.20361628205131,704.60038623931621,373.22872072649568,168.12120200854699,304.02747367521368,1549.9777826495726,457.36011012820512,207.56896790598287,109.87601183760684,221.39878534188031,996.20387521367513,101.50311051282051,35.496034658119662,19.428310341880341,35.491067051282052,191.91852256410257]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"planting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seeding",null,"Plant Pop.","Seed Cost","Planting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate","Area","(000/acre)","$/bag","Month"]
[null,null,null,null,14.289321068376067,5.16631111111111,2.6005421794871793,4.8632870940170942,{"$f":"+SUM(E230:H230)","v":26.919461452991449},16.673772350427349,5.7798105555555557,2.7222485470085473,5.8990331196581201,{"$f":"+SUM(J230:M230)","v":31.074864572649574},0,0,0,0,{"$f":"+SUM(O230:R230)","v":0},12.200442393162392,4.6198743589743589,2.247842094017094,4.2721418803418798,{"$f":"+SUM(T230:W230)","v":23.340300726495727},14.823338803418805,5.3575639743589747,2.7048619230769226,4.9874772649572652,{"$f":"+SUM(Y230:AB230)","v":27.873241965811971},18.484465042735042,5.7748429487179491,3.2264606410256409,6.8900706837606833,{"$f":"+SUM(AD230:AG230)","v":34.375839316239315},12.096122649572647,4.5875849145299146,2.2279716666666665,4.2448200427350429,{"$f":"+SUM(AI230:AL230)","v":23.15649927350427},15.893858076923076,5.6158795299145297,2.881211965811965,5.3078879059829056,{"$f":"+SUM(AN230:AQ230)","v":29.698837478632473},19.058223632478633,5.9511929914529906,2.978080299145299,7.3619933333333343,{"$f":"+SUM(AS230:AV230)","v":35.349490256410263},12.096122649572647,4.5875849145299146,2.2279716666666665,4.2448200427350429,{"$f":"+SUM(AX230:BA230)","v":23.15649927350427},16.261460982905984,5.7077802564102562,2.9408232478632477,5.4171752564102569,{"$f":"+SUM(BC230:BF230)","v":30.327239743589743},18.750232008547005,5.9760310256410252,3.2761367094017095,5.7947133760683762,{"$f":"+SUM(BH230:BK230)","v":33.797113119658114},11.447849957264957,4.4211700854700853,2.1186843162393161,4.063502393162393,{"$f":"+SUM(BM230:BP230)","v":22.05120675213675},13.357894786324787,4.9576716239316241,2.4515139743589742,4.5801335042735039,{"$f":"+SUM(BR230:BU230)","v":25.347213888888888},18.28576076923077,5.5463330341880344,2.8414711111111108,5.7649077350427351,{"$f":"+SUM(BW230:BZ230)","v":32.438472649572653},7.8314321794871793,4.3913644444444442,2.098813888888889,4.0461157692307692,{"$f":"+SUM(CB230:CE230)","v":18.367726282051283},8.3430956837606836,4.6223581623931622,2.2329392735042735,4.2497876495726503,{"$f":"+SUM(CG230:CJ230)","v":19.44818076923077},11.008216752136752,5.4544323076923087,2.8141492735042735,6.1126402136752125,{"$f":"+SUM(CL230:CO230)","v":25.389438547008549},7.8413673931623933,4.3988158547008549,2.103781495726496,4.0485995726495716,{"$f":"+SUM(CQ230:CT230)","v":18.392564316239316},7.9183652991452993,4.4484919230769231,2.1261357264957264,4.0709538034188029,{"$f":"+SUM(CV230:CY230)","v":18.563946752136751},10.302816581196581,5.148924487179487,2.6030259829059825,4.9626392307692306,{"$f":"+SUM(DA230:DD230)","v":23.017406282051279},7.8314321794871793,4.3913644444444442,2.098813888888889,4.0461157692307692,{"$f":"+SUM(DF230:DI230)","v":18.367726282051283},8.0897477350427351,4.5304574358974357,2.1733279914529917,4.1330488888888883,{"$f":"+SUM(DK230:DN230)","v":18.92658205128205},10.533810299145298,5.5115597863247858,2.7272161538461543,5.4022724358974363,{"$f":"+SUM(DP230:DS230)","v":24.174858675213674},null,null,null,null,null,null," Default","State",{"$f":"+IF(Budget!BB3,20,32)","v":20},270,4]
[null,null,null,null,33.662987735042734,12.523336837606838,6.1449296581196586,9.0137226068376055,61.344976837606829,16.621612478632478,5.5388816239316236,2.2751639316239318,4.6124229487179482,29.048080982905983,0,0,0,0,0,83.537760384615396,28.58857735042735,15.195909316239316,22.493323760683758,149.81557081196581,29.465359957264958,9.3987121367521347,5.3128555128205122,8.0425554700854693,52.219483076923069,13.191479957264956,5.3948210256410265,1.1028087179487178,3.6387720085470088,23.327881709401709,90.092517606837603,32.676917777777774,16.43532722222222,24.152504444444443,163.35726705128204,23.089436581196576,7.7444990598290602,4.1951439743589738,6.2318627777777769,41.260942393162388,11.601845769230769,4.7788377777777784,1.6492454700854702,3.1718169658119657,21.201745982905987,90.092517606837603,32.676917777777774,16.43532722222222,24.152504444444443,163.35726705128204,21.504770000000001,7.3470905128205146,3.9119903846153852,5.7897457692307688,38.553596666666671,14.194936538461535,5.4271104700854709,1.9125286324786326,4.2522714529914527,25.786847094017091,176.72012944444444,59.780180683760683,32.12302961538461,47.644317179487167,316.26765692307691,46.419802094017093,14.728954273504273,8.3579985042735032,12.697203076923078,82.203957948717942,15.456708675213674,7.031647478632479,1.8280793162393163,5.8468732478632477,30.16330871794872,142.46848029914531,70.279217735042735,37.738909145299154,52.621859230769232,303.10846641025643,62.246597478632467,27.433608760683761,16.112432777777776,23.86686705128205,129.65950606837603,13.648499786324788,5.4693351282051283,1.8951420085470088,4.505619401709402,25.518596324786326,139.03338017094018,65.438284871794863,36.685776495726486,51.687949145299143,292.84539068376068,118.93195910256414,51.86181538461539,30.518492606837611,46.223581623931615,247.53584871794874,21.919565170940171,8.7106985897435898,5.9561605982905981,8.2288407264957257,44.815265085470081,142.46848029914531,70.279217735042735,37.738909145299154,52.621859230769232,303.10846641025643,89.171026538461561,38.471631153846161,22.582740683760683,35.354457863247866,185.57985623931626,15.814376367521366,4.5577792735042726,2.3273238034188033,6.1921219230769218,28.891601367521364]
[null,null,null,null,321.83386038461538,116.52266978632478,60.418518162393156,82.392727008546998,581.16777534188031,161.285775,53.530931282051284,22.284684273504276,43.337402051282055,280.43879260683764,0,0,0,0,0,797.44495803418806,268.67053200854701,149.23684461538463,205.22425747863247,1420.576592136752,280.17054183760683,88.882905341880331,52.010843589743601,73.058593760683763,494.12288452991459,125.25820641025643,49.810193760683752,10.680354700854702,35.098626111111109,220.847380982906,861.04771217948712,304.98373799145293,161.53912294871796,220.68593376068372,1548.2565068803415,220.27113858974363,72.95179021367521,41.164074059829055,56.817003205128209,391.20400606837609,110.31812884615385,44.221636068376064,15.804441153846156,30.59300670940171,200.9372127777778,861.04771217948712,304.98373799145293,161.53912294871796,220.68593376068372,1548.2565068803415,205.26151452991451,69.049735042735037,38.40953606837607,52.832982521367533,365.55376816239311,136.84763316239315,51.16635042735043,18.628525641025639,38.061803589743583,244.70431282051283,1686.3460417521367,562.51689547008539,315.35113346153844,434.52650529914524,2998.7405759829062,441.13590619658112,139.32646897435896,81.794130384615386,115.26089764957266,777.51740320512818,151.01276405982904,69.303082991452982,17.776581068376071,56.481689743589733,294.57411786324781,1374.3232048717948,665.32400277777776,373.35539470085479,485.93875226495732,2898.9413546153846,594.3468362820513,261.556919017094,158.20834256410257,217.73517529914528,1231.8472731623933,131.25659166666665,53.588058760683772,18.556495341880339,42.997120982905983,246.39826675213675,1338.8371054273505,622.82612628205129,362.47136811965811,476.29165978632466,2800.4262596153844,1131.2855241452992,493.40009773504266,298.80651888888889,419.86212991452987,2343.3542706837607,215.50720363247862,83.515406153846158,58.995298803418798,76.138509999999982,434.15641858974357,1374.3232048717948,665.32400277777776,373.35539470085479,485.93875226495732,2898.9413546153846,843.32080717948713,364.46834606837604,220.11714277777776,319.11161183760686,1747.017907863248,153.9610387179487,42.773578675213678,22.468485726495725,58.404153589743593,277.60725670940167]
[null,null,null,null,490.14383145299144,179.13935397435898,91.145650256410249,127.46134004273503,887.89017572649573,244.39632119658117,81.222855598290593,33.665471538461539,66.399516794871786,425.68416512820505,0,0,0,0,0,1215.1317729145298,411.61590256410256,225.22384260683759,317.68590867521368,2169.6574267606838,427.49485782051278,135.87398222222222,78.572637350427343,113.27385491452992,755.21533230769228,191.22057380341877,76.784298888888898,16.194398290598286,53.297453760683752,337.49672474358977,1311.5078164102563,468.36584307692306,243.71327525641024,341.45342358974364,2365.0403583333332,335.72080529914524,111.67925311965813,62.134826324786324,87.976317094017105,597.51120183760679,168.32735769230769,68.120792564102558,24.050668504273503,46.447123931623928,306.94594269230771,1311.5078164102563,468.36584307692306,243.71327525641024,341.45342358974364,2365.0403583333332,312.77791311965814,105.78022,57.967004188034196,81.786678974358964,558.31181628205127,207.82231585470086,78.30687038461538,28.186201196581194,59.318193247863249,373.63358068376067,2569.9516565811969,861.41283128205123,475.96131393162392,672.74312358974339,4580.0689253846158,673.23988427350434,212.96875653846152,123.58412290598291,178.74442923076924,1188.537192948718,228.29879123931627,104.45883658119658,26.921945256410254,85.716055982905971,445.3956290598291,2086.6705739743593,1016.7176076495726,562.05242423076925,749.05053222222227,4414.4911380769236,905.57733987179495,398.71999521367519,238.77050645299144,337.07199435897434,1880.1398358974359,199.49660679487178,80.939702008547016,28.027237777777781,65.527701794871788,373.99124837606837,2034.0015224786321,950.02003444444438,545.89528299145297,734.73140551282052,4264.64824542735,1725.9478034615383,752.71414226495733,451.40394952991454,650.97755423076933,3581.0434494871793,325.10751329059826,127.06393149572648,88.781069401709416,117.28519743589743,658.23771162393155,2086.6705739743593,1016.7176076495726,562.05242423076925,749.05053222222227,4414.4911380769236,1289.1709722649571,556.82401803418804,333.03084619658114,495.8814173504274,2674.9072538461537,233.03043675213672,65.559991239316247,34.110072350427352,89.364763205128213,422.06526354700856]
[null,null,null,null,321.83386038461538,116.52266978632478,60.418518162393156,82.392727008546998,581.16777534188031,161.285775,53.530931282051284,22.284684273504276,43.337402051282055,280.43879260683764,0,0,0,0,0,797.44495803418806,268.67053200854701,149.23684461538463,205.22425747863247,1420.576592136752,280.17054183760683,88.882905341880331,52.010843589743601,73.058593760683763,494.12288452991459,125.25820641025643,49.810193760683752,10.680354700854702,35.098626111111109,220.847380982906,861.04771217948712,304.98373799145293,161.53912294871796,220.68593376068372,1548.2565068803415,220.27113858974363,72.95179021367521,41.164074059829055,56.817003205128209,391.20400606837609,110.31812884615385,44.221636068376064,15.804441153846156,30.59300670940171,200.9372127777778,861.04771217948712,304.98373799145293,161.53912294871796,220.68593376068372,1548.2565068803415,205.26151452991451,69.049735042735037,38.40953606837607,52.832982521367533,365.55376816239311,136.84763316239315,51.16635042735043,18.628525641025639,38.061803589743583,244.70431282051283,1686.3460417521367,562.51689547008539,315.35113346153844,434.52650529914524,2998.7405759829062,441.13590619658112,139.32646897435896,81.794130384615386,115.26089764957266,777.51740320512818,151.01276405982904,69.303082991452982,17.776581068376071,56.481689743589733,294.57411786324781,1374.3232048717948,665.32400277777776,373.35539470085479,485.93875226495732,2898.9413546153846,594.3468362820513,261.556919017094,158.20834256410257,217.73517529914528,1231.8472731623933,131.25659166666665,53.588058760683772,18.556495341880339,42.997120982905983,246.39826675213675,1338.8371054273505,622.82612628205129,362.47136811965811,476.29165978632466,2800.4262596153844,1131.2855241452992,493.40009773504266,298.80651888888889,419.86212991452987,2343.3542706837607,215.50720363247862,83.515406153846158,58.995298803418798,76.138509999999982,434.15641858974357,1374.3232048717948,665.32400277777776,373.35539470085479,485.93875226495732,2898.9413546153846,843.32080717948713,364.46834606837604,220.11714277777776,319.11161183760686,1747.017907863248,153.9610387179487,42.773578675213678,22.468485726495725,58.404153589743593,277.60725670940167]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,9.9824059401709402,3.4748409829059828,2.4539977777777779,4.7341293162393159,{"$f":"+SUM(E244:H244)","v":20.645374017094017},24.172374871794865,5.7798105555555557,3.8896361538461539,5.2010843589743585,{"$f":"+SUM(J244:M244)","v":39.042905940170932},21.912113760683759,5.2159871794871799,4.7366131196581192,7.8264645726495727,{"$f":"+SUM(O244:R244)","v":39.691178632478632},9.2794895726495739,3.3630698290598291,2.3198723931623935,5.6133957264957264,{"$f":"+SUM(T244:W244)","v":20.575827521367522},10.104112307692306,3.5369360683760682,2.4664167948717952,5.9487091880341874,{"$f":"+SUM(Y244:AB244)","v":22.056174358974356},13.95649141025641,4.0610185897435889,3.0029183333333331,7.5582138034188047,{"$f":"+SUM(AD244:AG244)","v":28.578642136752137},9.2546515384615393,3.3556184188034188,2.3273238034188033,4.331753162393162,{"$f":"+SUM(AI244:AL244)","v":19.269346923076924},10.494069444444444,3.5816445299145294,2.5583175213675218,5.0222505128205119,{"$f":"+SUM(AN244:AQ244)","v":21.656282008547006},14.813403589743594,4.1032432478632472,2.824084487179487,7.8835920512820508,{"$f":"+SUM(AS244:AV244)","v":29.624323376068379},9.2546515384615393,3.3556184188034188,2.3273238034188033,4.331753162393162,{"$f":"+SUM(AX244:BA244)","v":19.269346923076924},10.618259615384613,3.5965473504273504,2.5757041452991452,5.0942808119658123,{"$f":"+SUM(BC244:BF244)","v":21.884791923076921},16.370748333333331,4.7813215811965817,3.0178211538461541,8.0723611111111104,{"$f":"+SUM(BH244:BK244)","v":32.242252179487181},9.0360768376068368,3.3208451709401712,2.2850991452991454,5.5090759829059834,{"$f":"+SUM(BM244:BP244)","v":20.151097136752135},9.6371572649572652,3.4475191452991449,2.3894188888888892,5.752488717948717,{"$f":"+SUM(BR244:BU244)","v":21.226584017094016},12.237699444444443,3.9070227777777777,2.8290520940170936,6.8230079914529904,{"$f":"+SUM(BW244:BZ244)","v":25.796782307692304},5.9561605982905981,3.3158775641025637,2.2826153418803421,4.2100467948717952,{"$f":"+SUM(CB244:CE244)","v":15.7647002991453},6.0878021794871788,3.3804564529914529,2.3397428205128201,4.3441721794871802,{"$f":"+SUM(CG244:CJ244)","v":16.152173632478632},10.725063162393162,4.1554031196581196,2.7793760256410258,6.9124249145299137,{"$f":"+SUM(CL244:CO244)","v":24.572267222222223},5.9586444017094005,3.3183613675213675,2.2776477350427351,5.5065921794871793,{"$f":"+SUM(CQ244:CT244)","v":17.061245683760681},5.9685796153846153,3.338231794871795,2.2925505555555552,5.5065921794871793,{"$f":"+SUM(CV244:CY244)","v":17.105954145299144},6.6690121794871802,3.6387720085470088,2.583155555555555,4.9452526068376068,{"$f":"+SUM(DA244:DD244)","v":17.83619235042735},5.9561605982905981,3.3158775641025637,2.2776477350427351,5.5065921794871793,{"$f":"+SUM(DF244:DI244)","v":17.056278076923075},6.0232232905982901,3.2488148717948722,2.2950343589743585,5.5363978205128213,{"$f":"+SUM(DK244:DN244)","v":17.103470341880342},7.3048658547008536,3.7207375213675213,2.6104773931623932,6.4255994444444449,{"$f":"+SUM(DP244:DS244)","v":20.061680213675213}]
[null,null,null,null,62.3260791880342,20.645374017094014,5.3799182051282051,8.3356442735042737,96.687015683760691,26.939331880341879,3.5965473504273504,4.726677905982906,5.5115597863247858,40.774116923076924,13.968910427350426,4.1330488888888883,1.2245150854700855,4.9626392307692306,24.289113632478632,145.79429307692308,46.310514743589742,15.695153803418803,62.26150029914529,270.06146192307693,52.708792350427352,16.142238418803416,5.0595075641025646,23.009954871794868,96.920493205128196,15.262972008547004,4.6993560683760673,1.3983813247863246,5.9536767948717948,27.314386196581189,167.27422504273505,54.574128717948717,14.319126709401706,22.27723286324786,258.44471333333331,43.565911965811964,13.591372307692307,3.5617741025641023,5.6705232051282044,66.38958158119658,13.618694145299143,4.3714940170940171,2.1683603846153843,5.2681470512820514,25.426695598290593,167.27422504273505,54.574128717948717,14.319126709401706,22.27723286324786,258.44471333333331,40.356837948717953,12.717073504273504,3.3481670085470085,5.2905012820512818,61.712579743589743,13.261026452991453,5.4494647008547004,1.4902820512820512,5.3277583333333336,25.528531538461536,309.08449743589745,97.533992649572639,32.893008675213672,132.30475670940172,571.81625547008548,83.371345555555564,25.473887863247864,7.8786244444444442,36.49700743589743,153.22086529914532,18.5266897008547,6.1598324786324783,1.8628525641025642,8.579057008547009,35.128431752136748,293.97800504273505,123.63379897435898,33.439445427350428,48.811704786324796,499.86295423076928,143.66567354700854,56.677910213675212,12.523336837606838,20.68511487179487,233.55203547008546,12.943099615384616,7.6203088888888884,2.0143645726495727,8.5070267094017105,31.084799786324787,263.30303282051278,109.7021455982906,40.120876623931622,140.89871653846151,554.02477158119655,252.26252662393159,100.39285038461537,26.181771837606838,140.89871653846151,519.73586538461529,43.863968376068378,17.185435854700856,3.4251649145299141,5.9859662393162383,70.460535384615383,266.07495743589743,114.17299175213672,43.615588034188036,140.89871653846151,564.76225376068373,147.42615192307693,67.619064273504279,24.366111538461546,96.406345897435884,335.81767363247866,18.052283247863247,8.2834844017094014,3.0004345299145299,11.683811282051281,41.020013461538454]
[null,null,null,null,613.76272760683764,194.9885035897436,52.522507094017094,75.393368974358964,936.66710726495728,242.0590621794872,33.218386923076928,46.419802094017093,46.464510555555556,368.16176175213673,131.98434606837606,38.864072094017089,12.304762136752135,43.041829444444446,226.19500974358976,1430.0721726068375,438.0137652991454,154.38328529914531,547.47746576923078,2569.9466889743589,516.39763358974358,153.46676183760681,49.412785213675207,202.32814269230769,921.60532333333322,149.01578611111108,44.971744700854707,13.723013888888888,52.713759957264948,260.42430465811964,1647.171494230769,516.57895123931632,139.69407188034185,201.32468611111113,2504.7692034615379,428.85349829059828,129.51544547008544,34.626703461538469,51.019806025641032,644.01545324786321,131.89741294871794,41.772605897435895,21.159521324786322,46.824662051282047,241.65420222222218,1647.171494230769,516.57895123931632,139.69407188034185,201.32468611111113,2504.7692034615379,397.29925965811964,121.00593495726496,32.594952264957264,47.679090427350431,598.57923730769221,127.06641529914531,49.887191666666666,14.291804871794872,48.13362645299145,239.37903829059829,3031.3703014957264,923.35888854700863,323.31420722222225,1163.3861995299144,5441.429596794871,816.69443452991447,242.28012068376071,76.853845384615383,320.93472354700862,1456.7631241452991,180.44086696581195,58.329639487179492,18.116862136752136,74.832029401709391,331.71939799145298,2899.07548,1187.2356799572651,328.95244098290596,446.58288709401711,4861.8464880341871,1415.2090929487179,549.0199076923077,121.14502794871794,184.88190747863246,2270.2559360683758,128.46479662393162,71.665180042735045,19.783494230769229,75.361079529914534,295.27455042735045,2582.333416623932,1050.8624532478632,397.94504854700858,1252.1300118803417,5283.2709302991461,2468.3119368803418,965.50406495726509,254.01609183760684,1252.1300118803417,4939.9621055555554,431.94334974358975,166.56882487179485,32.848300213675209,52.962140299145297,684.32261512820503,2610.9319291880338,1089.54024008547,434.04713123931623,1252.1300118803417,5386.6493123931623,1413.0804734188036,639.78553602564102,238.54199653846155,833.25891952991435,3124.6669255128209,173.25025606837607,78.450930982905973,29.413200085470091,101.09576675213674,382.21015388888884]
[null,null,null,null,925.39063974358953,298.21288987179486,79.427065726495726,117.07407414529914,1420.1046694871793,376.76068918803418,51.20360747863247,70.045740213675217,74.019825683760686,572.02986256410259,201.82889820512818,59.531800341880341,18.422369957264955,67.859993205128205,347.64306170940165,2159.0436379914531,669.56882282051288,232.86153811965815,858.78496726495746,3920.2589661965822,779.93662773504286,234.17298632478631,74.715290641025646,317.37543324786327,1406.2003379487182,225.32816235042731,68.463557435897428,20.712436709401707,82.487111538461534,396.99126803418795,2483.5475870512823,789.44711102564111,211.28970542735038,312.71333423076919,3796.9977377350433,646.68554192307693,197.4772746153846,52.430606367521371,79.372422051282058,975.96584495726506,199.99088367521364,63.635043589743596,31.993871837606836,73.170364914529912,368.79016401709396,2483.5475870512823,789.44711102564111,211.28970542735038,312.71333423076919,3796.9977377350433,599.08344940170934,184.59627008547005,49.335787307692307,74.136564444444431,907.15207123931611,193.36906376068376,77.132031367521364,21.750666538461537,74.769934316239329,367.02169598290595,4576.7903048717944,1411.0363032051282,487.77676679487178,1824.9149506837603,8300.5183255555548,1233.5536461111112,369.65204380341879,116.24945141025638,503.42472833333335,2222.8798696581198,273.07183166666664,89.123834273504272,27.426157350427349,117.72483064102562,507.34665393162385,4368.9679890170937,1805.4021910256408,496.14966811965803,690.63644341880331,7361.1562915811955,2133.5349768803421,832.40449115384627,183.75922833333334,288.31244944444444,3438.0111458119663,193.18526230769234,109.76672448717947,29.850349487179493,117.89372927350429,450.69606555555555,3898.8535483333335,1599.3706974358975,598.54943166666669,1956.6310459829062,8053.4047234188038,3729.6220861965817,1467.4732844871796,384.92495102564101,1956.6310459829062,7538.6513676923087,651.26815923076924,252.49600414529911,49.971640982905981,82.887003888888898,1036.6228082478633,3941.3017487606835,1660.4002312393161,652.13003901709408,1956.6310459829062,8210.4630649999999,2150.2062654273509,977.88582499999984,360.37503803418798,1315.2931328205129,4803.7602612820519,263.51167230769227,119.86586918803417,44.417856538461535,159.51482316239316,587.3102211965811]
[null,null,null,null,613.76272760683764,194.9885035897436,52.522507094017094,75.393368974358964,936.66710726495728,242.0590621794872,33.218386923076928,46.419802094017093,46.464510555555556,368.16176175213673,131.98434606837606,38.864072094017089,12.304762136752135,43.041829444444446,226.19500974358976,1430.0721726068375,438.0137652991454,154.38328529914531,547.47746576923078,2569.9466889743589,516.39763358974358,153.46676183760681,49.412785213675207,202.32814269230769,921.60532333333322,149.01578611111108,44.971744700854707,13.723013888888888,52.713759957264948,260.42430465811964,1647.171494230769,516.57895123931632,139.69407188034185,201.32468611111113,2504.7692034615379,428.85349829059828,129.51544547008544,34.626703461538469,51.019806025641032,644.01545324786321,131.89741294871794,41.772605897435895,21.159521324786322,46.824662051282047,241.65420222222218,1647.171494230769,516.57895123931632,139.69407188034185,201.32468611111113,2504.7692034615379,397.29925965811964,121.00593495726496,32.594952264957264,47.679090427350431,598.57923730769221,127.06641529914531,49.887191666666666,14.291804871794872,48.13362645299145,239.37903829059829,3031.3703014957264,923.35888854700863,323.31420722222225,1163.3861995299144,5441.429596794871,816.69443452991447,242.28012068376071,76.853845384615383,320.93472354700862,1456.7631241452991,180.44086696581195,58.329639487179492,18.116862136752136,74.832029401709391,331.71939799145298,2899.07548,1187.2356799572651,328.95244098290596,446.58288709401711,4861.8464880341871,1415.2090929487179,549.0199076923077,121.14502794871794,184.88190747863246,2270.2559360683758,128.46479662393162,71.665180042735045,19.783494230769229,75.361079529914534,295.27455042735045,2582.333416623932,1050.8624532478632,397.94504854700858,1252.1300118803417,5283.2709302991461,2468.3119368803418,965.50406495726509,254.01609183760684,1252.1300118803417,4939.9621055555554,431.94334974358975,166.56882487179485,32.848300213675209,52.962140299145297,684.32261512820503,2610.9319291880338,1089.54024008547,434.04713123931623,1252.1300118803417,5386.6493123931623,1413.0804734188036,639.78553602564102,238.54199653846155,833.25891952991435,3124.6669255128209,173.25025606837607,78.450930982905973,29.413200085470091,101.09576675213674,382.21015388888884]
[]
[]
[]
[null,null,"difference",null,{"$f":"+E174-E8","v":0},{"$f":"+F174-F8","v":0},0,0,null,{"$f":"+J174-J8","v":0},{"$f":"+K174-K8","v":0},0,0,null,{"$f":"+O174-O8","v":0},{"$f":"+P174-P8","v":0},0,0,null,{"$f":"+T174-T8","v":0},{"$f":"+U174-U8","v":0},0,0,null,{"$f":"+Y174-Y8","v":0},{"$f":"+Z174-Z8","v":0},0,0,null,{"$f":"+AD174-AD8","v":0},{"$f":"+AE174-AE8","v":0},0,0,null,{"$f":"+AI174-AI8","v":0},{"$f":"+AJ174-AJ8","v":0},0,0,null,{"$f":"+AN174-AN8","v":0},{"$f":"+AO174-AO8","v":0},0,0,null,{"$f":"+AS174-AS8","v":0},{"$f":"+AT174-AT8","v":0},0,0,null,{"$f":"+AX174-AX8","v":0},{"$f":"+AY174-AY8","v":0},0,0,null,{"$f":"+BC174-BC8","v":0},{"$f":"+BD174-BD8","v":0},0,0,null,{"$f":"+BH174-BH8","v":0},{"$f":"+BI174-BI8","v":0},0,0,null,{"$f":"+BM174-BM8","v":0},{"$f":"+BN174-BN8","v":0},0,0,null,{"$f":"+BR174-BR8","v":0},{"$f":"+BS174-BS8","v":0},0,0,null,{"$f":"+BW174-BW8","v":0},{"$f":"+BX174-BX8","v":0},0,0,null,{"$f":"+CB174-CB8","v":0},{"$f":"+CC174-CC8","v":0},0,0,null,{"$f":"+CG174-CG8","v":0},{"$f":"+CH174-CH8","v":0},0,0,null,{"$f":"+CL174-CL8","v":0},{"$f":"+CM174-CM8","v":0},0,0,null,{"$f":"+CQ174-CQ8","v":0},{"$f":"+CR174-CR8","v":0},0,0,null,{"$f":"+CV174-CV8","v":0},{"$f":"+CW174-CW8","v":0},0,0,null,{"$f":"+DA174-DA8","v":0},{"$f":"+DB174-DB8","v":0},0,0,null,{"$f":"+DF174-DF8","v":0},{"$f":"+DG174-DG8","v":0},0,0,null,{"$f":"+DK174-DK8","v":0},{"$f":"+DL174-DL8","v":0},0,0,null,{"$f":"+DP174-DP8","v":0},{"$f":"+DQ174-DQ8","v":0},0,0]
[null,null,"should be zero",null,{"$f":"+E175-E9","v":0},0,0,0,null,{"$f":"+J175-J9","v":0},0,0,0,null,{"$f":"+O175-O9","v":0},0,0,0,null,{"$f":"+T175-T9","v":0},0,0,0,null,{"$f":"+Y175-Y9","v":0},0,0,0,null,{"$f":"+AD175-AD9","v":0},0,0,0,null,{"$f":"+AI175-AI9","v":0},0,0,0,null,{"$f":"+AN175-AN9","v":0},0,0,0,null,{"$f":"+AS175-AS9","v":0},0,0,0,null,{"$f":"+AX175-AX9","v":0},0,0,0,null,{"$f":"+BC175-BC9","v":0},0,0,0,null,{"$f":"+BH175-BH9","v":0},0,0,0,null,{"$f":"+BM175-BM9","v":0},0,0,0,null,{"$f":"+BR175-BR9","v":0},0,0,0,null,{"$f":"+BW175-BW9","v":0},0,0,0,null,{"$f":"+CB175-CB9","v":0},0,0,0,null,{"$f":"+CG175-CG9","v":0},0,0,0,null,{"$f":"+CL175-CL9","v":0},0,0,0,null,{"$f":"+CQ175-CQ9","v":0},0,0,0,null,{"$f":"+CV175-CV9","v":0},0,0,0,null,{"$f":"+DA175-DA9","v":0},0,0,0,null,{"$f":"+DF175-DF9","v":0},0,0,0,null,{"$f":"+DK175-DK9","v":0},0,0,0,null,{"$f":"+DP175-DP9","v":0},0,0,0]
[null,null,null,null,{"$f":"+E176-E10","v":0},0,0,0,null,{"$f":"+J176-J10","v":0},0,0,0,null,{"$f":"+O176-O10","v":0},0,0,0,null,{"$f":"+T176-T10","v":0},0,0,0,null,{"$f":"+Y176-Y10","v":0},0,0,0,null,{"$f":"+AD176-AD10","v":0},0,0,0,null,{"$f":"+AI176-AI10","v":0},0,0,0,null,{"$f":"+AN176-AN10","v":0},0,0,0,null,{"$f":"+AS176-AS10","v":0},0,0,0,null,{"$f":"+AX176-AX10","v":0},0,0,0,null,{"$f":"+BC176-BC10","v":0},0,0,0,null,{"$f":"+BH176-BH10","v":0},0,0,0,null,{"$f":"+BM176-BM10","v":0},0,0,0,null,{"$f":"+BR176-BR10","v":0},0,0,0,null,{"$f":"+BW176-BW10","v":0},0,0,0,null,{"$f":"+CB176-CB10","v":0},0,0,0,null,{"$f":"+CG176-CG10","v":0},0,0,0,null,{"$f":"+CL176-CL10","v":0},0,0,0,null,{"$f":"+CQ176-CQ10","v":0},0,0,0,null,{"$f":"+CV176-CV10","v":0},0,0,0,null,{"$f":"+DA176-DA10","v":0},0,0,0,null,{"$f":"+DF176-DF10","v":0},0,0,0,null,{"$f":"+DK176-DK10","v":0},0,0,0,null,{"$f":"+DP176-DP10","v":0},0,0,0]
[null,null,null,null,{"$f":"+E177-E11","v":0},0,0,0,null,{"$f":"+J177-J11","v":0},0,0,0,null,{"$f":"+O177-O11","v":0},0,0,0,null,{"$f":"+T177-T11","v":0},0,0,0,null,{"$f":"+Y177-Y11","v":0},0,0,0,null,{"$f":"+AD177-AD11","v":0},0,0,0,null,{"$f":"+AI177-AI11","v":0},0,0,0,null,{"$f":"+AN177-AN11","v":0},0,0,0,null,{"$f":"+AS177-AS11","v":0},0,0,0,null,{"$f":"+AX177-AX11","v":0},0,0,0,null,{"$f":"+BC177-BC11","v":0},0,0,0,null,{"$f":"+BH177-BH11","v":0},0,0,0,null,{"$f":"+BM177-BM11","v":0},0,0,0,null,{"$f":"+BR177-BR11","v":0},0,0,0,null,{"$f":"+BW177-BW11","v":0},0,0,0,null,{"$f":"+CB177-CB11","v":0},0,0,0,null,{"$f":"+CG177-CG11","v":0},0,0,0,null,{"$f":"+CL177-CL11","v":0},0,0,0,null,{"$f":"+CQ177-CQ11","v":0},0,0,0,null,{"$f":"+CV177-CV11","v":0},0,0,0,null,{"$f":"+DA177-DA11","v":0},0,0,0,null,{"$f":"+DF177-DF11","v":0},0,0,0,null,{"$f":"+DK177-DK11","v":0},0,0,0,null,{"$f":"+DP177-DP11","v":0},0,0,0]
[null,null,null,null,{"$f":"+E178-E12","v":0},0,0,0,null,{"$f":"+J178-J12","v":0},0,0,0,null,{"$f":"+O178-O12","v":0},0,0,0,null,{"$f":"+T178-T12","v":0},0,0,0,null,{"$f":"+Y178-Y12","v":0},0,0,0,null,{"$f":"+AD178-AD12","v":0},0,0,0,null,{"$f":"+AI178-AI12","v":0},0,0,0,null,{"$f":"+AN178-AN12","v":0},0,0,0,null,{"$f":"+AS178-AS12","v":0},0,0,0,null,{"$f":"+AX178-AX12","v":0},0,0,0,null,{"$f":"+BC178-BC12","v":0},0,0,0,null,{"$f":"+BH178-BH12","v":0},0,0,0,null,{"$f":"+BM178-BM12","v":0},0,0,0,null,{"$f":"+BR178-BR12","v":0},0,0,0,null,{"$f":"+BW178-BW12","v":0},0,0,0,null,{"$f":"+CB178-CB12","v":0},0,0,0,null,{"$f":"+CG178-CG12","v":0},0,0,0,null,{"$f":"+CL178-CL12","v":0},0,0,0,null,{"$f":"+CQ178-CQ12","v":0},0,0,0,null,{"$f":"+CV178-CV12","v":0},0,0,0,null,{"$f":"+DA178-DA12","v":0},0,0,0,null,{"$f":"+DF178-DF12","v":0},0,0,0,null,{"$f":"+DK178-DK12","v":0},0,0,0,null,{"$f":"+DP178-DP12","v":0},0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"+E188-E22","v":0},{"$f":"+F188-F22","v":0},0,0,null,{"$f":"+J188-J22","v":0},{"$f":"+K188-K22","v":0},0,0,null,{"$f":"+O188-O22","v":0},{"$f":"+P188-P22","v":0},0,0,null,{"$f":"+T188-T22","v":0},{"$f":"+U188-U22","v":0},0,0,null,{"$f":"+Y188-Y22","v":0},{"$f":"+Z188-Z22","v":0},0,0,null,{"$f":"+AD188-AD22","v":0},{"$f":"+AE188-AE22","v":0},0,0,null,{"$f":"+AI188-AI22","v":0},{"$f":"+AJ188-AJ22","v":0},0,0,null,{"$f":"+AN188-AN22","v":0},{"$f":"+AO188-AO22","v":0},0,0,null,{"$f":"+AS188-AS22","v":0},{"$f":"+AT188-AT22","v":0},0,0,null,{"$f":"+AX188-AX22","v":0},{"$f":"+AY188-AY22","v":0},0,0,null,{"$f":"+BC188-BC22","v":0},{"$f":"+BD188-BD22","v":0},0,0,null,{"$f":"+BH188-BH22","v":0},{"$f":"+BI188-BI22","v":0},0,0,null,{"$f":"+BM188-BM22","v":0},{"$f":"+BN188-BN22","v":0},0,0,null,{"$f":"+BR188-BR22","v":0},{"$f":"+BS188-BS22","v":0},0,0,null,{"$f":"+BW188-BW22","v":0},{"$f":"+BX188-BX22","v":0},0,0,null,{"$f":"+CB188-CB22","v":0},{"$f":"+CC188-CC22","v":0},0,0,null,{"$f":"+CG188-CG22","v":0},{"$f":"+CH188-CH22","v":0},0,0,null,{"$f":"+CL188-CL22","v":0},{"$f":"+CM188-CM22","v":0},0,0,null,{"$f":"+CQ188-CQ22","v":0},{"$f":"+CR188-CR22","v":0},0,0,null,{"$f":"+CV188-CV22","v":0},{"$f":"+CW188-CW22","v":0},0,0,null,{"$f":"+DA188-DA22","v":0},{"$f":"+DB188-DB22","v":0},0,0,null,{"$f":"+DF188-DF22","v":0},{"$f":"+DG188-DG22","v":0},0,0,null,{"$f":"+DK188-DK22","v":0},{"$f":"+DL188-DL22","v":0},0,0,null,{"$f":"+DP188-DP22","v":0},{"$f":"+DQ188-DQ22","v":0},0,0]
[null,null,null,null,{"$f":"+E189-E23","v":0},0,0,0,null,{"$f":"+J189-J23","v":0},0,0,0,null,{"$f":"+O189-O23","v":0},0,0,0,null,{"$f":"+T189-T23","v":0},0,0,0,null,{"$f":"+Y189-Y23","v":0},0,0,0,null,{"$f":"+AD189-AD23","v":0},0,0,0,null,{"$f":"+AI189-AI23","v":0},0,0,0,null,{"$f":"+AN189-AN23","v":0},0,0,0,null,{"$f":"+AS189-AS23","v":0},0,0,0,null,{"$f":"+AX189-AX23","v":0},0,0,0,null,{"$f":"+BC189-BC23","v":0},0,0,0,null,{"$f":"+BH189-BH23","v":0},0,0,0,null,{"$f":"+BM189-BM23","v":0},0,0,0,null,{"$f":"+BR189-BR23","v":0},0,0,0,null,{"$f":"+BW189-BW23","v":0},0,0,0,null,{"$f":"+CB189-CB23","v":0},0,0,0,null,{"$f":"+CG189-CG23","v":0},0,0,0,null,{"$f":"+CL189-CL23","v":0},0,0,0,null,{"$f":"+CQ189-CQ23","v":0},0,0,0,null,{"$f":"+CV189-CV23","v":0},0,0,0,null,{"$f":"+DA189-DA23","v":0},0,0,0,null,{"$f":"+DF189-DF23","v":0},0,0,0,null,{"$f":"+DK189-DK23","v":0},0,0,0,null,{"$f":"+DP189-DP23","v":0},0,0,0]
[null,null,null,null,{"$f":"+E190-E24","v":0},0,0,0,null,{"$f":"+J190-J24","v":0},0,0,0,null,{"$f":"+O190-O24","v":0},0,0,0,null,{"$f":"+T190-T24","v":0},0,0,0,null,{"$f":"+Y190-Y24","v":0},0,0,0,null,{"$f":"+AD190-AD24","v":0},0,0,0,null,{"$f":"+AI190-AI24","v":0},0,0,0,null,{"$f":"+AN190-AN24","v":0},0,0,0,null,{"$f":"+AS190-AS24","v":0},0,0,0,null,{"$f":"+AX190-AX24","v":0},0,0,0,null,{"$f":"+BC190-BC24","v":0},0,0,0,null,{"$f":"+BH190-BH24","v":0},0,0,0,null,{"$f":"+BM190-BM24","v":0},0,0,0,null,{"$f":"+BR190-BR24","v":0},0,0,0,null,{"$f":"+BW190-BW24","v":0},0,0,0,null,{"$f":"+CB190-CB24","v":0},0,0,0,null,{"$f":"+CG190-CG24","v":0},0,0,0,null,{"$f":"+CL190-CL24","v":0},0,0,0,null,{"$f":"+CQ190-CQ24","v":0},0,0,0,null,{"$f":"+CV190-CV24","v":0},0,0,0,null,{"$f":"+DA190-DA24","v":0},0,0,0,null,{"$f":"+DF190-DF24","v":0},0,0,0,null,{"$f":"+DK190-DK24","v":0},0,0,0,null,{"$f":"+DP190-DP24","v":0},0,0,0]
[null,null,null,null,{"$f":"+E191-E25","v":0},0,0,0,null,{"$f":"+J191-J25","v":0},0,0,0,null,{"$f":"+O191-O25","v":0},0,0,0,null,{"$f":"+T191-T25","v":0},0,0,0,null,{"$f":"+Y191-Y25","v":0},0,0,0,null,{"$f":"+AD191-AD25","v":0},0,0,0,null,{"$f":"+AI191-AI25","v":0},0,0,0,null,{"$f":"+AN191-AN25","v":0},0,0,0,null,{"$f":"+AS191-AS25","v":0},0,0,0,null,{"$f":"+AX191-AX25","v":0},0,0,0,null,{"$f":"+BC191-BC25","v":0},0,0,0,null,{"$f":"+BH191-BH25","v":0},0,0,0,null,{"$f":"+BM191-BM25","v":0},0,0,0,null,{"$f":"+BR191-BR25","v":0},0,0,0,null,{"$f":"+BW191-BW25","v":0},0,0,0,null,{"$f":"+CB191-CB25","v":0},0,0,0,null,{"$f":"+CG191-CG25","v":0},0,0,0,null,{"$f":"+CL191-CL25","v":0},0,0,0,null,{"$f":"+CQ191-CQ25","v":0},0,0,0,null,{"$f":"+CV191-CV25","v":0},0,0,0,null,{"$f":"+DA191-DA25","v":0},0,0,0,null,{"$f":"+DF191-DF25","v":0},0,0,0,null,{"$f":"+DK191-DK25","v":0},0,0,0,null,{"$f":"+DP191-DP25","v":0},0,0,0]
[null,null,null,null,{"$f":"+E192-E26","v":0},0,0,0,null,{"$f":"+J192-J26","v":0},0,0,0,null,{"$f":"+O192-O26","v":0},0,0,0,null,{"$f":"+T192-T26","v":0},0,0,0,null,{"$f":"+Y192-Y26","v":0},0,0,0,null,{"$f":"+AD192-AD26","v":0},0,0,0,null,{"$f":"+AI192-AI26","v":0},0,0,0,null,{"$f":"+AN192-AN26","v":0},0,0,0,null,{"$f":"+AS192-AS26","v":0},0,0,0,null,{"$f":"+AX192-AX26","v":0},0,0,0,null,{"$f":"+BC192-BC26","v":0},0,0,0,null,{"$f":"+BH192-BH26","v":0},0,0,0,null,{"$f":"+BM192-BM26","v":0},0,0,0,null,{"$f":"+BR192-BR26","v":0},0,0,0,null,{"$f":"+BW192-BW26","v":0},0,0,0,null,{"$f":"+CB192-CB26","v":0},0,0,0,null,{"$f":"+CG192-CG26","v":0},0,0,0,null,{"$f":"+CL192-CL26","v":0},0,0,0,null,{"$f":"+CQ192-CQ26","v":0},0,0,0,null,{"$f":"+CV192-CV26","v":0},0,0,0,null,{"$f":"+DA192-DA26","v":0},0,0,0,null,{"$f":"+DF192-DF26","v":0},0,0,0,null,{"$f":"+DK192-DK26","v":0},0,0,0,null,{"$f":"+DP192-DP26","v":0},0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"+E202-E36","v":0},{"$f":"+F202-F36","v":0},0,0,null,{"$f":"+J202-J36","v":0},{"$f":"+K202-K36","v":0},0,0,null,{"$f":"+O202-O36","v":0},{"$f":"+P202-P36","v":0},0,0,null,{"$f":"+T202-T36","v":0},{"$f":"+U202-U36","v":0},0,0,null,{"$f":"+Y202-Y36","v":0},{"$f":"+Z202-Z36","v":0},0,0,null,{"$f":"+AD202-AD36","v":0},{"$f":"+AE202-AE36","v":0},0,0,null,{"$f":"+AI202-AI36","v":0},{"$f":"+AJ202-AJ36","v":0},0,0,null,{"$f":"+AN202-AN36","v":0},{"$f":"+AO202-AO36","v":0},0,0,null,{"$f":"+AS202-AS36","v":0},{"$f":"+AT202-AT36","v":0},0,0,null,{"$f":"+AX202-AX36","v":0},{"$f":"+AY202-AY36","v":0},0,0,null,{"$f":"+BC202-BC36","v":0},{"$f":"+BD202-BD36","v":0},0,0,null,{"$f":"+BH202-BH36","v":0},{"$f":"+BI202-BI36","v":0},0,0,null,{"$f":"+BM202-BM36","v":0},{"$f":"+BN202-BN36","v":0},0,0,null,{"$f":"+BR202-BR36","v":0},{"$f":"+BS202-BS36","v":0},0,0,null,{"$f":"+BW202-BW36","v":0},{"$f":"+BX202-BX36","v":0},0,0,null,{"$f":"+CB202-CB36","v":0},{"$f":"+CC202-CC36","v":0},0,0,null,{"$f":"+CG202-CG36","v":0},{"$f":"+CH202-CH36","v":0},0,0,null,{"$f":"+CL202-CL36","v":0},{"$f":"+CM202-CM36","v":0},0,0,null,{"$f":"+CQ202-CQ36","v":0},{"$f":"+CR202-CR36","v":0},0,0,null,{"$f":"+CV202-CV36","v":0},{"$f":"+CW202-CW36","v":0},0,0,null,{"$f":"+DA202-DA36","v":0},{"$f":"+DB202-DB36","v":0},0,0,null,{"$f":"+DF202-DF36","v":0},{"$f":"+DG202-DG36","v":0},0,0,null,{"$f":"+DK202-DK36","v":0},{"$f":"+DL202-DL36","v":0},0,0,null,{"$f":"+DP202-DP36","v":0},{"$f":"+DQ202-DQ36","v":0},0,0]
[null,null,null,null,{"$f":"+E203-E37","v":0},0,0,0,null,{"$f":"+J203-J37","v":0},0,0,0,null,{"$f":"+O203-O37","v":0},0,0,0,null,{"$f":"+T203-T37","v":0},0,0,0,null,{"$f":"+Y203-Y37","v":0},0,0,0,null,{"$f":"+AD203-AD37","v":0},0,0,0,null,{"$f":"+AI203-AI37","v":0},0,0,0,null,{"$f":"+AN203-AN37","v":0},0,0,0,null,{"$f":"+AS203-AS37","v":0},0,0,0,null,{"$f":"+AX203-AX37","v":0},0,0,0,null,{"$f":"+BC203-BC37","v":0},0,0,0,null,{"$f":"+BH203-BH37","v":0},0,0,0,null,{"$f":"+BM203-BM37","v":0},0,0,0,null,{"$f":"+BR203-BR37","v":0},0,0,0,null,{"$f":"+BW203-BW37","v":0},0,0,0,null,{"$f":"+CB203-CB37","v":0},0,0,0,null,{"$f":"+CG203-CG37","v":0},0,0,0,null,{"$f":"+CL203-CL37","v":0},0,0,0,null,{"$f":"+CQ203-CQ37","v":0},0,0,0,null,{"$f":"+CV203-CV37","v":0},0,0,0,null,{"$f":"+DA203-DA37","v":0},0,0,0,null,{"$f":"+DF203-DF37","v":0},0,0,0,null,{"$f":"+DK203-DK37","v":0},0,0,0,null,{"$f":"+DP203-DP37","v":0},0,0,0]
[null,null,null,null,{"$f":"+E204-E38","v":0},0,0,0,null,{"$f":"+J204-J38","v":0},0,0,0,null,{"$f":"+O204-O38","v":0},0,0,0,null,{"$f":"+T204-T38","v":0},0,0,0,null,{"$f":"+Y204-Y38","v":0},0,0,0,null,{"$f":"+AD204-AD38","v":0},0,0,0,null,{"$f":"+AI204-AI38","v":0},0,0,0,null,{"$f":"+AN204-AN38","v":0},0,0,0,null,{"$f":"+AS204-AS38","v":0},0,0,0,null,{"$f":"+AX204-AX38","v":0},0,0,0,null,{"$f":"+BC204-BC38","v":0},0,0,0,null,{"$f":"+BH204-BH38","v":0},0,0,0,null,{"$f":"+BM204-BM38","v":0},0,0,0,null,{"$f":"+BR204-BR38","v":0},0,0,0,null,{"$f":"+BW204-BW38","v":0},0,0,0,null,{"$f":"+CB204-CB38","v":0},0,0,0,null,{"$f":"+CG204-CG38","v":0},0,0,0,null,{"$f":"+CL204-CL38","v":0},0,0,0,null,{"$f":"+CQ204-CQ38","v":0},0,0,0,null,{"$f":"+CV204-CV38","v":0},0,0,0,null,{"$f":"+DA204-DA38","v":0},0,0,0,null,{"$f":"+DF204-DF38","v":0},0,0,0,null,{"$f":"+DK204-DK38","v":0},0,0,0,null,{"$f":"+DP204-DP38","v":0},0,0,0]
[null,null,null,null,{"$f":"+E205-E39","v":0},0,0,0,null,{"$f":"+J205-J39","v":0},0,0,0,null,{"$f":"+O205-O39","v":0},0,0,0,null,{"$f":"+T205-T39","v":0},0,0,0,null,{"$f":"+Y205-Y39","v":0},0,0,0,null,{"$f":"+AD205-AD39","v":0},0,0,0,null,{"$f":"+AI205-AI39","v":0},0,0,0,null,{"$f":"+AN205-AN39","v":0},0,0,0,null,{"$f":"+AS205-AS39","v":0},0,0,0,null,{"$f":"+AX205-AX39","v":0},0,0,0,null,{"$f":"+BC205-BC39","v":0},0,0,0,null,{"$f":"+BH205-BH39","v":0},0,0,0,null,{"$f":"+BM205-BM39","v":0},0,0,0,null,{"$f":"+BR205-BR39","v":0},0,0,0,null,{"$f":"+BW205-BW39","v":0},0,0,0,null,{"$f":"+CB205-CB39","v":0},0,0,0,null,{"$f":"+CG205-CG39","v":0},0,0,0,null,{"$f":"+CL205-CL39","v":0},0,0,0,null,{"$f":"+CQ205-CQ39","v":0},0,0,0,null,{"$f":"+CV205-CV39","v":0},0,0,0,null,{"$f":"+DA205-DA39","v":0},0,0,0,null,{"$f":"+DF205-DF39","v":0},0,0,0,null,{"$f":"+DK205-DK39","v":0},0,0,0,null,{"$f":"+DP205-DP39","v":0},0,0,0]
[null,null,null,null,{"$f":"+E206-E40","v":0},0,0,0,null,{"$f":"+J206-J40","v":0},0,0,0,null,{"$f":"+O206-O40","v":0},0,0,0,null,{"$f":"+T206-T40","v":0},0,0,0,null,{"$f":"+Y206-Y40","v":0},0,0,0,null,{"$f":"+AD206-AD40","v":0},0,0,0,null,{"$f":"+AI206-AI40","v":0},0,0,0,null,{"$f":"+AN206-AN40","v":0},0,0,0,null,{"$f":"+AS206-AS40","v":0},0,0,0,null,{"$f":"+AX206-AX40","v":0},0,0,0,null,{"$f":"+BC206-BC40","v":0},0,0,0,null,{"$f":"+BH206-BH40","v":0},0,0,0,null,{"$f":"+BM206-BM40","v":0},0,0,0,null,{"$f":"+BR206-BR40","v":0},0,0,0,null,{"$f":"+BW206-BW40","v":0},0,0,0,null,{"$f":"+CB206-CB40","v":0},0,0,0,null,{"$f":"+CG206-CG40","v":0},0,0,0,null,{"$f":"+CL206-CL40","v":0},0,0,0,null,{"$f":"+CQ206-CQ40","v":0},0,0,0,null,{"$f":"+CV206-CV40","v":0},0,0,0,null,{"$f":"+DA206-DA40","v":0},0,0,0,null,{"$f":"+DF206-DF40","v":0},0,0,0,null,{"$f":"+DK206-DK40","v":0},0,0,0,null,{"$f":"+DP206-DP40","v":0},0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"+E216-E50","v":0},{"$f":"+F216-F50","v":0},0,0,null,{"$f":"+J216-J50","v":0},{"$f":"+K216-K50","v":0},0,0,null,{"$f":"+O216-O50","v":0},{"$f":"+P216-P50","v":0},0,0,null,{"$f":"+T216-T50","v":0},{"$f":"+U216-U50","v":0},0,0,null,{"$f":"+Y216-Y50","v":0},{"$f":"+Z216-Z50","v":0},0,0,null,{"$f":"+AD216-AD50","v":0},{"$f":"+AE216-AE50","v":0},0,0,null,{"$f":"+AI216-AI50","v":0},{"$f":"+AJ216-AJ50","v":0},0,0,null,{"$f":"+AN216-AN50","v":0},{"$f":"+AO216-AO50","v":0},0,0,null,{"$f":"+AS216-AS50","v":0},{"$f":"+AT216-AT50","v":0},0,0,null,{"$f":"+AX216-AX50","v":0},{"$f":"+AY216-AY50","v":0},0,0,null,{"$f":"+BC216-BC50","v":0},{"$f":"+BD216-BD50","v":0},0,0,null,{"$f":"+BH216-BH50","v":0},{"$f":"+BI216-BI50","v":0},0,0,null,{"$f":"+BM216-BM50","v":0},{"$f":"+BN216-BN50","v":0},0,0,null,{"$f":"+BR216-BR50","v":0},{"$f":"+BS216-BS50","v":0},0,0,null,{"$f":"+BW216-BW50","v":0},{"$f":"+BX216-BX50","v":0},0,0,null,{"$f":"+CB216-CB50","v":0},{"$f":"+CC216-CC50","v":0},0,0,null,{"$f":"+CG216-CG50","v":0},{"$f":"+CH216-CH50","v":0},0,0,null,{"$f":"+CL216-CL50","v":0},{"$f":"+CM216-CM50","v":0},0,0,null,{"$f":"+CQ216-CQ50","v":0},{"$f":"+CR216-CR50","v":0},0,0,null,{"$f":"+CV216-CV50","v":0},{"$f":"+CW216-CW50","v":0},0,0,null,{"$f":"+DA216-DA50","v":0},{"$f":"+DB216-DB50","v":0},0,0,null,{"$f":"+DF216-DF50","v":0},{"$f":"+DG216-DG50","v":0},0,0,null,{"$f":"+DK216-DK50","v":0},{"$f":"+DL216-DL50","v":0},0,0,null,{"$f":"+DP216-DP50","v":0},{"$f":"+DQ216-DQ50","v":0},0,0]
[null,null,null,null,{"$f":"+E217-E51","v":0},0,0,0,null,{"$f":"+J217-J51","v":0},0,0,0,null,{"$f":"+O217-O51","v":0},0,0,0,null,{"$f":"+T217-T51","v":0},0,0,0,null,{"$f":"+Y217-Y51","v":0},0,0,0,null,{"$f":"+AD217-AD51","v":0},0,0,0,null,{"$f":"+AI217-AI51","v":0},0,0,0,null,{"$f":"+AN217-AN51","v":0},0,0,0,null,{"$f":"+AS217-AS51","v":0},0,0,0,null,{"$f":"+AX217-AX51","v":0},0,0,0,null,{"$f":"+BC217-BC51","v":0},0,0,0,null,{"$f":"+BH217-BH51","v":0},0,0,0,null,{"$f":"+BM217-BM51","v":0},0,0,0,null,{"$f":"+BR217-BR51","v":0},0,0,0,null,{"$f":"+BW217-BW51","v":0},0,0,0,null,{"$f":"+CB217-CB51","v":0},0,0,0,null,{"$f":"+CG217-CG51","v":0},0,0,0,null,{"$f":"+CL217-CL51","v":0},0,0,0,null,{"$f":"+CQ217-CQ51","v":0},0,0,0,null,{"$f":"+CV217-CV51","v":0},0,0,0,null,{"$f":"+DA217-DA51","v":0},0,0,0,null,{"$f":"+DF217-DF51","v":0},0,0,0,null,{"$f":"+DK217-DK51","v":0},0,0,0,null,{"$f":"+DP217-DP51","v":0},0,0,0]
[null,null,null,null,{"$f":"+E218-E52","v":0},0,0,0,null,{"$f":"+J218-J52","v":0},0,0,0,null,{"$f":"+O218-O52","v":0},0,0,0,null,{"$f":"+T218-T52","v":0},0,0,0,null,{"$f":"+Y218-Y52","v":0},0,0,0,null,{"$f":"+AD218-AD52","v":0},0,0,0,null,{"$f":"+AI218-AI52","v":0},0,0,0,null,{"$f":"+AN218-AN52","v":0},0,0,0,null,{"$f":"+AS218-AS52","v":0},0,0,0,null,{"$f":"+AX218-AX52","v":0},0,0,0,null,{"$f":"+BC218-BC52","v":0},0,0,0,null,{"$f":"+BH218-BH52","v":0},0,0,0,null,{"$f":"+BM218-BM52","v":0},0,0,0,null,{"$f":"+BR218-BR52","v":0},0,0,0,null,{"$f":"+BW218-BW52","v":0},0,0,0,null,{"$f":"+CB218-CB52","v":0},0,0,0,null,{"$f":"+CG218-CG52","v":0},0,0,0,null,{"$f":"+CL218-CL52","v":0},0,0,0,null,{"$f":"+CQ218-CQ52","v":0},0,0,0,null,{"$f":"+CV218-CV52","v":0},0,0,0,null,{"$f":"+DA218-DA52","v":0},0,0,0,null,{"$f":"+DF218-DF52","v":0},0,0,0,null,{"$f":"+DK218-DK52","v":0},0,0,0,null,{"$f":"+DP218-DP52","v":0},0,0,0]
[null,null,null,null,{"$f":"+E219-E53","v":0},0,0,0,null,{"$f":"+J219-J53","v":0},0,0,0,null,{"$f":"+O219-O53","v":0},0,0,0,null,{"$f":"+T219-T53","v":0},0,0,0,null,{"$f":"+Y219-Y53","v":0},0,0,0,null,{"$f":"+AD219-AD53","v":0},0,0,0,null,{"$f":"+AI219-AI53","v":0},0,0,0,null,{"$f":"+AN219-AN53","v":0},0,0,0,null,{"$f":"+AS219-AS53","v":0},0,0,0,null,{"$f":"+AX219-AX53","v":0},0,0,0,null,{"$f":"+BC219-BC53","v":0},0,0,0,null,{"$f":"+BH219-BH53","v":0},0,0,0,null,{"$f":"+BM219-BM53","v":0},0,0,0,null,{"$f":"+BR219-BR53","v":0},0,0,0,null,{"$f":"+BW219-BW53","v":0},0,0,0,null,{"$f":"+CB219-CB53","v":0},0,0,0,null,{"$f":"+CG219-CG53","v":0},0,0,0,null,{"$f":"+CL219-CL53","v":0},0,0,0,null,{"$f":"+CQ219-CQ53","v":0},0,0,0,null,{"$f":"+CV219-CV53","v":0},0,0,0,null,{"$f":"+DA219-DA53","v":0},0,0,0,null,{"$f":"+DF219-DF53","v":0},0,0,0,null,{"$f":"+DK219-DK53","v":0},0,0,0,null,{"$f":"+DP219-DP53","v":0},0,0,0]
[null,null,null,null,{"$f":"+E220-E54","v":0},0,0,0,null,{"$f":"+J220-J54","v":0},0,0,0,null,{"$f":"+O220-O54","v":0},0,0,0,null,{"$f":"+T220-T54","v":0},0,0,0,null,{"$f":"+Y220-Y54","v":0},0,0,0,null,{"$f":"+AD220-AD54","v":0},0,0,0,null,{"$f":"+AI220-AI54","v":0},0,0,0,null,{"$f":"+AN220-AN54","v":0},0,0,0,null,{"$f":"+AS220-AS54","v":0},0,0,0,null,{"$f":"+AX220-AX54","v":0},0,0,0,null,{"$f":"+BC220-BC54","v":0},0,0,0,null,{"$f":"+BH220-BH54","v":0},0,0,0,null,{"$f":"+BM220-BM54","v":0},0,0,0,null,{"$f":"+BR220-BR54","v":0},0,0,0,null,{"$f":"+BW220-BW54","v":0},0,0,0,null,{"$f":"+CB220-CB54","v":0},0,0,0,null,{"$f":"+CG220-CG54","v":0},0,0,0,null,{"$f":"+CL220-CL54","v":0},0,0,0,null,{"$f":"+CQ220-CQ54","v":0},0,0,0,null,{"$f":"+CV220-CV54","v":0},0,0,0,null,{"$f":"+DA220-DA54","v":0},0,0,0,null,{"$f":"+DF220-DF54","v":0},0,0,0,null,{"$f":"+DK220-DK54","v":0},0,0,0,null,{"$f":"+DP220-DP54","v":0},0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"+E230-E64","v":0},{"$f":"+F230-F64","v":0},0,0,null,{"$f":"+J230-J64","v":0},{"$f":"+K230-K64","v":0},0,0,null,{"$f":"+O230-O64","v":0},{"$f":"+P230-P64","v":0},0,0,null,{"$f":"+T230-T64","v":0},{"$f":"+U230-U64","v":0},0,0,null,{"$f":"+Y230-Y64","v":0},{"$f":"+Z230-Z64","v":0},0,0,null,{"$f":"+AD230-AD64","v":0},{"$f":"+AE230-AE64","v":0},0,0,null,{"$f":"+AI230-AI64","v":0},{"$f":"+AJ230-AJ64","v":0},0,0,null,{"$f":"+AN230-AN64","v":0},{"$f":"+AO230-AO64","v":0},0,0,null,{"$f":"+AS230-AS64","v":0},{"$f":"+AT230-AT64","v":0},0,0,null,{"$f":"+AX230-AX64","v":0},{"$f":"+AY230-AY64","v":0},0,0,null,{"$f":"+BC230-BC64","v":0},{"$f":"+BD230-BD64","v":0},0,0,null,{"$f":"+BH230-BH64","v":0},{"$f":"+BI230-BI64","v":0},0,0,null,{"$f":"+BM230-BM64","v":0},{"$f":"+BN230-BN64","v":0},0,0,null,{"$f":"+BR230-BR64","v":0},{"$f":"+BS230-BS64","v":0},0,0,null,{"$f":"+BW230-BW64","v":0},{"$f":"+BX230-BX64","v":0},0,0,null,{"$f":"+CB230-CB64","v":0},{"$f":"+CC230-CC64","v":0},0,0,null,{"$f":"+CG230-CG64","v":0},{"$f":"+CH230-CH64","v":0},0,0,null,{"$f":"+CL230-CL64","v":0},{"$f":"+CM230-CM64","v":0},0,0,null,{"$f":"+CQ230-CQ64","v":0},{"$f":"+CR230-CR64","v":0},0,0,null,{"$f":"+CV230-CV64","v":0},{"$f":"+CW230-CW64","v":0},0,0,null,{"$f":"+DA230-DA64","v":0},{"$f":"+DB230-DB64","v":0},0,0,null,{"$f":"+DF230-DF64","v":0},{"$f":"+DG230-DG64","v":0},0,0,null,{"$f":"+DK230-DK64","v":0},{"$f":"+DL230-DL64","v":0},0,0,null,{"$f":"+DP230-DP64","v":0},{"$f":"+DQ230-DQ64","v":0},0,0]
[null,null,null,null,{"$f":"+E231-E65","v":0},0,0,0,null,{"$f":"+J231-J65","v":0},0,0,0,null,{"$f":"+O231-O65","v":0},0,0,0,null,{"$f":"+T231-T65","v":0},0,0,0,null,{"$f":"+Y231-Y65","v":0},0,0,0,null,{"$f":"+AD231-AD65","v":0},0,0,0,null,{"$f":"+AI231-AI65","v":0},0,0,0,null,{"$f":"+AN231-AN65","v":0},0,0,0,null,{"$f":"+AS231-AS65","v":0},0,0,0,null,{"$f":"+AX231-AX65","v":0},0,0,0,null,{"$f":"+BC231-BC65","v":0},0,0,0,null,{"$f":"+BH231-BH65","v":0},0,0,0,null,{"$f":"+BM231-BM65","v":0},0,0,0,null,{"$f":"+BR231-BR65","v":0},0,0,0,null,{"$f":"+BW231-BW65","v":0},0,0,0,null,{"$f":"+CB231-CB65","v":0},0,0,0,null,{"$f":"+CG231-CG65","v":0},0,0,0,null,{"$f":"+CL231-CL65","v":0},0,0,0,null,{"$f":"+CQ231-CQ65","v":0},0,0,0,null,{"$f":"+CV231-CV65","v":0},0,0,0,null,{"$f":"+DA231-DA65","v":0},0,0,0,null,{"$f":"+DF231-DF65","v":0},0,0,0,null,{"$f":"+DK231-DK65","v":0},0,0,0,null,{"$f":"+DP231-DP65","v":0},0,0,0]
[null,null,null,null,{"$f":"+E232-E66","v":0},0,0,0,null,{"$f":"+J232-J66","v":0},0,0,0,null,{"$f":"+O232-O66","v":0},0,0,0,null,{"$f":"+T232-T66","v":0},0,0,0,null,{"$f":"+Y232-Y66","v":0},0,0,0,null,{"$f":"+AD232-AD66","v":0},0,0,0,null,{"$f":"+AI232-AI66","v":0},0,0,0,null,{"$f":"+AN232-AN66","v":0},0,0,0,null,{"$f":"+AS232-AS66","v":0},0,0,0,null,{"$f":"+AX232-AX66","v":0},0,0,0,null,{"$f":"+BC232-BC66","v":0},0,0,0,null,{"$f":"+BH232-BH66","v":0},0,0,0,null,{"$f":"+BM232-BM66","v":0},0,0,0,null,{"$f":"+BR232-BR66","v":0},0,0,0,null,{"$f":"+BW232-BW66","v":0},0,0,0,null,{"$f":"+CB232-CB66","v":0},0,0,0,null,{"$f":"+CG232-CG66","v":0},0,0,0,null,{"$f":"+CL232-CL66","v":0},0,0,0,null,{"$f":"+CQ232-CQ66","v":0},0,0,0,null,{"$f":"+CV232-CV66","v":0},0,0,0,null,{"$f":"+DA232-DA66","v":0},0,0,0,null,{"$f":"+DF232-DF66","v":0},0,0,0,null,{"$f":"+DK232-DK66","v":0},0,0,0,null,{"$f":"+DP232-DP66","v":0},0,0,0]
[null,null,null,null,{"$f":"+E233-E67","v":0},0,0,0,null,{"$f":"+J233-J67","v":0},0,0,0,null,{"$f":"+O233-O67","v":0},0,0,0,null,{"$f":"+T233-T67","v":0},0,0,0,null,{"$f":"+Y233-Y67","v":0},0,0,0,null,{"$f":"+AD233-AD67","v":0},0,0,0,null,{"$f":"+AI233-AI67","v":0},0,0,0,null,{"$f":"+AN233-AN67","v":0},0,0,0,null,{"$f":"+AS233-AS67","v":0},0,0,0,null,{"$f":"+AX233-AX67","v":0},0,0,0,null,{"$f":"+BC233-BC67","v":0},0,0,0,null,{"$f":"+BH233-BH67","v":0},0,0,0,null,{"$f":"+BM233-BM67","v":0},0,0,0,null,{"$f":"+BR233-BR67","v":0},0,0,0,null,{"$f":"+BW233-BW67","v":0},0,0,0,null,{"$f":"+CB233-CB67","v":0},0,0,0,null,{"$f":"+CG233-CG67","v":0},0,0,0,null,{"$f":"+CL233-CL67","v":0},0,0,0,null,{"$f":"+CQ233-CQ67","v":0},0,0,0,null,{"$f":"+CV233-CV67","v":0},0,0,0,null,{"$f":"+DA233-DA67","v":0},0,0,0,null,{"$f":"+DF233-DF67","v":0},0,0,0,null,{"$f":"+DK233-DK67","v":0},0,0,0,null,{"$f":"+DP233-DP67","v":0},0,0,0]
[null,null,null,null,{"$f":"+E234-E68","v":0},0,0,0,null,{"$f":"+J234-J68","v":0},0,0,0,null,{"$f":"+O234-O68","v":0},0,0,0,null,{"$f":"+T234-T68","v":0},0,0,0,null,{"$f":"+Y234-Y68","v":0},0,0,0,null,{"$f":"+AD234-AD68","v":0},0,0,0,null,{"$f":"+AI234-AI68","v":0},0,0,0,null,{"$f":"+AN234-AN68","v":0},0,0,0,null,{"$f":"+AS234-AS68","v":0},0,0,0,null,{"$f":"+AX234-AX68","v":0},0,0,0,null,{"$f":"+BC234-BC68","v":0},0,0,0,null,{"$f":"+BH234-BH68","v":0},0,0,0,null,{"$f":"+BM234-BM68","v":0},0,0,0,null,{"$f":"+BR234-BR68","v":0},0,0,0,null,{"$f":"+BW234-BW68","v":0},0,0,0,null,{"$f":"+CB234-CB68","v":0},0,0,0,null,{"$f":"+CG234-CG68","v":0},0,0,0,null,{"$f":"+CL234-CL68","v":0},0,0,0,null,{"$f":"+CQ234-CQ68","v":0},0,0,0,null,{"$f":"+CV234-CV68","v":0},0,0,0,null,{"$f":"+DA234-DA68","v":0},0,0,0,null,{"$f":"+DF234-DF68","v":0},0,0,0,null,{"$f":"+DK234-DK68","v":0},0,0,0,null,{"$f":"+DP234-DP68","v":0},0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"+E244-E78","v":0},{"$f":"+F244-F78","v":0},0,0,null,{"$f":"+J244-J78","v":0},{"$f":"+K244-K78","v":0},0,0,null,{"$f":"+O244-O78","v":0},{"$f":"+P244-P78","v":0},0,0,null,{"$f":"+T244-T78","v":0},{"$f":"+U244-U78","v":0},0,0,null,{"$f":"+Y244-Y78","v":0},{"$f":"+Z244-Z78","v":0},0,0,null,{"$f":"+AD244-AD78","v":0},{"$f":"+AE244-AE78","v":0},0,0,null,{"$f":"+AI244-AI78","v":0},{"$f":"+AJ244-AJ78","v":0},0,0,null,{"$f":"+AN244-AN78","v":0},{"$f":"+AO244-AO78","v":0},0,0,null,{"$f":"+AS244-AS78","v":0},{"$f":"+AT244-AT78","v":0},0,0,null,{"$f":"+AX244-AX78","v":0},{"$f":"+AY244-AY78","v":0},0,0,null,{"$f":"+BC244-BC78","v":0},{"$f":"+BD244-BD78","v":0},0,0,null,{"$f":"+BH244-BH78","v":0},{"$f":"+BI244-BI78","v":0},0,0,null,{"$f":"+BM244-BM78","v":0},{"$f":"+BN244-BN78","v":0},0,0,null,{"$f":"+BR244-BR78","v":0},{"$f":"+BS244-BS78","v":0},0,0,null,{"$f":"+BW244-BW78","v":0},{"$f":"+BX244-BX78","v":0},0,0,null,{"$f":"+CB244-CB78","v":0},{"$f":"+CC244-CC78","v":0},0,0,null,{"$f":"+CG244-CG78","v":0},{"$f":"+CH244-CH78","v":0},0,0,null,{"$f":"+CL244-CL78","v":0},{"$f":"+CM244-CM78","v":0},0,0,null,{"$f":"+CQ244-CQ78","v":0},{"$f":"+CR244-CR78","v":0},0,0,null,{"$f":"+CV244-CV78","v":0},{"$f":"+CW244-CW78","v":0},0,0,null,{"$f":"+DA244-DA78","v":0},{"$f":"+DB244-DB78","v":0},0,0,null,{"$f":"+DF244-DF78","v":0},{"$f":"+DG244-DG78","v":0},0,0,null,{"$f":"+DK244-DK78","v":0},{"$f":"+DL244-DL78","v":0},0,0,null,{"$f":"+DP244-DP78","v":0},{"$f":"+DQ244-DQ78","v":0},0,0]
[null,null,null,null,{"$f":"+E245-E79","v":0},0,0,0,null,{"$f":"+J245-J79","v":0},0,0,0,null,{"$f":"+O245-O79","v":0},0,0,0,null,{"$f":"+T245-T79","v":0},0,0,0,null,{"$f":"+Y245-Y79","v":0},0,0,0,null,{"$f":"+AD245-AD79","v":0},0,0,0,null,{"$f":"+AI245-AI79","v":0},0,0,0,null,{"$f":"+AN245-AN79","v":0},0,0,0,null,{"$f":"+AS245-AS79","v":0},0,0,0,null,{"$f":"+AX245-AX79","v":0},0,0,0,null,{"$f":"+BC245-BC79","v":0},0,0,0,null,{"$f":"+BH245-BH79","v":0},0,0,0,null,{"$f":"+BM245-BM79","v":0},0,0,0,null,{"$f":"+BR245-BR79","v":0},0,0,0,null,{"$f":"+BW245-BW79","v":0},0,0,0,null,{"$f":"+CB245-CB79","v":0},0,0,0,null,{"$f":"+CG245-CG79","v":0},0,0,0,null,{"$f":"+CL245-CL79","v":0},0,0,0,null,{"$f":"+CQ245-CQ79","v":0},0,0,0,null,{"$f":"+CV245-CV79","v":0},0,0,0,null,{"$f":"+DA245-DA79","v":0},0,0,0,null,{"$f":"+DF245-DF79","v":0},0,0,0,null,{"$f":"+DK245-DK79","v":0},0,0,0,null,{"$f":"+DP245-DP79","v":0},0,0,0]
[null,null,null,null,{"$f":"+E246-E80","v":0},0,0,0,null,{"$f":"+J246-J80","v":0},0,0,0,null,{"$f":"+O246-O80","v":0},0,0,0,null,{"$f":"+T246-T80","v":0},0,0,0,null,{"$f":"+Y246-Y80","v":0},0,0,0,null,{"$f":"+AD246-AD80","v":0},0,0,0,null,{"$f":"+AI246-AI80","v":0},0,0,0,null,{"$f":"+AN246-AN80","v":0},0,0,0,null,{"$f":"+AS246-AS80","v":0},0,0,0,null,{"$f":"+AX246-AX80","v":0},0,0,0,null,{"$f":"+BC246-BC80","v":0},0,0,0,null,{"$f":"+BH246-BH80","v":0},0,0,0,null,{"$f":"+BM246-BM80","v":0},0,0,0,null,{"$f":"+BR246-BR80","v":0},0,0,0,null,{"$f":"+BW246-BW80","v":0},0,0,0,null,{"$f":"+CB246-CB80","v":0},0,0,0,null,{"$f":"+CG246-CG80","v":0},0,0,0,null,{"$f":"+CL246-CL80","v":0},0,0,0,null,{"$f":"+CQ246-CQ80","v":0},0,0,0,null,{"$f":"+CV246-CV80","v":0},0,0,0,null,{"$f":"+DA246-DA80","v":0},0,0,0,null,{"$f":"+DF246-DF80","v":0},0,0,0,null,{"$f":"+DK246-DK80","v":0},0,0,0,null,{"$f":"+DP246-DP80","v":0},0,0,0]
[null,null,null,null,{"$f":"+E247-E81","v":0},0,0,0,null,{"$f":"+J247-J81","v":0},0,0,0,null,{"$f":"+O247-O81","v":0},0,0,0,null,{"$f":"+T247-T81","v":0},0,0,0,null,{"$f":"+Y247-Y81","v":0},0,0,0,null,{"$f":"+AD247-AD81","v":0},0,0,0,null,{"$f":"+AI247-AI81","v":0},0,0,0,null,{"$f":"+AN247-AN81","v":0},0,0,0,null,{"$f":"+AS247-AS81","v":0},0,0,0,null,{"$f":"+AX247-AX81","v":0},0,0,0,null,{"$f":"+BC247-BC81","v":0},0,0,0,null,{"$f":"+BH247-BH81","v":0},0,0,0,null,{"$f":"+BM247-BM81","v":0},0,0,0,null,{"$f":"+BR247-BR81","v":0},0,0,0,null,{"$f":"+BW247-BW81","v":0},0,0,0,null,{"$f":"+CB247-CB81","v":0},0,0,0,null,{"$f":"+CG247-CG81","v":0},0,0,0,null,{"$f":"+CL247-CL81","v":0},0,0,0,null,{"$f":"+CQ247-CQ81","v":0},0,0,0,null,{"$f":"+CV247-CV81","v":0},0,0,0,null,{"$f":"+DA247-DA81","v":0},0,0,0,null,{"$f":"+DF247-DF81","v":0},0,0,0,null,{"$f":"+DK247-DK81","v":0},0,0,0,null,{"$f":"+DP247-DP81","v":0},0,0,0]
[null,null,null,null,{"$f":"+E248-E82","v":0},0,0,0,null,{"$f":"+J248-J82","v":0},0,0,0,null,{"$f":"+O248-O82","v":0},0,0,0,null,{"$f":"+T248-T82","v":0},0,0,0,null,{"$f":"+Y248-Y82","v":0},0,0,0,null,{"$f":"+AD248-AD82","v":0},0,0,0,null,{"$f":"+AI248-AI82","v":0},0,0,0,null,{"$f":"+AN248-AN82","v":0},0,0,0,null,{"$f":"+AS248-AS82","v":0},0,0,0,null,{"$f":"+AX248-AX82","v":0},0,0,0,null,{"$f":"+BC248-BC82","v":0},0,0,0,null,{"$f":"+BH248-BH82","v":0},0,0,0,null,{"$f":"+BM248-BM82","v":0},0,0,0,null,{"$f":"+BR248-BR82","v":0},0,0,0,null,{"$f":"+BW248-BW82","v":0},0,0,0,null,{"$f":"+CB248-CB82","v":0},0,0,0,null,{"$f":"+CG248-CG82","v":0},0,0,0,null,{"$f":"+CL248-CL82","v":0},0,0,0,null,{"$f":"+CQ248-CQ82","v":0},0,0,0,null,{"$f":"+CV248-CV82","v":0},0,0,0,null,{"$f":"+DA248-DA82","v":0},0,0,0,null,{"$f":"+DF248-DF82","v":0},0,0,0,null,{"$f":"+DK248-DK82","v":0},0,0,0,null,{"$f":"+DP248-DP82","v":0},0,0,0]

{"sheet":"MachData2","index":18,"n_rows":326,"n_cols":146,"rows_kept":326,"cut":false,"hidden":true,"merged":[]}
["lo-till Corn wheat",null,null,"Diversified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specified monthly field operations, equipment compliment, and Custom Rate costs (Max equipment is 20 items)"]
["Panhandle",1,null,"Area",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Times","Custom","Cost/per"]
["West-Northwest",2,null,"Farm Size","Small","Small","Small","Small","Small","Medium","Medium","Medium","Medium","Medium","Large","Large","Large","Large","Large","Small","Small","Small","Small","Small","Medium","Medium","Medium","Medium","Medium","Large","Large","Large","Large","Large","Small","Small","Small","Small","Small","Medium","Medium","Medium","Medium","Medium","Large","Large","Large","Large","Large","Small","Small","Small","Small","Small","Medium","Medium","Medium","Medium","Medium","Large","Large","Large","Large","Large","Small","Small","Small","Small","Small","Medium","Medium","Medium","Medium","Medium","Large","Large","Large","Large","Large","Small","Small","Small","Small","Small","Medium","Medium","Medium","Medium","Medium","Large","Large","Large","Large","Large","Small","Small","Small","Small","Small","Medium","Medium","Medium","Medium","Medium","Large","Large","Large","Large","Large","Small","Small","Small","Small","Small","Medium","Medium","Medium","Medium","Medium","Large","Large","Large","Large","Large",null,null,null,null,null,"Area","Equipment Desc.",1,2,3,4,5,6,7,8,9,10,11,12,"Over","Cost","Operation"]
["Southwest",3,null,"Acres",{"$f":"499/1.5","v":332.66666666666669},{"$f":"499/1.5","v":332.66666666666669},{"$f":"499/1.5","v":332.66666666666669},{"$f":"499/1.5","v":332.66666666666669},{"$f":"499/1.5","v":332.66666666666669},{"$f":"1999/1.5","v":1332.6666666666667},{"$f":"1999/1.5","v":1332.6666666666667},{"$f":"1999/1.5","v":1332.6666666666667},{"$f":"1999/1.5","v":1332.6666666666667},{"$f":"1999/1.5","v":1332.6666666666667},4950,4950,4950,4950,4950,{"$f":"259/1.5","v":172.66666666666666},{"$f":"259/1.5","v":172.66666666666666},{"$f":"259/1.5","v":172.66666666666666},{"$f":"259/1.5","v":172.66666666666666},{"$f":"259/1.5","v":172.66666666666666},666,666,666,666,666,2525,2525,2525,2525,2525,{"$f":"179/1.5","v":119.33333333333333},{"$f":"179/1.5","v":119.33333333333333},{"$f":"179/1.5","v":119.33333333333333},{"$f":"179/1.5","v":119.33333333333333},{"$f":"179/1.5","v":119.33333333333333},666,666,666,666,666,2070,2070,2070,2070,2070,{"$f":"179/1.5","v":119.33333333333333},{"$f":"179/1.5","v":119.33333333333333},{"$f":"179/1.5","v":119.33333333333333},{"$f":"179/1.5","v":119.33333333333333},{"$f":"179/1.5","v":119.33333333333333},666,666,666,666,666,1900,1900,1900,1900,1900,{"$f":"139/1.5","v":92.666666666666671},{"$f":"139/1.5","v":92.666666666666671},{"$f":"139/1.5","v":92.666666666666671},{"$f":"139/1.5","v":92.666666666666671},{"$f":"139/1.5","v":92.666666666666671},666,666,666,666,666,2140,2140,2140,2140,2140,66,66,66,66,66,666,666,666,666,666,2710,2710,2710,2710,2710,46,46,46,46,46,{"$f":"499/1.5","v":332.66666666666669},{"$f":"499/1.5","v":332.66666666666669},{"$f":"499/1.5","v":332.66666666666669},{"$f":"499/1.5","v":332.66666666666669},{"$f":"499/1.5","v":332.66666666666669},1275,1275,1275,1275,1275,66,66,66,66,66,666,666,666,666,666,2360,2360,2360,2360,2360,null,null,null,null,null,1,"Offset Disc",null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB4:EM4)","v":1},{"$f":"EN4*EP4","v":10.79},10.79]
["North-Central",4,null,"operation category",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",null,null,null,null,null,null,"Chisel",null,null,null,null,null,null,null,null,null,null,null,null,0,0,16.64]
["South-Central",5,null,"Fuel",1.982,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(E6:H6)","v":4.1429999999999998},1.982,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(J6:M6)","v":4.1429999999999998},1.982,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(O6:R6)","v":4.1429999999999998},1.982,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(T6:W6)","v":4.1429999999999998},1.982,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(Y6:AB6)","v":4.1429999999999998},1.982,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(AD6:AG6)","v":4.1429999999999998},1.982,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(AI6:AL6)","v":4.1429999999999998},1.982,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(AN6:AQ6)","v":4.1429999999999998},1.982,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(AS6:AV6)","v":4.1429999999999998},1.982,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(AX6:BA6)","v":4.1429999999999998},1.982,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(BC6:BF6)","v":4.1429999999999998},1.982,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(BH6:BK6)","v":4.1429999999999998},1.982,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(BM6:BP6)","v":4.1429999999999998},1.982,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(BR6:BU6)","v":4.1429999999999998},1.982,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(BW6:BZ6)","v":4.1429999999999998},1.982,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(CB6:CE6)","v":4.1429999999999998},1.982,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(CG6:CJ6)","v":4.1429999999999998},1.982,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(CL6:CO6)","v":4.1429999999999998},1.982,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(CQ6:CT6)","v":4.1429999999999998},1.982,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(CV6:CY6)","v":4.1429999999999998},1.982,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(DA6:DD6)","v":4.1429999999999998},1.982,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(DF6:DI6)","v":4.1429999999999998},1.982,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(DK6:DN6)","v":4.1429999999999998},1.982,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(DP6:DS6)","v":4.1429999999999998},null,null,null,null,null,null,"Anhy. App.",null,null,1,null,null,null,null,null,null,null,null,null,1,17.72,17.72]
["Northeast",6,null,"Lube",0.29699999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.621,0.29699999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.621,0.29699999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.621,0.29699999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.621,0.29699999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.621,0.29699999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.621,0.29699999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.621,0.29699999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.621,0.29699999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.621,0.29699999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.621,0.29699999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.621,0.29699999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.621,0.29699999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.621,0.29699999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.621,0.29699999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.621,0.29699999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.621,0.29699999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.621,0.29699999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.621,0.29699999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.621,0.29699999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.621,0.29699999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.621,0.29699999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.621,0.29699999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.621,0.29699999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.621,null,null,null,null,null,null,"Sweep Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,13.17]
["East-Northeast",7,null,"Repairs",8.365449914529913,5.0123152991452979,2.4689005982905985,4.4782975641025633,{"$f":"+SUM(E8:H8)","v":20.324963376068375},9.1379127777777764,5.4444970940170947,2.4539977777777779,4.9601554273504265,{"$f":"+SUM(J8:M8)","v":21.996563076923074},11.763292991452991,6.7360748717948722,3.2438472649572647,6.7236558547008531,28.466870982905981,7.9307843162393157,4.7862891880341882,2.3521618376068369,4.2696580769230774,19.338893418803416,8.6138302564102567,5.1265702564102567,2.5185766666666667,4.4286214957264951,20.687598675213678,10.243205299145297,5.946225384615385,2.81911688034188,5.0917970085470081,24.100344572649572,7.9009786752136755,4.7664187606837611,2.3447104273504271,4.2646904700854709,19.276798333333332,9.0037873931623942,5.2582118376068374,2.6303478205128199,4.6322933760683762,21.524640427350427,10.710160341880343,5.9611282051282046,2.8762443589743585,5.4221428632478625,24.969675769230768,7.9009786752136755,4.7664187606837611,2.3447104273504271,4.2646904700854709,19.276798333333332,8.8398563675213673,5.2060519658119651,2.5757041452991452,4.5031355982905978,21.124748076923076,10.121498931623931,5.4867217521367522,2.7023781196581198,5.2135033760683758,23.52410217948718,7.742015256410256,4.6919046581196575,2.3099371794871795,4.2324010256410256,18.976258119658116,8.3430956837606836,4.9651230341880348,2.4490301709401709,4.3565911965811974,20.113840085470088,9.7265741880341885,5.6208471367521362,2.5384470940170942,4.8384490598290588,22.724317478632479,7.7370476495726503,4.6894208547008542,2.3099371794871795,4.2324010256410256,18.968806709401708,7.9680413675213666,4.8260300427350424,2.381967478632478,4.2969799145299152,19.473018803418803,9.1677184188034193,5.4867217521367522,2.5235442735042737,4.917930769230769,22.095915213675212,7.742015256410256,4.6919046581196575,2.3099371794871795,4.2324010256410256,18.976258119658116,7.7867237179487176,4.7316455128205126,2.32484,4.2473038461538462,19.090513076923077,8.7603746581196571,5.2880174786324776,2.6502182478632474,4.5428764529914529,21.241486837606836,7.7370476495726503,4.6894208547008542,2.3099371794871795,4.2324010256410256,18.968806709401708,7.886075854700854,4.7887729914529924,2.3546456410256407,4.2920123076923078,19.321506794871794,8.6684739316239323,5.2209547863247865,2.4763520085470083,4.5801335042735039,20.94591423076923,null,null,null,null,null,null,"M.B. Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,21.8]
["Southeast",8,null,"Depreciation",34.929727478632479,10.921283632478634,6.4802431196581196,14.264483034188034,66.595737264957265,17.125824572649574,4.8384490598290588,5.3948210256410265,6.0878021794871788,33.446896837606836,5.6407175641025642,1.6914701282051281,1.1226791452991454,1.9646885042735045,10.419555341880343,54.286007521367523,21.611573547008547,14.155195683760681,31.718169658119653,121.7709464102564,31.430048461538458,7.7892075213675209,8.9814331623931629,25.001965213675213,73.202654358974343,9.5800297863247881,2.7595055982905983,2.3496780341880337,5.6233309401709395,20.312544358974357,56.866679273504268,25.101317350427351,14.758759914529914,32.252187393162387,128.97894393162392,17.985220555555554,6.5299191880341878,3.6909318803418802,11.90735358974359,40.113425213675214,7.3023820512820494,2.6725724786324787,1.8032412820512818,4.043631965811965,15.821827777777775,56.866679273504268,25.101317350427351,14.758759914529914,32.252187393162387,128.97894393162392,24.515139743589739,6.7460100854700853,5.034669529914531,18.966322905982903,55.262142264957262,9.8085397008547002,4.3888806410256409,2.4937386324786326,4.7068074786324798,21.397966452991454,84.531281752136763,42.095500341880339,19.696561111111112,36.631132820512818,182.95447602564104,38.650465000000004,12.232731837606838,10.680354700854702,28.638253418803412,90.201804957264955,14.274418247863245,4.2373686324786322,3.9393122222222221,9.9799221367521351,32.431021239316237,85.467675641025622,45.041291196581192,20.007036538461538,36.904351196581196,187.42035457264953,58.543246581196577,25.458985042735041,12.491047393162393,30.242790427350428,126.73606944444444,16.050337692307689,5.1762463247863248,3.9616664529914529,7.2079975213675196,32.396247991452981,84.531281752136763,42.095500341880339,19.696561111111112,36.631132820512818,182.95447602564104,76.046609273504274,32.48069730769231,16.902282264957265,34.152297008547009,159.58188585470086,37.989773290598286,16.251525769230767,3.9716016666666665,22.038787735042732,80.25168846153845,85.467675641025622,45.041291196581192,20.007036538461538,36.904351196581196,187.42035457264953,58.473700085470099,24.465463675213677,12.741911538461538,26.631340256410255,122.31241555555557,24.003476239316239,8.8671782051282051,5.0446047435897441,14.507895769230771,52.423154957264956,null,null,null,null,null,null,"Field Cultivator",null,null,1,null,null,null,null,null,null,null,null,null,1,15.39,15.39]
["small machinery",null,null,"Insurance",304.43978504273508,98.636801367521386,59.641087692307693,121.7585273931624,584.47620149572651,153.78220487179487,46.024877350427346,52.736114188034193,52.41073594017093,304.95393235042735,51.866782991452993,16.306169444444443,10.76728782051282,17.396559145299143,96.336799401709385,485.59847119658122,196.62036243589745,129.82095329059828,270.07884854700853,1082.1186354700853,271.12701358974357,70.939909444444439,78.207518247863234,207.10698047008543,627.3814217521367,85.721023589743595,26.293542991452991,21.802826410256408,47.855440470085462,181.67283346153846,510.56814696581199,226.77621974358973,136.06275128205129,275.61276256410252,1149.0198805555556,158.11395803418804,58.756853675213677,34.015687820512824,99.992958034188035,350.87945756410261,66.22068294871795,25.461468846153846,17.279820384615387,34.673895726495729,143.63586790598293,510.56814696581199,226.77621974358973,136.06275128205129,275.61276256410252,1149.0198805555556,212.61605645299144,61.307719786324782,45.456086367521358,157.56503747863249,476.94490008547007,90.837658632478636,41.775089700854693,23.958767777777776,40.553058418803417,197.12457452991453,767.82311846153857,379.92753854700851,187.05771927350426,320.81301717948719,1655.6213934615384,335.55190666666664,109.71456461538459,93.947380512820516,238.28119717948715,777.49504897435895,126.17721367521366,38.876491111111115,37.828326068376072,83.068321538461532,285.95035239316235,777.48262995726498,404.71092905982908,190.24195525641031,323.63461786324785,1696.0701321367524,508.70281059829057,222.42707995726494,112.64048504273505,254.85064978632479,1098.6210253846152,143.07204452991454,47.56483547008547,38.811912222222226,60.927697863247865,290.3764900854701,767.82311846153857,379.92753854700851,187.05771927350426,320.81301717948719,1655.6213934615384,680.1995014529914,293.26515346153843,158.18598833333334,295.21990675213681,1426.8705500000001,318.91539136752141,136.9047606410256,35.977892521367522,181.62067358974357,673.41871811965802,777.48262995726498,404.71092905982908,190.24195525641031,323.63461786324785,1696.0701321367524,519.76070341880347,219.85385961538461,118.50722871794875,229.0488998717949,1087.1706916239318,209.72987688034189,79.292940341880339,48.468939914529905,121.07796525641027,458.56972239316241,null,null,null,null,null,null,"Cultipacker",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["medium machinery",null,null,"Taxes",479.08593863247859,153.24818713675214,92.037335683760688,193.07597495726492,917.44743641025639,239.41629534188041,70.209671239316222,79.707735512820506,82.844779230769234,472.17848132478633,80.065403205128192,24.768487692307687,16.380683547008545,27.220001666666665,148.43457611111108,757.03347641025653,304.67574636752136,200.59444790598289,428.66721303418814,1690.9708837179489,428.28222350427347,109.87849564102564,123.10971645299145,332.11432273504272,993.38475833333325,133.62117252136753,40.088587179487178,33.553700384615389,75.972095170940165,283.23555525641024,794.90402713675223,352.29025790598291,209.85903465811964,436.87866713675209,1793.9319868376069,248.04254461538463,91.411417222222212,52.465379615384613,159.53469358974363,551.45403504273509,102.73507700854701,38.826815042735042,26.293542991452991,54.887087948717941,222.742522991453,794.90402713675223,352.29025790598291,209.85903465811964,436.87866713675209,1793.9319868376069,335.18927136752137,95.040254017094028,70.631917820512825,252.40161961538462,753.26306282051291,139.88035713675214,63.714525299145301,36.424977136752133,64.092063418803406,304.11192299145296,1190.479527222222,590.41000786324787,285.54549243589742,503.96619747863247,2570.4012249999996,528.80671547008546,170.87822380341879,147.34915401709401,381.47246427350422,1228.5065575641024,197.54682111111111,60.055882863247859,57.522403376068368,132.96544841880342,448.09055576923078,1204.8160405555554,629.9124174358974,290.27217034188027,508.15389004273504,2633.1545183760682,801.42152730769226,349.72200517094012,175.09572200854703,406.06460192307702,1732.3038564102562,223.32870059829057,73.441099487179471,58.625212094017094,96.975136880341893,452.37014905982903,1190.479527222222,590.41000786324787,285.54549243589742,503.96619747863247,2570.4012249999996,1060.4275802136751,455.66863999999987,242.692432051282,465.9813917948718,2224.7700440598287,508.86922542735044,218.15990568376068,55.833417051282055,291.81461226495725,1074.6771604273504,1204.8160405555554,629.9124174358974,290.27217034188027,508.15389004273504,2633.1545183760682,812.12920384615404,342.18614559829058,182.2192702136752,362.20808495726499,1698.7427046153848,329.74477427350428,123.62883136752136,73.69444743589743,193.61247649572647,720.68052957264956,null,null,null,null,null,null,"Tandem Disk",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.27]
["large machinery",null,null,"Interest",304.43978504273508,98.636801367521386,59.641087692307693,121.7585273931624,584.47620149572651,153.78220487179487,46.024877350427346,52.736114188034193,52.41073594017093,304.95393235042735,51.866782991452993,16.306169444444443,10.76728782051282,17.396559145299143,96.336799401709385,485.59847119658122,196.62036243589745,129.82095329059828,270.07884854700853,1082.1186354700853,271.12701358974357,70.939909444444439,78.207518247863234,207.10698047008543,627.3814217521367,85.721023589743595,26.293542991452991,21.802826410256408,47.855440470085462,181.67283346153846,510.56814696581199,226.77621974358973,136.06275128205129,275.61276256410252,1149.0198805555556,158.11395803418804,58.756853675213677,34.015687820512824,99.992958034188035,350.87945756410261,66.22068294871795,25.461468846153846,17.279820384615387,34.673895726495729,143.63586790598293,510.56814696581199,226.77621974358973,136.06275128205129,275.61276256410252,1149.0198805555556,212.61605645299144,61.307719786324782,45.456086367521358,157.56503747863249,476.94490008547007,90.837658632478636,41.775089700854693,23.958767777777776,40.553058418803417,197.12457452991453,767.82311846153857,379.92753854700851,187.05771927350426,320.81301717948719,1655.6213934615384,335.55190666666664,109.71456461538459,93.947380512820516,238.28119717948715,777.49504897435895,126.17721367521366,38.876491111111115,37.828326068376072,83.068321538461532,285.95035239316235,777.48262995726498,404.71092905982908,190.24195525641031,323.63461786324785,1696.0701321367524,508.70281059829057,222.42707995726494,112.64048504273505,254.85064978632479,1098.6210253846152,143.07204452991454,47.56483547008547,38.811912222222226,60.927697863247865,290.3764900854701,767.82311846153857,379.92753854700851,187.05771927350426,320.81301717948719,1655.6213934615384,680.1995014529914,293.26515346153843,158.18598833333334,295.21990675213681,1426.8705500000001,318.91539136752141,136.9047606410256,35.977892521367522,181.62067358974357,673.41871811965802,777.48262995726498,404.71092905982908,190.24195525641031,323.63461786324785,1696.0701321367524,519.76070341880347,219.85385961538461,118.50722871794875,229.0488998717949,1087.1706916239318,209.72987688034189,79.292940341880339,48.468939914529905,121.07796525641027,458.56972239316241,null,null,null,null,null,null,"Springtooth",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["All Used",null,null,"Ttl Variable Costs",{"$f":"(SUM(E6:E7)*Parameters!$C$9)+E8","v":15.863359914529912},{"$f":"(SUM(F6:F7)*Parameters!$C$9)+F8","v":8.526035299145299},{"$f":"(SUM(G6:G7)*Parameters!$C$9)+G8","v":4.9396905982905981},{"$f":"(SUM(H6:H7)*Parameters!$C$9)+H8","v":6.6694375641025632},{"$f":"(SUM(I6:I7)*Parameters!$C$9)+I8","v":35.998523376068377},{"$f":"(SUM(J6:J7)*Parameters!$C$9)+J8","v":16.635822777777776},{"$f":"(SUM(K6:K7)*Parameters!$C$9)+K8","v":8.958217094017094},{"$f":"(SUM(L6:L7)*Parameters!$C$9)+L8","v":4.9247877777777784},{"$f":"(SUM(M6:M7)*Parameters!$C$9)+M8","v":7.1512954273504263},{"$f":"(SUM(N6:N7)*Parameters!$C$9)+N8","v":37.670123076923076},{"$f":"(SUM(O6:O7)*Parameters!$C$9)+O8","v":19.26120299145299},{"$f":"(SUM(P6:P7)*Parameters!$C$9)+P8","v":10.249794871794872},{"$f":"(SUM(Q6:Q7)*Parameters!$C$9)+Q8","v":5.7146372649572648},{"$f":"(SUM(R6:R7)*Parameters!$C$9)+R8","v":8.9147958547008521},{"$f":"(SUM(S6:S7)*Parameters!$C$9)+S8","v":44.140430982905983},{"$f":"(SUM(T6:T7)*Parameters!$C$9)+T8","v":15.428694316239316},{"$f":"(SUM(U6:U7)*Parameters!$C$9)+U8","v":8.3000091880341884},{"$f":"(SUM(V6:V7)*Parameters!$C$9)+V8","v":4.822951837606837},{"$f":"(SUM(W6:W7)*Parameters!$C$9)+W8","v":6.4607980769230773},{"$f":"(SUM(X6:X7)*Parameters!$C$9)+X8","v":35.012453418803418},{"$f":"(SUM(Y6:Y7)*Parameters!$C$9)+Y8","v":16.111740256410258},{"$f":"(SUM(Z6:Z7)*Parameters!$C$9)+Z8","v":8.6402902564102568},{"$f":"(SUM(AA6:AA7)*Parameters!$C$9)+AA8","v":4.9893666666666672},{"$f":"(SUM(AB6:AB7)*Parameters!$C$9)+AB8","v":6.619761495726495},{"$f":"(SUM(AC6:AC7)*Parameters!$C$9)+AC8","v":36.361158675213673},{"$f":"(SUM(AD6:AD7)*Parameters!$C$9)+AD8","v":17.741115299145296},{"$f":"(SUM(AE6:AE7)*Parameters!$C$9)+AE8","v":9.4599453846153843},{"$f":"(SUM(AF6:AF7)*Parameters!$C$9)+AF8","v":5.2899068803418796},{"$f":"(SUM(AG6:AG7)*Parameters!$C$9)+AG8","v":7.282937008547008},{"$f":"(SUM(AH6:AH7)*Parameters!$C$9)+AH8","v":39.77390457264957},{"$f":"(SUM(AI6:AI7)*Parameters!$C$9)+AI8","v":15.398888675213676},{"$f":"(SUM(AJ6:AJ7)*Parameters!$C$9)+AJ8","v":8.2801387606837622},{"$f":"(SUM(AK6:AK7)*Parameters!$C$9)+AK8","v":4.8155004273504272},{"$f":"(SUM(AL6:AL7)*Parameters!$C$9)+AL8","v":6.4558304700854707},{"$f":"(SUM(AM6:AM7)*Parameters!$C$9)+AM8","v":34.950358333333327},{"$f":"(SUM(AN6:AN7)*Parameters!$C$9)+AN8","v":16.501697393162395},{"$f":"(SUM(AO6:AO7)*Parameters!$C$9)+AO8","v":8.7719318376068376},{"$f":"(SUM(AP6:AP7)*Parameters!$C$9)+AP8","v":5.1011378205128199},{"$f":"(SUM(AQ6:AQ7)*Parameters!$C$9)+AQ8","v":6.8234333760683761},{"$f":"(SUM(AR6:AR7)*Parameters!$C$9)+AR8","v":37.198200427350429},{"$f":"(SUM(AS6:AS7)*Parameters!$C$9)+AS8","v":18.208070341880344},{"$f":"(SUM(AT6:AT7)*Parameters!$C$9)+AT8","v":9.4748482051282039},{"$f":"(SUM(AU6:AU7)*Parameters!$C$9)+AU8","v":5.3470343589743585},{"$f":"(SUM(AV6:AV7)*Parameters!$C$9)+AV8","v":7.6132828632478624},{"$f":"(SUM(AW6:AW7)*Parameters!$C$9)+AW8","v":40.64323576923077},{"$f":"(SUM(AX6:AX7)*Parameters!$C$9)+AX8","v":15.398888675213676},{"$f":"(SUM(AY6:AY7)*Parameters!$C$9)+AY8","v":8.2801387606837622},{"$f":"(SUM(AZ6:AZ7)*Parameters!$C$9)+AZ8","v":4.8155004273504272},{"$f":"(SUM(BA6:BA7)*Parameters!$C$9)+BA8","v":6.4558304700854707},{"$f":"(SUM(BB6:BB7)*Parameters!$C$9)+BB8","v":34.950358333333327},{"$f":"(SUM(BC6:BC7)*Parameters!$C$9)+BC8","v":16.337766367521368},{"$f":"(SUM(BD6:BD7)*Parameters!$C$9)+BD8","v":8.7197719658119652},{"$f":"(SUM(BE6:BE7)*Parameters!$C$9)+BE8","v":5.0464941452991452},{"$f":"(SUM(BF6:BF7)*Parameters!$C$9)+BF8","v":6.6942755982905977},{"$f":"(SUM(BG6:BG7)*Parameters!$C$9)+BG8","v":36.798308076923078},{"$f":"(SUM(BH6:BH7)*Parameters!$C$9)+BH8","v":17.61940893162393},{"$f":"(SUM(BI6:BI7)*Parameters!$C$9)+BI8","v":9.0004417521367515},{"$f":"(SUM(BJ6:BJ7)*Parameters!$C$9)+BJ8","v":5.1731681196581203},{"$f":"(SUM(BK6:BK7)*Parameters!$C$9)+BK8","v":7.4046433760683756},{"$f":"(SUM(BL6:BL7)*Parameters!$C$9)+BL8","v":39.197662179487182},{"$f":"(SUM(BM6:BM7)*Parameters!$C$9)+BM8","v":15.239925256410256},{"$f":"(SUM(BN6:BN7)*Parameters!$C$9)+BN8","v":8.2056246581196568},{"$f":"(SUM(BO6:BO7)*Parameters!$C$9)+BO8","v":4.7807271794871795},{"$f":"(SUM(BP6:BP7)*Parameters!$C$9)+BP8","v":6.4235410256410255},{"$f":"(SUM(BQ6:BQ7)*Parameters!$C$9)+BQ8","v":34.649818119658114},{"$f":"(SUM(BR6:BR7)*Parameters!$C$9)+BR8","v":15.841005683760685},{"$f":"(SUM(BS6:BS7)*Parameters!$C$9)+BS8","v":8.478843034188035},{"$f":"(SUM(BT6:BT7)*Parameters!$C$9)+BT8","v":4.919820170940171},{"$f":"(SUM(BU6:BU7)*Parameters!$C$9)+BU8","v":6.5477311965811973},{"$f":"(SUM(BV6:BV7)*Parameters!$C$9)+BV8","v":35.787400085470082},{"$f":"(SUM(BW6:BW7)*Parameters!$C$9)+BW8","v":17.224484188034189},{"$f":"(SUM(BX6:BX7)*Parameters!$C$9)+BX8","v":9.1345671367521355},{"$f":"(SUM(BY6:BY7)*Parameters!$C$9)+BY8","v":5.0092370940170943},{"$f":"(SUM(BZ6:BZ7)*Parameters!$C$9)+BZ8","v":7.0295890598290587},{"$f":"(SUM(CA6:CA7)*Parameters!$C$9)+CA8","v":38.397877478632481},{"$f":"(SUM(CB6:CB7)*Parameters!$C$9)+CB8","v":15.23495764957265},{"$f":"(SUM(CC6:CC7)*Parameters!$C$9)+CC8","v":8.2031408547008553},{"$f":"(SUM(CD6:CD7)*Parameters!$C$9)+CD8","v":4.7807271794871795},{"$f":"(SUM(CE6:CE7)*Parameters!$C$9)+CE8","v":6.4235410256410255},{"$f":"(SUM(CF6:CF7)*Parameters!$C$9)+CF8","v":34.642366709401706},{"$f":"(SUM(CG6:CG7)*Parameters!$C$9)+CG8","v":15.465951367521367},{"$f":"(SUM(CH6:CH7)*Parameters!$C$9)+CH8","v":8.3397500427350426},{"$f":"(SUM(CI6:CI7)*Parameters!$C$9)+CI8","v":4.8527574786324781},{"$f":"(SUM(CJ6:CJ7)*Parameters!$C$9)+CJ8","v":6.4881199145299151},{"$f":"(SUM(CK6:CK7)*Parameters!$C$9)+CK8","v":35.146578803418805},{"$f":"(SUM(CL6:CL7)*Parameters!$C$9)+CL8","v":16.665628418803418},{"$f":"(SUM(CM6:CM7)*Parameters!$C$9)+CM8","v":9.0004417521367515},{"$f":"(SUM(CN6:CN7)*Parameters!$C$9)+CN8","v":4.9943342735042737},{"$f":"(SUM(CO6:CO7)*Parameters!$C$9)+CO8","v":7.1090707692307689},{"$f":"(SUM(CP6:CP7)*Parameters!$C$9)+CP8","v":37.769475213675207},{"$f":"(SUM(CQ6:CQ7)*Parameters!$C$9)+CQ8","v":15.239925256410256},{"$f":"(SUM(CR6:CR7)*Parameters!$C$9)+CR8","v":8.2056246581196568},{"$f":"(SUM(CS6:CS7)*Parameters!$C$9)+CS8","v":4.7807271794871795},{"$f":"(SUM(CT6:CT7)*Parameters!$C$9)+CT8","v":6.4235410256410255},{"$f":"(SUM(CU6:CU7)*Parameters!$C$9)+CU8","v":34.649818119658114},{"$f":"(SUM(CV6:CV7)*Parameters!$C$9)+CV8","v":15.284633717948719},{"$f":"(SUM(CW6:CW7)*Parameters!$C$9)+CW8","v":8.2453655128205128},{"$f":"(SUM(CX6:CX7)*Parameters!$C$9)+CX8","v":4.7956300000000001},{"$f":"(SUM(CY6:CY7)*Parameters!$C$9)+CY8","v":6.438443846153846},{"$f":"(SUM(CZ6:CZ7)*Parameters!$C$9)+CZ8","v":34.764073076923076},{"$f":"(SUM(DA6:DA7)*Parameters!$C$9)+DA8","v":16.258284658119656},{"$f":"(SUM(DB6:DB7)*Parameters!$C$9)+DB8","v":8.8017374786324787},{"$f":"(SUM(DC6:DC7)*Parameters!$C$9)+DC8","v":5.1210082478632479},{"$f":"(SUM(DD6:DD7)*Parameters!$C$9)+DD8","v":6.7340164529914528},{"$f":"(SUM(DE6:DE7)*Parameters!$C$9)+DE8","v":36.915046837606837},{"$f":"(SUM(DF6:DF7)*Parameters!$C$9)+DF8","v":15.23495764957265},{"$f":"(SUM(DG6:DG7)*Parameters!$C$9)+DG8","v":8.2031408547008553},{"$f":"(SUM(DH6:DH7)*Parameters!$C$9)+DH8","v":4.7807271794871795},{"$f":"(SUM(DI6:DI7)*Parameters!$C$9)+DI8","v":6.4235410256410255},{"$f":"(SUM(DJ6:DJ7)*Parameters!$C$9)+DJ8","v":34.642366709401706},{"$f":"(SUM(DK6:DK7)*Parameters!$C$9)+DK8","v":15.383985854700853},{"$f":"(SUM(DL6:DL7)*Parameters!$C$9)+DL8","v":8.3024929914529935},{"$f":"(SUM(DM6:DM7)*Parameters!$C$9)+DM8","v":4.8254356410256403},{"$f":"(SUM(DN6:DN7)*Parameters!$C$9)+DN8","v":6.4831523076923077},{"$f":"(SUM(DO6:DO7)*Parameters!$C$9)+DO8","v":34.995066794871789},{"$f":"(SUM(DP6:DP7)*Parameters!$C$9)+DP8","v":16.166383931623933},{"$f":"(SUM(DQ6:DQ7)*Parameters!$C$9)+DQ8","v":8.7346747863247867},{"$f":"(SUM(DR6:DR7)*Parameters!$C$9)+DR8","v":4.9471420085470079},{"$f":"(SUM(DS6:DS7)*Parameters!$C$9)+DS8","v":6.7712735042735037},{"$f":"(SUM(DT6:DT7)*Parameters!$C$9)+DT8","v":36.619474230769228},null,null,null,null,null,null,"S. Harrow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.8]
[null,null,null,"Ttl Fixed Costs",{"$f":"E9+E10*Parameters!$C$13+E11*Parameters!$C$12+E12*Parameters!$C$11","v":63.619109990811964},{"$f":"F9+F10*Parameters!$C$13+F11*Parameters!$C$12+F12*Parameters!$C$11","v":20.196754411196586},{"$f":"G9+G10*Parameters!$C$13+G11*Parameters!$C$12+G12*Parameters!$C$11","v":12.082441860341881},{"$f":"H9+H10*Parameters!$C$13+H11*Parameters!$C$12+H12*Parameters!$C$11","v":25.753287184123931},{"$f":"I9+I10*Parameters!$C$13+I11*Parameters!$C$12+I12*Parameters!$C$11","v":121.65159344647435},{"$f":"J9+J10*Parameters!$C$13+J11*Parameters!$C$12+J12*Parameters!$C$11","v":31.591890608504272},{"$f":"K9+K10*Parameters!$C$13+K11*Parameters!$C$12+K12*Parameters!$C$11","v":9.1534986442307673},{"$f":"L9+L10*Parameters!$C$13+L11*Parameters!$C$12+L12*Parameters!$C$11","v":10.331683344529916},{"$f":"M9+M10*Parameters!$C$13+M11*Parameters!$C$12+M12*Parameters!$C$11","v":11.030492743098289},{"$f":"N9+N10*Parameters!$C$13+N11*Parameters!$C$12+N12*Parameters!$C$11","v":62.107565340363251},{"$f":"O9+O10*Parameters!$C$13+O11*Parameters!$C$12+O12*Parameters!$C$11","v":10.512914060982908},{"$f":"P9+P10*Parameters!$C$13+P11*Parameters!$C$12+P12*Parameters!$C$11","v":3.219189306517094},{"$f":"Q9+Q10*Parameters!$C$13+Q11*Parameters!$C$12+Q12*Parameters!$C$11","v":2.1317180746794873},{"$f":"R9+R10*Parameters!$C$13+R11*Parameters!$C$12+R12*Parameters!$C$11","v":3.6025184138461541},{"$f":"S9+S10*Parameters!$C$13+S11*Parameters!$C$12+S12*Parameters!$C$11","v":19.466339856025641},{"$f":"T9+T10*Parameters!$C$13+T11*Parameters!$C$12+T12*Parameters!$C$11","v":99.975822274401708},{"$f":"U9+U10*Parameters!$C$13+U11*Parameters!$C$12+U12*Parameters!$C$11","v":40.093029461901708},{"$f":"V9+V10*Parameters!$C$13+V11*Parameters!$C$12+V12*Parameters!$C$11","v":26.352084996132476},{"$f":"W9+W10*Parameters!$C$13+W11*Parameters!$C$12+W12*Parameters!$C$11","v":57.206031399401709},{"$f":"X9+X10*Parameters!$C$13+X11*Parameters!$C$12+X12*Parameters!$C$11","v":223.6269681318376},{"$f":"Y9+Y10*Parameters!$C$13+Y11*Parameters!$C$12+Y12*Parameters!$C$11","v":56.996341263376067},{"$f":"Z9+Z10*Parameters!$C$13+Z11*Parameters!$C$12+Z12*Parameters!$C$11","v":14.456775369166667},{"$f":"AA9+AA10*Parameters!$C$13+AA11*Parameters!$C$12+AA12*Parameters!$C$11","v":16.351820509380342},{"$f":"AB9+AB10*Parameters!$C$13+AB11*Parameters!$C$12+AB12*Parameters!$C$11","v":44.581006407927347},{"$f":"AC9+AC10*Parameters!$C$13+AC11*Parameters!$C$12+AC12*Parameters!$C$11","v":132.38594354985042},{"$f":"AD9+AD10*Parameters!$C$13+AD11*Parameters!$C$12+AD12*Parameters!$C$11","v":17.645341863333336},{"$f":"AE9+AE10*Parameters!$C$13+AE11*Parameters!$C$12+AE12*Parameters!$C$11","v":5.2244345949145305},{"$f":"AF9+AF10*Parameters!$C$13+AF11*Parameters!$C$12+AF12*Parameters!$C$11","v":4.3967369112393158},{"$f":"AG9+AG10*Parameters!$C$13+AG11*Parameters!$C$12+AG12*Parameters!$C$11","v":10.139703968782051},{"$f":"AH9+AH10*Parameters!$C$13+AH11*Parameters!$C$12+AH12*Parameters!$C$11","v":37.406217338269229},{"$f":"AI9+AI10*Parameters!$C$13+AI11*Parameters!$C$12+AI12*Parameters!$C$11","v":104.89531908168804},{"$f":"AJ9+AJ10*Parameters!$C$13+AJ11*Parameters!$C$12+AJ12*Parameters!$C$11","v":46.426153179358977},{"$f":"AK9+AK10*Parameters!$C$13+AK11*Parameters!$C$12+AK12*Parameters!$C$11","v":27.538276236752139},{"$f":"AL9+AL10*Parameters!$C$13+AL11*Parameters!$C$12+AL12*Parameters!$C$11","v":58.256575925811958},{"$f":"AM9+AM10*Parameters!$C$13+AM11*Parameters!$C$12+AM12*Parameters!$C$11","v":237.1163244236111},{"$f":"AN9+AN10*Parameters!$C$13+AN11*Parameters!$C$12+AN12*Parameters!$C$11","v":32.877591707393158},{"$f":"AO9+AO10*Parameters!$C$13+AO11*Parameters!$C$12+AO12*Parameters!$C$11","v":12.056446373760684},{"$f":"AP9+AP10*Parameters!$C$13+AP11*Parameters!$C$12+AP12*Parameters!$C$11","v":6.885817170405983},{"$f":"AQ9+AQ10*Parameters!$C$13+AQ11*Parameters!$C$12+AQ12*Parameters!$C$11","v":21.352147731324788},{"$f":"AR9+AR10*Parameters!$C$13+AR11*Parameters!$C$12+AR12*Parameters!$C$11","v":73.172002982884621},{"$f":"AS9+AS10*Parameters!$C$13+AS11*Parameters!$C$12+AS12*Parameters!$C$11","v":13.528056432841879},{"$f":"AT9+AT10*Parameters!$C$13+AT11*Parameters!$C$12+AT12*Parameters!$C$11","v":5.0595659334829062},{"$f":"AU9+AU10*Parameters!$C$13+AU11*Parameters!$C$12+AU12*Parameters!$C$11","v":3.4226426121581195},{"$f":"AV9+AV10*Parameters!$C$13+AV11*Parameters!$C$12+AV12*Parameters!$C$11","v":7.3144036598290594},{"$f":"AW9+AW10*Parameters!$C$13+AW11*Parameters!$C$12+AW12*Parameters!$C$11","v":29.324668638311966},{"$f":"AX9+AX10*Parameters!$C$13+AX11*Parameters!$C$12+AX12*Parameters!$C$11","v":104.89531908168804},{"$f":"AY9+AY10*Parameters!$C$13+AY11*Parameters!$C$12+AY12*Parameters!$C$11","v":46.426153179358977},{"$f":"AZ9+AZ10*Parameters!$C$13+AZ11*Parameters!$C$12+AZ12*Parameters!$C$11","v":27.538276236752139},{"$f":"BA9+BA10*Parameters!$C$13+BA11*Parameters!$C$12+BA12*Parameters!$C$11","v":58.256575925811958},{"$f":"BB9+BB10*Parameters!$C$13+BB11*Parameters!$C$12+BB12*Parameters!$C$11","v":237.1163244236111},{"$f":"BC9+BC10*Parameters!$C$13+BC11*Parameters!$C$12+BC12*Parameters!$C$11","v":44.557392888824779},{"$f":"BD9+BD10*Parameters!$C$13+BD11*Parameters!$C$12+BD12*Parameters!$C$11","v":12.509068628867521},{"$f":"BE9+BE10*Parameters!$C$13+BE11*Parameters!$C$12+BE12*Parameters!$C$11","v":9.3092914879700857},{"$f":"BF9+BF10*Parameters!$C$13+BF11*Parameters!$C$12+BF12*Parameters!$C$11","v":33.859194544209402},{"$f":"BG9+BG10*Parameters!$C$13+BG11*Parameters!$C$12+BG12*Parameters!$C$11","v":100.2349475498718},{"$f":"BH9+BH10*Parameters!$C$13+BH11*Parameters!$C$12+BH12*Parameters!$C$11","v":18.338099474871797},{"$f":"BI9+BI10*Parameters!$C$13+BI11*Parameters!$C$12+BI12*Parameters!$C$11","v":8.3053704355341882},{"$f":"BJ9+BJ10*Parameters!$C$13+BJ11*Parameters!$C$12+BJ12*Parameters!$C$11","v":4.7387516744017102},{"$f":"BK9+BK10*Parameters!$C$13+BK11*Parameters!$C$12+BK12*Parameters!$C$11","v":8.5311431986965829},{"$f":"BL9+BL10*Parameters!$C$13+BL11*Parameters!$C$12+BL12*Parameters!$C$11","v":39.913364783504278},{"$f":"BM9+BM10*Parameters!$C$13+BM11*Parameters!$C$12+BM12*Parameters!$C$11","v":156.71019182358975},{"$f":"BN9+BN10*Parameters!$C$13+BN11*Parameters!$C$12+BN12*Parameters!$C$11","v":77.823912196452994},{"$f":"BO9+BO10*Parameters!$C$13+BO11*Parameters!$C$12+BO12*Parameters!$C$11","v":37.236046998440173},{"$f":"BP9+BP10*Parameters!$C$13+BP11*Parameters!$C$12+BP12*Parameters!$C$11","v":66.854616643888889},{"$f":"BQ9+BQ10*Parameters!$C$13+BQ11*Parameters!$C$12+BQ12*Parameters!$C$11","v":338.62476766237182},{"$f":"BR9+BR10*Parameters!$C$13+BR11*Parameters!$C$12+BR12*Parameters!$C$11","v":70.279356828034196},{"$f":"BS9+BS10*Parameters!$C$13+BS11*Parameters!$C$12+BS12*Parameters!$C$11","v":22.554107397948716},{"$f":"BT9+BT10*Parameters!$C$13+BT11*Parameters!$C$12+BT12*Parameters!$C$11","v":19.528715611282053},{"$f":"BU9+BU10*Parameters!$C$13+BU11*Parameters!$C$12+BU12*Parameters!$C$11","v":51.158052040128197},{"$f":"BV9+BV10*Parameters!$C$13+BV11*Parameters!$C$12+BV12*Parameters!$C$11","v":163.52023187739317},{"$f":"BW9+BW10*Parameters!$C$13+BW11*Parameters!$C$12+BW12*Parameters!$C$11","v":26.154797732478627},{"$f":"BX9+BX10*Parameters!$C$13+BX11*Parameters!$C$12+BX12*Parameters!$C$11","v":7.8897320133333331},{"$f":"BY9+BY10*Parameters!$C$13+BY11*Parameters!$C$12+BY12*Parameters!$C$11","v":7.4840598523504278},{"$f":"BZ9+BZ10*Parameters!$C$13+BZ11*Parameters!$C$12+BZ12*Parameters!$C$11","v":17.830439861709401},{"$f":"CA9+CA10*Parameters!$C$13+CA11*Parameters!$C$12+CA12*Parameters!$C$11","v":59.359029459871792},{"$f":"CB9+CB10*Parameters!$C$13+CB11*Parameters!$C$12+CB12*Parameters!$C$11","v":158.54822249822649},{"$f":"CC9+CC10*Parameters!$C$13+CC11*Parameters!$C$12+CC12*Parameters!$C$11","v":83.110223302136745},{"$f":"CD9+CD10*Parameters!$C$13+CD11*Parameters!$C$12+CD12*Parameters!$C$11","v":37.843751729508554},{"$f":"CE9+CE10*Parameters!$C$13+CE11*Parameters!$C$12+CE12*Parameters!$C$11","v":67.391207599273514},{"$f":"CF9+CF10*Parameters!$C$13+CF11*Parameters!$C$12+CF12*Parameters!$C$11","v":346.89340512914532},{"$f":"CG9+CG10*Parameters!$C$13+CG11*Parameters!$C$12+CG12*Parameters!$C$11","v":106.49063248623932},{"$f":"CH9+CH10*Parameters!$C$13+CH11*Parameters!$C$12+CH12*Parameters!$C$11","v":46.41673087108974},{"$f":"CI9+CI10*Parameters!$C$13+CI11*Parameters!$C$12+CI12*Parameters!$C$11","v":23.084282689102565},{"$f":"CJ9+CJ10*Parameters!$C$13+CJ11*Parameters!$C$12+CJ12*Parameters!$C$11","v":54.309212454807692},{"$f":"CK9+CK10*Parameters!$C$13+CK11*Parameters!$C$12+CK12*Parameters!$C$11","v":230.3008585012393},{"$f":"CL9+CL10*Parameters!$C$13+CL11*Parameters!$C$12+CL12*Parameters!$C$11","v":29.514780193888889},{"$f":"CM9+CM10*Parameters!$C$13+CM11*Parameters!$C$12+CM12*Parameters!$C$11","v":9.6444969040598298},{"$f":"CN9+CN10*Parameters!$C$13+CN11*Parameters!$C$12+CN12*Parameters!$C$11","v":7.5946536833760678},{"$f":"CO9+CO10*Parameters!$C$13+CO11*Parameters!$C$12+CO12*Parameters!$C$11","v":12.960573172435897},{"$f":"CP9+CP10*Parameters!$C$13+CP11*Parameters!$C$12+CP12*Parameters!$C$11","v":59.714503953760676},{"$f":"CQ9+CQ10*Parameters!$C$13+CQ11*Parameters!$C$12+CQ12*Parameters!$C$11","v":156.71019182358975},{"$f":"CR9+CR10*Parameters!$C$13+CR11*Parameters!$C$12+CR12*Parameters!$C$11","v":77.823912196452994},{"$f":"CS9+CS10*Parameters!$C$13+CS11*Parameters!$C$12+CS12*Parameters!$C$11","v":37.236046998440173},{"$f":"CT9+CT10*Parameters!$C$13+CT11*Parameters!$C$12+CT12*Parameters!$C$11","v":66.854616643888889},{"$f":"CU9+CU10*Parameters!$C$13+CU11*Parameters!$C$12+CU12*Parameters!$C$11","v":338.62476766237182},{"$f":"CV9+CV10*Parameters!$C$13+CV11*Parameters!$C$12+CV12*Parameters!$C$11","v":140.04654593970085},{"$f":"CW9+CW10*Parameters!$C$13+CW11*Parameters!$C$12+CW12*Parameters!$C$11","v":60.058698254423078},{"$f":"CX9+CX10*Parameters!$C$13+CX11*Parameters!$C$12+CX12*Parameters!$C$11","v":31.746806669636754},{"$f":"CY9+CY10*Parameters!$C$13+CY11*Parameters!$C$12+CY12*Parameters!$C$11","v":61.986873606538467},{"$f":"CZ9+CZ10*Parameters!$C$13+CZ11*Parameters!$C$12+CZ12*Parameters!$C$11","v":293.83892447029916},{"$f":"DA9+DA10*Parameters!$C$13+DA11*Parameters!$C$12+DA12*Parameters!$C$11","v":68.113323767222226},{"$f":"DB9+DB10*Parameters!$C$13+DB11*Parameters!$C$12+DB12*Parameters!$C$11","v":29.180148536388884},{"$f":"DC9+DC10*Parameters!$C$13+DC11*Parameters!$C$12+DC12*Parameters!$C$11","v":7.3542004001068371},{"$f":"DD9+DD10*Parameters!$C$13+DD11*Parameters!$C$12+DD12*Parameters!$C$11","v":39.214156734487176},{"$f":"DE9+DE10*Parameters!$C$13+DE11*Parameters!$C$12+DE12*Parameters!$C$11","v":143.86182943820512},{"$f":"DF9+DF10*Parameters!$C$13+DF11*Parameters!$C$12+DF12*Parameters!$C$11","v":158.54822249822649},{"$f":"DG9+DG10*Parameters!$C$13+DG11*Parameters!$C$12+DG12*Parameters!$C$11","v":83.110223302136745},{"$f":"DH9+DH10*Parameters!$C$13+DH11*Parameters!$C$12+DH12*Parameters!$C$11","v":37.843751729508554},{"$f":"DI9+DI10*Parameters!$C$13+DI11*Parameters!$C$12+DI12*Parameters!$C$11","v":67.391207599273514},{"$f":"DJ9+DJ10*Parameters!$C$13+DJ11*Parameters!$C$12+DJ12*Parameters!$C$11","v":346.89340512914532},{"$f":"DK9+DK10*Parameters!$C$13+DK11*Parameters!$C$12+DK12*Parameters!$C$11","v":107.39620734230772},{"$f":"DL9+DL10*Parameters!$C$13+DL11*Parameters!$C$12+DL12*Parameters!$C$11","v":45.145853111004278},{"$f":"DM9+DM10*Parameters!$C$13+DM11*Parameters!$C$12+DM12*Parameters!$C$11","v":23.86692169495727},{"$f":"DN9+DN10*Parameters!$C$13+DN11*Parameters!$C$12+DN12*Parameters!$C$11","v":48.233759745918803},{"$f":"DO9+DO10*Parameters!$C$13+DO11*Parameters!$C$12+DO12*Parameters!$C$11","v":224.64274189418808},{"$f":"DP9+DP10*Parameters!$C$13+DP11*Parameters!$C$12+DP12*Parameters!$C$11","v":43.764719317158118},{"$f":"DQ9+DQ10*Parameters!$C$13+DQ11*Parameters!$C$12+DQ12*Parameters!$C$11","v":16.327962335641026},{"$f":"DR9+DR10*Parameters!$C$13+DR11*Parameters!$C$12+DR12*Parameters!$C$11","v":9.5863610012393163},{"$f":"DS9+DS10*Parameters!$C$13+DS11*Parameters!$C$12+DS12*Parameters!$C$11","v":25.948640806816243},{"$f":"DT9+DT10*Parameters!$C$13+DT11*Parameters!$C$12+DT12*Parameters!$C$11","v":95.627683460854712},null,null,null,null,null,null,"Drill",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.55]
["non-harvest, non-fertilizer, non-pesticide, non-planting operations",1,null,"Labor Hrs.",0.47799999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(E15:H15)","v":1},0.47799999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(J15:M15)","v":1},0.47799999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(O15:R15)","v":1},0.47799999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(T15:W15)","v":1},0.47799999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(Y15:AB15)","v":1},0.47799999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AD15:AG15)","v":1},0.47799999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AI15:AL15)","v":1},0.47799999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AN15:AQ15)","v":1},0.47799999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AS15:AV15)","v":1},0.47799999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AX15:BA15)","v":1},0.47799999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BC15:BF15)","v":1},0.47799999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BH15:BK15)","v":1},0.47799999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BM15:BP15)","v":1},0.47799999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BR15:BU15)","v":1},0.47799999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BW15:BZ15)","v":1},0.47799999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CB15:CE15)","v":1},0.47799999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CG15:CJ15)","v":1},0.47799999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CL15:CO15)","v":1},0.47799999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CQ15:CT15)","v":1},0.47799999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CV15:CY15)","v":1},0.47799999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(DA15:DD15)","v":1},0.47799999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(DF15:DI15)","v":1},0.47799999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(DK15:DN15)","v":1},0.47799999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(DP15:DS15)","v":1},null,null,null,null,null,null,"Planter",null,null,null,1,null,null,null,null,null,null,null,null,1,20.41,20.41]
["fertilizer operations",2,null,"Tractor 1",null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,null,null,"Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["pesticide operations",3,null,"Tractor 2",null,null,null,null,null,null,null,null,null,95,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,"Rotary Hoe",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["planting operations",4,null,"Tractor 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,"Sprayer",null,null,1,1,null,null,null,null,null,null,null,null,2,11.64,5.82]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S. Shreader",null,null,null,null,null,null,null,null,1,null,null,null,1,0]
[null,2.5,{"$f":"B20/Parameters!C9","v":0.75987841945288748},"Fuel",2.57,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(E20:H20)","v":6.2099999999999991},2.2160000000000002,1.421,0.65300000000000002,0.97499999999999998,{"$f":"+SUM(J20:M20)","v":5.2650000000000006},2.2010000000000001,0.92900000000000005,0.65300000000000002,0.97499999999999998,{"$f":"+SUM(O20:R20)","v":4.758},2.57,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(T20:W20)","v":6.2099999999999991},2.57,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(Y20:AB20)","v":6.2099999999999991},2.2160000000000002,1.421,0.65300000000000002,0.97499999999999998,{"$f":"+SUM(AD20:AG20)","v":5.2650000000000006},2.57,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(AI20:AL20)","v":6.2099999999999991},2.57,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(AN20:AQ20)","v":6.2099999999999991},2.2160000000000002,0.92900000000000005,0.65300000000000002,0.97499999999999998,{"$f":"+SUM(AS20:AV20)","v":4.7730000000000006},2.57,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(AX20:BA20)","v":6.2099999999999991},2.57,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(BC20:BF20)","v":6.2099999999999991},2.2010000000000001,0.92900000000000005,0.65300000000000002,0.97499999999999998,{"$f":"+SUM(BH20:BK20)","v":4.758},2.57,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(BM20:BP20)","v":6.2099999999999991},2.57,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(BR20:BU20)","v":6.2099999999999991},2.2160000000000002,1.4930000000000001,0.65300000000000002,0.97499999999999998,{"$f":"+SUM(BW20:BZ20)","v":5.3369999999999997},2.57,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(CB20:CE20)","v":6.2099999999999991},2.57,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(CG20:CJ20)","v":6.2099999999999991},2.2160000000000002,1.421,0.65300000000000002,0.97499999999999998,{"$f":"+SUM(CL20:CO20)","v":5.2650000000000006},2.57,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(CQ20:CT20)","v":6.2099999999999991},2.57,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(CV20:CY20)","v":6.2099999999999991},2.57,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(DA20:DD20)","v":6.2099999999999991},2.57,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(DF20:DI20)","v":6.2099999999999991},2.57,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(DK20:DN20)","v":6.2099999999999991},2.2160000000000002,1.421,0.65300000000000002,0.97499999999999998,{"$f":"+SUM(DP20:DS20)","v":5.2650000000000006},null,null,null,null,null,null,"Dry Fert. Spdr.",null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.6]
[null,0.37,{"$f":"B21/Parameters!C9","v":0.11246200607902736},"Lube",0.38500000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,0.93100000000000005,0.33200000000000002,0.21299999999999999,9.8000000000000004E-2,0.14599999999999999,0.78900000000000003,0.33,0.13900000000000001,9.8000000000000004E-2,0.14599999999999999,0.71300000000000008,0.38500000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,0.93100000000000005,0.38500000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,0.93100000000000005,0.33200000000000002,0.21299999999999999,9.8000000000000004E-2,0.14599999999999999,0.78900000000000003,0.38500000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,0.93100000000000005,0.38500000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,0.93100000000000005,0.33200000000000002,0.13900000000000001,9.8000000000000004E-2,0.14599999999999999,0.71500000000000008,0.38500000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,0.93100000000000005,0.38500000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,0.93100000000000005,0.33,0.13900000000000001,9.8000000000000004E-2,0.14599999999999999,0.71300000000000008,0.38500000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,0.93100000000000005,0.38500000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,0.93100000000000005,0.33200000000000002,0.224,9.8000000000000004E-2,0.14599999999999999,0.8,0.38500000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,0.93100000000000005,0.38500000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,0.93100000000000005,0.33200000000000002,0.21299999999999999,9.8000000000000004E-2,0.14599999999999999,0.78900000000000003,0.38500000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,0.93100000000000005,0.38500000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,0.93100000000000005,0.38500000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,0.93100000000000005,0.38500000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,0.93100000000000005,0.38500000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,0.93100000000000005,0.33200000000000002,0.21299999999999999,9.8000000000000004E-2,0.14599999999999999,0.78900000000000003,null,null,null,null,null,null,"Windrower",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,9.01,{"$f":"B22","v":9.01},"Repairs",6.9372629487179491,4.7639349572649561,2.2950343589743585,4.3243017521367531,{"$f":"+SUM(E22:H22)","v":18.320534017094019},7.6948229914529911,5.3029202991452991,2.4539977777777779,4.8459004700854704,20.297641538461537,10.40465252136752,6.7360748717948722,3.2438472649572647,6.6615607692307695,27.046135427350428,6.5199839743589747,4.485748974358974,2.1410385470085473,4.0833728205128201,17.230144316239315,7.1632890598290588,4.9005441452991461,2.3596132478632477,4.2870447008547004,18.710491153846153,8.8025993162393164,6.0207394871794859,2.6452506410256409,5.1812139316239314,22.649803376068377,6.4901783333333327,4.4633947435897428,2.1311033333333329,4.0734376068376061,17.158114017094015,7.5383433760683758,5.0768941880341885,2.5011900427350424,4.5180384188034184,19.634466025641025,8.884564829059828,5.9611282051282046,2.8762443589743585,5.273114658119658,22.995052051282052,6.4901783333333327,4.4633947435897428,2.1311033333333329,4.0734376068376061,17.158114017094015,7.3595095299145301,4.9949286752136759,2.4266759401709401,4.3714940170940171,19.152608162393165,8.8920162393162379,5.9213873504273504,2.8091816666666669,5.0595075641025646,22.682092820512818,6.3535691452991445,4.3789454273504278,2.088878675213675,4.0361805555555552,16.857573803418802,6.9024897008547006,4.7068074786324798,2.2677125213675211,4.1951439743589738,18.072153675213677,8.2710653846153832,5.6034605128205124,2.478835811965812,4.8309976495726499,21.184359358974355,6.3486015384615389,4.3739778205128204,2.0863948717948717,4.0361805555555552,16.845154786324784,6.5746276495726494,4.5403926495726488,2.180779401709402,4.1181460683760678,17.413945769230768,7.6575659401709411,5.3029202991452991,2.5235442735042737,4.7689025641025635,20.252933076923078,6.3535691452991445,4.3789454273504278,2.088878675213675,4.0361805555555552,16.857573803418802,6.4131804273504267,4.4311052991452993,2.1137167094017095,4.0585347863247856,17.016537222222222,7.4042179914529918,5.1340216666666665,2.5434147008547008,4.4460081196581189,19.527662478632479,6.3486015384615389,4.3739778205128204,2.0863948717948717,4.0361805555555552,16.845154786324784,6.5249515811965813,4.5081032051282053,2.1584251709401712,4.1181460683760678,17.309626025641027,7.2427707692307672,4.9949286752136759,2.4763520085470083,4.3988158547008549,19.112867307692305,null,null,null,null,null,null,"Baler",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,3.03,{"$f":"B23","v":3.03},"Depreciation",51.37498991452992,20.161032350427352,12.970421452991454,20.016971752136751,104.52341547008548,22.900667521367524,8.6734415384615371,5.3948210256410265,9.1776536324786324,46.146583717948722,7.3570257264957268,1.6914701282051281,1.1226791452991454,3.5791607264957266,13.750335726495727,88.358822820512813,40.972821196581187,27.758987008547003,43.774551452991446,200.86518247863245,44.666236880341877,15.099040982905983,14.117938632478632,29.55477688034188,103.43799337606836,12.766749572649573,4.8831575213675213,2.9830479059829056,7.2104813247863238,27.843436324786325,93.855479786324793,46.228549230769225,29.601969145299144,45.41137790598291,215.09737606837606,28.059527222222222,11.979383888888888,7.5184729487179496,15.302712863247862,62.860096923076924,11.363400641025642,2.6725724786324787,1.8032412820512818,6.3883423931623939,22.227556794871795,93.855479786324793,46.228549230769225,29.601969145299144,45.41137790598291,215.09737606837606,35.791607264957264,13.079708803418804,9.4856452564102547,22.910602735042733,81.267564059829056,13.963942820512818,2.7818598290598291,2.1186843162393161,7.5731166239316234,26.437603589743588,142.51070495726495,73.528032606837613,41.782541111111101,56.205987564102564,314.02726623931619,57.380826581196573,22.113301837606837,17.622585256410257,34.790634487179481,131.90734816239316,18.939001068376072,7.0366150854700855,4.8136110256410252,11.932191623931622,42.721418803418807,144.75357944444445,77.397798333333327,42.741289230769219,57.055448333333338,321.94811534188034,89.439277307692308,40.329516111111104,22.940408376068376,39.504893376068374,192.21409517094014,21.984144059829063,8.8622105982905985,3.9616664529914529,10.17862641025641,44.98664752136753,142.51070495726495,73.528032606837613,41.782541111111101,56.205987564102564,314.02726623931619,122.74211354700854,55.850803675213676,33.322706666666662,48.707385042735041,260.62300893162393,51.146479999999997,21.139650897435892,7.4067017948717968,25.083930726495726,104.77676341880341,144.75357944444445,77.397798333333327,42.741289230769219,57.055448333333338,321.94811534188034,92.879345042735025,41.032432478632472,24.38349816239316,36.949059658119651,195.24433534188029,33.250676367521365,14.425930256410254,5.0446047435897441,18.986193333333329,71.707404700854696,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,0.16,{"$f":"B24/Parameters!C13","v":18.823529411764707},"Insurance",466.32415666666668,194.03472307692306,126.67149055555556,181.17110517094017,968.2014754700856,210.02296568376065,85.631606666666656,52.736114188034193,84.330093675213661,432.7207802136752,69.317985811965826,16.306169444444443,10.76728782051282,34.055428675213676,130.44687175213676,821.5602054273503,396.53673200854701,270.2899718376068,394.58446252136753,1882.9713717948716,401.12431692307695,146.43759816239316,131.25659166666665,254.12786299145296,932.94636974358968,116.91759452991452,48.21559196581196,28.34764841880342,64.24605923076922,257.72689414529913,875.67234670940161,444.91873880341876,289.33577645299147,411.46687435897428,2021.3937363247862,256.68866431623928,115.0199687179487,73.547903034188039,135.03197286324786,580.28850893162394,106.64706739316237,25.461468846153846,17.279820384615387,58.895946666666674,208.28430329059827,875.67234670940161,444.91873880341876,289.33577645299147,411.46687435897428,2021.3937363247862,323.77122705128204,126.70377999999998,91.406449615384631,198.29444594017093,740.17590260683755,133.31566470085468,26.708338162393165,20.098937264957268,70.125221923076921,250.24816205128207,1332.8213335470086,704.48116367521368,415.10067876068371,522.93997179487167,2975.3431477777781,518.03446004273508,211.73679004273507,165.63243098290599,301.81937243589749,1197.2230535042736,171.19615064102564,67.805349529914537,46.871854316239315,103.22935388888888,389.10270837606834,1355.9852842307691,738.8445839743589,425.01353820512821,531.72766829059833,3051.5710747008543,805.08265354700848,375.98822632478635,220.53938935897435,350.48701662393159,1752.0972858547009,200.55719085470082,85.62167145299145,38.811912222222226,91.597702478632471,416.58847700854699,1332.8213335470086,704.48116367521368,415.10067876068371,522.93997179487167,2975.3431477777781,1128.7023685897436,534.58404222222225,327.74531252136751,445.50988401709407,2436.5416073504275,440.56959901709394,187.3855813247863,71.446605341880357,213.06065726495726,912.46244294871792,1355.9852842307691,738.8445839743589,425.01353820512821,531.72766829059833,3051.5710747008543,848.07232311965799,390.92085247863253,238.70592756410258,335.58667991452995,1813.2857830769228,299.0027393589744,136.69612115384612,48.468939914529905,167.33880393162391,651.5066043589743,null,null,null,null,null,null,"Operations/Month",{"$f":"SUM(EB4:EB23)","v":0},0,4,2,0,0,0,0,1,0,0,0,{"$f":"SUM(EN4:EN23)-SUM(EB24:EM24)","v":0}]
[null,0.43,{"$f":"B25/Parameters!C12","v":43},"Taxes",723.19662243589744,294.83740102564099,191.5235978205128,281.25596393162391,1490.8135852136752,324.52878709401705,128.99633055555555,79.707735512820506,130.22084564102562,663.45369880341877,106.11056585470084,24.768487692307687,16.380683547008545,51.946264700854705,199.20600179487178,1263.3518357264959,601.39587038461536,409.07993927350424,613.45970358974364,2887.2873489743592,624.45550132478638,221.93528688034186,201.84380102564103,401.90174739316245,1450.1363366239318,180.74637478632476,72.626411965811954,43.267855555555556,100.30094965811965,396.94159196581194,1344.9547132478633,676.05900115384622,437.35058978632469,638.5187962820512,3096.8831004700851,396.98630042735044,174.91937196581199,111.13778397435897,211.54056957264956,894.58402594017093,163.4665544017094,38.826815042735042,26.293542991452991,90.835174829059824,319.42208726495727,1344.9547132478633,676.05900115384622,437.35058978632469,638.5187962820512,3096.8831004700851,502.72677957264949,192.1048078205128,138.8321920940171,312.85242722222216,1146.5162067094016,203.14034641025643,40.620121111111111,30.697326452991447,107.98583743589744,382.44363141025644,2045.3723745299146,1072.1188429059828,624.00841670940167,803.96742581196577,4545.4670599572646,804.93859294871788,322.3032992307692,253.74535726495722,475.7775124786325,1856.7647619230765,265.89115598290601,102.99339256410258,70.942393247863237,162.890312008547,602.71725380341877,2079.7531814529916,1125.8385432478633,638.72246816239306,817.00987756410268,4661.3240704273503,1252.2815238888888,577.64077448717944,335.23894743589744,548.01148350427343,2713.1727293162394,310.47791115384615,129.92775683760684,58.625212094017094,142.49331833333332,641.52419841880351,2045.3723745299146,1072.1188429059828,624.00841670940167,803.96742581196577,4545.4670599572646,1742.4179039316239,813.84054440170928,494.35387824786318,689.04680923076921,3739.6591358119654,696.30448282051293,293.0838358119658,108.4751467094017,338.47534329059829,1436.338808632479,2079.7531814529916,1125.8385432478633,638.72246816239306,817.00987756410268,4661.3240704273503,1312.4665645299142,596.08798247863251,360.61845076923078,520.33446200854712,2789.5074597863249,465.25115358974358,208.82825623931623,73.69444743589743,262.27225440170935,1010.0461116666667,null,null,null,null,null,null,"Custom Cost/Month",{"$f":"EB4*$EP4+EB5*$EP5+EB6*$EP6+EB7*$EP7+EB8*$EP8+EB9*$EP9+EB10*$EP10+EB11*$EP11+EB12*$EP12+EB13*$EP13+EB14*$EP14+EB15*$EP15+EB16*$EP16+EB17*$EP17+EB18*$EP18+EB19*$EP19+EB20*$EP20+EB21*$EP21","v":0},0,49.72,26.23,0,0,0,0,0,0,0,0,{"$f":"SUM(EB25:EM25)-EO25","v":0},{"$f":"SUM(EO4:EO23)","v":75.95}]
[null,2.4700000000000002,{"$f":"B26/Parameters!C11","v":35.285714285714285},"Interest",466.32415666666668,194.03472307692306,126.67149055555556,181.17110517094017,968.2014754700856,210.02296568376065,85.631606666666656,52.736114188034193,84.330093675213661,432.7207802136752,69.317985811965826,16.306169444444443,10.76728782051282,34.055428675213676,130.44687175213676,821.5602054273503,396.53673200854701,270.2899718376068,394.58446252136753,1882.9713717948716,401.12431692307695,146.43759816239316,131.25659166666665,254.12786299145296,932.94636974358968,116.91759452991452,48.21559196581196,28.34764841880342,64.24605923076922,257.72689414529913,875.67234670940161,444.91873880341876,289.33577645299147,411.46687435897428,2021.3937363247862,256.68866431623928,115.0199687179487,73.547903034188039,135.03197286324786,580.28850893162394,106.64706739316237,25.461468846153846,17.279820384615387,58.895946666666674,208.28430329059827,875.67234670940161,444.91873880341876,289.33577645299147,411.46687435897428,2021.3937363247862,323.77122705128204,126.70377999999998,91.406449615384631,198.29444594017093,740.17590260683755,133.31566470085468,26.708338162393165,20.098937264957268,70.125221923076921,250.24816205128207,1332.8213335470086,704.48116367521368,415.10067876068371,522.93997179487167,2975.3431477777781,518.03446004273508,211.73679004273507,165.63243098290599,301.81937243589749,1197.2230535042736,171.19615064102564,67.805349529914537,46.871854316239315,103.22935388888888,389.10270837606834,1355.9852842307691,738.8445839743589,425.01353820512821,531.72766829059833,3051.5710747008543,805.08265354700848,375.98822632478635,220.53938935897435,350.48701662393159,1752.0972858547009,200.55719085470082,85.62167145299145,38.811912222222226,91.597702478632471,416.58847700854699,1332.8213335470086,704.48116367521368,415.10067876068371,522.93997179487167,2975.3431477777781,1128.7023685897436,534.58404222222225,327.74531252136751,445.50988401709407,2436.5416073504275,440.56959901709394,187.3855813247863,71.446605341880357,213.06065726495726,912.46244294871792,1355.9852842307691,738.8445839743589,425.01353820512821,531.72766829059833,3051.5710747008543,848.07232311965799,390.92085247863253,238.70592756410258,335.58667991452995,1813.2857830769228,299.0027393589744,136.69612115384612,48.468939914529905,167.33880393162391,651.5066043589743]
[null,null,null,"Ttl Variable Costs",{"$f":"(SUM(E20:E21)*Parameters!$C$9)+E22","v":16.659212948717951},{"$f":"(SUM(F20:F21)*Parameters!$C$9)+F22","v":10.685934957264955},{"$f":"(SUM(G20:G21)*Parameters!$C$9)+G22","v":6.4568843589743583},{"$f":"(SUM(H20:H21)*Parameters!$C$9)+H22","v":8.0123917521367538},{"$f":"(SUM(I20:I21)*Parameters!$C$9)+I22","v":41.814424017094012},{"$f":"(SUM(J20:J21)*Parameters!$C$9)+J22","v":16.077742991452993},{"$f":"(SUM(K20:K21)*Parameters!$C$9)+K22","v":10.678780299145298},{"$f":"(SUM(L20:L21)*Parameters!$C$9)+L22","v":4.9247877777777784},{"$f":"(SUM(M20:M21)*Parameters!$C$9)+M22","v":8.5339904700854703},{"$f":"(SUM(N20:N21)*Parameters!$C$9)+N22","v":40.215301538461539},{"$f":"(SUM(O20:O21)*Parameters!$C$9)+O22","v":18.731642521367519},{"$f":"(SUM(P20:P21)*Parameters!$C$9)+P22","v":10.249794871794872},{"$f":"(SUM(Q20:Q21)*Parameters!$C$9)+Q22","v":5.7146372649572648},{"$f":"(SUM(R20:R21)*Parameters!$C$9)+R22","v":10.34965076923077},{"$f":"(SUM(S20:S21)*Parameters!$C$9)+S22","v":45.045725427350433},{"$f":"(SUM(T20:T21)*Parameters!$C$9)+T22","v":16.241933974358975},{"$f":"(SUM(U20:U21)*Parameters!$C$9)+U22","v":10.407748974358974},{"$f":"(SUM(V20:V21)*Parameters!$C$9)+V22","v":6.3028885470085481},{"$f":"(SUM(W20:W21)*Parameters!$C$9)+W22","v":7.77146282051282},{"$f":"(SUM(X20:X21)*Parameters!$C$9)+X22","v":40.724034316239312},{"$f":"(SUM(Y20:Y21)*Parameters!$C$9)+Y22","v":16.885239059829058},{"$f":"(SUM(Z20:Z21)*Parameters!$C$9)+Z22","v":10.822544145299146},{"$f":"(SUM(AA20:AA21)*Parameters!$C$9)+AA22","v":6.5214632478632479},{"$f":"(SUM(AB20:AB21)*Parameters!$C$9)+AB22","v":7.9751347008547002},{"$f":"(SUM(AC20:AC21)*Parameters!$C$9)+AC22","v":42.20438115384615},{"$f":"(SUM(AD20:AD21)*Parameters!$C$9)+AD22","v":17.185519316239315},{"$f":"(SUM(AE20:AE21)*Parameters!$C$9)+AE22","v":11.396599487179486},{"$f":"(SUM(AF20:AF21)*Parameters!$C$9)+AF22","v":5.1160406410256414},{"$f":"(SUM(AG20:AG21)*Parameters!$C$9)+AG22","v":8.8693039316239322},{"$f":"(SUM(AH20:AH21)*Parameters!$C$9)+AH22","v":42.567463376068375},{"$f":"(SUM(AI20:AI21)*Parameters!$C$9)+AI22","v":16.212128333333332},{"$f":"(SUM(AJ20:AJ21)*Parameters!$C$9)+AJ22","v":10.385394743589742},{"$f":"(SUM(AK20:AK21)*Parameters!$C$9)+AK22","v":6.2929533333333332},{"$f":"(SUM(AL20:AL21)*Parameters!$C$9)+AL22","v":7.761527606837606},{"$f":"(SUM(AM20:AM21)*Parameters!$C$9)+AM22","v":40.652004017094015},{"$f":"(SUM(AN20:AN21)*Parameters!$C$9)+AN22","v":17.260293376068375},{"$f":"(SUM(AO20:AO21)*Parameters!$C$9)+AO22","v":10.998894188034189},{"$f":"(SUM(AP20:AP21)*Parameters!$C$9)+AP22","v":6.6630400427350427},{"$f":"(SUM(AQ20:AQ21)*Parameters!$C$9)+AQ22","v":8.2061284188034183},{"$f":"(SUM(AR20:AR21)*Parameters!$C$9)+AR22","v":43.128356025641025},{"$f":"(SUM(AS20:AS21)*Parameters!$C$9)+AS22","v":17.267484829059828},{"$f":"(SUM(AT20:AT21)*Parameters!$C$9)+AT22","v":9.4748482051282039},{"$f":"(SUM(AU20:AU21)*Parameters!$C$9)+AU22","v":5.3470343589743585},{"$f":"(SUM(AV20:AV21)*Parameters!$C$9)+AV22","v":8.9612046581196587},{"$f":"(SUM(AW20:AW21)*Parameters!$C$9)+AW22","v":41.050572051282053},{"$f":"(SUM(AX20:AX21)*Parameters!$C$9)+AX22","v":16.212128333333332},{"$f":"(SUM(AY20:AY21)*Parameters!$C$9)+AY22","v":10.385394743589742},{"$f":"(SUM(AZ20:AZ21)*Parameters!$C$9)+AZ22","v":6.2929533333333332},{"$f":"(SUM(BA20:BA21)*Parameters!$C$9)+BA22","v":7.761527606837606},{"$f":"(SUM(BB20:BB21)*Parameters!$C$9)+BB22","v":40.652004017094015},{"$f":"(SUM(BC20:BC21)*Parameters!$C$9)+BC22","v":17.081459529914529},{"$f":"(SUM(BD20:BD21)*Parameters!$C$9)+BD22","v":10.916928675213676},{"$f":"(SUM(BE20:BE21)*Parameters!$C$9)+BE22","v":6.5885259401709408},{"$f":"(SUM(BF20:BF21)*Parameters!$C$9)+BF22","v":8.0595840170940178},{"$f":"(SUM(BG20:BG21)*Parameters!$C$9)+BG22","v":42.646498162393158},{"$f":"(SUM(BH20:BH21)*Parameters!$C$9)+BH22","v":17.219006239316236},{"$f":"(SUM(BI20:BI21)*Parameters!$C$9)+BI22","v":9.4351073504273515},{"$f":"(SUM(BJ20:BJ21)*Parameters!$C$9)+BJ22","v":5.2799716666666665},{"$f":"(SUM(BK20:BK21)*Parameters!$C$9)+BK22","v":8.7475975641025645},{"$f":"(SUM(BL20:BL21)*Parameters!$C$9)+BL22","v":40.681682820512819},{"$f":"(SUM(BM20:BM21)*Parameters!$C$9)+BM22","v":16.075519145299143},{"$f":"(SUM(BN20:BN21)*Parameters!$C$9)+BN22","v":10.300945427350428},{"$f":"(SUM(BO20:BO21)*Parameters!$C$9)+BO22","v":6.2507286752136757},{"$f":"(SUM(BP20:BP21)*Parameters!$C$9)+BP22","v":7.7242705555555551},{"$f":"(SUM(BQ20:BQ21)*Parameters!$C$9)+BQ22","v":40.351463803418795},{"$f":"(SUM(BR20:BR21)*Parameters!$C$9)+BR22","v":16.624439700854701},{"$f":"(SUM(BS20:BS21)*Parameters!$C$9)+BS22","v":10.62880747863248},{"$f":"(SUM(BT20:BT21)*Parameters!$C$9)+BT22","v":6.4295625213675214},{"$f":"(SUM(BU20:BU21)*Parameters!$C$9)+BU22","v":7.8832339743589737},{"$f":"(SUM(BV20:BV21)*Parameters!$C$9)+BV22","v":41.566043675213677},{"$f":"(SUM(BW20:BW21)*Parameters!$C$9)+BW22","v":16.653985384615382},{"$f":"(SUM(BX20:BX21)*Parameters!$C$9)+BX22","v":11.252390512820512},{"$f":"(SUM(BY20:BY21)*Parameters!$C$9)+BY22","v":4.9496258119658121},{"$f":"(SUM(BZ20:BZ21)*Parameters!$C$9)+BZ22","v":8.5190876495726506},{"$f":"(SUM(CA20:CA21)*Parameters!$C$9)+CA22","v":41.37508935897435},{"$f":"(SUM(CB20:CB21)*Parameters!$C$9)+CB22","v":16.070551538461537},{"$f":"(SUM(CC20:CC21)*Parameters!$C$9)+CC22","v":10.295977820512821},{"$f":"(SUM(CD20:CD21)*Parameters!$C$9)+CD22","v":6.2482448717948724},{"$f":"(SUM(CE20:CE21)*Parameters!$C$9)+CE22","v":7.7242705555555551},{"$f":"(SUM(CF20:CF21)*Parameters!$C$9)+CF22","v":40.339044786324777},{"$f":"(SUM(CG20:CG21)*Parameters!$C$9)+CG22","v":16.296577649572647},{"$f":"(SUM(CH20:CH21)*Parameters!$C$9)+CH22","v":10.462392649572649},{"$f":"(SUM(CI20:CI21)*Parameters!$C$9)+CI22","v":6.3426294017094023},{"$f":"(SUM(CJ20:CJ21)*Parameters!$C$9)+CJ22","v":7.8062360683760676},{"$f":"(SUM(CK20:CK21)*Parameters!$C$9)+CK22","v":40.907835769230765},{"$f":"(SUM(CL20:CL21)*Parameters!$C$9)+CL22","v":16.040485940170942},{"$f":"(SUM(CM20:CM21)*Parameters!$C$9)+CM22","v":10.678780299145298},{"$f":"(SUM(CN20:CN21)*Parameters!$C$9)+CN22","v":4.9943342735042737},{"$f":"(SUM(CO20:CO21)*Parameters!$C$9)+CO22","v":8.4569925641025634},{"$f":"(SUM(CP20:CP21)*Parameters!$C$9)+CP22","v":40.170593076923083},{"$f":"(SUM(CQ20:CQ21)*Parameters!$C$9)+CQ22","v":16.075519145299143},{"$f":"(SUM(CR20:CR21)*Parameters!$C$9)+CR22","v":10.300945427350428},{"$f":"(SUM(CS20:CS21)*Parameters!$C$9)+CS22","v":6.2507286752136757},{"$f":"(SUM(CT20:CT21)*Parameters!$C$9)+CT22","v":7.7242705555555551},{"$f":"(SUM(CU20:CU21)*Parameters!$C$9)+CU22","v":40.351463803418795},{"$f":"(SUM(CV20:CV21)*Parameters!$C$9)+CV22","v":16.135130427350425},{"$f":"(SUM(CW20:CW21)*Parameters!$C$9)+CW22","v":10.353105299145298},{"$f":"(SUM(CX20:CX21)*Parameters!$C$9)+CX22","v":6.2755667094017102},{"$f":"(SUM(CY20:CY21)*Parameters!$C$9)+CY22","v":7.7466247863247855},{"$f":"(SUM(CZ20:CZ21)*Parameters!$C$9)+CZ22","v":40.510427222222219},{"$f":"(SUM(DA20:DA21)*Parameters!$C$9)+DA22","v":17.126167991452991},{"$f":"(SUM(DB20:DB21)*Parameters!$C$9)+DB22","v":11.056021666666666},{"$f":"(SUM(DC20:DC21)*Parameters!$C$9)+DC22","v":6.7052647008547011},{"$f":"(SUM(DD20:DD21)*Parameters!$C$9)+DD22","v":8.1340981196581197},{"$f":"(SUM(DE20:DE21)*Parameters!$C$9)+DE22","v":43.021552478632472},{"$f":"(SUM(DF20:DF21)*Parameters!$C$9)+DF22","v":16.070551538461537},{"$f":"(SUM(DG20:DG21)*Parameters!$C$9)+DG22","v":10.295977820512821},{"$f":"(SUM(DH20:DH21)*Parameters!$C$9)+DH22","v":6.2482448717948724},{"$f":"(SUM(DI20:DI21)*Parameters!$C$9)+DI22","v":7.7242705555555551},{"$f":"(SUM(DJ20:DJ21)*Parameters!$C$9)+DJ22","v":40.339044786324777},{"$f":"(SUM(DK20:DK21)*Parameters!$C$9)+DK22","v":16.246901581196582},{"$f":"(SUM(DL20:DL21)*Parameters!$C$9)+DL22","v":10.430103205128205},{"$f":"(SUM(DM20:DM21)*Parameters!$C$9)+DM22","v":6.320275170940171},{"$f":"(SUM(DN20:DN21)*Parameters!$C$9)+DN22","v":7.8062360683760676},{"$f":"(SUM(DO20:DO21)*Parameters!$C$9)+DO22","v":40.803516025641024},{"$f":"(SUM(DP20:DP21)*Parameters!$C$9)+DP22","v":15.625690769230768},{"$f":"(SUM(DQ20:DQ21)*Parameters!$C$9)+DQ22","v":10.370788675213676},{"$f":"(SUM(DR20:DR21)*Parameters!$C$9)+DR22","v":4.9471420085470079},{"$f":"(SUM(DS20:DS21)*Parameters!$C$9)+DS22","v":8.0869058547008557},{"$f":"(SUM(DT20:DT21)*Parameters!$C$9)+DT22","v":39.03052730769231},null,null,null,null,null,2,"Offset Disc",null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB27:EM27)","v":1},{"$f":"EN27*EP27","v":10.79},10.79]
[null,null,null,"Ttl Fixed Costs",{"$f":"E23+E24*Parameters!$C$13+E25*Parameters!$C$12+E26*Parameters!$C$11","v":95.213402437222243},{"$f":"F23+F24*Parameters!$C$13+F25*Parameters!$C$12+F26*Parameters!$C$11","v":38.34113212222222},{"$f":"G23+G24*Parameters!$C$13+G25*Parameters!$C$12+G26*Parameters!$C$11","v":24.829369439807696},{"$f":"H23+H24*Parameters!$C$13+H25*Parameters!$C$12+H26*Parameters!$C$11","v":37.051463147371798},{"$f":"I23+I24*Parameters!$C$13+I25*Parameters!$C$12+I26*Parameters!$C$11","v":195.43536714662395},{"$f":"J23+J24*Parameters!$C$13+J25*Parameters!$C$12+J26*Parameters!$C$11","v":42.632758198482904},{"$f":"K23+K24*Parameters!$C$13+K25*Parameters!$C$12+K26*Parameters!$C$11","v":16.685485967350427},{"$f":"L23+L24*Parameters!$C$13+L25*Parameters!$C$12+L26*Parameters!$C$11","v":10.331683344529916},{"$f":"M23+M24*Parameters!$C$13+M25*Parameters!$C$12+M26*Parameters!$C$11","v":17.099774442393162},{"$f":"N23+N24*Parameters!$C$13+N25*Parameters!$C$12+N26*Parameters!$C$11","v":86.749701952756411},{"$f":"O23+O24*Parameters!$C$13+O25*Parameters!$C$12+O26*Parameters!$C$11","v":13.859593271282053},{"$f":"P23+P24*Parameters!$C$13+P25*Parameters!$C$12+P26*Parameters!$C$11","v":3.219189306517094},{"$f":"Q23+Q24*Parameters!$C$13+Q25*Parameters!$C$12+Q26*Parameters!$C$11","v":2.1317180746794873},{"$f":"R23+R24*Parameters!$C$13+R25*Parameters!$C$12+R26*Parameters!$C$11","v":6.771974524508547},{"$f":"S23+S24*Parameters!$C$13+S25*Parameters!$C$12+S26*Parameters!$C$11","v":25.982475176987183},{"$f":"T23+T24*Parameters!$C$13+T25*Parameters!$C$12+T26*Parameters!$C$11","v":165.4848173038248},{"$f":"U23+U24*Parameters!$C$13+U25*Parameters!$C$12+U26*Parameters!$C$11","v":78.114913363098282},{"$f":"V23+V24*Parameters!$C$13+V25*Parameters!$C$12+V26*Parameters!$C$11","v":53.06754919053418},{"$f":"W23+W24*Parameters!$C$13+W25*Parameters!$C$12+W26*Parameters!$C$11","v":80.884028796816239},{"$f":"X23+X24*Parameters!$C$13+X25*Parameters!$C$12+X26*Parameters!$C$11","v":377.5513086542735},{"$f":"Y23+Y24*Parameters!$C$13+Y25*Parameters!$C$12+Y26*Parameters!$C$11","v":82.399050772051282},{"$f":"Z23+Z24*Parameters!$C$13+Z25*Parameters!$C$12+Z26*Parameters!$C$11","v":28.813745307457268},{"$f":"AA23+AA24*Parameters!$C$13+AA25*Parameters!$C$12+AA26*Parameters!$C$11","v":26.440019088568373},{"$f":"AB23+AB24*Parameters!$C$13+AB25*Parameters!$C$12+AB26*Parameters!$C$11","v":53.52283159910256},{"$f":"AC23+AC24*Parameters!$C$13+AC25*Parameters!$C$12+AC26*Parameters!$C$11","v":191.1756467671795},{"$f":"AD23+AD24*Parameters!$C$13+AD25*Parameters!$C$12+AD26*Parameters!$C$11","v":23.75224449111111},{"$f":"AE23+AE24*Parameters!$C$13+AE25*Parameters!$C$12+AE26*Parameters!$C$11","v":9.3943456103418796},{"$f":"AF23+AF24*Parameters!$C$13+AF25*Parameters!$C$12+AF26*Parameters!$C$11","v":5.6410168624145296},{"$f":"AG23+AG24*Parameters!$C$13+AG25*Parameters!$C$12+AG26*Parameters!$C$11","v":13.256806470982905},{"$f":"AH23+AH24*Parameters!$C$13+AH25*Parameters!$C$12+AH26*Parameters!$C$11","v":52.044413434850426},{"$f":"AI23+AI24*Parameters!$C$13+AI25*Parameters!$C$12+AI26*Parameters!$C$11","v":176.04530613549144},{"$f":"AJ23+AJ24*Parameters!$C$13+AJ25*Parameters!$C$12+AJ26*Parameters!$C$11","v":87.915260238376064},{"$f":"AK23+AK24*Parameters!$C$13+AK25*Parameters!$C$12+AK26*Parameters!$C$11","v":56.688333494722229},{"$f":"AL23+AL24*Parameters!$C$13+AL25*Parameters!$C$12+AL26*Parameters!$C$11","v":84.0967155059829},{"$f":"AM23+AM24*Parameters!$C$13+AM25*Parameters!$C$12+AM26*Parameters!$C$11","v":404.74561537457259},{"$f":"AN23+AN24*Parameters!$C$13+AN25*Parameters!$C$12+AN26*Parameters!$C$11","v":52.179450375320513},{"$f":"AO23+AO24*Parameters!$C$13+AO25*Parameters!$C$12+AO26*Parameters!$C$11","v":22.75764515290598},{"$f":"AP23+AP24*Parameters!$C$13+AP25*Parameters!$C$12+AP26*Parameters!$C$11","v":14.4033611766453},{"$f":"AQ23+AQ24*Parameters!$C$13+AQ25*Parameters!$C$12+AQ26*Parameters!$C$11","v":28.018128428739313},{"$f":"AR23+AR24*Parameters!$C$13+AR25*Parameters!$C$12+AR26*Parameters!$C$11","v":117.35858513361111},{"$f":"AS23+AS24*Parameters!$C$13+AS25*Parameters!$C$12+AS26*Parameters!$C$11","v":21.369860975405985},{"$f":"AT23+AT24*Parameters!$C$13+AT25*Parameters!$C$12+AT26*Parameters!$C$11","v":5.0595659334829062},{"$f":"AU23+AU24*Parameters!$C$13+AU25*Parameters!$C$12+AU26*Parameters!$C$11","v":3.4226426121581195},{"$f":"AV23+AV24*Parameters!$C$13+AV25*Parameters!$C$12+AV26*Parameters!$C$11","v":11.920025954786325},{"$f":"AW23+AW24*Parameters!$C$13+AW25*Parameters!$C$12+AW26*Parameters!$C$11","v":41.772095475833332},{"$f":"AX23+AX24*Parameters!$C$13+AX25*Parameters!$C$12+AX26*Parameters!$C$11","v":176.04530613549144},{"$f":"AY23+AY24*Parameters!$C$13+AY25*Parameters!$C$12+AY26*Parameters!$C$11","v":87.915260238376064},{"$f":"AZ23+AZ24*Parameters!$C$13+AZ25*Parameters!$C$12+AZ26*Parameters!$C$11","v":56.688333494722229},{"$f":"BA23+BA24*Parameters!$C$13+BA25*Parameters!$C$12+BA26*Parameters!$C$11","v":84.0967155059829},{"$f":"BB23+BB24*Parameters!$C$13+BB25*Parameters!$C$12+BB26*Parameters!$C$11","v":404.74561537457259},{"$f":"BC23+BC24*Parameters!$C$13+BC25*Parameters!$C$12+BC26*Parameters!$C$11","v":66.234916384209413},{"$f":"BD23+BD24*Parameters!$C$13+BD25*Parameters!$C$12+BD26*Parameters!$C$11","v":24.947003611623927},{"$f":"BE23+BE24*Parameters!$C$13+BE25*Parameters!$C$12+BE26*Parameters!$C$11","v":18.04937347215812},{"$f":"BF23+BF24*Parameters!$C$13+BF25*Parameters!$C$12+BF26*Parameters!$C$11","v":41.605241013568374},{"$f":"BG23+BG24*Parameters!$C$13+BG25*Parameters!$C$12+BG26*Parameters!$C$11","v":150.83653448155982},{"$f":"BH23+BH24*Parameters!$C$13+BH25*Parameters!$C$12+BH26*Parameters!$C$11","v":26.460625963632477},{"$f":"BI23+BI24*Parameters!$C$13+BI25*Parameters!$C$12+BI26*Parameters!$C$11","v":5.2846655859188036},{"$f":"BJ23+BJ24*Parameters!$C$13+BJ25*Parameters!$C$12+BJ26*Parameters!$C$11","v":4.0034241560683768},{"$f":"BK23+BK24*Parameters!$C$13+BK25*Parameters!$C$12+BK26*Parameters!$C$11","v":14.157804919252136},{"$f":"BL23+BL24*Parameters!$C$13+BL25*Parameters!$C$12+BL26*Parameters!$C$11","v":49.906520624871803},{"$f":"BM23+BM24*Parameters!$C$13+BM25*Parameters!$C$12+BM26*Parameters!$C$11","v":267.5909033860043},{"$f":"BN23+BN24*Parameters!$C$13+BN25*Parameters!$C$12+BN26*Parameters!$C$11","v":139.5509923844017},{"$f":"BO23+BO24*Parameters!$C$13+BO25*Parameters!$C$12+BO26*Parameters!$C$11","v":80.608028560918797},{"$f":"BP23+BP24*Parameters!$C$13+BP25*Parameters!$C$12+BP26*Parameters!$C$11","v":105.29644960811966},{"$f":"BQ23+BQ24*Parameters!$C$13+BQ25*Parameters!$C$12+BQ26*Parameters!$C$11","v":593.04637393944449},{"$f":"BR23+BR24*Parameters!$C$13+BR25*Parameters!$C$12+BR26*Parameters!$C$11","v":106.09591762403845},{"$f":"BS23+BS24*Parameters!$C$13+BS25*Parameters!$C$12+BS26*Parameters!$C$11","v":41.957672848269233},{"$f":"BT23+BT24*Parameters!$C$13+BT25*Parameters!$C$12+BT26*Parameters!$C$11","v":33.16218466121795},{"$f":"BU23+BU24*Parameters!$C$13+BU25*Parameters!$C$12+BU26*Parameters!$C$11","v":63.241230348183763},{"$f":"BV23+BV24*Parameters!$C$13+BV25*Parameters!$C$12+BV26*Parameters!$C$11","v":244.45700548170942},{"$f":"BW23+BW24*Parameters!$C$13+BW25*Parameters!$C$12+BW26*Parameters!$C$11","v":35.036810453525646},{"$f":"BX23+BX24*Parameters!$C$13+BX25*Parameters!$C$12+BX26*Parameters!$C$11","v":13.389268949209402},{"$f":"BY23+BY24*Parameters!$C$13+BY25*Parameters!$C$12+BY26*Parameters!$C$11","v":9.2024755219444447},{"$f":"BZ23+BZ24*Parameters!$C$13+BZ25*Parameters!$C$12+BZ26*Parameters!$C$11","v":21.664599024294869},{"$f":"CA23+CA24*Parameters!$C$13+CA25*Parameters!$C$12+CA26*Parameters!$C$11","v":79.293153948974364},{"$f":"CB23+CB24*Parameters!$C$13+CB25*Parameters!$C$12+CB26*Parameters!$C$11","v":271.99595607108978},{"$f":"CC23+CC24*Parameters!$C$13+CC25*Parameters!$C$12+CC26*Parameters!$C$11","v":146.65548360779914},{"$f":"CD23+CD24*Parameters!$C$13+CD25*Parameters!$C$12+CD26*Parameters!$C$11","v":82.492076661495716},{"$f":"CE23+CE24*Parameters!$C$13+CE25*Parameters!$C$12+CE26*Parameters!$C$11","v":106.96616906978633},{"$f":"CF23+CF24*Parameters!$C$13+CF25*Parameters!$C$12+CF26*Parameters!$C$11","v":608.10968541017087},{"$f":"CG23+CG24*Parameters!$C$13+CG25*Parameters!$C$12+CG26*Parameters!$C$11","v":165.16108085002136},{"$f":"CH23+CH24*Parameters!$C$13+CH25*Parameters!$C$12+CH26*Parameters!$C$11","v":75.620999622478635},{"$f":"CI23+CI24*Parameters!$C$13+CI25*Parameters!$C$12+CI26*Parameters!$C$11","v":43.60513991510684},{"$f":"CJ23+CJ24*Parameters!$C$13+CJ25*Parameters!$C$12+CJ26*Parameters!$C$11","v":72.498239016089741},{"$f":"CK23+CK24*Parameters!$C$13+CK25*Parameters!$C$12+CK26*Parameters!$C$11","v":356.88545940369659},{"$f":"CL23+CL24*Parameters!$C$13+CL25*Parameters!$C$12+CL26*Parameters!$C$11","v":40.83266265346154},{"$f":"CM23+CM24*Parameters!$C$13+CM25*Parameters!$C$12+CM26*Parameters!$C$11","v":16.882789375726496},{"$f":"CN23+CN24*Parameters!$C$13+CN25*Parameters!$C$12+CN26*Parameters!$C$11","v":7.5946536833760678},{"$f":"CO23+CO24*Parameters!$C$13+CO25*Parameters!$C$12+CO26*Parameters!$C$11","v":18.793979238162393},{"$f":"CP23+CP24*Parameters!$C$13+CP25*Parameters!$C$12+CP26*Parameters!$C$11","v":84.104084950726502},{"$f":"CQ23+CQ24*Parameters!$C$13+CQ25*Parameters!$C$12+CQ26*Parameters!$C$11","v":267.5909033860043},{"$f":"CR23+CR24*Parameters!$C$13+CR25*Parameters!$C$12+CR26*Parameters!$C$11","v":139.5509923844017},{"$f":"CS23+CS24*Parameters!$C$13+CS25*Parameters!$C$12+CS26*Parameters!$C$11","v":80.608028560918797},{"$f":"CT23+CT24*Parameters!$C$13+CT25*Parameters!$C$12+CT26*Parameters!$C$11","v":105.29644960811966},{"$f":"CU23+CU24*Parameters!$C$13+CU25*Parameters!$C$12+CU26*Parameters!$C$11","v":593.04637393944449},{"$f":"CV23+CV24*Parameters!$C$13+CV25*Parameters!$C$12+CV26*Parameters!$C$11","v":228.76942852061967},{"$f":"CW23+CW24*Parameters!$C$13+CW25*Parameters!$C$12+CW26*Parameters!$C$11","v":105.95405643367522},{"$f":"CX23+CX24*Parameters!$C$13+CX25*Parameters!$C$12+CX26*Parameters!$C$11","v":63.994252482072646},{"$f":"CY23+CY24*Parameters!$C$13+CY25*Parameters!$C$12+CY26*Parameters!$C$11","v":90.570379030384615},{"$f":"CZ23+CZ24*Parameters!$C$13+CZ25*Parameters!$C$12+CZ26*Parameters!$C$11","v":489.28811646675217},{"$f":"DA23+DA24*Parameters!$C$13+DA25*Parameters!$C$12+DA26*Parameters!$C$11","v":92.694238351047005},{"$f":"DB23+DB24*Parameters!$C$13+DB25*Parameters!$C$12+DB26*Parameters!$C$11","v":38.780257389551274},{"$f":"DC23+DC24*Parameters!$C$13+DC25*Parameters!$C$12+DC26*Parameters!$C$11","v":14.100011781303422},{"$f":"DD23+DD24*Parameters!$C$13+DD25*Parameters!$C$12+DD26*Parameters!$C$11","v":45.193945754700856},{"$f":"DE23+DE24*Parameters!$C$13+DE25*Parameters!$C$12+DE26*Parameters!$C$11","v":190.76845327660257},{"$f":"DF23+DF24*Parameters!$C$13+DF25*Parameters!$C$12+DF26*Parameters!$C$11","v":271.99595607108978},{"$f":"DG23+DG24*Parameters!$C$13+DG25*Parameters!$C$12+DG26*Parameters!$C$11","v":146.65548360779914},{"$f":"DH23+DH24*Parameters!$C$13+DH25*Parameters!$C$12+DH26*Parameters!$C$11","v":82.492076661495716},{"$f":"DI23+DI24*Parameters!$C$13+DI25*Parameters!$C$12+DI26*Parameters!$C$11","v":106.96616906978633},{"$f":"DJ23+DJ24*Parameters!$C$13+DJ25*Parameters!$C$12+DJ26*Parameters!$C$11","v":608.10968541017087},{"$f":"DK23+DK24*Parameters!$C$13+DK25*Parameters!$C$12+DK26*Parameters!$C$11","v":172.57768805292733},{"$f":"DL23+DL24*Parameters!$C$13+DL25*Parameters!$C$12+DL26*Parameters!$C$11","v":77.680599222991447},{"$f":"DM23+DM24*Parameters!$C$13+DM25*Parameters!$C$12+DM26*Parameters!$C$11","v":46.728097983867521},{"$f":"DN23+DN24*Parameters!$C$13+DN25*Parameters!$C$12+DN26*Parameters!$C$11","v":68.495958651495727},{"$f":"DO23+DO24*Parameters!$C$13+DO25*Parameters!$C$12+DO26*Parameters!$C$11","v":365.48234391128199},{"$f":"DP23+DP24*Parameters!$C$13+DP25*Parameters!$C$12+DP26*Parameters!$C$11","v":61.374902943098292},{"$f":"DQ23+DQ24*Parameters!$C$13+DQ25*Parameters!$C$12+DQ26*Parameters!$C$11","v":27.244858329380335},{"$f":"DR23+DR24*Parameters!$C$13+DR25*Parameters!$C$12+DR26*Parameters!$C$11","v":9.5863610012393163},{"$f":"DS23+DS24*Parameters!$C$13+DS25*Parameters!$C$12+DS26*Parameters!$C$11","v":34.745011985982899},{"$f":"DT23+DT24*Parameters!$C$13+DT25*Parameters!$C$12+DT26*Parameters!$C$11","v":132.95113425970084},null,null,null,null,null,null,"Chisel",null,null,null,null,null,null,null,null,null,null,null,null,0,0,16.64]
[null,null,null,"Labor Hrs.",0.36799999999999999,0.224,0.158,0.14000000000000001,{"$f":"+SUM(E29:H29)","v":0.89},0.36799999999999999,0.224,0.158,0.14000000000000001,{"$f":"+SUM(J29:M29)","v":0.89},0.42,0.224,0.158,0.14000000000000001,{"$f":"+SUM(O29:R29)","v":0.94200000000000006},0.36799999999999999,0.224,0.158,0.14000000000000001,{"$f":"+SUM(T29:W29)","v":0.89},0.36799999999999999,0.224,0.158,0.14000000000000001,{"$f":"+SUM(Y29:AB29)","v":0.89},0.36799999999999999,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AD29:AG29)","v":0.89},0.36799999999999999,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AI29:AL29)","v":0.89},0.36799999999999999,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AN29:AQ29)","v":0.89},0.36799999999999999,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AS29:AV29)","v":0.89},0.36799999999999999,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AX29:BA29)","v":0.89},0.36799999999999999,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BC29:BF29)","v":0.89},0.42,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BH29:BK29)","v":0.94200000000000006},0.36799999999999999,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BM29:BP29)","v":0.89},0.36799999999999999,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BR29:BU29)","v":0.89},0.36799999999999999,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BW29:BZ29)","v":0.89},0.36799999999999999,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CB29:CE29)","v":0.89},0.36799999999999999,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CG29:CJ29)","v":0.89},0.36799999999999999,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CL29:CO29)","v":0.89},0.36799999999999999,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CQ29:CT29)","v":0.89},0.36799999999999999,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CV29:CY29)","v":0.89},0.36799999999999999,0.224,0.158,0.14000000000000001,{"$f":"+SUM(DA29:DD29)","v":0.89},0.36799999999999999,0.224,0.158,0.14000000000000001,{"$f":"+SUM(DF29:DI29)","v":0.89},0.36799999999999999,0.224,0.158,0.14000000000000001,{"$f":"+SUM(DK29:DN29)","v":0.89},0.36799999999999999,0.224,0.158,0.14000000000000001,{"$f":"+SUM(DP29:DS29)","v":0.89},null,null,null,null,null,null,"Anhy. App.",null,null,1,null,null,null,null,null,null,null,null,null,1,17.72,17.72]
[null,null,null,"Tractor 1",null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,null,null,"Sweep Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,13.17]
[null,null,null,"Tractor 2",null,null,null,null,null,null,null,null,null,95,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,"M.B. Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,21.8]
[null,null,null,"Tractor 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,"Field Cultivator",null,null,1,null,null,null,null,null,null,null,null,null,1,15.39,15.39]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cultipacker",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Fuel",2.4620000000000002,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(E34:H34)","v":5.1689999999999996},2.4620000000000002,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(J34:M34)","v":5.1689999999999996},2.411,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(O34:R34)","v":5.1179999999999994},2.4620000000000002,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(T34:W34)","v":5.1689999999999996},2.4620000000000002,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(Y34:AB34)","v":5.1689999999999996},2.4620000000000002,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(AD34:AG34)","v":5.1689999999999996},2.4620000000000002,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(AI34:AL34)","v":5.1689999999999996},2.4620000000000002,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(AN34:AQ34)","v":5.1689999999999996},2.4620000000000002,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(AS34:AV34)","v":5.1689999999999996},2.4620000000000002,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(AX34:BA34)","v":5.1689999999999996},2.4620000000000002,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(BC34:BF34)","v":5.1689999999999996},2.411,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(BH34:BK34)","v":5.1179999999999994},2.4620000000000002,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(BM34:BP34)","v":5.1689999999999996},2.4620000000000002,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(BR34:BU34)","v":5.1689999999999996},2.4620000000000002,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(BW34:BZ34)","v":5.1689999999999996},2.4620000000000002,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(CB34:CE34)","v":5.1689999999999996},2.4620000000000002,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(CG34:CJ34)","v":5.1689999999999996},2.4620000000000002,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(CL34:CO34)","v":5.1689999999999996},2.4620000000000002,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(CQ34:CT34)","v":5.1689999999999996},2.4620000000000002,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(CV34:CY34)","v":5.1689999999999996},2.4620000000000002,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(DA34:DD34)","v":5.1689999999999996},2.4620000000000002,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(DF34:DI34)","v":5.1689999999999996},2.4620000000000002,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(DK34:DN34)","v":5.1689999999999996},2.4620000000000002,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(DP34:DS34)","v":5.1689999999999996},null,null,null,null,null,null,"Tandem Disk",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.27]
[null,null,null,"Lube",0.36899999999999999,0.185,9.8000000000000004E-2,0.123,0.77500000000000002,0.36899999999999999,0.185,9.8000000000000004E-2,0.123,0.77500000000000002,0.36199999999999999,0.185,9.8000000000000004E-2,0.123,0.7679999999999999,0.36899999999999999,0.185,9.8000000000000004E-2,0.123,0.77500000000000002,0.36899999999999999,0.185,9.8000000000000004E-2,0.123,0.77500000000000002,0.36899999999999999,0.185,9.8000000000000004E-2,0.123,0.77500000000000002,0.36899999999999999,0.185,9.8000000000000004E-2,0.123,0.77500000000000002,0.36899999999999999,0.185,9.8000000000000004E-2,0.123,0.77500000000000002,0.36899999999999999,0.185,9.8000000000000004E-2,0.123,0.77500000000000002,0.36899999999999999,0.185,9.8000000000000004E-2,0.123,0.77500000000000002,0.36899999999999999,0.185,9.8000000000000004E-2,0.123,0.77500000000000002,0.36199999999999999,0.185,9.8000000000000004E-2,0.123,0.7679999999999999,0.36899999999999999,0.185,9.8000000000000004E-2,0.123,0.77500000000000002,0.36899999999999999,0.185,9.8000000000000004E-2,0.123,0.77500000000000002,0.36899999999999999,0.185,9.8000000000000004E-2,0.123,0.77500000000000002,0.36899999999999999,0.185,9.8000000000000004E-2,0.123,0.77500000000000002,0.36899999999999999,0.185,9.8000000000000004E-2,0.123,0.77500000000000002,0.36899999999999999,0.185,9.8000000000000004E-2,0.123,0.77500000000000002,0.36899999999999999,0.185,9.8000000000000004E-2,0.123,0.77500000000000002,0.36899999999999999,0.185,9.8000000000000004E-2,0.123,0.77500000000000002,0.36899999999999999,0.185,9.8000000000000004E-2,0.123,0.77500000000000002,0.36899999999999999,0.185,9.8000000000000004E-2,0.123,0.77500000000000002,0.36899999999999999,0.185,9.8000000000000004E-2,0.123,0.77500000000000002,0.36899999999999999,0.185,9.8000000000000004E-2,0.123,0.77500000000000002,null,null,null,null,null,null,"Springtooth",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Repairs",5.1712787179487174,3.410262094017094,2.3049695726495729,5.6332661538461526,16.519776538461535,5.5662034615384615,3.6660938461538461,2.4539977777777779,5.9511929914529906,17.637488076923077,8.1319723931623926,4.3913644444444442,2.8464387179487174,7.3346714957264965,22.704447051282052,5.061991367521367,3.3431994017094016,2.2826153418803421,5.5115597863247858,16.199365897435896,5.2383414102564094,3.4649057692307692,2.3322914102564098,5.5463330341880344,16.581871623931622,6.1225754273504256,3.9939558974358973,2.6452506410256409,6.0257070940170934,18.787489059829056,5.0545399572649572,3.3357479914529913,2.2801315384615384,5.5115597863247858,16.181979273504272,5.3625315811965812,3.4872599999999996,2.3794836752136748,5.6730070085470077,16.902282264957261,6.3163120940170945,4.0038911111111108,2.684991495726496,6.2591846153846156,19.264379316239317,5.0545399572649572,3.3357479914529913,2.2801315384615384,5.5115597863247858,16.181979273504272,5.3029202991452991,3.4748409829059828,2.3422266239316234,5.5885576923076918,16.708545598290598,7.511021538461538,4.0113425213675216,2.752054188034188,6.1598324786324783,20.434250726495726,5.0147991025641021,3.3133937606837609,2.2776477350427351,5.504108376068376,16.109948974358975,5.1712787179487174,3.4077782905982912,2.3124209829059827,5.5264626068376064,16.417940598290599,5.6258147435897436,3.7828326068376072,2.3596132478632477,5.7549725213675211,17.523233119658119,5.0147991025641021,3.3133937606837609,2.2776477350427351,5.504108376068376,16.109948974358975,5.061991367521367,3.3630698290598291,2.3049695726495729,5.5115597863247858,16.241590555555554,5.5413654273504269,3.6834804700854709,2.5235442735042737,5.8617760683760682,17.610166239316243,5.0147991025641021,3.3133937606837609,2.2776477350427351,5.504108376068376,16.109948974358975,5.0272181196581194,3.3357479914529913,2.2925505555555552,5.504108376068376,16.159625042735041,5.2383414102564094,3.5394198717948715,2.4614491880341882,5.5537844444444442,16.792994914529913,5.0147991025641021,3.3133937606837609,2.2776477350427351,5.504108376068376,16.109948974358975,5.0570237606837605,3.3605860256410254,2.3124209829059827,5.5264626068376064,16.256493376068377,5.3824020085470083,3.5841283333333331,2.4763520085470083,5.6456851709401707,17.088567521367523,null,null,null,null,null,null,"S. Harrow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.8]
[null,null,null,"Depreciation",76.838942564102567,31.221408974358976,20.926043803418803,53.747022179487189,182.73341752136753,28.936309829059834,10.916316025641025,5.3948210256410265,21.936951794871796,67.184398675213686,8.0996829487179482,3.3705212393162389,1.7784032478632477,6.2641522222222212,19.512759658119656,141.09245320512818,65.87295047008547,34.455321025641027,122.0590676068376,363.47979230769226,64.452214914529918,24.91006448717949,15.384678376068376,92.598675256410246,197.34563303418804,16.090078547008545,6.1523810683760676,2.9830479059829056,19.251960299145303,44.477467820512821,150.73209427350426,72.745634529914526,39.10003341880342,123.96166102564101,386.53942324786317,42.753708247863251,19.453148376068377,8.5914760256410272,45.138159529914525,115.93649217948717,13.015129914529915,5.4668513247863251,2.473868205128205,13.817398418803418,34.77324786324786,150.73209427350426,72.745634529914526,39.10003341880342,123.96166102564101,386.53942324786317,51.931361880341882,20.796886025641022,12.083703632478633,69.9637747008547,154.77572623931621,12.284891709401707,5.5935252991452984,2.2925505555555552,15.677767179487178,35.848734743589738,250.93120799145299,128.50453747863247,41.208782521367517,155.09613688034187,575.74066487179493,83.661950555555563,36.1070502991453,19.37615047008547,106.5104582051282,245.65560952991453,30.828968034188041,10.039533418803419,11.572040128205128,36.099598888888892,88.540140470085475,252.83876901709397,131.78812559829058,43.615588034188036,155.09613688034187,583.33861952991447,141.78543435897436,73.026304316239319,20.903689572649572,120.81964970085468,356.53507794871791,27.299483376068373,11.549685897435898,3.9616664529914529,26.146998589743589,68.957834316239314,250.93120799145299,128.50453747863247,41.208782521367517,155.09613688034187,575.74066487179493,239.02633820512818,118.00798423076922,26.181771837606838,155.09613688034187,538.31223115384614,76.086350128205126,41.092043760683758,5.7673915384615384,85.139813589743596,208.08559901709401,252.83876901709397,131.78812559829058,43.615588034188036,155.09613688034187,583.33861952991447,189.04972961538462,93.11033876068376,18.203795256410256,124.07591598290595,424.43977961538457,41.049819102564101,19.557468119658118,5.0446047435897441,52.346157051282042,117.99804901709399,null,null,null,null,null,null,"Drill",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.55]
[null,null,null,"Insurance",724.31681777777771,302.83276423076927,208.82825623931623,464.86864786324782,1700.8464861111111,270.2179415384615,106.4433955128205,52.736114188034193,189.65329384615382,619.05074508547,76.781815085470086,32.99732841880342,17.538135940170942,54.479744188034189,181.79702363247864,1356.1889561111111,640.00659452991454,339.45396183760681,1057.5935605128202,3393.2430729914527,601.28658303418797,241.61942897435901,144.33133286324784,775.91783380341883,1763.1551786752138,150.1881413247863,59.889468034188035,28.34764841880342,162.7388,401.16405777777777,1452.446273803419,704.22533192307685,387.40875444444441,1077.2255427350428,3621.3059029059832,405.04127491452994,187.03039743589741,84.638085299145288,384.98456230769227,1061.6943199572647,122.74956495726495,53.011816367521376,24.207148119658118,117.72234683760684,317.69087628205125,1452.446273803419,704.22533192307685,387.40875444444441,1077.2255427350428,3621.3059029059832,487.14339692307686,201.54574461538462,118.24146175213674,587.24315850427354,1394.1737617948718,115.66575760683757,54.571644914529912,21.894727136752138,133.42495205128205,325.55708170940164,2431.2958145299144,1243.1411273076922,409.18177521367528,1398.7141544444444,5482.3328714957261,782.66384388888901,345.17167730769228,183.74929311965812,897.02063709401705,2208.6054514102566,292.02325175213667,95.964228888888897,116.65679517094017,302.23168380341883,806.87595961538455,2450.9923756410253,1271.4341320512819,434.04713123931623,1398.7141544444444,5555.1877933760679,1331.1522176495725,692.03234094017103,199.52144482905982,1044.7920376923075,3267.498041111111,253.03747329059826,109.31963987179485,38.811912222222226,222.27060034188031,623.43962572649571,2431.2958145299144,1243.1411273076922,409.18177521367528,1398.7141544444444,5482.3328714957261,2308.3723833333329,1147.3979569230769,254.01609183760684,1398.7141544444444,5108.500586538461,688.90026482905978,370.20096435897432,54.519485042735035,716.91011598290606,1830.5308302136752,2450.9923756410253,1271.4341320512819,434.04713123931623,1398.7141544444444,5555.1877933760679,1824.2790970085473,905.45314970085462,174.91192055555555,1118.9708267948715,4023.6149940598289,375.56846354700855,180.74389098290598,48.468939914529905,439.13644444444441,1043.9177388888888,null,null,null,null,null,null,"Planter",null,null,null,1,null,null,null,null,null,null,null,null,1,20.41,20.41]
[null,null,null,"Taxes",1108.5164982051283,458.93484149572646,313.46344286324785,733.6087263675214,2614.5235089316238,414.89203927350422,161.02249183760682,79.707735512820506,299.3405366239316,954.96280324786312,117.28271363247863,49.847450811965807,26.427668376068379,85.8005052991453,279.35833811965813,2061.6586735470087,969.37134688034178,511.73305076923072,1667.8938661538461,5210.6569373504271,923.54765760683756,366.16726760683764,221.25224094017094,1238.9161776923077,2749.8833438461534,230.63853405982908,90.64888957264958,43.267855555555556,258.99860149572652,623.55388068376078,2206.1117127777775,1067.9535045726495,582.90892153846141,1697.0313640598292,5554.0055029487175,618.8098161538461,284.29365551282052,127.59794923076923,610.68032756410253,1641.3817484615383,187.82273072649571,80.348556794871783,36.574005341880337,186.80933893162393,491.5546317948718,2206.1117127777775,1067.9535045726495,582.90892153846141,1697.0313640598292,5554.0055029487175,746.7977225213674,305.52769094017094,178.65997991452994,937.05954820512807,2168.0449415811963,177.08773235042733,82.536787606837592,33.362447521367514,211.81627175213674,504.80323923076918,3685.9468868803415,1885.6588470940171,615.22568782051269,2174.192355042735,8361.0237768376064,1200.968629059829,525.70196119658112,280.63501307692303,1429.5704443162394,3436.8760476495727,446.16809192307687,146.15692837606838,174.51947961538465,482.7321620512821,1249.576661965812,3715.1812531196583,1930.3697924358974,652.13003901709408,2174.192355042735,8471.873439615385,2040.0744218376065,1049.7149360683759,304.0423764957265,1648.8952538034189,5042.7269882051278,389.53240636752133,167.07055316239317,58.625212094017094,353.00310948717953,968.23128111111123,3685.9468868803415,1885.6588470940171,615.22568782051269,2174.192355042735,8361.0237768376064,3503.5040743589739,1737.4428456837604,384.92495102564101,2174.192355042735,7800.0642261111097,1069.3320154700853,575.6636669658119,83.351475128205124,1142.6067001282051,2870.9538576923073,3715.1812531196583,1930.3697924358974,652.13003901709408,2174.192355042735,8471.873439615385,2769.5302288888888,1371.009811111111,265.93586444444441,1739.3528905128205,6145.828794957265,580.82252666666659,278.52874777777771,73.69444743589743,700.87219730769232,1633.9179191880339,null,null,null,null,null,null,"Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Interest",724.31681777777771,302.83276423076927,208.82825623931623,464.86864786324782,1700.8464861111111,270.2179415384615,106.4433955128205,52.736114188034193,189.65329384615382,619.05074508547,76.781815085470086,32.99732841880342,17.538135940170942,54.479744188034189,181.79702363247864,1356.1889561111111,640.00659452991454,339.45396183760681,1057.5935605128202,3393.2430729914527,601.28658303418797,241.61942897435901,144.33133286324784,775.91783380341883,1763.1551786752138,150.1881413247863,59.889468034188035,28.34764841880342,162.7388,401.16405777777777,1452.446273803419,704.22533192307685,387.40875444444441,1077.2255427350428,3621.3059029059832,405.04127491452994,187.03039743589741,84.638085299145288,384.98456230769227,1061.6943199572647,122.74956495726495,53.011816367521376,24.207148119658118,117.72234683760684,317.69087628205125,1452.446273803419,704.22533192307685,387.40875444444441,1077.2255427350428,3621.3059029059832,487.14339692307686,201.54574461538462,118.24146175213674,587.24315850427354,1394.1737617948718,115.66575760683757,54.571644914529912,21.894727136752138,133.42495205128205,325.55708170940164,2431.2958145299144,1243.1411273076922,409.18177521367528,1398.7141544444444,5482.3328714957261,782.66384388888901,345.17167730769228,183.74929311965812,897.02063709401705,2208.6054514102566,292.02325175213667,95.964228888888897,116.65679517094017,302.23168380341883,806.87595961538455,2450.9923756410253,1271.4341320512819,434.04713123931623,1398.7141544444444,5555.1877933760679,1331.1522176495725,684.5809306837607,199.52144482905982,1044.7920376923075,3260.0466308547007,253.03747329059826,109.31963987179485,38.811912222222226,222.27060034188031,623.43962572649571,2431.2958145299144,1243.1411273076922,409.18177521367528,1398.7141544444444,5482.3328714957261,2308.3723833333329,1147.3979569230769,254.01609183760684,1398.7141544444444,5108.500586538461,688.90026482905978,370.20096435897432,54.519485042735035,716.91011598290606,1830.5308302136752,2450.9923756410253,1271.4341320512819,434.04713123931623,1398.7141544444444,5555.1877933760679,1824.2790970085473,905.45314970085462,174.91192055555555,1118.9708267948715,4023.6149940598289,375.56846354700855,180.74389098290598,48.468939914529905,439.13644444444441,1043.9177388888888,null,null,null,null,null,null,"Rotary Hoe",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Ttl Variable Costs",{"$f":"(SUM(E34:E35)*Parameters!$C$9)+E36","v":14.485268717948721},{"$f":"(SUM(F34:F35)*Parameters!$C$9)+F36","v":8.0721920940170939},{"$f":"(SUM(G34:G35)*Parameters!$C$9)+G36","v":4.775759572649573},{"$f":"(SUM(H34:H35)*Parameters!$C$9)+H36","v":8.7423161538461525},{"$f":"(SUM(I34:I35)*Parameters!$C$9)+I36","v":36.075536538461535},{"$f":"(SUM(J34:J35)*Parameters!$C$9)+J36","v":14.880193461538465},{"$f":"(SUM(K34:K35)*Parameters!$C$9)+K36","v":8.3280238461538456},{"$f":"(SUM(L34:L35)*Parameters!$C$9)+L36","v":4.9247877777777784},{"$f":"(SUM(M34:M35)*Parameters!$C$9)+M36","v":9.0602429914529914},{"$f":"(SUM(N34:N35)*Parameters!$C$9)+N36","v":37.193248076923076},{"$f":"(SUM(O34:O35)*Parameters!$C$9)+O36","v":17.255142393162394},{"$f":"(SUM(P34:P35)*Parameters!$C$9)+P36","v":9.0532944444444432},{"$f":"(SUM(Q34:Q35)*Parameters!$C$9)+Q36","v":5.3172287179487174},{"$f":"(SUM(R34:R35)*Parameters!$C$9)+R36","v":10.443721495726496},{"$f":"(SUM(S34:S35)*Parameters!$C$9)+S36","v":42.06938705128205},{"$f":"(SUM(T34:T35)*Parameters!$C$9)+T36","v":14.375981367521369},{"$f":"(SUM(U34:U35)*Parameters!$C$9)+U36","v":8.0051294017094019},{"$f":"(SUM(V34:V35)*Parameters!$C$9)+V36","v":4.7534053418803417},{"$f":"(SUM(W34:W35)*Parameters!$C$9)+W36","v":8.6206097863247848},{"$f":"(SUM(X34:X35)*Parameters!$C$9)+X36","v":35.755125897435896},{"$f":"(SUM(Y34:Y35)*Parameters!$C$9)+Y36","v":14.552331410256411},{"$f":"(SUM(Z34:Z35)*Parameters!$C$9)+Z36","v":8.1268357692307696},{"$f":"(SUM(AA34:AA35)*Parameters!$C$9)+AA36","v":4.8030814102564099},{"$f":"(SUM(AB34:AB35)*Parameters!$C$9)+AB36","v":8.6553830341880342},{"$f":"(SUM(AC34:AC35)*Parameters!$C$9)+AC36","v":36.137631623931625},{"$f":"(SUM(AD34:AD35)*Parameters!$C$9)+AD36","v":15.436565427350427},{"$f":"(SUM(AE34:AE35)*Parameters!$C$9)+AE36","v":8.6558858974358976},{"$f":"(SUM(AF34:AF35)*Parameters!$C$9)+AF36","v":5.1160406410256414},{"$f":"(SUM(AG34:AG35)*Parameters!$C$9)+AG36","v":9.1347570940170932},{"$f":"(SUM(AH34:AH35)*Parameters!$C$9)+AH36","v":38.343249059829056},{"$f":"(SUM(AI34:AI35)*Parameters!$C$9)+AI36","v":14.368529957264959},{"$f":"(SUM(AJ34:AJ35)*Parameters!$C$9)+AJ36","v":7.9976779914529912},{"$f":"(SUM(AK34:AK35)*Parameters!$C$9)+AK36","v":4.7509215384615384},{"$f":"(SUM(AL34:AL35)*Parameters!$C$9)+AL36","v":8.6206097863247848},{"$f":"(SUM(AM34:AM35)*Parameters!$C$9)+AM36","v":35.737739273504275},{"$f":"(SUM(AN34:AN35)*Parameters!$C$9)+AN36","v":14.676521581196583},{"$f":"(SUM(AO34:AO35)*Parameters!$C$9)+AO36","v":8.149189999999999},{"$f":"(SUM(AP34:AP35)*Parameters!$C$9)+AP36","v":4.8502736752136748},{"$f":"(SUM(AQ34:AQ35)*Parameters!$C$9)+AQ36","v":8.7820570085470067},{"$f":"(SUM(AR34:AR35)*Parameters!$C$9)+AR36","v":36.458042264957257},{"$f":"(SUM(AS34:AS35)*Parameters!$C$9)+AS36","v":15.630302094017097},{"$f":"(SUM(AT34:AT35)*Parameters!$C$9)+AT36","v":8.6658211111111108},{"$f":"(SUM(AU34:AU35)*Parameters!$C$9)+AU36","v":5.1557814957264956},{"$f":"(SUM(AV34:AV35)*Parameters!$C$9)+AV36","v":9.3682346153846154},{"$f":"(SUM(AW34:AW35)*Parameters!$C$9)+AW36","v":38.82013931623932},{"$f":"(SUM(AX34:AX35)*Parameters!$C$9)+AX36","v":14.368529957264959},{"$f":"(SUM(AY34:AY35)*Parameters!$C$9)+AY36","v":7.9976779914529912},{"$f":"(SUM(AZ34:AZ35)*Parameters!$C$9)+AZ36","v":4.7509215384615384},{"$f":"(SUM(BA34:BA35)*Parameters!$C$9)+BA36","v":8.6206097863247848},{"$f":"(SUM(BB34:BB35)*Parameters!$C$9)+BB36","v":35.737739273504275},{"$f":"(SUM(BC34:BC35)*Parameters!$C$9)+BC36","v":14.616910299145301},{"$f":"(SUM(BD34:BD35)*Parameters!$C$9)+BD36","v":8.1367709829059827},{"$f":"(SUM(BE34:BE35)*Parameters!$C$9)+BE36","v":4.8130166239316239},{"$f":"(SUM(BF34:BF35)*Parameters!$C$9)+BF36","v":8.6976076923076917},{"$f":"(SUM(BG34:BG35)*Parameters!$C$9)+BG36","v":36.264305598290598},{"$f":"(SUM(BH34:BH35)*Parameters!$C$9)+BH36","v":16.634191538461536},{"$f":"(SUM(BI34:BI35)*Parameters!$C$9)+BI36","v":8.6732725213675224},{"$f":"(SUM(BJ34:BJ35)*Parameters!$C$9)+BJ36","v":5.2228441880341876},{"$f":"(SUM(BK34:BK35)*Parameters!$C$9)+BK36","v":9.2688824786324773},{"$f":"(SUM(BL34:BL35)*Parameters!$C$9)+BL36","v":39.799190726495723},{"$f":"(SUM(BM34:BM35)*Parameters!$C$9)+BM36","v":14.328789102564105},{"$f":"(SUM(BN34:BN35)*Parameters!$C$9)+BN36","v":7.9753237606837608},{"$f":"(SUM(BO34:BO35)*Parameters!$C$9)+BO36","v":4.7484377350427351},{"$f":"(SUM(BP34:BP35)*Parameters!$C$9)+BP36","v":8.6131583760683768},{"$f":"(SUM(BQ34:BQ35)*Parameters!$C$9)+BQ36","v":35.665708974358978},{"$f":"(SUM(BR34:BR35)*Parameters!$C$9)+BR36","v":14.485268717948721},{"$f":"(SUM(BS34:BS35)*Parameters!$C$9)+BS36","v":8.0697082905982906},{"$f":"(SUM(BT34:BT35)*Parameters!$C$9)+BT36","v":4.7832109829059828},{"$f":"(SUM(BU34:BU35)*Parameters!$C$9)+BU36","v":8.6355126068376062},{"$f":"(SUM(BV34:BV35)*Parameters!$C$9)+BV36","v":35.973700598290598},{"$f":"(SUM(BW34:BW35)*Parameters!$C$9)+BW36","v":14.939804743589747},{"$f":"(SUM(BX34:BX35)*Parameters!$C$9)+BX36","v":8.4447626068376067},{"$f":"(SUM(BY34:BY35)*Parameters!$C$9)+BY36","v":4.8304032478632477},{"$f":"(SUM(BZ34:BZ35)*Parameters!$C$9)+BZ36","v":8.8640225213675201},{"$f":"(SUM(CA34:CA35)*Parameters!$C$9)+CA36","v":37.078993119658122},{"$f":"(SUM(CB34:CB35)*Parameters!$C$9)+CB36","v":14.328789102564105},{"$f":"(SUM(CC34:CC35)*Parameters!$C$9)+CC36","v":7.9753237606837608},{"$f":"(SUM(CD34:CD35)*Parameters!$C$9)+CD36","v":4.7484377350427351},{"$f":"(SUM(CE34:CE35)*Parameters!$C$9)+CE36","v":8.6131583760683768},{"$f":"(SUM(CF34:CF35)*Parameters!$C$9)+CF36","v":35.665708974358978},{"$f":"(SUM(CG34:CG35)*Parameters!$C$9)+CG36","v":14.375981367521369},{"$f":"(SUM(CH34:CH35)*Parameters!$C$9)+CH36","v":8.0249998290598299},{"$f":"(SUM(CI34:CI35)*Parameters!$C$9)+CI36","v":4.775759572649573},{"$f":"(SUM(CJ34:CJ35)*Parameters!$C$9)+CJ36","v":8.6206097863247848},{"$f":"(SUM(CK34:CK35)*Parameters!$C$9)+CK36","v":35.797350555555553},{"$f":"(SUM(CL34:CL35)*Parameters!$C$9)+CL36","v":14.855355427350428},{"$f":"(SUM(CM34:CM35)*Parameters!$C$9)+CM36","v":8.3454104700854703},{"$f":"(SUM(CN34:CN35)*Parameters!$C$9)+CN36","v":4.9943342735042737},{"$f":"(SUM(CO34:CO35)*Parameters!$C$9)+CO36","v":8.9708260683760681},{"$f":"(SUM(CP34:CP35)*Parameters!$C$9)+CP36","v":37.165926239316242},{"$f":"(SUM(CQ34:CQ35)*Parameters!$C$9)+CQ36","v":14.328789102564105},{"$f":"(SUM(CR34:CR35)*Parameters!$C$9)+CR36","v":7.9753237606837608},{"$f":"(SUM(CS34:CS35)*Parameters!$C$9)+CS36","v":4.7484377350427351},{"$f":"(SUM(CT34:CT35)*Parameters!$C$9)+CT36","v":8.6131583760683768},{"$f":"(SUM(CU34:CU35)*Parameters!$C$9)+CU36","v":35.665708974358978},{"$f":"(SUM(CV34:CV35)*Parameters!$C$9)+CV36","v":14.341208119658122},{"$f":"(SUM(CW34:CW35)*Parameters!$C$9)+CW36","v":7.9976779914529912},{"$f":"(SUM(CX34:CX35)*Parameters!$C$9)+CX36","v":4.7633405555555548},{"$f":"(SUM(CY34:CY35)*Parameters!$C$9)+CY36","v":8.6131583760683768},{"$f":"(SUM(CZ34:CZ35)*Parameters!$C$9)+CZ36","v":35.715385042735036},{"$f":"(SUM(DA34:DA35)*Parameters!$C$9)+DA36","v":14.552331410256411},{"$f":"(SUM(DB34:DB35)*Parameters!$C$9)+DB36","v":8.2013498717948714},{"$f":"(SUM(DC34:DC35)*Parameters!$C$9)+DC36","v":4.9322391880341883},{"$f":"(SUM(DD34:DD35)*Parameters!$C$9)+DD36","v":8.6628344444444441},{"$f":"(SUM(DE34:DE35)*Parameters!$C$9)+DE36","v":36.348754914529913},{"$f":"(SUM(DF34:DF35)*Parameters!$C$9)+DF36","v":14.328789102564105},{"$f":"(SUM(DG34:DG35)*Parameters!$C$9)+DG36","v":7.9753237606837608},{"$f":"(SUM(DH34:DH35)*Parameters!$C$9)+DH36","v":4.7484377350427351},{"$f":"(SUM(DI34:DI35)*Parameters!$C$9)+DI36","v":8.6131583760683768},{"$f":"(SUM(DJ34:DJ35)*Parameters!$C$9)+DJ36","v":35.665708974358978},{"$f":"(SUM(DK34:DK35)*Parameters!$C$9)+DK36","v":14.371013760683763},{"$f":"(SUM(DL34:DL35)*Parameters!$C$9)+DL36","v":8.0225160256410248},{"$f":"(SUM(DM34:DM35)*Parameters!$C$9)+DM36","v":4.7832109829059828},{"$f":"(SUM(DN34:DN35)*Parameters!$C$9)+DN36","v":8.6355126068376062},{"$f":"(SUM(DO34:DO35)*Parameters!$C$9)+DO36","v":35.812253376068377},{"$f":"(SUM(DP34:DP35)*Parameters!$C$9)+DP36","v":14.696392008547011},{"$f":"(SUM(DQ34:DQ35)*Parameters!$C$9)+DQ36","v":8.2460583333333339},{"$f":"(SUM(DR34:DR35)*Parameters!$C$9)+DR36","v":4.9471420085470079},{"$f":"(SUM(DS34:DS35)*Parameters!$C$9)+DS36","v":8.7547351709401706},{"$f":"(SUM(DT34:DT35)*Parameters!$C$9)+DT36","v":36.644327521367522},null,null,null,null,null,null,"Sprayer",null,null,1,1,null,null,null,null,null,null,null,null,2,11.64,5.82]
[null,null,null,"Ttl Fixed Costs",{"$f":"E37+E38*Parameters!$C$13+E39*Parameters!$C$12+E40*Parameters!$C$11","v":144.7829777417094},{"$f":"F37+F38*Parameters!$C$13+F39*Parameters!$C$12+F40*Parameters!$C$11","v":59.583129381431633},{"$f":"G37+G38*Parameters!$C$13+G39*Parameters!$C$12+G40*Parameters!$C$11","v":40.453696346837603},{"$f":"H37+H38*Parameters!$C$13+H39*Parameters!$C$12+H40*Parameters!$C$11","v":97.575298300427363},{"$f":"I37+I38*Parameters!$C$13+I39*Parameters!$C$12+I40*Parameters!$C$11","v":342.39510177040597},{"$f":"J37+J38*Parameters!$C$13+J39*Parameters!$C$12+J40*Parameters!$C$11","v":54.297338632564106},{"$f":"K37+K38*Parameters!$C$13+K39*Parameters!$C$12+K40*Parameters!$C$11","v":20.882347491773505},{"$f":"L37+L38*Parameters!$C$13+L39*Parameters!$C$12+L40*Parameters!$C$11","v":10.331683344529916},{"$f":"M37+M38*Parameters!$C$13+M39*Parameters!$C$12+M40*Parameters!$C$11","v":39.818140728034187},{"$f":"N37+N38*Parameters!$C$13+N39*Parameters!$C$12+N40*Parameters!$C$11","v":125.32951019690174},{"$f":"O37+O38*Parameters!$C$13+O39*Parameters!$C$12+O40*Parameters!$C$11","v":15.299882569252137},{"$f":"P37+P38*Parameters!$C$13+P39*Parameters!$C$12+P40*Parameters!$C$11","v":6.4592860283119657},{"$f":"Q37+Q38*Parameters!$C$13+Q39*Parameters!$C$12+Q40*Parameters!$C$11","v":3.4194236029273508},{"$f":"R37+R38*Parameters!$C$13+R39*Parameters!$C$12+R40*Parameters!$C$11","v":11.398817193974359},{"$f":"S37+S38*Parameters!$C$13+S39*Parameters!$C$12+S40*Parameters!$C$11","v":36.577409394465811},{"$f":"T37+T38*Parameters!$C$13+T39*Parameters!$C$12+T40*Parameters!$C$11","v":268.16987299532047},{"$f":"U37+U38*Parameters!$C$13+U39*Parameters!$C$12+U40*Parameters!$C$11","v":125.8071816094872},{"$f":"V37+V38*Parameters!$C$13+V39*Parameters!$C$12+V40*Parameters!$C$11","v":66.219787537585475},{"$f":"W37+W38*Parameters!$C$13+W39*Parameters!$C$12+W40*Parameters!$C$11","v":221.75910076863246},{"$f":"X37+X38*Parameters!$C$13+X39*Parameters!$C$12+X40*Parameters!$C$11","v":681.95594291102566},{"$f":"Y37+Y38*Parameters!$C$13+Y39*Parameters!$C$12+Y40*Parameters!$C$11","v":120.88868825878205},{"$f":"Z37+Z38*Parameters!$C$13+Z39*Parameters!$C$12+Z40*Parameters!$C$11","v":47.538862337735054},{"$f":"AA37+AA38*Parameters!$C$13+AA39*Parameters!$C$12+AA40*Parameters!$C$11","v":28.927210415235042},{"$f":"AB37+AB38*Parameters!$C$13+AB39*Parameters!$C$12+AB40*Parameters!$C$11","v":165.89738698690172},{"$f":"AC37+AC38*Parameters!$C$13+AC39*Parameters!$C$12+AC40*Parameters!$C$11","v":363.25214799865387},{"$f":"AD37+AD38*Parameters!$C$13+AD39*Parameters!$C$12+AD40*Parameters!$C$11","v":30.186232981602561},{"$f":"AE37+AE38*Parameters!$C$13+AE39*Parameters!$C$12+AE40*Parameters!$C$11","v":11.760193204786326},{"$f":"AF37+AF38*Parameters!$C$13+AF39*Parameters!$C$12+AF40*Parameters!$C$11","v":5.6410168624145296},{"$f":"AG37+AG38*Parameters!$C$13+AG39*Parameters!$C$12+AG40*Parameters!$C$11","v":34.616942114102571},{"$f":"AH37+AH38*Parameters!$C$13+AH39*Parameters!$C$12+AH40*Parameters!$C$11","v":82.204385162905993},{"$f":"AI37+AI38*Parameters!$C$13+AI39*Parameters!$C$12+AI40*Parameters!$C$11","v":286.81024389485043},{"$f":"AJ37+AJ38*Parameters!$C$13+AJ39*Parameters!$C$12+AJ40*Parameters!$C$11","v":138.70685813160256},{"$f":"AK37+AK38*Parameters!$C$13+AK39*Parameters!$C$12+AK40*Parameters!$C$11","v":75.340709858076934},{"$f":"AL37+AL38*Parameters!$C$13+AL39*Parameters!$C$12+AL40*Parameters!$C$11","v":225.49417977094015},{"$f":"AM37+AM38*Parameters!$C$13+AM39*Parameters!$C$12+AM40*Parameters!$C$11","v":726.3519916554701},{"$f":"AN37+AN38*Parameters!$C$13+AN39*Parameters!$C$12+AN40*Parameters!$C$11","v":80.737546490192315},{"$f":"AO37+AO38*Parameters!$C$13+AO39*Parameters!$C$12+AO40*Parameters!$C$11","v":36.977971129914529},{"$f":"AP37+AP38*Parameters!$C$13+AP39*Parameters!$C$12+AP40*Parameters!$C$11","v":16.511545213931626},{"$f":"AQ37+AQ38*Parameters!$C$13+AQ39*Parameters!$C$12+AQ40*Parameters!$C$11","v":81.466250946709394},{"$f":"AR37+AR38*Parameters!$C$13+AR39*Parameters!$C$12+AR40*Parameters!$C$11","v":215.69331378074784},{"$f":"AS37+AS38*Parameters!$C$13+AS39*Parameters!$C$12+AS40*Parameters!$C$11","v":24.529198070940172},{"$f":"AT37+AT38*Parameters!$C$13+AT39*Parameters!$C$12+AT40*Parameters!$C$11","v":10.431764477585471},{"$f":"AU37+AU38*Parameters!$C$13+AU39*Parameters!$C$12+AU40*Parameters!$C$11","v":4.739869385940171},{"$f":"AV37+AV38*Parameters!$C$13+AV39*Parameters!$C$12+AV40*Parameters!$C$11","v":24.926696034871796},{"$f":"AW37+AW38*Parameters!$C$13+AW39*Parameters!$C$12+AW40*Parameters!$C$11","v":64.627527969337606},{"$f":"AX37+AX38*Parameters!$C$13+AX39*Parameters!$C$12+AX40*Parameters!$C$11","v":286.81024389485043},{"$f":"AY37+AY38*Parameters!$C$13+AY39*Parameters!$C$12+AY40*Parameters!$C$11","v":138.70685813160256},{"$f":"AZ37+AZ38*Parameters!$C$13+AZ39*Parameters!$C$12+AZ40*Parameters!$C$11","v":75.340709858076934},{"$f":"BA37+BA38*Parameters!$C$13+BA39*Parameters!$C$12+BA40*Parameters!$C$11","v":225.49417977094015},{"$f":"BB37+BB38*Parameters!$C$13+BB39*Parameters!$C$12+BB40*Parameters!$C$11","v":726.3519916554701},{"$f":"BC37+BC38*Parameters!$C$13+BC39*Parameters!$C$12+BC40*Parameters!$C$11","v":97.64009576401709},{"$f":"BD37+BD38*Parameters!$C$13+BD39*Parameters!$C$12+BD40*Parameters!$C$11","v":39.673503887350421},{"$f":"BE37+BE38*Parameters!$C$13+BE39*Parameters!$C$12+BE40*Parameters!$C$11","v":23.152258179166669},{"$f":"BF37+BF38*Parameters!$C$13+BF39*Parameters!$C$12+BF40*Parameters!$C$11","v":125.43295812549147},{"$f":"BG37+BG38*Parameters!$C$13+BG39*Parameters!$C$12+BG40*Parameters!$C$11","v":285.8988159560256},{"$f":"BH37+BH38*Parameters!$C$13+BH39*Parameters!$C$12+BH40*Parameters!$C$11","v":23.135531005042729},{"$f":"BI37+BI38*Parameters!$C$13+BI39*Parameters!$C$12+BI40*Parameters!$C$11","v":10.702767301004274},{"$f":"BJ37+BJ38*Parameters!$C$13+BJ39*Parameters!$C$12+BJ40*Parameters!$C$11","v":4.3449111110042731},{"$f":"BK37+BK38*Parameters!$C$13+BK39*Parameters!$C$12+BK40*Parameters!$C$11","v":28.269788633034189},{"$f":"BL37+BL38*Parameters!$C$13+BL39*Parameters!$C$12+BL40*Parameters!$C$11","v":66.452998050085455},{"$f":"BM37+BM38*Parameters!$C$13+BM39*Parameters!$C$12+BM40*Parameters!$C$11","v":478.64739830085477},{"$f":"BN37+BN38*Parameters!$C$13+BN39*Parameters!$C$12+BN40*Parameters!$C$11","v":244.94770444322648},{"$f":"BO37+BO38*Parameters!$C$13+BO39*Parameters!$C$12+BO40*Parameters!$C$11","v":79.481808753846167},{"$f":"BP37+BP38*Parameters!$C$13+BP39*Parameters!$C$12+BP40*Parameters!$C$11","v":286.63712155465811},{"$f":"BQ37+BQ38*Parameters!$C$13+BQ39*Parameters!$C$12+BQ40*Parameters!$C$11","v":1089.7140330525856},{"$f":"BR37+BR38*Parameters!$C$13+BR39*Parameters!$C$12+BR40*Parameters!$C$11","v":157.11074859143164},{"$f":"BS37+BS38*Parameters!$C$13+BS39*Parameters!$C$12+BS40*Parameters!$C$11","v":68.460046579764949},{"$f":"BT37+BT38*Parameters!$C$13+BT39*Parameters!$C$12+BT40*Parameters!$C$11","v":36.606820110747869},{"$f":"BU37+BU38*Parameters!$C$13+BU39*Parameters!$C$12+BU40*Parameters!$C$11","v":191.22228266017095},{"$f":"BV37+BV38*Parameters!$C$13+BV39*Parameters!$C$12+BV40*Parameters!$C$11","v":453.39989794211544},{"$f":"BW37+BW38*Parameters!$C$13+BW39*Parameters!$C$12+BW40*Parameters!$C$11","v":58.214474215961538},{"$f":"BX37+BX38*Parameters!$C$13+BX39*Parameters!$C$12+BX40*Parameters!$C$11","v":19.034294670341882},{"$f":"BY37+BY38*Parameters!$C$13+BY39*Parameters!$C$12+BY40*Parameters!$C$11","v":22.474793345277781},{"$f":"BZ37+BZ38*Parameters!$C$13+BZ39*Parameters!$C$12+BZ40*Parameters!$C$11","v":64.652107687970087},{"$f":"CA37+CA38*Parameters!$C$13+CA39*Parameters!$C$12+CA40*Parameters!$C$11","v":164.37566991955129},{"$f":"CB37+CB38*Parameters!$C$13+CB39*Parameters!$C$12+CB40*Parameters!$C$11","v":482.39348303611109},{"$f":"CC37+CC38*Parameters!$C$13+CC39*Parameters!$C$12+CC40*Parameters!$C$11","v":250.89940288867521},{"$f":"CD37+CD38*Parameters!$C$13+CD39*Parameters!$C$12+CD40*Parameters!$C$11","v":84.209588226645309},{"$f":"CE37+CE38*Parameters!$C$13+CE39*Parameters!$C$12+CE40*Parameters!$C$11","v":286.63712155465811},{"$f":"CF37+CF38*Parameters!$C$13+CF39*Parameters!$C$12+CF40*Parameters!$C$11","v":1104.1395957060897},{"$f":"CG37+CG38*Parameters!$C$13+CG39*Parameters!$C$12+CG40*Parameters!$C$11","v":266.68162766284189},{"$f":"CH37+CH38*Parameters!$C$13+CH39*Parameters!$C$12+CH40*Parameters!$C$11","v":137.32639372277779},{"$f":"CI37+CI38*Parameters!$C$13+CI39*Parameters!$C$12+CI40*Parameters!$C$11","v":39.606546756688033},{"$f":"CJ37+CJ38*Parameters!$C$13+CJ39*Parameters!$C$12+CJ40*Parameters!$C$11","v":219.32477719773505},{"$f":"CK37+CK38*Parameters!$C$13+CK39*Parameters!$C$12+CK40*Parameters!$C$11","v":662.93934534004279},{"$f":"CL37+CL38*Parameters!$C$13+CL39*Parameters!$C$12+CL40*Parameters!$C$11","v":51.058249093055551},{"$f":"CM37+CM38*Parameters!$C$13+CM39*Parameters!$C$12+CM40*Parameters!$C$11","v":21.801983158995725},{"$f":"CN37+CN38*Parameters!$C$13+CN39*Parameters!$C$12+CN40*Parameters!$C$11","v":7.5946536833760678},{"$f":"CO37+CO38*Parameters!$C$13+CO39*Parameters!$C$12+CO40*Parameters!$C$11","v":47.12527181145299},{"$f":"CP37+CP38*Parameters!$C$13+CP39*Parameters!$C$12+CP40*Parameters!$C$11","v":127.58015774688035},{"$f":"CQ37+CQ38*Parameters!$C$13+CQ39*Parameters!$C$12+CQ40*Parameters!$C$11","v":478.64739830085477},{"$f":"CR37+CR38*Parameters!$C$13+CR39*Parameters!$C$12+CR40*Parameters!$C$11","v":244.94770444322648},{"$f":"CS37+CS38*Parameters!$C$13+CS39*Parameters!$C$12+CS40*Parameters!$C$11","v":79.481808753846167},{"$f":"CT37+CT38*Parameters!$C$13+CT39*Parameters!$C$12+CT40*Parameters!$C$11","v":286.63712155465811},{"$f":"CU37+CU38*Parameters!$C$13+CU39*Parameters!$C$12+CU40*Parameters!$C$11","v":1089.7140330525856},{"$f":"CV37+CV38*Parameters!$C$13+CV39*Parameters!$C$12+CV40*Parameters!$C$11","v":455.2686110403846},{"$f":"CW37+CW38*Parameters!$C$13+CW39*Parameters!$C$12+CW40*Parameters!$C$11","v":225.45315230606838},{"$f":"CX37+CX38*Parameters!$C$13+CX39*Parameters!$C$12+CX40*Parameters!$C$11","v":49.971284557115382},{"$f":"CY37+CY38*Parameters!$C$13+CY39*Parameters!$C$12+CY40*Parameters!$C$11","v":286.63712155465811},{"$f":"CZ37+CZ38*Parameters!$C$13+CZ39*Parameters!$C$12+CZ40*Parameters!$C$11","v":1017.3301694582265},{"$f":"DA37+DA38*Parameters!$C$13+DA39*Parameters!$C$12+DA40*Parameters!$C$11","v":140.85834107198718},{"$f":"DB37+DB38*Parameters!$C$13+DB39*Parameters!$C$12+DB40*Parameters!$C$11","v":75.90945613252137},{"$f":"DC37+DC38*Parameters!$C$13+DC39*Parameters!$C$12+DC40*Parameters!$C$11","v":10.88068586559829},{"$f":"DD37+DD38*Parameters!$C$13+DD39*Parameters!$C$12+DD40*Parameters!$C$11","v":152.84332469568378},{"$f":"DE37+DE38*Parameters!$C$13+DE39*Parameters!$C$12+DE40*Parameters!$C$11","v":380.49180776579061},{"$f":"DF37+DF38*Parameters!$C$13+DF39*Parameters!$C$12+DF40*Parameters!$C$11","v":482.39348303611109},{"$f":"DG37+DG38*Parameters!$C$13+DG39*Parameters!$C$12+DG40*Parameters!$C$11","v":250.89940288867521},{"$f":"DH37+DH38*Parameters!$C$13+DH39*Parameters!$C$12+DH40*Parameters!$C$11","v":84.209588226645309},{"$f":"DI37+DI38*Parameters!$C$13+DI39*Parameters!$C$12+DI40*Parameters!$C$11","v":286.63712155465811},{"$f":"DJ37+DJ38*Parameters!$C$13+DJ39*Parameters!$C$12+DJ40*Parameters!$C$11","v":1104.1395957060897},{"$f":"DK37+DK38*Parameters!$C$13+DK39*Parameters!$C$12+DK40*Parameters!$C$11","v":359.95094101944449},{"$f":"DL37+DL38*Parameters!$C$13+DL39*Parameters!$C$12+DL40*Parameters!$C$11","v":177.89850912331195},{"$f":"DM37+DM38*Parameters!$C$13+DM39*Parameters!$C$12+DM40*Parameters!$C$11","v":34.593739664465815},{"$f":"DN37+DN38*Parameters!$C$13+DN39*Parameters!$C$12+DN40*Parameters!$C$11","v":229.30865479143159},{"$f":"DO37+DO38*Parameters!$C$13+DO39*Parameters!$C$12+DO40*Parameters!$C$11","v":801.75184459865386},{"$f":"DP37+DP38*Parameters!$C$13+DP39*Parameters!$C$12+DP40*Parameters!$C$11","v":76.340168757670938},{"$f":"DQ37+DQ38*Parameters!$C$13+DQ39*Parameters!$C$12+DQ40*Parameters!$C$11","v":36.531151039594022},{"$f":"DR37+DR38*Parameters!$C$13+DR39*Parameters!$C$12+DR40*Parameters!$C$11","v":9.5863610012393163},{"$f":"DS37+DS38*Parameters!$C$13+DS39*Parameters!$C$12+DS40*Parameters!$C$11","v":93.827089913247846},{"$f":"DT37+DT38*Parameters!$C$13+DT39*Parameters!$C$12+DT40*Parameters!$C$11","v":216.28477071175212},null,null,null,null,null,null,"S. Shreader",null,null,null,null,null,null,null,null,1,null,null,null,1,0]
[null,null,null,"Labor Hrs.",0.28999999999999998,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(E43:H43)","v":0.65599999999999992},0.28999999999999998,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(J43:M43)","v":0.65599999999999992},0.372,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(O43:R43)","v":0.73799999999999999},0.28999999999999998,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(T43:W43)","v":0.65599999999999992},0.28999999999999998,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(Y43:AB43)","v":0.65599999999999992},0.28999999999999998,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(AD43:AG43)","v":0.65599999999999992},0.28999999999999998,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(AI43:AL43)","v":0.65599999999999992},0.28999999999999998,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(AN43:AQ43)","v":0.65599999999999992},0.28999999999999998,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(AS43:AV43)","v":0.65599999999999992},0.28999999999999998,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(AX43:BA43)","v":0.65599999999999992},0.28999999999999998,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(BC43:BF43)","v":0.65599999999999992},0.372,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(BH43:BK43)","v":0.73799999999999999},0.28999999999999998,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(BM43:BP43)","v":0.65599999999999992},0.28999999999999998,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(BR43:BU43)","v":0.65599999999999992},0.28999999999999998,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(BW43:BZ43)","v":0.65599999999999992},0.28999999999999998,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(CB43:CE43)","v":0.65599999999999992},0.28999999999999998,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(CG43:CJ43)","v":0.65599999999999992},0.28999999999999998,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(CL43:CO43)","v":0.65599999999999992},0.28999999999999998,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(CQ43:CT43)","v":0.65599999999999992},0.28999999999999998,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(CV43:CY43)","v":0.65599999999999992},0.28999999999999998,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(DA43:DD43)","v":0.65599999999999992},0.28999999999999998,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(DF43:DI43)","v":0.65599999999999992},0.28999999999999998,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(DK43:DN43)","v":0.65599999999999992},0.28999999999999998,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(DP43:DS43)","v":0.65599999999999992},null,null,null,null,null,null,"Dry Fert. Spdr.",null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.6]
[null,null,null,"Tractor 1",null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,null,null,"Windrower",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Tractor 2",null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,null,null,"Baler",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Tractor 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Specialized",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operations/Month",{"$f":"SUM(EB27:EB46)","v":0},0,4,2,0,0,0,0,1,0,0,0,{"$f":"SUM(EN27:EN46)-SUM(EB47:EM47)","v":0}]
[null,null,null,"Fuel",1.982,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(E48:H48)","v":4.1429999999999998},1.982,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(J48:M48)","v":4.1429999999999998},null,null,null,null,{"$f":"+SUM(O48:R48)","v":0},1.982,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(T48:W48)","v":4.1429999999999998},1.982,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(Y48:AB48)","v":4.1429999999999998},null,null,null,null,{"$f":"+SUM(AD48:AG48)","v":0},1.982,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(AI48:AL48)","v":4.1429999999999998},1.982,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(AN48:AQ48)","v":4.1429999999999998},null,null,null,null,{"$f":"+SUM(AS48:AV48)","v":0},1.982,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(AX48:BA48)","v":4.1429999999999998},1.982,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(BC48:BF48)","v":4.1429999999999998},null,null,null,null,{"$f":"+SUM(BH48:BK48)","v":0},1.982,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(BM48:BP48)","v":4.1429999999999998},1.982,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(BR48:BU48)","v":4.1429999999999998},1.982,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(BW48:BZ48)","v":4.1429999999999998},1.982,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(CB48:CE48)","v":4.1429999999999998},1.982,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(CG48:CJ48)","v":4.1429999999999998},1.982,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(CL48:CO48)","v":4.1429999999999998},1.982,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(CQ48:CT48)","v":4.1429999999999998},1.982,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(CV48:CY48)","v":4.1429999999999998},1.982,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(DA48:DD48)","v":4.1429999999999998},1.982,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(DF48:DI48)","v":4.1429999999999998},1.982,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(DK48:DN48)","v":4.1429999999999998},1.982,0.92900000000000005,0.65300000000000002,0.57899999999999996,{"$f":"+SUM(DP48:DS48)","v":4.1429999999999998},null,null,null,null,null,null,"Custom Cost/Month",{"$f":"EB27*$EP27+EB28*$EP28+EB29*$EP29+EB30*$EP30+EB31*$EP31+EB32*$EP32+EB33*$EP33+EB34*$EP34+EB35*$EP35+EB36*$EP36+EB37*$EP37+EB38*$EP38+EB39*$EP39+EB40*$EP40+EB41*$EP41+EB42*$EP42+EB43*$EP43+EB44*$EP44","v":0},0,49.72,26.23,0,0,0,0,0,0,0,0,{"$f":"SUM(EB48:EM48)-EO48","v":0},{"$f":"SUM(EO27:EO46)","v":75.95}]
[null,null,null,"Lube",0.29699999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.621,0.29699999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.621,null,null,null,null,0,0.29699999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.621,0.29699999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.621,null,null,null,null,0,0.29699999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.621,0.29699999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.621,null,null,null,null,0,0.29699999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.621,0.29699999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.621,null,null,null,null,0,0.29699999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.621,0.29699999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.621,0.29699999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.621,0.29699999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.621,0.29699999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.621,0.29699999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.621,0.29699999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.621,0.29699999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.621,0.29699999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.621,0.29699999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.621,0.29699999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.621,0.29699999999999999,0.13900000000000001,9.8000000000000004E-2,8.6999999999999994E-2,0.621]
[null,null,null,"Repairs",8.7355366239316243,5.1116674358974352,2.5608013247863242,4.8285138461538457,{"$f":"+SUM(E50:H50)","v":21.236519230769233},9.5576755555555568,5.5513006410256409,2.7545379914529917,5.6357499572649576,{"$f":"+SUM(J50:M50)","v":23.499264145299144},0,0,0,0,0,8.0129658119658114,4.8164188034188031,2.3758119658119661,4.3844529914529913,19.589649572649574,8.9367247008547004,5.2408252136752127,2.6204126068376064,4.9154469658119666,21.713409487179486,0,0,0,0,0,7.9680413675213666,4.7862891880341882,2.3670646581196579,4.3690102136752138,19.490405427350424,8.7727936752136753,5.1315378632478623,2.4589653846153845,5.0272181196581194,21.390515042735043,0,0,0,0,0,7.9680413675213666,4.7862891880341882,2.3670646581196579,4.3690102136752138,19.490405427350424,8.8696620085470084,5.16631111111111,2.4689005982905985,5.1042160256410263,21.609089743589742,0,0,0,0,0,7.742015256410256,4.6919046581196575,2.3099371794871795,4.2324010256410256,18.976258119658116,8.4200935897435905,5.0098314957264956,2.4887710256410251,4.6124229487179482,20.531119059829059,9.4657748290598303,5.6059443162393165,2.6626372649572652,5.7102640598290595,23.444620470085468,7.7370476495726503,4.6894208547008542,2.3099371794871795,4.2324010256410256,18.968806709401708,8.0425554700854693,4.8483842735042737,2.3919026923076925,4.3888806410256409,19.671723076923076,9.7439608119658132,5.6208471367521362,2.752054188034188,5.8791626923076921,23.996024829059827,7.742015256410256,4.6919046581196575,2.3099371794871795,4.2324010256410256,18.976258119658116,7.7867237179487176,4.7316455128205126,2.32484,4.2473038461538462,19.090513076923077,8.6759253418803421,5.1812139316239314,2.5384470940170942,4.8881251282051279,21.283711495726497,7.7370476495726503,4.6894208547008542,2.3099371794871795,4.2324010256410256,18.968806709401708,7.886075854700854,4.7887729914529924,2.3546456410256407,4.2920123076923078,19.321506794871794,9.1230099572649586,5.2830498717948702,2.680023888888889,5.225922393162393,22.31200611111111,null,null,null,null,null,3,"Offset Disc",null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB50:EM50)","v":1},{"$f":"EN50*EP50","v":10.79},10.79]
[null,null,null,"Depreciation",16.047853888888888,9.1428803846153848,3.77041358974359,6.9099411111111104,35.871088974358976,9.2000078632478619,3.9020551709401703,2.1385547435897436,3.6685776495726499,18.909195427350426,0,0,0,0,0,39.932107564102573,20.223127435897432,9.3192304273504263,17.282304188034189,86.756769615384613,14.192452735042734,6.4752755128205122,3.2587500854700857,6.2219275641025638,30.148405897435897,0,0,0,0,0,42.977250555555557,23.635873333333333,10.081758076923077,18.521722094017093,95.216604059829066,15.35735653846154,7.369444743589745,5.320306923076922,5.6357499572649576,33.68285816239316,0,0,0,0,0,42.977250555555557,23.635873333333333,10.081758076923077,18.521722094017093,95.216604059829066,14.324094316239316,7.0018418376068379,5.0793779914529908,5.2085357692307692,31.613849914529915,0,0,0,0,0,84.531281752136763,42.095500341880339,19.696561111111112,36.631132820512818,182.95447602564104,22.386520213675212,10.128950341880342,5.1265702564102567,9.8333777350427347,47.475418547008545,10.09169329059829,3.8672819230769226,2.6154449999999998,3.9219255982905983,20.496345811965814,85.467675641025622,45.041291196581192,20.007036538461538,36.904351196581196,187.42035457264953,39.127355256410262,17.046342863247862,8.8150183333333327,17.399042948717948,82.387759401709403,8.7305690170940178,3.6511910256410247,2.1236519230769231,3.559290299145299,18.064702264957265,84.531281752136763,42.095500341880339,19.696561111111112,36.631132820512818,182.95447602564104,76.046609273504274,32.48069730769231,16.902282264957265,34.152297008547009,159.58188585470086,16.134787008547011,7.0639369230769216,3.8647981196581203,6.6118847008547004,33.675406752136752,85.467675641025622,45.041291196581192,20.007036538461538,36.904351196581196,187.42035457264953,58.473700085470099,24.465463675213677,12.741911538461538,26.631340256410255,122.31241555555557,12.421500897435896,5.8319704273504271,2.5483823076923073,5.5736548717948722,26.375508504273505,null,null,null,null,null,null,"Chisel",null,null,null,null,null,null,null,null,null,null,null,null,0,0,16.64]
[null,null,null,"Insurance",146.17928260683757,81.625231752136756,35.89841081196581,60.656963290598284,324.35988846153845,87.151694358974353,36.62864901709402,20.866432521367518,33.588473632478625,178.23524952991454,0,0,0,0,0,362.90603371794873,182.29626811965815,88.547591880341884,151.43252683760687,785.18242055555561,128.27602756410255,58.692274786324774,30.799162393162394,54.256201880341877,272.0236666239316,0,0,0,0,0,391.24871452991459,211.6324702991453,95.946842264957269,162.55003094017093,861.37805803418803,144.80573931623931,69.072089273504275,52.780822649572649,50.662138333333331,317.32078957264957,0,0,0,0,0,391.24871452991459,211.6324702991453,95.946842264957269,162.55003094017093,861.37805803418803,135.17106585470086,65.492928547008546,50.468401666666665,46.824662051282047,297.95705811965809,0,0,0,0,0,767.82311846153857,379.92753854700851,187.05771927350426,320.81301717948719,1655.6213934615384,202.18159829059829,91.838631410256411,48.42919905982906,85.686250341880339,428.1356791025641,97.074489017094024,36.993768119658121,25.896134444444446,36.596359572649568,196.56075115384616,777.48262995726498,404.71092905982908,190.24195525641031,323.63461786324785,1696.0701321367524,351.50785982905984,154.30877119658118,82.852230641025642,150.94073376068377,739.60959542735043,83.694239999999994,34.795602094017099,20.926043803418803,33.218386923076928,172.63427282051282,767.82311846153857,379.92753854700851,187.05771927350426,320.81301717948719,1655.6213934615384,680.1995014529914,293.26515346153843,158.18598833333334,295.21990675213681,1426.8705500000001,150.43900547008545,66.511287948717936,37.391176666666667,59.429964401709405,313.77143448717942,777.48262995726498,404.71092905982908,190.24195525641031,323.63461786324785,1696.0701321367524,519.76070341880347,219.85385961538461,118.50722871794875,229.0488998717949,1087.1706916239318,118.13962581196581,55.930285384615388,24.733714444444448,52.028230213675215,250.83185585470085,null,null,null,null,null,null,"Anhy. App.",null,null,1,null,null,null,null,null,null,null,null,null,1,17.72,17.72]
[null,null,null,"Taxes",226.42351965811966,127.33963367521366,54.75296256410256,95.204185042735034,503.72030094017094,133.15421747863249,56.136441068376072,31.561690042735044,51.931361880341882,272.78371047008545,0,0,0,0,0,562.56905534188036,283.41687290598287,135.14622782051282,237.84404777777775,1218.976203846154,199.23580743589744,91.066168547008544,47.087945213675205,85.365839700854693,422.75576089743589,0,0,0,0,0,606.12751589743584,329.81183696581189,146.36060025641027,255.16360901709396,1337.4635621367518,221.59500581196579,105.91931299145298,79.377389658119654,78.840888119658132,485.73259658119656,0,0,0,0,0,606.12751589743584,329.81183696581189,146.36060025641027,255.16360901709396,1337.4635621367518,206.78905363247861,100.49965393162393,75.865291623931611,72.867340897435895,456.02134008547006,0,0,0,0,0,1190.479527222222,590.41000786324787,285.54549243589742,503.96619747863247,2570.4012249999996,314.11419935897436,142.48835072649572,74.062050341880337,134.85065521367522,665.51525564102553,147.52550405982905,56.327693931623934,38.973359444444448,56.203503760683759,299.03006119658119,1204.8160405555554,629.9124174358974,290.27217034188027,508.15389004273504,2633.1545183760682,547.14711991452998,239.5380017094017,126.9248385042735,237.93594850427348,1151.5459086324786,127.34956888888888,53.049073418803424,31.546787222222221,51.014838418803421,262.96026794871796,1190.479527222222,590.41000786324787,285.54549243589742,503.96619747863247,2570.4012249999996,1060.4275802136751,455.66863999999987,242.692432051282,465.9813917948718,2224.7700440598287,231.1079729059829,101.82848876068375,56.712683461538461,92.486904102564097,482.13604923076923,1204.8160405555554,629.9124174358974,290.27217034188027,508.15389004273504,2633.1545183760682,812.12920384615404,342.18614559829058,182.2192702136752,362.20808495726499,1698.7427046153848,180.24713029914528,85.085169914529899,37.473142179487176,79.903955982905984,382.70939837606835,null,null,null,null,null,null,"Sweep Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,13.17]
[null,null,null,"Interest",146.17928260683757,81.625231752136756,35.89841081196581,60.656963290598284,324.35988846153845,87.151694358974353,36.62864901709402,20.866432521367518,33.588473632478625,178.23524952991454,0,0,0,0,0,362.90603371794873,182.29626811965815,88.547591880341884,151.43252683760687,785.18242055555561,128.27602756410255,58.692274786324774,30.799162393162394,54.256201880341877,272.0236666239316,0,0,0,0,0,391.24871452991459,211.6324702991453,95.946842264957269,162.55003094017093,861.37805803418803,144.80573931623931,69.072089273504275,52.780822649572649,50.662138333333331,317.32078957264957,0,0,0,0,0,391.24871452991459,211.6324702991453,95.946842264957269,162.55003094017093,861.37805803418803,135.17106585470086,65.492928547008546,50.468401666666665,46.824662051282047,297.95705811965809,0,0,0,0,0,767.82311846153857,379.92753854700851,187.05771927350426,320.81301717948719,1655.6213934615384,202.18159829059829,91.838631410256411,48.42919905982906,85.686250341880339,428.1356791025641,97.074489017094024,36.993768119658121,25.896134444444446,36.596359572649568,196.56075115384616,777.48262995726498,404.71092905982908,190.24195525641031,323.63461786324785,1696.0701321367524,351.50785982905984,154.30877119658118,82.852230641025642,150.94073376068377,739.60959542735043,83.694239999999994,34.795602094017099,20.926043803418803,33.218386923076928,172.63427282051282,767.82311846153857,379.92753854700851,187.05771927350426,320.81301717948719,1655.6213934615384,680.1995014529914,293.26515346153843,158.18598833333334,295.21990675213681,1426.8705500000001,150.43900547008545,66.511287948717936,37.391176666666667,59.429964401709405,313.77143448717942,777.48262995726498,404.71092905982908,190.24195525641031,323.63461786324785,1696.0701321367524,519.76070341880347,219.85385961538461,118.50722871794875,229.0488998717949,1087.1706916239318,118.13962581196581,55.930285384615388,24.733714444444448,52.028230213675215,250.83185585470085,null,null,null,null,null,null,"M.B. Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,21.8]
[null,null,null,"Ttl Variable Costs",{"$f":"(SUM(E48:E49)*Parameters!$C$9)+E50","v":16.233446623931624},{"$f":"(SUM(F48:F49)*Parameters!$C$9)+F50","v":8.6253874358974354},{"$f":"(SUM(G48:G49)*Parameters!$C$9)+G50","v":5.0315913247863246},{"$f":"(SUM(H48:H49)*Parameters!$C$9)+H50","v":7.0196538461538456},{"$f":"(SUM(I48:I49)*Parameters!$C$9)+I50","v":36.910079230769227},{"$f":"(SUM(J48:J49)*Parameters!$C$9)+J50","v":17.055585555555556},{"$f":"(SUM(K48:K49)*Parameters!$C$9)+K50","v":9.0650206410256402},{"$f":"(SUM(L48:L49)*Parameters!$C$9)+L50","v":5.2253279914529918},{"$f":"(SUM(M48:M49)*Parameters!$C$9)+M50","v":7.8268899572649575},{"$f":"(SUM(N48:N49)*Parameters!$C$9)+N50","v":39.172824145299145},{"$f":"(SUM(O48:O49)*Parameters!$C$9)+O50","v":0},{"$f":"(SUM(P48:P49)*Parameters!$C$9)+P50","v":0},{"$f":"(SUM(Q48:Q49)*Parameters!$C$9)+Q50","v":0},{"$f":"(SUM(R48:R49)*Parameters!$C$9)+R50","v":0},{"$f":"(SUM(S48:S49)*Parameters!$C$9)+S50","v":0},{"$f":"(SUM(T48:T49)*Parameters!$C$9)+T50","v":15.510875811965811},{"$f":"(SUM(U48:U49)*Parameters!$C$9)+U50","v":8.3301388034188033},{"$f":"(SUM(V48:V49)*Parameters!$C$9)+V50","v":4.8466019658119661},{"$f":"(SUM(W48:W49)*Parameters!$C$9)+W50","v":6.5755929914529911},{"$f":"(SUM(X48:X49)*Parameters!$C$9)+X50","v":35.263209572649572},{"$f":"(SUM(Y48:Y49)*Parameters!$C$9)+Y50","v":16.434634700854701},{"$f":"(SUM(Z48:Z49)*Parameters!$C$9)+Z50","v":8.7545452136752129},{"$f":"(SUM(AA48:AA49)*Parameters!$C$9)+AA50","v":5.0912026068376068},{"$f":"(SUM(AB48:AB49)*Parameters!$C$9)+AB50","v":7.1065869658119665},{"$f":"(SUM(AC48:AC49)*Parameters!$C$9)+AC50","v":37.386969487179485},{"$f":"(SUM(AD48:AD49)*Parameters!$C$9)+AD50","v":0},{"$f":"(SUM(AE48:AE49)*Parameters!$C$9)+AE50","v":0},{"$f":"(SUM(AF48:AF49)*Parameters!$C$9)+AF50","v":0},{"$f":"(SUM(AG48:AG49)*Parameters!$C$9)+AG50","v":0},{"$f":"(SUM(AH48:AH49)*Parameters!$C$9)+AH50","v":0},{"$f":"(SUM(AI48:AI49)*Parameters!$C$9)+AI50","v":15.465951367521367},{"$f":"(SUM(AJ48:AJ49)*Parameters!$C$9)+AJ50","v":8.3000091880341884},{"$f":"(SUM(AK48:AK49)*Parameters!$C$9)+AK50","v":4.8378546581196584},{"$f":"(SUM(AL48:AL49)*Parameters!$C$9)+AL50","v":6.5601502136752137},{"$f":"(SUM(AM48:AM49)*Parameters!$C$9)+AM50","v":35.163965427350419},{"$f":"(SUM(AN48:AN49)*Parameters!$C$9)+AN50","v":16.270703675213674},{"$f":"(SUM(AO48:AO49)*Parameters!$C$9)+AO50","v":8.6452578632478634},{"$f":"(SUM(AP48:AP49)*Parameters!$C$9)+AP50","v":4.929755384615385},{"$f":"(SUM(AQ48:AQ49)*Parameters!$C$9)+AQ50","v":7.2183581196581192},{"$f":"(SUM(AR48:AR49)*Parameters!$C$9)+AR50","v":37.064075042735041},{"$f":"(SUM(AS48:AS49)*Parameters!$C$9)+AS50","v":0},{"$f":"(SUM(AT48:AT49)*Parameters!$C$9)+AT50","v":0},{"$f":"(SUM(AU48:AU49)*Parameters!$C$9)+AU50","v":0},{"$f":"(SUM(AV48:AV49)*Parameters!$C$9)+AV50","v":0},{"$f":"(SUM(AW48:AW49)*Parameters!$C$9)+AW50","v":0},{"$f":"(SUM(AX48:AX49)*Parameters!$C$9)+AX50","v":15.465951367521367},{"$f":"(SUM(AY48:AY49)*Parameters!$C$9)+AY50","v":8.3000091880341884},{"$f":"(SUM(AZ48:AZ49)*Parameters!$C$9)+AZ50","v":4.8378546581196584},{"$f":"(SUM(BA48:BA49)*Parameters!$C$9)+BA50","v":6.5601502136752137},{"$f":"(SUM(BB48:BB49)*Parameters!$C$9)+BB50","v":35.163965427350419},{"$f":"(SUM(BC48:BC49)*Parameters!$C$9)+BC50","v":16.367572008547008},{"$f":"(SUM(BD48:BD49)*Parameters!$C$9)+BD50","v":8.6800311111111093},{"$f":"(SUM(BE48:BE49)*Parameters!$C$9)+BE50","v":4.9396905982905981},{"$f":"(SUM(BF48:BF49)*Parameters!$C$9)+BF50","v":7.2953560256410261},{"$f":"(SUM(BG48:BG49)*Parameters!$C$9)+BG50","v":37.282649743589744},{"$f":"(SUM(BH48:BH49)*Parameters!$C$9)+BH50","v":0},{"$f":"(SUM(BI48:BI49)*Parameters!$C$9)+BI50","v":0},{"$f":"(SUM(BJ48:BJ49)*Parameters!$C$9)+BJ50","v":0},{"$f":"(SUM(BK48:BK49)*Parameters!$C$9)+BK50","v":0},{"$f":"(SUM(BL48:BL49)*Parameters!$C$9)+BL50","v":0},{"$f":"(SUM(BM48:BM49)*Parameters!$C$9)+BM50","v":15.239925256410256},{"$f":"(SUM(BN48:BN49)*Parameters!$C$9)+BN50","v":8.2056246581196568},{"$f":"(SUM(BO48:BO49)*Parameters!$C$9)+BO50","v":4.7807271794871795},{"$f":"(SUM(BP48:BP49)*Parameters!$C$9)+BP50","v":6.4235410256410255},{"$f":"(SUM(BQ48:BQ49)*Parameters!$C$9)+BQ50","v":34.649818119658114},{"$f":"(SUM(BR48:BR49)*Parameters!$C$9)+BR50","v":15.918003589743591},{"$f":"(SUM(BS48:BS49)*Parameters!$C$9)+BS50","v":8.5235514957264957},{"$f":"(SUM(BT48:BT49)*Parameters!$C$9)+BT50","v":4.9595610256410252},{"$f":"(SUM(BU48:BU49)*Parameters!$C$9)+BU50","v":6.8035629487179481},{"$f":"(SUM(BV48:BV49)*Parameters!$C$9)+BV50","v":36.204679059829061},{"$f":"(SUM(BW48:BW49)*Parameters!$C$9)+BW50","v":16.963684829059829},{"$f":"(SUM(BX48:BX49)*Parameters!$C$9)+BX50","v":9.1196643162393158},{"$f":"(SUM(BY48:BY49)*Parameters!$C$9)+BY50","v":5.1334272649572652},{"$f":"(SUM(BZ48:BZ49)*Parameters!$C$9)+BZ50","v":7.9014040598290594},{"$f":"(SUM(CA48:CA49)*Parameters!$C$9)+CA50","v":39.118180470085463},{"$f":"(SUM(CB48:CB49)*Parameters!$C$9)+CB50","v":15.23495764957265},{"$f":"(SUM(CC48:CC49)*Parameters!$C$9)+CC50","v":8.2031408547008553},{"$f":"(SUM(CD48:CD49)*Parameters!$C$9)+CD50","v":4.7807271794871795},{"$f":"(SUM(CE48:CE49)*Parameters!$C$9)+CE50","v":6.4235410256410255},{"$f":"(SUM(CF48:CF49)*Parameters!$C$9)+CF50","v":34.642366709401706},{"$f":"(SUM(CG48:CG49)*Parameters!$C$9)+CG50","v":15.540465470085469},{"$f":"(SUM(CH48:CH49)*Parameters!$C$9)+CH50","v":8.3621042735042739},{"$f":"(SUM(CI48:CI49)*Parameters!$C$9)+CI50","v":4.862692692307693},{"$f":"(SUM(CJ48:CJ49)*Parameters!$C$9)+CJ50","v":6.5800206410256408},{"$f":"(SUM(CK48:CK49)*Parameters!$C$9)+CK50","v":35.345283076923074},{"$f":"(SUM(CL48:CL49)*Parameters!$C$9)+CL50","v":17.241870811965814},{"$f":"(SUM(CM48:CM49)*Parameters!$C$9)+CM50","v":9.1345671367521355},{"$f":"(SUM(CN48:CN49)*Parameters!$C$9)+CN50","v":5.2228441880341876},{"$f":"(SUM(CO48:CO49)*Parameters!$C$9)+CO50","v":8.0703026923076919},{"$f":"(SUM(CP48:CP49)*Parameters!$C$9)+CP50","v":39.669584829059829},{"$f":"(SUM(CQ48:CQ49)*Parameters!$C$9)+CQ50","v":15.239925256410256},{"$f":"(SUM(CR48:CR49)*Parameters!$C$9)+CR50","v":8.2056246581196568},{"$f":"(SUM(CS48:CS49)*Parameters!$C$9)+CS50","v":4.7807271794871795},{"$f":"(SUM(CT48:CT49)*Parameters!$C$9)+CT50","v":6.4235410256410255},{"$f":"(SUM(CU48:CU49)*Parameters!$C$9)+CU50","v":34.649818119658114},{"$f":"(SUM(CV48:CV49)*Parameters!$C$9)+CV50","v":15.284633717948719},{"$f":"(SUM(CW48:CW49)*Parameters!$C$9)+CW50","v":8.2453655128205128},{"$f":"(SUM(CX48:CX49)*Parameters!$C$9)+CX50","v":4.7956300000000001},{"$f":"(SUM(CY48:CY49)*Parameters!$C$9)+CY50","v":6.438443846153846},{"$f":"(SUM(CZ48:CZ49)*Parameters!$C$9)+CZ50","v":34.764073076923076},{"$f":"(SUM(DA48:DA49)*Parameters!$C$9)+DA50","v":16.173835341880341},{"$f":"(SUM(DB48:DB49)*Parameters!$C$9)+DB50","v":8.6949339316239325},{"$f":"(SUM(DC48:DC49)*Parameters!$C$9)+DC50","v":5.0092370940170943},{"$f":"(SUM(DD48:DD49)*Parameters!$C$9)+DD50","v":7.0792651282051278},{"$f":"(SUM(DE48:DE49)*Parameters!$C$9)+DE50","v":36.957271495726495},{"$f":"(SUM(DF48:DF49)*Parameters!$C$9)+DF50","v":15.23495764957265},{"$f":"(SUM(DG48:DG49)*Parameters!$C$9)+DG50","v":8.2031408547008553},{"$f":"(SUM(DH48:DH49)*Parameters!$C$9)+DH50","v":4.7807271794871795},{"$f":"(SUM(DI48:DI49)*Parameters!$C$9)+DI50","v":6.4235410256410255},{"$f":"(SUM(DJ48:DJ49)*Parameters!$C$9)+DJ50","v":34.642366709401706},{"$f":"(SUM(DK48:DK49)*Parameters!$C$9)+DK50","v":15.383985854700853},{"$f":"(SUM(DL48:DL49)*Parameters!$C$9)+DL50","v":8.3024929914529935},{"$f":"(SUM(DM48:DM49)*Parameters!$C$9)+DM50","v":4.8254356410256403},{"$f":"(SUM(DN48:DN49)*Parameters!$C$9)+DN50","v":6.4831523076923077},{"$f":"(SUM(DO48:DO49)*Parameters!$C$9)+DO50","v":34.995066794871789},{"$f":"(SUM(DP48:DP49)*Parameters!$C$9)+DP50","v":16.62091995726496},{"$f":"(SUM(DQ48:DQ49)*Parameters!$C$9)+DQ50","v":8.7967698717948704},{"$f":"(SUM(DR48:DR49)*Parameters!$C$9)+DR50","v":5.150813888888889},{"$f":"(SUM(DS48:DS49)*Parameters!$C$9)+DS50","v":7.4170623931623929},{"$f":"(SUM(DT48:DT49)*Parameters!$C$9)+DT50","v":37.985566111111112},null,null,null,null,null,null,"Field Cultivator",null,null,1,null,null,null,null,null,null,null,null,null,1,15.39,15.39]
[null,null,null,"Ttl Fixed Costs",{"$f":"E51+E52*Parameters!$C$13+E53*Parameters!$C$12+E54*Parameters!$C$11","v":29.787162770106836},{"$f":"F51+F52*Parameters!$C$13+F53*Parameters!$C$12+F54*Parameters!$C$11","v":16.823857413910257},{"$f":"G51+G52*Parameters!$C$13+G53*Parameters!$C$12+G54*Parameters!$C$11","v":7.1359684641239314},{"$f":"H51+H52*Parameters!$C$13+H53*Parameters!$C$12+H54*Parameters!$C$11","v":12.623554579850428},{"$f":"I51+I52*Parameters!$C$13+I53*Parameters!$C$12+I54*Parameters!$C$11","v":66.370543227991448},{"$f":"J51+J52*Parameters!$C$13+J53*Parameters!$C$12+J54*Parameters!$C$11","v":17.372958045213675},{"$f":"K51+K52*Parameters!$C$13+K53*Parameters!$C$12+K54*Parameters!$C$11","v":7.3387685294658116},{"$f":"L51+L52*Parameters!$C$13+L53*Parameters!$C$12+L54*Parameters!$C$11","v":4.092186596944444},{"$f":"M51+M52*Parameters!$C$13+M53*Parameters!$C$12+M54*Parameters!$C$11","v":6.8245864485256416},{"$f":"N51+N52*Parameters!$C$13+N53*Parameters!$C$12+N54*Parameters!$C$11","v":35.628499620149576},{"$f":"O51+O52*Parameters!$C$13+O53*Parameters!$C$12+O54*Parameters!$C$11","v":0},{"$f":"P51+P52*Parameters!$C$13+P53*Parameters!$C$12+P54*Parameters!$C$11","v":0},{"$f":"Q51+Q52*Parameters!$C$13+Q53*Parameters!$C$12+Q54*Parameters!$C$11","v":0},{"$f":"R51+R52*Parameters!$C$13+R53*Parameters!$C$12+R54*Parameters!$C$11","v":0},{"$f":"S51+S52*Parameters!$C$13+S53*Parameters!$C$12+S54*Parameters!$C$11","v":0},{"$f":"T51+T52*Parameters!$C$13+T53*Parameters!$C$12+T54*Parameters!$C$11","v":74.045921764380353},{"$f":"U51+U52*Parameters!$C$13+U53*Parameters!$C$12+U54*Parameters!$C$11","v":37.36755321235043},{"$f":"V51+V52*Parameters!$C$13+V53*Parameters!$C$12+V54*Parameters!$C$11","v":17.621678668162392},{"$f":"W51+W52*Parameters!$C$13+W53*Parameters!$C$12+W54*Parameters!$C$11","v":31.548198022564105},{"$f":"X51+X52*Parameters!$C$13+X53*Parameters!$C$12+X54*Parameters!$C$11","v":160.58335166745726},{"$f":"Y51+Y52*Parameters!$C$13+Y53*Parameters!$C$12+Y54*Parameters!$C$11","v":26.254478973183758},{"$f":"Z51+Z52*Parameters!$C$13+Z53*Parameters!$C$12+Z54*Parameters!$C$11","v":11.993280769017092},{"$f":"AA51+AA52*Parameters!$C$13+AA53*Parameters!$C$12+AA54*Parameters!$C$11","v":6.1473637854700858},{"$f":"AB51+AB52*Parameters!$C$13+AB53*Parameters!$C$12+AB54*Parameters!$C$11","v":11.334697808717948},{"$f":"AC51+AC52*Parameters!$C$13+AC53*Parameters!$C$12+AC54*Parameters!$C$11","v":55.729821336388895},{"$f":"AD51+AD52*Parameters!$C$13+AD53*Parameters!$C$12+AD54*Parameters!$C$11","v":0},{"$f":"AE51+AE52*Parameters!$C$13+AE53*Parameters!$C$12+AE54*Parameters!$C$11","v":0},{"$f":"AF51+AF52*Parameters!$C$13+AF53*Parameters!$C$12+AF54*Parameters!$C$11","v":0},{"$f":"AG51+AG52*Parameters!$C$13+AG53*Parameters!$C$12+AG54*Parameters!$C$11","v":0},{"$f":"AH51+AH52*Parameters!$C$13+AH53*Parameters!$C$12+AH54*Parameters!$C$11","v":0},{"$f":"AI51+AI52*Parameters!$C$13+AI53*Parameters!$C$12+AI54*Parameters!$C$11","v":79.751549805128221},{"$f":"AJ51+AJ52*Parameters!$C$13+AJ53*Parameters!$C$12+AJ54*Parameters!$C$11","v":43.547140621474355},{"$f":"AK51+AK52*Parameters!$C$13+AK53*Parameters!$C$12+AK54*Parameters!$C$11","v":19.077191197286325},{"$f":"AL51+AL52*Parameters!$C$13+AL53*Parameters!$C$12+AL54*Parameters!$C$11","v":33.833535612991454},{"$f":"AM51+AM52*Parameters!$C$13+AM53*Parameters!$C$12+AM54*Parameters!$C$11","v":176.20941723688037},{"$f":"AN51+AN52*Parameters!$C$13+AN53*Parameters!$C$12+AN54*Parameters!$C$11","v":28.940557132905983},{"$f":"AO51+AO52*Parameters!$C$13+AO53*Parameters!$C$12+AO54*Parameters!$C$11","v":13.850796881474361},{"$f":"AP51+AP52*Parameters!$C$13+AP53*Parameters!$C$12+AP54*Parameters!$C$11","v":10.257375397649572},{"$f":"AQ51+AQ52*Parameters!$C$13+AQ53*Parameters!$C$12+AQ54*Parameters!$C$11","v":10.401136697628205},{"$f":"AR51+AR52*Parameters!$C$13+AR53*Parameters!$C$12+AR54*Parameters!$C$11","v":63.449866109658117},{"$f":"AS51+AS52*Parameters!$C$13+AS53*Parameters!$C$12+AS54*Parameters!$C$11","v":0},{"$f":"AT51+AT52*Parameters!$C$13+AT53*Parameters!$C$12+AT54*Parameters!$C$11","v":0},{"$f":"AU51+AU52*Parameters!$C$13+AU53*Parameters!$C$12+AU54*Parameters!$C$11","v":0},{"$f":"AV51+AV52*Parameters!$C$13+AV53*Parameters!$C$12+AV54*Parameters!$C$11","v":0},{"$f":"AW51+AW52*Parameters!$C$13+AW53*Parameters!$C$12+AW54*Parameters!$C$11","v":0},{"$f":"AX51+AX52*Parameters!$C$13+AX53*Parameters!$C$12+AX54*Parameters!$C$11","v":79.751549805128221},{"$f":"AY51+AY52*Parameters!$C$13+AY53*Parameters!$C$12+AY54*Parameters!$C$11","v":43.547140621474355},{"$f":"AZ51+AZ52*Parameters!$C$13+AZ53*Parameters!$C$12+AZ54*Parameters!$C$11","v":19.077191197286325},{"$f":"BA51+BA52*Parameters!$C$13+BA53*Parameters!$C$12+BA54*Parameters!$C$11","v":33.833535612991454},{"$f":"BB51+BB52*Parameters!$C$13+BB53*Parameters!$C$12+BB54*Parameters!$C$11","v":176.20941723688037},{"$f":"BC51+BC52*Parameters!$C$13+BC53*Parameters!$C$12+BC54*Parameters!$C$11","v":27.002913522158124},{"$f":"BD51+BD52*Parameters!$C$13+BD53*Parameters!$C$12+BD54*Parameters!$C$11","v":13.148033267863248},{"$f":"BE51+BE52*Parameters!$C$13+BE53*Parameters!$C$12+BE54*Parameters!$C$11","v":9.7998004385256401},{"$f":"BF51+BF52*Parameters!$C$13+BF53*Parameters!$C$12+BF54*Parameters!$C$11","v":9.612945149230768},{"$f":"BG51+BG52*Parameters!$C$13+BG53*Parameters!$C$12+BG54*Parameters!$C$11","v":59.563692377777777},{"$f":"BH51+BH52*Parameters!$C$13+BH53*Parameters!$C$12+BH54*Parameters!$C$11","v":0},{"$f":"BI51+BI52*Parameters!$C$13+BI53*Parameters!$C$12+BI54*Parameters!$C$11","v":0},{"$f":"BJ51+BJ52*Parameters!$C$13+BJ53*Parameters!$C$12+BJ54*Parameters!$C$11","v":0},{"$f":"BK51+BK52*Parameters!$C$13+BK53*Parameters!$C$12+BK54*Parameters!$C$11","v":0},{"$f":"BL51+BL52*Parameters!$C$13+BL53*Parameters!$C$12+BL54*Parameters!$C$11","v":0},{"$f":"BM51+BM52*Parameters!$C$13+BM53*Parameters!$C$12+BM54*Parameters!$C$11","v":156.71019182358975},{"$f":"BN51+BN52*Parameters!$C$13+BN53*Parameters!$C$12+BN54*Parameters!$C$11","v":77.823912196452994},{"$f":"BO51+BO52*Parameters!$C$13+BO53*Parameters!$C$12+BO54*Parameters!$C$11","v":37.236046998440173},{"$f":"BP51+BP52*Parameters!$C$13+BP53*Parameters!$C$12+BP54*Parameters!$C$11","v":66.854616643888889},{"$f":"BQ51+BQ52*Parameters!$C$13+BQ53*Parameters!$C$12+BQ54*Parameters!$C$11","v":338.62476766237182},{"$f":"BR51+BR52*Parameters!$C$13+BR53*Parameters!$C$12+BR54*Parameters!$C$11","v":41.398917673076923},{"$f":"BS51+BS52*Parameters!$C$13+BS53*Parameters!$C$12+BS54*Parameters!$C$11","v":18.763166414850428},{"$f":"BT51+BT52*Parameters!$C$13+BT53*Parameters!$C$12+BT54*Parameters!$C$11","v":9.6688828860256422},{"$f":"BU51+BU52*Parameters!$C$13+BU53*Parameters!$C$12+BU54*Parameters!$C$11","v":17.908254939017095},{"$f":"BV51+BV52*Parameters!$C$13+BV53*Parameters!$C$12+BV54*Parameters!$C$11","v":87.739221912970081},{"$f":"BW51+BW52*Parameters!$C$13+BW53*Parameters!$C$12+BW54*Parameters!$C$11","v":19.18729571903846},{"$f":"BX51+BX52*Parameters!$C$13+BX53*Parameters!$C$12+BX54*Parameters!$C$11","v":7.3345696597863244},{"$f":"BY51+BY52*Parameters!$C$13+BY53*Parameters!$C$12+BY54*Parameters!$C$11","v":5.0380251483333334},{"$f":"BZ51+BZ52*Parameters!$C$13+BZ53*Parameters!$C$12+BZ54*Parameters!$C$11","v":7.3567748623504272},{"$f":"CA51+CA52*Parameters!$C$13+CA53*Parameters!$C$12+CA54*Parameters!$C$11","v":38.916665389508552},{"$f":"CB51+CB52*Parameters!$C$13+CB53*Parameters!$C$12+CB54*Parameters!$C$11","v":158.54822249822649},{"$f":"CC51+CC52*Parameters!$C$13+CC53*Parameters!$C$12+CC54*Parameters!$C$11","v":83.110223302136745},{"$f":"CD51+CD52*Parameters!$C$13+CD53*Parameters!$C$12+CD54*Parameters!$C$11","v":37.843751729508554},{"$f":"CE51+CE52*Parameters!$C$13+CE53*Parameters!$C$12+CE54*Parameters!$C$11","v":67.391207599273514},{"$f":"CF51+CF52*Parameters!$C$13+CF53*Parameters!$C$12+CF54*Parameters!$C$11","v":346.89340512914532},{"$f":"CG51+CG52*Parameters!$C$13+CG53*Parameters!$C$12+CG54*Parameters!$C$11","v":72.192193452136763},{"$f":"CH51+CH52*Parameters!$C$13+CH53*Parameters!$C$12+CH54*Parameters!$C$11","v":31.554961419273504},{"$f":"CI51+CI52*Parameters!$C$13+CI53*Parameters!$C$12+CI54*Parameters!$C$11","v":16.588166823696582},{"$f":"CJ51+CJ52*Parameters!$C$13+CJ53*Parameters!$C$12+CJ54*Parameters!$C$11","v":31.627250033974356},{"$f":"CK51+CK52*Parameters!$C$13+CK53*Parameters!$C$12+CK54*Parameters!$C$11","v":151.96257172908122},{"$f":"CL51+CL52*Parameters!$C$13+CL53*Parameters!$C$12+CL54*Parameters!$C$11","v":16.574062545982908},{"$f":"CM51+CM52*Parameters!$C$13+CM53*Parameters!$C$12+CM54*Parameters!$C$11","v":6.9131365242094009},{"$f":"CN51+CN52*Parameters!$C$13+CN53*Parameters!$C$12+CN54*Parameters!$C$11","v":4.0818142338675214},{"$f":"CO51+CO52*Parameters!$C$13+CO53*Parameters!$C$12+CO54*Parameters!$C$11","v":6.6770820567948723},{"$f":"CP51+CP52*Parameters!$C$13+CP53*Parameters!$C$12+CP54*Parameters!$C$11","v":34.246095360854703},{"$f":"CQ51+CQ52*Parameters!$C$13+CQ53*Parameters!$C$12+CQ54*Parameters!$C$11","v":156.71019182358975},{"$f":"CR51+CR52*Parameters!$C$13+CR53*Parameters!$C$12+CR54*Parameters!$C$11","v":77.823912196452994},{"$f":"CS51+CS52*Parameters!$C$13+CS53*Parameters!$C$12+CS54*Parameters!$C$11","v":37.236046998440173},{"$f":"CT51+CT52*Parameters!$C$13+CT53*Parameters!$C$12+CT54*Parameters!$C$11","v":66.854616643888889},{"$f":"CU51+CU52*Parameters!$C$13+CU53*Parameters!$C$12+CU54*Parameters!$C$11","v":338.62476766237182},{"$f":"CV51+CV52*Parameters!$C$13+CV53*Parameters!$C$12+CV54*Parameters!$C$11","v":140.04654593970085},{"$f":"CW51+CW52*Parameters!$C$13+CW53*Parameters!$C$12+CW54*Parameters!$C$11","v":60.058698254423078},{"$f":"CX51+CX52*Parameters!$C$13+CX53*Parameters!$C$12+CX54*Parameters!$C$11","v":31.746806669636754},{"$f":"CY51+CY52*Parameters!$C$13+CY53*Parameters!$C$12+CY54*Parameters!$C$11","v":61.986873606538467},{"$f":"CZ51+CZ52*Parameters!$C$13+CZ53*Parameters!$C$12+CZ54*Parameters!$C$11","v":293.83892447029916},{"$f":"DA51+DA52*Parameters!$C$13+DA53*Parameters!$C$12+DA54*Parameters!$C$11","v":30.255328667008552},{"$f":"DB51+DB52*Parameters!$C$13+DB53*Parameters!$C$12+DB54*Parameters!$C$11","v":13.303357914658118},{"$f":"DC51+DC52*Parameters!$C$13+DC53*Parameters!$C$12+DC54*Parameters!$C$11","v":7.3671323226068388},{"$f":"DD51+DD52*Parameters!$C$13+DD53*Parameters!$C$12+DD54*Parameters!$C$11","v":12.202005947414531},{"$f":"DE51+DE52*Parameters!$C$13+DE53*Parameters!$C$12+DE54*Parameters!$C$11","v":63.127824851688032},{"$f":"DF51+DF52*Parameters!$C$13+DF53*Parameters!$C$12+DF54*Parameters!$C$11","v":158.54822249822649},{"$f":"DG51+DG52*Parameters!$C$13+DG53*Parameters!$C$12+DG54*Parameters!$C$11","v":83.110223302136745},{"$f":"DH51+DH52*Parameters!$C$13+DH53*Parameters!$C$12+DH54*Parameters!$C$11","v":37.843751729508554},{"$f":"DI51+DI52*Parameters!$C$13+DI53*Parameters!$C$12+DI54*Parameters!$C$11","v":67.391207599273514},{"$f":"DJ51+DJ52*Parameters!$C$13+DJ53*Parameters!$C$12+DJ54*Parameters!$C$11","v":346.89340512914532},{"$f":"DK51+DK52*Parameters!$C$13+DK53*Parameters!$C$12+DK54*Parameters!$C$11","v":107.39620734230772},{"$f":"DL51+DL52*Parameters!$C$13+DL53*Parameters!$C$12+DL54*Parameters!$C$11","v":45.145853111004278},{"$f":"DM51+DM52*Parameters!$C$13+DM53*Parameters!$C$12+DM54*Parameters!$C$11","v":23.86692169495727},{"$f":"DN51+DN52*Parameters!$C$13+DN53*Parameters!$C$12+DN54*Parameters!$C$11","v":48.233759745918803},{"$f":"DO51+DO52*Parameters!$C$13+DO53*Parameters!$C$12+DO54*Parameters!$C$11","v":224.64274189418808},{"$f":"DP51+DP52*Parameters!$C$13+DP53*Parameters!$C$12+DP54*Parameters!$C$11","v":23.497932826666666},{"$f":"DQ51+DQ52*Parameters!$C$13+DQ53*Parameters!$C$12+DQ54*Parameters!$C$11","v":11.073349529188036},{"$f":"DR51+DR52*Parameters!$C$13+DR53*Parameters!$C$12+DR54*Parameters!$C$11","v":4.8647103133760687},{"$f":"DS51+DS52*Parameters!$C$13+DS53*Parameters!$C$12+DS54*Parameters!$C$11","v":10.456910503397438},{"$f":"DT51+DT52*Parameters!$C$13+DT53*Parameters!$C$12+DT54*Parameters!$C$11","v":49.892903172628209},null,null,null,null,null,null,"Cultipacker",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Labor Hrs.",0.47799999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(E57:H57)","v":1},0.47799999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(J57:M57)","v":1},null,null,null,null,{"$f":"+SUM(O57:R57)","v":0},0.47799999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(T57:W57)","v":1},0.47799999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(Y57:AB57)","v":1},null,null,null,null,{"$f":"+SUM(AD57:AG57)","v":0},0.47799999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AI57:AL57)","v":1},0.47799999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AN57:AQ57)","v":1},null,null,null,null,{"$f":"+SUM(AS57:AV57)","v":0},0.47799999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AX57:BA57)","v":1},0.47799999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BC57:BF57)","v":1},null,null,null,null,{"$f":"+SUM(BH57:BK57)","v":0},0.47799999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BM57:BP57)","v":1},0.47799999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BR57:BU57)","v":1},0.47799999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BW57:BZ57)","v":1},0.47799999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CB57:CE57)","v":1},0.47799999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CG57:CJ57)","v":1},0.47799999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CL57:CO57)","v":1},0.47799999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CQ57:CT57)","v":1},0.47799999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CV57:CY57)","v":1},0.47799999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(DA57:DD57)","v":1},0.47799999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(DF57:DI57)","v":1},0.47799999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(DK57:DN57)","v":1},0.47799999999999998,0.224,0.158,0.14000000000000001,{"$f":"+SUM(DP57:DS57)","v":1},null,null,null,null,null,null,"Tandem Disk",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.27]
[null,null,null,"Tractor 1",null,null,null,null,95,null,null,null,null,95,null,null,null,null,null,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,null,null,"Springtooth",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Tractor 2",null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,95,null,null,null,null,95,null,null,null,null,null,null,null,null,null,95,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,"S. Harrow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.8]
[null,null,null,"Tractor 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,"Drill",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planter",null,null,null,1,null,null,null,null,null,null,null,null,1,20.41,20.41]
[null,null,null,"Fuel",2.57,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(E62:H62)","v":6.2099999999999991},2.2160000000000002,0.92900000000000005,0.65300000000000002,0.97499999999999998,{"$f":"+SUM(J62:M62)","v":4.7730000000000006},null,null,null,null,{"$f":"+SUM(O62:R62)","v":0},2.57,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(T62:W62)","v":6.2099999999999991},2.57,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(Y62:AB62)","v":6.2099999999999991},2.2160000000000002,1.421,0.65300000000000002,0.97499999999999998,{"$f":"+SUM(AD62:AG62)","v":5.2650000000000006},2.57,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(AI62:AL62)","v":6.2099999999999991},2.57,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(AN62:AQ62)","v":6.2099999999999991},null,null,null,null,{"$f":"+SUM(AS62:AV62)","v":0},2.57,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(AX62:BA62)","v":6.2099999999999991},2.2160000000000002,1.421,0.65300000000000002,0.97499999999999998,{"$f":"+SUM(BC62:BF62)","v":5.2650000000000006},null,null,null,null,{"$f":"+SUM(BH62:BK62)","v":0},2.57,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(BM62:BP62)","v":6.2099999999999991},2.57,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(BR62:BU62)","v":6.2099999999999991},2.2010000000000001,0.92900000000000005,0.65300000000000002,0.97499999999999998,{"$f":"+SUM(BW62:BZ62)","v":4.758},2.57,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(CB62:CE62)","v":6.2099999999999991},2.57,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(CG62:CJ62)","v":6.2099999999999991},2.2160000000000002,0.92900000000000005,0.65300000000000002,0.97499999999999998,{"$f":"+SUM(CL62:CO62)","v":4.7730000000000006},2.57,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(CQ62:CT62)","v":6.2099999999999991},2.57,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(CV62:CY62)","v":6.2099999999999991},2.2160000000000002,1.421,0.65300000000000002,0.97499999999999998,{"$f":"+SUM(DA62:DD62)","v":5.2650000000000006},2.57,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(DF62:DI62)","v":6.2099999999999991},2.57,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(DK62:DN62)","v":6.2099999999999991},2.2010000000000001,1.421,0.65300000000000002,0.97499999999999998,{"$f":"+SUM(DP62:DS62)","v":5.25},null,null,null,null,null,null,"Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Lube",0.38500000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,0.93100000000000005,0.33200000000000002,0.13900000000000001,9.8000000000000004E-2,0.14599999999999999,0.71500000000000008,null,null,null,null,0,0.38500000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,0.93100000000000005,0.38500000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,0.93100000000000005,0.33200000000000002,0.21299999999999999,9.8000000000000004E-2,0.14599999999999999,0.78900000000000003,0.38500000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,0.93100000000000005,0.38500000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,0.93100000000000005,null,null,null,null,0,0.38500000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,0.93100000000000005,0.33200000000000002,0.21299999999999999,9.8000000000000004E-2,0.14599999999999999,0.78900000000000003,null,null,null,null,0,0.38500000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,0.93100000000000005,0.38500000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,0.93100000000000005,0.33,0.13900000000000001,9.8000000000000004E-2,0.14599999999999999,0.71300000000000008,0.38500000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,0.93100000000000005,0.38500000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,0.93100000000000005,0.33200000000000002,0.13900000000000001,9.8000000000000004E-2,0.14599999999999999,0.71500000000000008,0.38500000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,0.93100000000000005,0.38500000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,0.93100000000000005,0.33200000000000002,0.21299999999999999,9.8000000000000004E-2,0.14599999999999999,0.78900000000000003,0.38500000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,0.93100000000000005,0.38500000000000001,0.23499999999999999,0.16500000000000001,0.14599999999999999,0.93100000000000005,0.33,0.21299999999999999,9.8000000000000004E-2,0.14599999999999999,0.78700000000000003,null,null,null,null,null,null,"Rotary Hoe",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Repairs",7.3669609401709417,4.937801196581197,2.439094957264957,4.7217102991452995,19.465567393162395,8.0947153418803399,5.5513006410256409,2.7545379914529917,5.4991407692307694,21.899694743589741,0,0,0,0,0,6.6243037179487168,4.5304574358974357,2.1832632051282053,4.2150144017094018,17.553038760683762,7.6004384615384621,5.1141512393162394,2.5334794871794872,4.8359652564102564,20.084034444444448,9.0162064102564106,5.5289464102564096,2.9904993162393154,6.6441741452991447,24.17982628205128,6.5820790598290593,4.5031355982905978,2.1683603846153843,4.1926601709401705,17.446235213675212,7.9655575641025633,5.2929850854700842,2.6527020512820516,5.1066998290598287,21.017944529914526,0,0,0,0,0,6.5820790598290593,4.5031355982905978,2.1683603846153843,4.1926601709401705,17.446235213675212,7.5234405555555552,5.0073476923076923,2.4689005982905985,4.9750582478632479,19.974747094017093,0,0,0,0,0,6.3535691452991445,4.3789454273504278,2.088878675213675,4.0361805555555552,16.857573803418802,7.0639369230769216,4.8036758119658121,2.3422266239316234,4.485748974358974,18.69558833333333,8.4772210683760694,5.6059443162393165,2.6626372649572652,5.581106282051282,22.326908931623933,6.3486015384615389,4.3739778205128204,2.0863948717948717,4.0361805555555552,16.845154786324784,6.67646358974359,4.5875849145299146,2.2081012393162394,4.2274334188034191,17.699583162393161,8.3878041452991443,5.6034605128205124,2.6427668376068376,5.8543246581196584,22.488356153846155,6.3535691452991445,4.3789454273504278,2.088878675213675,4.0361805555555552,16.857573803418802,6.4131804273504267,4.4311052991452993,2.1137167094017095,4.0585347863247856,17.016537222222222,7.3570257264957268,4.9998962820512816,2.5384470940170942,4.7415807264957257,19.63694982905983,6.3486015384615389,4.3739778205128204,2.0863948717948717,4.0361805555555552,16.845154786324784,6.5249515811965813,4.5081032051282053,2.1584251709401712,4.1181460683760678,17.309626025641027,8.3331604700854687,5.1911491452991445,2.680023888888889,5.1986005555555561,21.402934059829057,null,null,null,null,null,null,"Sprayer",null,null,1,1,null,null,null,null,null,null,null,null,2,11.64,5.82]
[null,null,null,"Depreciation",27.287064358974359,15.312648076923079,8.1046505555555548,10.749901196581197,61.454264188034195,15.672799572649572,3.9020551709401703,2.1385547435897436,7.530891965811966,29.244301452991451,0,0,0,0,0,67.430295213675222,35.165688803418803,19.818267478632478,26.589115598290597,149.00336709401711,23.578745854700855,11.445366153846154,6.7509776923076927,9.316746623931623,51.091836324786321,11.167180170940172,8.5492513675213697,1.4207355555555554,4.7192264957264953,25.856393589743593,72.96172542735043,40.056297735042726,21.62150876068376,28.750024572649568,163.38955649572648,18.606171410256408,9.5253861111111089,5.4444970940170947,7.3396391025641039,40.91569371794872,0,0,0,0,0,72.96172542735043,40.056297735042726,21.62150876068376,28.750024572649568,163.38955649572648,21.745698931623931,12.168152948717948,5.0793779914529908,9.3713902991453022,48.364620170940178,0,0,0,0,0,142.51070495726495,73.528032606837613,41.782541111111101,56.205987564102564,314.02726623931619,37.10553927350427,17.893319829059831,10.581002564102564,14.666859188034188,80.24672085470084,14.502928162393163,3.8672819230769226,2.6154449999999998,8.211454102564101,29.197109188034187,144.75357944444445,77.397798333333327,42.741289230769219,57.055448333333338,321.94811534188034,63.895842948717949,29.750997350427351,17.741807820512818,25.309956837606833,136.69860495726493,13.171609529914528,3.755510769230769,2.7768922222222221,6.197089529914531,25.901102051282052,142.51070495726495,73.528032606837613,41.782541111111101,56.205987564102564,314.02726623931619,122.74211354700854,55.850803675213676,33.322706666666662,48.707385042735041,260.62300893162393,25.555853376068374,13.621177948717946,3.8647981196581203,11.894934572649571,54.936764017094006,144.75357944444445,77.397798333333327,42.741289230769219,57.055448333333338,321.94811534188034,92.879345042735025,41.032432478632472,24.38349816239316,36.949059658119651,195.24433534188029,14.805952179487178,10.225818675213674,2.5483823076923073,8.3132900427350425,35.8934432051282,null,null,null,null,null,null,"S. Shreader",null,null,null,null,null,null,null,null,1,null,null,null,1,0]
[null,null,null,"Insurance",255.96587752136753,145.31740282051285,80.6515808119658,100.32578769230769,582.26064884615391,151.46481628205129,36.62864901709402,20.866432521367518,73.4584861111111,282.41838393162391,0,0,0,0,0,630.98790431623934,336.59013649572648,196.95815970085468,247.52342970085471,1412.0596302136751,219.33474470085466,110.01510482905979,66.859020427350416,86.220268076923077,482.42913803418787,109.32460747863247,84.677826153846141,13.97139423076923,46.238484444444445,254.21231230769229,684.02952632478639,381.19924589743579,215.08992465811966,268.1539008974359,1548.4725977777778,173.93081820512819,91.317032692307691,54.069916623931626,68.254917948717946,387.5726854700855,0,0,0,0,0,684.02952632478639,381.19924589743579,215.08992465811966,268.1539008974359,1548.4725977777778,207.73041512820512,118.84254217948718,50.468401666666665,89.816815427350434,466.85817440170945,0,0,0,0,0,1332.8213335470086,704.48116367521368,415.10067876068371,522.93997179487167,2975.3431477777781,344.88852371794866,172.00835435897434,104.75937679487178,135.61566666666667,757.27192153846147,141.84256183760684,36.993768119658121,25.896134444444446,80.897477350427351,285.62994175213674,1355.9852842307691,738.8445839743589,425.01353820512821,531.72766829059833,3051.5710747008543,590.41994307692312,285.49581636752134,175.02865931623933,232.64296341880339,1283.5873821794871,127.46134004273503,35.885991794871792,27.669570085470085,60.46074282051282,251.47764474358971,1332.8213335470086,704.48116367521368,415.10067876068371,522.93997179487167,2975.3431477777781,1128.7023685897436,534.58404222222225,327.74531252136751,445.50988401709407,2436.5416073504275,242.53346863247864,134.22473675213672,37.391176666666667,113.99912551282051,528.1485075641026,1355.9852842307691,738.8445839743589,425.01353820512821,531.72766829059833,3051.5710747008543,848.07232311965799,390.92085247863253,238.70592756410258,335.58667991452995,1813.2857830769228,141.64882517094014,101.31682525641025,24.733714444444448,80.298880726495739,347.99824559829057,null,null,null,null,null,null,"Dry Fert. Spdr.",null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.6]
[null,null,null,"Taxes",392.40616692307697,221.87567559829057,121.17483358974359,154.0777774786325,889.53445358974352,229.82881414529913,56.136441068376072,31.561690042735044,111.10797833333332,428.63492358974361,0,0,0,0,0,968.13689658119642,512.42106431623927,296.05198089743584,380.46404008547006,2157.0739818803418,337.2235063675214,167.23696799145299,100.60894128205126,132.80648499999998,737.87590064102562,165.16795974358973,127.4265667948718,21.077555811965812,69.829649316239312,383.50173166666661,1048.8356696581197,581.48818598290597,323.19498465811967,411.9040237606838,2365.422864059829,266.96167525641027,138.93651183760684,81.287434487179482,104.95062965811962,592.13625123931615,0,0,0,0,0,1048.8356696581197,581.48818598290597,323.19498465811967,411.9040237606838,2365.422864059829,316.4589097863248,179.68330692307688,75.865291623931611,136.68121833333333,708.68872666666653,0,0,0,0,0,2045.3723745299146,1072.1188429059828,624.00841670940167,803.96742581196577,4545.4670599572646,530.41870388888879,261.4774373076923,157.66687341880342,208.95493021367523,1158.5179448290598,214.35471884615384,56.327693931623934,38.973359444444448,121.95723166666667,431.6130038888889,2079.7531814529916,1125.8385432478633,638.72246816239306,817.00987756410268,4661.3240704273503,909.9016416239316,434.25080311965814,263.73521461538462,359.20019901709401,1967.0878583760684,193.31442008547009,54.666029444444447,41.554031196581192,91.448674273504267,380.98315500000001,2045.3723745299146,1072.1188429059828,624.00841670940167,803.96742581196577,4545.4670599572646,1742.4179039316239,813.84054440170928,494.35387824786318,689.04680923076921,3739.6591358119654,370.30776790598287,202.33062649572645,56.712683461538461,173.47876598290597,802.82984384615384,2079.7531814529916,1125.8385432478633,638.72246816239306,817.00987756410268,4661.3240704273503,1312.4665645299142,596.08798247863251,360.61845076923078,520.33446200854712,2789.5074597863249,215.68106987179485,152.44840243589746,37.473142179487176,121.8603633333333,527.46297782051283,null,null,null,null,null,null,"Windrower",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Interest",255.96587752136753,145.31740282051285,80.6515808119658,100.32578769230769,582.26064884615391,151.46481628205129,36.62864901709402,20.866432521367518,73.4584861111111,282.41838393162391,0,0,0,0,0,630.98790431623934,336.59013649572648,196.95815970085468,247.52342970085471,1412.0596302136751,219.33474470085466,110.01510482905979,66.859020427350416,86.220268076923077,482.42913803418787,109.32460747863247,84.677826153846141,13.97139423076923,46.238484444444445,254.21231230769229,684.02952632478639,381.19924589743579,215.08992465811966,268.1539008974359,1548.4725977777778,173.93081820512819,91.317032692307691,54.069916623931626,68.254917948717946,387.5726854700855,0,0,0,0,0,684.02952632478639,381.19924589743579,215.08992465811966,268.1539008974359,1548.4725977777778,207.73041512820512,118.84254217948718,50.468401666666665,89.816815427350434,466.85817440170945,0,0,0,0,0,1332.8213335470086,704.48116367521368,415.10067876068371,522.93997179487167,2975.3431477777781,344.88852371794866,172.00835435897434,104.75937679487178,135.61566666666667,757.27192153846147,141.84256183760684,36.993768119658121,25.896134444444446,80.897477350427351,285.62994175213674,1355.9852842307691,738.8445839743589,425.01353820512821,531.72766829059833,3051.5710747008543,590.41994307692312,285.49581636752134,175.02865931623933,232.64296341880339,1283.5873821794871,127.46134004273503,35.885991794871792,27.669570085470085,60.46074282051282,251.47764474358971,1332.8213335470086,704.48116367521368,415.10067876068371,522.93997179487167,2975.3431477777781,1128.7023685897436,534.58404222222225,327.74531252136751,445.50988401709407,2436.5416073504275,242.53346863247864,134.22473675213672,37.391176666666667,113.99912551282051,528.1485075641026,1355.9852842307691,738.8445839743589,425.01353820512821,531.72766829059833,3051.5710747008543,848.07232311965799,390.92085247863253,238.70592756410258,335.58667991452995,1813.2857830769228,141.64882517094014,101.31682525641025,24.733714444444448,80.298880726495739,347.99824559829057,null,null,null,null,null,null,"Baler",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Ttl Variable Costs",{"$f":"(SUM(E62:E63)*Parameters!$C$9)+E64","v":17.08891094017094},{"$f":"(SUM(F62:F63)*Parameters!$C$9)+F64","v":10.859801196581197},{"$f":"(SUM(G62:G63)*Parameters!$C$9)+G64","v":6.6009449572649572},{"$f":"(SUM(H62:H63)*Parameters!$C$9)+H64","v":8.4098002991452994},{"$f":"(SUM(I62:I63)*Parameters!$C$9)+I64","v":42.959457393162396},{"$f":"(SUM(J62:J63)*Parameters!$C$9)+J64","v":16.47763534188034},{"$f":"(SUM(K62:K63)*Parameters!$C$9)+K64","v":9.0650206410256402},{"$f":"(SUM(L62:L63)*Parameters!$C$9)+L64","v":5.2253279914529918},{"$f":"(SUM(M62:M63)*Parameters!$C$9)+M64","v":9.1872307692307693},{"$f":"(SUM(N62:N63)*Parameters!$C$9)+N64","v":39.955214743589742},{"$f":"(SUM(O62:O63)*Parameters!$C$9)+O64","v":0},{"$f":"(SUM(P62:P63)*Parameters!$C$9)+P64","v":0},{"$f":"(SUM(Q62:Q63)*Parameters!$C$9)+Q64","v":0},{"$f":"(SUM(R62:R63)*Parameters!$C$9)+R64","v":0},{"$f":"(SUM(S62:S63)*Parameters!$C$9)+S64","v":0},{"$f":"(SUM(T62:T63)*Parameters!$C$9)+T64","v":16.346253717948716},{"$f":"(SUM(U62:U63)*Parameters!$C$9)+U64","v":10.452457435897436},{"$f":"(SUM(V62:V63)*Parameters!$C$9)+V64","v":6.3451132051282055},{"$f":"(SUM(W62:W63)*Parameters!$C$9)+W64","v":7.9031044017094016},{"$f":"(SUM(X62:X63)*Parameters!$C$9)+X64","v":41.046928760683755},{"$f":"(SUM(Y62:Y63)*Parameters!$C$9)+Y64","v":17.322388461538463},{"$f":"(SUM(Z62:Z63)*Parameters!$C$9)+Z64","v":11.03615123931624},{"$f":"(SUM(AA62:AA63)*Parameters!$C$9)+AA64","v":6.6953294871794871},{"$f":"(SUM(AB62:AB63)*Parameters!$C$9)+AB64","v":8.5240552564102572},{"$f":"(SUM(AC62:AC63)*Parameters!$C$9)+AC64","v":43.577924444444449},{"$f":"(SUM(AD62:AD63)*Parameters!$C$9)+AD64","v":17.399126410256411},{"$f":"(SUM(AE62:AE63)*Parameters!$C$9)+AE64","v":10.904806410256409},{"$f":"(SUM(AF62:AF63)*Parameters!$C$9)+AF64","v":5.4612893162393155},{"$f":"(SUM(AG62:AG63)*Parameters!$C$9)+AG64","v":10.332264145299145},{"$f":"(SUM(AH62:AH63)*Parameters!$C$9)+AH64","v":44.097486282051278},{"$f":"(SUM(AI62:AI63)*Parameters!$C$9)+AI64","v":16.304029059829059},{"$f":"(SUM(AJ62:AJ63)*Parameters!$C$9)+AJ64","v":10.425135598290598},{"$f":"(SUM(AK62:AK63)*Parameters!$C$9)+AK64","v":6.3302103846153841},{"$f":"(SUM(AL62:AL63)*Parameters!$C$9)+AL64","v":7.8807501709401704},{"$f":"(SUM(AM62:AM63)*Parameters!$C$9)+AM64","v":40.940125213675209},{"$f":"(SUM(AN62:AN63)*Parameters!$C$9)+AN64","v":17.687507564102564},{"$f":"(SUM(AO62:AO63)*Parameters!$C$9)+AO64","v":11.214985085470083},{"$f":"(SUM(AP62:AP63)*Parameters!$C$9)+AP64","v":6.8145520512820514},{"$f":"(SUM(AQ62:AQ63)*Parameters!$C$9)+AQ64","v":8.7947898290598285},{"$f":"(SUM(AR62:AR63)*Parameters!$C$9)+AR64","v":44.511834529914523},{"$f":"(SUM(AS62:AS63)*Parameters!$C$9)+AS64","v":0},{"$f":"(SUM(AT62:AT63)*Parameters!$C$9)+AT64","v":0},{"$f":"(SUM(AU62:AU63)*Parameters!$C$9)+AU64","v":0},{"$f":"(SUM(AV62:AV63)*Parameters!$C$9)+AV64","v":0},{"$f":"(SUM(AW62:AW63)*Parameters!$C$9)+AW64","v":0},{"$f":"(SUM(AX62:AX63)*Parameters!$C$9)+AX64","v":16.304029059829059},{"$f":"(SUM(AY62:AY63)*Parameters!$C$9)+AY64","v":10.425135598290598},{"$f":"(SUM(AZ62:AZ63)*Parameters!$C$9)+AZ64","v":6.3302103846153841},{"$f":"(SUM(BA62:BA63)*Parameters!$C$9)+BA64","v":7.8807501709401704},{"$f":"(SUM(BB62:BB63)*Parameters!$C$9)+BB64","v":40.940125213675209},{"$f":"(SUM(BC62:BC63)*Parameters!$C$9)+BC64","v":15.906360555555555},{"$f":"(SUM(BD62:BD63)*Parameters!$C$9)+BD64","v":10.383207692307693},{"$f":"(SUM(BE62:BE63)*Parameters!$C$9)+BE64","v":4.9396905982905981},{"$f":"(SUM(BF62:BF63)*Parameters!$C$9)+BF64","v":8.6631482478632478},{"$f":"(SUM(BG62:BG63)*Parameters!$C$9)+BG64","v":39.892407094017095},{"$f":"(SUM(BH62:BH63)*Parameters!$C$9)+BH64","v":0},{"$f":"(SUM(BI62:BI63)*Parameters!$C$9)+BI64","v":0},{"$f":"(SUM(BJ62:BJ63)*Parameters!$C$9)+BJ64","v":0},{"$f":"(SUM(BK62:BK63)*Parameters!$C$9)+BK64","v":0},{"$f":"(SUM(BL62:BL63)*Parameters!$C$9)+BL64","v":0},{"$f":"(SUM(BM62:BM63)*Parameters!$C$9)+BM64","v":16.075519145299143},{"$f":"(SUM(BN62:BN63)*Parameters!$C$9)+BN64","v":10.300945427350428},{"$f":"(SUM(BO62:BO63)*Parameters!$C$9)+BO64","v":6.2507286752136757},{"$f":"(SUM(BP62:BP63)*Parameters!$C$9)+BP64","v":7.7242705555555551},{"$f":"(SUM(BQ62:BQ63)*Parameters!$C$9)+BQ64","v":40.351463803418795},{"$f":"(SUM(BR62:BR63)*Parameters!$C$9)+BR64","v":16.785886923076923},{"$f":"(SUM(BS62:BS63)*Parameters!$C$9)+BS64","v":10.725675811965811},{"$f":"(SUM(BT62:BT63)*Parameters!$C$9)+BT64","v":6.5040766239316241},{"$f":"(SUM(BU62:BU63)*Parameters!$C$9)+BU64","v":8.1738389743589739},{"$f":"(SUM(BV62:BV63)*Parameters!$C$9)+BV64","v":42.189478333333327},{"$f":"(SUM(BW62:BW63)*Parameters!$C$9)+BW64","v":16.80421106837607},{"$f":"(SUM(BX62:BX63)*Parameters!$C$9)+BX64","v":9.1196643162393158},{"$f":"(SUM(BY62:BY63)*Parameters!$C$9)+BY64","v":5.1334272649572652},{"$f":"(SUM(BZ62:BZ63)*Parameters!$C$9)+BZ64","v":9.2691962820512828},{"$f":"(SUM(CA62:CA63)*Parameters!$C$9)+CA64","v":40.326498931623931},{"$f":"(SUM(CB62:CB63)*Parameters!$C$9)+CB64","v":16.070551538461537},{"$f":"(SUM(CC62:CC63)*Parameters!$C$9)+CC64","v":10.295977820512821},{"$f":"(SUM(CD62:CD63)*Parameters!$C$9)+CD64","v":6.2482448717948724},{"$f":"(SUM(CE62:CE63)*Parameters!$C$9)+CE64","v":7.7242705555555551},{"$f":"(SUM(CF62:CF63)*Parameters!$C$9)+CF64","v":40.339044786324777},{"$f":"(SUM(CG62:CG63)*Parameters!$C$9)+CG64","v":16.398413589743591},{"$f":"(SUM(CH62:CH63)*Parameters!$C$9)+CH64","v":10.509584914529913},{"$f":"(SUM(CI62:CI63)*Parameters!$C$9)+CI64","v":6.3699512393162401},{"$f":"(SUM(CJ62:CJ63)*Parameters!$C$9)+CJ64","v":7.9155234188034189},{"$f":"(SUM(CK62:CK63)*Parameters!$C$9)+CK64","v":41.193473162393161},{"$f":"(SUM(CL62:CL63)*Parameters!$C$9)+CL64","v":16.770724145299145},{"$f":"(SUM(CM62:CM63)*Parameters!$C$9)+CM64","v":9.1171805128205126},{"$f":"(SUM(CN62:CN63)*Parameters!$C$9)+CN64","v":5.1135568376068381},{"$f":"(SUM(CO62:CO63)*Parameters!$C$9)+CO64","v":9.5424146581196574},{"$f":"(SUM(CP62:CP63)*Parameters!$C$9)+CP64","v":40.543876153846156},{"$f":"(SUM(CQ62:CQ63)*Parameters!$C$9)+CQ64","v":16.075519145299143},{"$f":"(SUM(CR62:CR63)*Parameters!$C$9)+CR64","v":10.300945427350428},{"$f":"(SUM(CS62:CS63)*Parameters!$C$9)+CS64","v":6.2507286752136757},{"$f":"(SUM(CT62:CT63)*Parameters!$C$9)+CT64","v":7.7242705555555551},{"$f":"(SUM(CU62:CU63)*Parameters!$C$9)+CU64","v":40.351463803418795},{"$f":"(SUM(CV62:CV63)*Parameters!$C$9)+CV64","v":16.135130427350425},{"$f":"(SUM(CW62:CW63)*Parameters!$C$9)+CW64","v":10.353105299145298},{"$f":"(SUM(CX62:CX63)*Parameters!$C$9)+CX64","v":6.2755667094017102},{"$f":"(SUM(CY62:CY63)*Parameters!$C$9)+CY64","v":7.7466247863247855},{"$f":"(SUM(CZ62:CZ63)*Parameters!$C$9)+CZ64","v":40.510427222222219},{"$f":"(SUM(DA62:DA63)*Parameters!$C$9)+DA64","v":15.739945726495726},{"$f":"(SUM(DB62:DB63)*Parameters!$C$9)+DB64","v":10.375756282051281},{"$f":"(SUM(DC62:DC63)*Parameters!$C$9)+DC64","v":5.0092370940170943},{"$f":"(SUM(DD62:DD63)*Parameters!$C$9)+DD64","v":8.4296707264957256},{"$f":"(SUM(DE62:DE63)*Parameters!$C$9)+DE64","v":39.554609829059828},{"$f":"(SUM(DF62:DF63)*Parameters!$C$9)+DF64","v":16.070551538461537},{"$f":"(SUM(DG62:DG63)*Parameters!$C$9)+DG64","v":10.295977820512821},{"$f":"(SUM(DH62:DH63)*Parameters!$C$9)+DH64","v":6.2482448717948724},{"$f":"(SUM(DI62:DI63)*Parameters!$C$9)+DI64","v":7.7242705555555551},{"$f":"(SUM(DJ62:DJ63)*Parameters!$C$9)+DJ64","v":40.339044786324777},{"$f":"(SUM(DK62:DK63)*Parameters!$C$9)+DK64","v":16.246901581196582},{"$f":"(SUM(DL62:DL63)*Parameters!$C$9)+DL64","v":10.430103205128205},{"$f":"(SUM(DM62:DM63)*Parameters!$C$9)+DM64","v":6.320275170940171},{"$f":"(SUM(DN62:DN63)*Parameters!$C$9)+DN64","v":7.8062360683760676},{"$f":"(SUM(DO62:DO63)*Parameters!$C$9)+DO64","v":40.803516025641024},{"$f":"(SUM(DP62:DP63)*Parameters!$C$9)+DP64","v":16.660150470085469},{"$f":"(SUM(DQ62:DQ63)*Parameters!$C$9)+DQ64","v":10.567009145299146},{"$f":"(SUM(DR62:DR63)*Parameters!$C$9)+DR64","v":5.150813888888889},{"$f":"(SUM(DS62:DS63)*Parameters!$C$9)+DS64","v":8.8866905555555569},{"$f":"(SUM(DT62:DT63)*Parameters!$C$9)+DT64","v":41.264664059829059},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Ttl Fixed Costs",{"$f":"E65+E66*Parameters!$C$13+E67*Parameters!$C$12+E68*Parameters!$C$11","v":51.304447413632474},{"$f":"F65+F66*Parameters!$C$13+F67*Parameters!$C$12+F68*Parameters!$C$11","v":28.938820954316242},{"$f":"G65+G66*Parameters!$C$13+G67*Parameters!$C$12+G68*Parameters!$C$11","v":15.647547985192308},{"$f":"H65+H66*Parameters!$C$13+H67*Parameters!$C$12+H68*Parameters!$C$11","v":20.166253305213676},{"$f":"I65+I66*Parameters!$C$13+I67*Parameters!$C$12+I68*Parameters!$C$11","v":116.05706965835472},{"$f":"J65+J66*Parameters!$C$13+J67*Parameters!$C$12+J68*Parameters!$C$11","v":29.861075792243589},{"$f":"K65+K66*Parameters!$C$13+K67*Parameters!$C$12+K68*Parameters!$C$11","v":7.3387685294658116},{"$f":"L65+L66*Parameters!$C$13+L67*Parameters!$C$12+L68*Parameters!$C$11","v":4.092186596944444},{"$f":"M65+M66*Parameters!$C$13+M67*Parameters!$C$12+M68*Parameters!$C$11","v":14.40846290886752},{"$f":"N65+N66*Parameters!$C$13+N67*Parameters!$C$12+N68*Parameters!$C$11","v":55.70049382752137},{"$f":"O65+O66*Parameters!$C$13+O67*Parameters!$C$12+O68*Parameters!$C$11","v":0},{"$f":"P65+P66*Parameters!$C$13+P67*Parameters!$C$12+P68*Parameters!$C$11","v":0},{"$f":"Q65+Q66*Parameters!$C$13+Q67*Parameters!$C$12+Q68*Parameters!$C$11","v":0},{"$f":"R65+R66*Parameters!$C$13+R67*Parameters!$C$12+R68*Parameters!$C$11","v":0},{"$f":"S65+S66*Parameters!$C$13+S67*Parameters!$C$12+S68*Parameters!$C$11","v":0},{"$f":"T65+T66*Parameters!$C$13+T67*Parameters!$C$12+T68*Parameters!$C$11","v":126.64421466831197},{"$f":"U65+U66*Parameters!$C$13+U67*Parameters!$C$12+U68*Parameters!$C$11","v":66.712225161495724},{"$f":"V65+V66*Parameters!$C$13+V67*Parameters!$C$12+V68*Parameters!$C$11","v":38.240002824123934},{"$f":"W65+W66*Parameters!$C$13+W67*Parameters!$C$12+W68*Parameters!$C$11","v":49.824345230662388},{"$f":"X65+X66*Parameters!$C$13+X67*Parameters!$C$12+X68*Parameters!$C$11","v":281.42078788459401},{"$f":"Y65+Y66*Parameters!$C$13+Y67*Parameters!$C$12+Y68*Parameters!$C$11","v":44.168758377393161},{"$f":"Z65+Z66*Parameters!$C$13+Z67*Parameters!$C$12+Z68*Parameters!$C$11","v":21.753921562841878},{"$f":"AA65+AA66*Parameters!$C$13+AA67*Parameters!$C$12+AA68*Parameters!$C$11","v":13.005500208675212},{"$f":"AB65+AB66*Parameters!$C$13+AB67*Parameters!$C$12+AB68*Parameters!$C$11","v":17.413102517970085},{"$f":"AC65+AC66*Parameters!$C$13+AC67*Parameters!$C$12+AC68*Parameters!$C$11","v":96.341282666880318},{"$f":"AD65+AD66*Parameters!$C$13+AD67*Parameters!$C$12+AD68*Parameters!$C$11","v":21.40084145544872},{"$f":"AE65+AE66*Parameters!$C$13+AE67*Parameters!$C$12+AE68*Parameters!$C$11","v":16.470726388547011},{"$f":"AF65+AF66*Parameters!$C$13+AF67*Parameters!$C$12+AF68*Parameters!$C$11","v":2.7282655607905983},{"$f":"AG65+AG66*Parameters!$C$13+AG67*Parameters!$C$12+AG68*Parameters!$C$11","v":9.0472440177777766},{"$f":"AH65+AH66*Parameters!$C$13+AH67*Parameters!$C$12+AH68*Parameters!$C$11","v":49.647077422564109},{"$f":"AI65+AI66*Parameters!$C$13+AI67*Parameters!$C$12+AI68*Parameters!$C$11","v":137.14639994042736},{"$f":"AJ65+AJ66*Parameters!$C$13+AJ67*Parameters!$C$12+AJ68*Parameters!$C$11","v":75.79532039782049},{"$f":"AK65+AK66*Parameters!$C$13+AK67*Parameters!$C$12+AK68*Parameters!$C$11","v":41.73801769292735},{"$f":"AL65+AL66*Parameters!$C$13+AL67*Parameters!$C$12+AL68*Parameters!$C$11","v":53.919146030705122},{"$f":"AM65+AM66*Parameters!$C$13+AM67*Parameters!$C$12+AM68*Parameters!$C$11","v":308.59888406188031},{"$f":"AN65+AN66*Parameters!$C$13+AN67*Parameters!$C$12+AN68*Parameters!$C$11","v":34.929357391923077},{"$f":"AO65+AO66*Parameters!$C$13+AO67*Parameters!$C$12+AO68*Parameters!$C$11","v":18.083138295833329},{"$f":"AP65+AP66*Parameters!$C$13+AP67*Parameters!$C$12+AP68*Parameters!$C$11","v":10.501859893867522},{"$f":"AQ65+AQ66*Parameters!$C$13+AQ67*Parameters!$C$12+AQ68*Parameters!$C$11","v":13.74715645811966},{"$f":"AR65+AR66*Parameters!$C$13+AR67*Parameters!$C$12+AR68*Parameters!$C$11","v":77.261512039743593},{"$f":"AS65+AS66*Parameters!$C$13+AS67*Parameters!$C$12+AS68*Parameters!$C$11","v":0},{"$f":"AT65+AT66*Parameters!$C$13+AT67*Parameters!$C$12+AT68*Parameters!$C$11","v":0},{"$f":"AU65+AU66*Parameters!$C$13+AU67*Parameters!$C$12+AU68*Parameters!$C$11","v":0},{"$f":"AV65+AV66*Parameters!$C$13+AV67*Parameters!$C$12+AV68*Parameters!$C$11","v":0},{"$f":"AW65+AW66*Parameters!$C$13+AW67*Parameters!$C$12+AW68*Parameters!$C$11","v":0},{"$f":"AX65+AX66*Parameters!$C$13+AX67*Parameters!$C$12+AX68*Parameters!$C$11","v":137.14639994042736},{"$f":"AY65+AY66*Parameters!$C$13+AY67*Parameters!$C$12+AY68*Parameters!$C$11","v":75.79532039782049},{"$f":"AZ65+AZ66*Parameters!$C$13+AZ67*Parameters!$C$12+AZ68*Parameters!$C$11","v":41.73801769292735},{"$f":"BA65+BA66*Parameters!$C$13+BA67*Parameters!$C$12+BA68*Parameters!$C$11","v":53.919146030705122},{"$f":"BB65+BB66*Parameters!$C$13+BB67*Parameters!$C$12+BB68*Parameters!$C$11","v":308.59888406188031},{"$f":"BC65+BC66*Parameters!$C$13+BC67*Parameters!$C$12+BC68*Parameters!$C$11","v":41.217125617051281},{"$f":"BD65+BD66*Parameters!$C$13+BD67*Parameters!$C$12+BD68*Parameters!$C$11","v":23.294125579038461},{"$f":"BE65+BE66*Parameters!$C$13+BE67*Parameters!$C$12+BE68*Parameters!$C$11","v":9.7998004385256401},{"$f":"BF65+BF66*Parameters!$C$13+BF67*Parameters!$C$12+BF68*Parameters!$C$11","v":17.788822493525647},{"$f":"BG65+BG66*Parameters!$C$13+BG67*Parameters!$C$12+BG68*Parameters!$C$11","v":92.099874128141039},{"$f":"BH65+BH66*Parameters!$C$13+BH67*Parameters!$C$12+BH68*Parameters!$C$11","v":0},{"$f":"BI65+BI66*Parameters!$C$13+BI67*Parameters!$C$12+BI68*Parameters!$C$11","v":0},{"$f":"BJ65+BJ66*Parameters!$C$13+BJ67*Parameters!$C$12+BJ68*Parameters!$C$11","v":0},{"$f":"BK65+BK66*Parameters!$C$13+BK67*Parameters!$C$12+BK68*Parameters!$C$11","v":0},{"$f":"BL65+BL66*Parameters!$C$13+BL67*Parameters!$C$12+BL68*Parameters!$C$11","v":0},{"$f":"BM65+BM66*Parameters!$C$13+BM67*Parameters!$C$12+BM68*Parameters!$C$11","v":267.5909033860043},{"$f":"BN65+BN66*Parameters!$C$13+BN67*Parameters!$C$12+BN68*Parameters!$C$11","v":139.5509923844017},{"$f":"BO65+BO66*Parameters!$C$13+BO67*Parameters!$C$12+BO68*Parameters!$C$11","v":80.608028560918797},{"$f":"BP65+BP66*Parameters!$C$13+BP67*Parameters!$C$12+BP68*Parameters!$C$11","v":105.29644960811966},{"$f":"BQ65+BQ66*Parameters!$C$13+BQ67*Parameters!$C$12+BQ68*Parameters!$C$11","v":593.04637393944449},{"$f":"BR65+BR66*Parameters!$C$13+BR67*Parameters!$C$12+BR68*Parameters!$C$11","v":69.483475424252134},{"$f":"BS65+BS66*Parameters!$C$13+BS67*Parameters!$C$12+BS68*Parameters!$C$11","v":34.010750019316241},{"$f":"BT65+BT66*Parameters!$C$13+BT67*Parameters!$C$12+BT68*Parameters!$C$11","v":20.381282376688034},{"$f":"BU65+BU66*Parameters!$C$13+BU67*Parameters!$C$12+BU68*Parameters!$C$11","v":27.402238323504278},{"$f":"BV65+BV66*Parameters!$C$13+BV67*Parameters!$C$12+BV68*Parameters!$C$11","v":151.27774614376068},{"$f":"BW65+BW66*Parameters!$C$13+BW67*Parameters!$C$12+BW68*Parameters!$C$11","v":27.78111645510684},{"$f":"BX65+BX66*Parameters!$C$13+BX67*Parameters!$C$12+BX68*Parameters!$C$11","v":7.3345696597863244},{"$f":"BY65+BY66*Parameters!$C$13+BY67*Parameters!$C$12+BY68*Parameters!$C$11","v":5.0380251483333334},{"$f":"BZ65+BZ66*Parameters!$C$13+BZ67*Parameters!$C$12+BZ68*Parameters!$C$11","v":15.781478391239315},{"$f":"CA65+CA66*Parameters!$C$13+CA67*Parameters!$C$12+CA68*Parameters!$C$11","v":55.935189654465816},{"$f":"CB65+CB66*Parameters!$C$13+CB67*Parameters!$C$12+CB68*Parameters!$C$11","v":271.99595607108978},{"$f":"CC65+CC66*Parameters!$C$13+CC67*Parameters!$C$12+CC68*Parameters!$C$11","v":146.65548360779914},{"$f":"CD65+CD66*Parameters!$C$13+CD67*Parameters!$C$12+CD68*Parameters!$C$11","v":82.492076661495716},{"$f":"CE65+CE66*Parameters!$C$13+CE67*Parameters!$C$12+CE68*Parameters!$C$11","v":106.96616906978633},{"$f":"CF65+CF66*Parameters!$C$13+CF67*Parameters!$C$12+CF68*Parameters!$C$11","v":608.10968541017087},{"$f":"CG65+CG66*Parameters!$C$13+CG67*Parameters!$C$12+CG68*Parameters!$C$11","v":119.34282489649573},{"$f":"CH65+CH66*Parameters!$C$13+CH67*Parameters!$C$12+CH68*Parameters!$C$11","v":56.504926966474358},{"$f":"CI65+CI66*Parameters!$C$13+CI67*Parameters!$C$12+CI68*Parameters!$C$11","v":34.118909722991447},{"$f":"CJ65+CJ66*Parameters!$C$13+CJ67*Parameters!$C$12+CJ68*Parameters!$C$11","v":47.164431456153835},{"$f":"CK65+CK66*Parameters!$C$13+CK67*Parameters!$C$12+CK68*Parameters!$C$11","v":257.13109304211537},{"$f":"CL65+CL66*Parameters!$C$13+CL67*Parameters!$C$12+CL68*Parameters!$C$11","v":25.110468924123929},{"$f":"CM65+CM66*Parameters!$C$13+CM67*Parameters!$C$12+CM68*Parameters!$C$11","v":7.1192214195726482},{"$f":"CN65+CN66*Parameters!$C$13+CN67*Parameters!$C$12+CN68*Parameters!$C$11","v":5.3644937858974355},{"$f":"CO65+CO66*Parameters!$C$13+CO67*Parameters!$C$12+CO68*Parameters!$C$11","v":11.85774458405983},{"$f":"CP65+CP66*Parameters!$C$13+CP67*Parameters!$C$12+CP68*Parameters!$C$11","v":49.451928713653849},{"$f":"CQ65+CQ66*Parameters!$C$13+CQ67*Parameters!$C$12+CQ68*Parameters!$C$11","v":267.5909033860043},{"$f":"CR65+CR66*Parameters!$C$13+CR67*Parameters!$C$12+CR68*Parameters!$C$11","v":139.5509923844017},{"$f":"CS65+CS66*Parameters!$C$13+CS67*Parameters!$C$12+CS68*Parameters!$C$11","v":80.608028560918797},{"$f":"CT65+CT66*Parameters!$C$13+CT67*Parameters!$C$12+CT68*Parameters!$C$11","v":105.29644960811966},{"$f":"CU65+CU66*Parameters!$C$13+CU67*Parameters!$C$12+CU68*Parameters!$C$11","v":593.04637393944449},{"$f":"CV65+CV66*Parameters!$C$13+CV67*Parameters!$C$12+CV68*Parameters!$C$11","v":228.76942852061967},{"$f":"CW65+CW66*Parameters!$C$13+CW67*Parameters!$C$12+CW68*Parameters!$C$11","v":105.95405643367522},{"$f":"CX65+CX66*Parameters!$C$13+CX67*Parameters!$C$12+CX68*Parameters!$C$11","v":63.994252482072646},{"$f":"CY65+CY66*Parameters!$C$13+CY67*Parameters!$C$12+CY68*Parameters!$C$11","v":90.570379030384615},{"$f":"CZ65+CZ66*Parameters!$C$13+CZ67*Parameters!$C$12+CZ68*Parameters!$C$11","v":489.28811646675217},{"$f":"DA65+DA66*Parameters!$C$13+DA67*Parameters!$C$12+DA68*Parameters!$C$11","v":48.297808342777778},{"$f":"DB65+DB66*Parameters!$C$13+DB67*Parameters!$C$12+DB68*Parameters!$C$11","v":26.181126048717942},{"$f":"DC65+DC66*Parameters!$C$13+DC67*Parameters!$C$12+DC68*Parameters!$C$11","v":7.3671323226068388},{"$f":"DD65+DD66*Parameters!$C$13+DD67*Parameters!$C$12+DD68*Parameters!$C$11","v":22.578653585235042},{"$f":"DE65+DE66*Parameters!$C$13+DE67*Parameters!$C$12+DE68*Parameters!$C$11","v":104.42472029933759},{"$f":"DF65+DF66*Parameters!$C$13+DF67*Parameters!$C$12+DF68*Parameters!$C$11","v":271.99595607108978},{"$f":"DG65+DG66*Parameters!$C$13+DG67*Parameters!$C$12+DG68*Parameters!$C$11","v":146.65548360779914},{"$f":"DH65+DH66*Parameters!$C$13+DH67*Parameters!$C$12+DH68*Parameters!$C$11","v":82.492076661495716},{"$f":"DI65+DI66*Parameters!$C$13+DI67*Parameters!$C$12+DI68*Parameters!$C$11","v":106.96616906978633},{"$f":"DJ65+DJ66*Parameters!$C$13+DJ67*Parameters!$C$12+DJ68*Parameters!$C$11","v":608.10968541017087},{"$f":"DK65+DK66*Parameters!$C$13+DK67*Parameters!$C$12+DK68*Parameters!$C$11","v":172.57768805292733},{"$f":"DL65+DL66*Parameters!$C$13+DL67*Parameters!$C$12+DL68*Parameters!$C$11","v":77.680599222991447},{"$f":"DM65+DM66*Parameters!$C$13+DM67*Parameters!$C$12+DM68*Parameters!$C$11","v":46.728097983867521},{"$f":"DN65+DN66*Parameters!$C$13+DN67*Parameters!$C$12+DN68*Parameters!$C$11","v":68.495958651495727},{"$f":"DO65+DO66*Parameters!$C$13+DO67*Parameters!$C$12+DO68*Parameters!$C$11","v":365.48234391128199},{"$f":"DP65+DP66*Parameters!$C$13+DP67*Parameters!$C$12+DP68*Parameters!$C$11","v":28.082195654123929},{"$f":"DQ65+DQ66*Parameters!$C$13+DQ67*Parameters!$C$12+DQ68*Parameters!$C$11","v":19.703673482200855},{"$f":"DR65+DR66*Parameters!$C$13+DR67*Parameters!$C$12+DR68*Parameters!$C$11","v":4.8647103133760687},{"$f":"DS65+DS66*Parameters!$C$13+DS67*Parameters!$C$12+DS68*Parameters!$C$11","v":15.835355813098291},{"$f":"DT65+DT66*Parameters!$C$13+DT67*Parameters!$C$12+DT68*Parameters!$C$11","v":68.485935262799146},null,null,null,null,null,null,"Operations/Month",{"$f":"SUM(EB50:EB69)","v":0},0,4,2,0,0,0,0,1,0,0,0,{"$f":"SUM(EN50:EN69)-SUM(EB70:EM70)","v":0}]
[null,null,null,"Labor Hrs.",0.36799999999999999,0.224,0.158,0.14000000000000001,{"$f":"+SUM(E71:H71)","v":0.89},0.36799999999999999,0.224,0.158,0.14000000000000001,{"$f":"+SUM(J71:M71)","v":0.89},null,null,null,null,{"$f":"+SUM(O71:R71)","v":0},0.36799999999999999,0.224,0.158,0.14000000000000001,{"$f":"+SUM(T71:W71)","v":0.89},0.36799999999999999,0.224,0.158,0.14000000000000001,{"$f":"+SUM(Y71:AB71)","v":0.89},0.36799999999999999,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AD71:AG71)","v":0.89},0.36799999999999999,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AI71:AL71)","v":0.89},0.36799999999999999,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AN71:AQ71)","v":0.89},null,null,null,null,{"$f":"+SUM(AS71:AV71)","v":0},0.36799999999999999,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AX71:BA71)","v":0.89},0.36799999999999999,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BC71:BF71)","v":0.89},null,null,null,null,{"$f":"+SUM(BH71:BK71)","v":0},0.36799999999999999,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BM71:BP71)","v":0.89},0.36799999999999999,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BR71:BU71)","v":0.89},0.42,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BW71:BZ71)","v":0.94200000000000006},0.36799999999999999,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CB71:CE71)","v":0.89},0.36799999999999999,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CG71:CJ71)","v":0.89},0.36799999999999999,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CL71:CO71)","v":0.89},0.36799999999999999,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CQ71:CT71)","v":0.89},0.36799999999999999,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CV71:CY71)","v":0.89},0.36799999999999999,0.224,0.158,0.14000000000000001,{"$f":"+SUM(DA71:DD71)","v":0.89},0.36799999999999999,0.224,0.158,0.14000000000000001,{"$f":"+SUM(DF71:DI71)","v":0.89},0.36799999999999999,0.224,0.158,0.14000000000000001,{"$f":"+SUM(DK71:DN71)","v":0.89},0.42,0.224,0.158,0.14000000000000001,{"$f":"+SUM(DP71:DS71)","v":0.94200000000000006},null,null,null,null,null,null,"Custom Cost/Month",{"$f":"EB50*$EP50+EB51*$EP51+EB52*$EP52+EB53*$EP53+EB54*$EP54+EB55*$EP55+EB56*$EP56+EB57*$EP57+EB58*$EP58+EB59*$EP59+EB60*$EP60+EB61*$EP61+EB62*$EP62+EB63*$EP63+EB64*$EP64+EB65*$EP65+EB66*$EP66+EB67*$EP67","v":0},0,49.72,26.23,0,0,0,0,0,0,0,0,{"$f":"SUM(EB71:EM71)-EO71","v":0},{"$f":"SUM(EO50:EO69)","v":75.95}]
[null,null,null,"Tractor 1",null,null,null,null,160,null,null,null,null,160,null,null,null,null,null,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160]
[null,null,null,"Tractor 2",null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,95,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,4,"Offset Disc",null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB73:EM73)","v":1},{"$f":"EN73*EP73","v":10.79},10.79]
[null,null,null,"Tractor 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,"Chisel",null,null,null,null,null,null,null,null,null,null,null,null,0,0,16.64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anhy. App.",null,null,1,null,null,null,null,null,null,null,null,null,1,17.72,17.72]
["moved from below",null,null,"Fuel",2.4620000000000002,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(E76:H76)","v":5.1689999999999996},5.9909999999999997,1.276,1.3149999999999999,0.82199999999999995,{"$f":"+SUM(J76:M76)","v":9.4039999999999981},6.4480000000000004,1.677,1.1000000000000001,0.82199999999999995,{"$f":"+SUM(O76:R76)","v":10.046999999999999},2.4620000000000002,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(T76:W76)","v":5.1689999999999996},2.4620000000000002,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(Y76:AB76)","v":5.1689999999999996},2.411,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(AD76:AG76)","v":5.1179999999999994},2.4620000000000002,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(AI76:AL76)","v":5.1689999999999996},2.4620000000000002,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(AN76:AQ76)","v":5.1689999999999996},2.411,1.1559999999999999,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(AS76:AV76)","v":5.0420000000000007},2.4620000000000002,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(AX76:BA76)","v":5.1689999999999996},2.4620000000000002,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(BC76:BF76)","v":5.1689999999999996},2.411,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(BH76:BK76)","v":5.1179999999999994},2.4620000000000002,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(BM76:BP76)","v":5.1689999999999996},2.4620000000000002,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(BR76:BU76)","v":5.1689999999999996},2.4620000000000002,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(BW76:BZ76)","v":5.1689999999999996},2.4620000000000002,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(CB76:CE76)","v":5.1689999999999996},2.4620000000000002,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(CG76:CJ76)","v":5.1689999999999996},2.4620000000000002,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(CL76:CO76)","v":5.1689999999999996},2.4620000000000002,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(CQ76:CT76)","v":5.1689999999999996},2.4620000000000002,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(CV76:CY76)","v":5.1689999999999996},2.4620000000000002,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(DA76:DD76)","v":5.1689999999999996},2.4620000000000002,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(DF76:DI76)","v":5.1689999999999996},2.4620000000000002,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(DK76:DN76)","v":5.1689999999999996},2.4620000000000002,1.232,0.65300000000000002,0.82199999999999995,{"$f":"+SUM(DP76:DS76)","v":5.1689999999999996},null,null,null,null,null,null,"Sweep Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,13.17]
[null,null,null,"Lube",0.36899999999999999,0.185,9.8000000000000004E-2,0.123,0.77500000000000002,0.89900000000000002,0.191,0.19700000000000001,0.123,1.4100000000000001,0.96699999999999997,0.252,0.16500000000000001,0.123,1.5069999999999999,0.36899999999999999,0.185,9.8000000000000004E-2,0.123,0.77500000000000002,0.36899999999999999,0.185,9.8000000000000004E-2,0.123,0.77500000000000002,0.36199999999999999,0.185,9.8000000000000004E-2,0.123,0.7679999999999999,0.36899999999999999,0.185,9.8000000000000004E-2,0.123,0.77500000000000002,0.36899999999999999,0.185,9.8000000000000004E-2,0.123,0.77500000000000002,0.36199999999999999,0.17299999999999999,9.8000000000000004E-2,0.123,0.75599999999999989,0.36899999999999999,0.185,9.8000000000000004E-2,0.123,0.77500000000000002,0.36899999999999999,0.185,9.8000000000000004E-2,0.123,0.77500000000000002,0.36199999999999999,0.185,9.8000000000000004E-2,0.123,0.7679999999999999,0.36899999999999999,0.185,9.8000000000000004E-2,0.123,0.77500000000000002,0.36899999999999999,0.185,9.8000000000000004E-2,0.123,0.77500000000000002,0.36899999999999999,0.185,9.8000000000000004E-2,0.123,0.77500000000000002,0.36899999999999999,0.185,9.8000000000000004E-2,0.123,0.77500000000000002,0.36899999999999999,0.185,9.8000000000000004E-2,0.123,0.77500000000000002,0.36899999999999999,0.185,9.8000000000000004E-2,0.123,0.77500000000000002,0.36899999999999999,0.185,9.8000000000000004E-2,0.123,0.77500000000000002,0.36899999999999999,0.185,9.8000000000000004E-2,0.123,0.77500000000000002,0.36899999999999999,0.185,9.8000000000000004E-2,0.123,0.77500000000000002,0.36899999999999999,0.185,9.8000000000000004E-2,0.123,0.77500000000000002,0.36899999999999999,0.185,9.8000000000000004E-2,0.123,0.77500000000000002,0.36899999999999999,0.185,9.8000000000000004E-2,0.123,0.77500000000000002,null,null,null,null,null,null,"M.B. Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,21.8]
[null,null,null,"Repairs",5.3550801709401714,3.4351001282051277,2.3844512820512818,5.8915817094017093,{"$f":"+SUM(E78:H78)","v":17.066213290598292},17.530684529914531,5.3600477777777762,4.7366131196581192,7.5482785897435898,{"$f":"+SUM(J78:M78)","v":35.175624017094016},21.912113760683759,5.2159871794871799,4.7366131196581192,7.8264645726495727,39.691178632478632,5.1042160256410263,3.3481670085470085,2.3074533760683762,5.6034605128205124,16.363296923076923,5.4146914529914536,3.4971952136752131,2.4316435470085471,5.926354957264957,17.269885170940171,7.7196610256410256,4.0858566239316234,2.9904993162393154,7.4663130769230754,22.262330042735041,5.0917970085470081,3.3407155982905978,2.3000019658119655,5.5935252991452984,16.326039871794869,5.5438492307692311,3.524517051282051,2.4589653846153845,6.0927697863247854,17.620101452991452,7.9506547435897437,4.3565911965811974,2.9929831196581191,7.7817561111111102,23.081985170940168,5.0917970085470081,3.3407155982905978,2.3000019658119655,5.5935252991452984,16.326039871794869,5.5885576923076918,3.5369360683760682,2.4689005982905985,6.1498972649572652,17.744291623931623,7.7196610256410256,4.0858566239316234,2.9904993162393154,7.4663130769230754,22.262330042735041,5.0147991025641021,3.3133937606837609,2.2776477350427351,5.504108376068376,16.109948974358975,5.2408252136752127,3.4226811111111104,2.3670646581196579,5.7375858974358964,16.768156880341877,6.0356423076923083,3.8374762820512816,2.5632851282051283,6.733591068376068,19.169994786324786,5.0147991025641021,3.3133937606837609,2.2776477350427351,5.504108376068376,16.109948974358975,5.1116674358974352,3.3754888461538464,2.32484,5.5935252991452984,16.405521581196581,6.1648000854700866,3.8176058547008549,2.6427668376068376,6.8702002564102553,19.495373034188034,5.0147991025641021,3.3133937606837609,2.2776477350427351,5.504108376068376,16.109948974358975,5.0272181196581194,3.3357479914529913,2.2925505555555552,5.504108376068376,16.159625042735041,5.5413654273504269,3.6189015811965808,2.5384470940170942,5.9934176495726481,17.692131752136749,5.0147991025641021,3.3133937606837609,2.2776477350427351,5.504108376068376,16.109948974358975,5.0570237606837605,3.3605860256410254,2.3124209829059827,5.5264626068376064,16.256493376068377,5.8245190170940173,3.6785128632478634,2.6104773931623932,6.3386663247863249,18.452175598290598,null,null,null,null,null,null,"Field Cultivator",null,null,1,null,null,null,null,null,null,null,null,null,1,15.39,15.39]
[null,null,null,"Depreciation",47.368614999999998,25.347213888888891,8.5293809401709417,28.854344316239313,110.09955414529915,15.772151709401712,3.5990311538461546,3.0799162393162391,5.5289464102564096,27.980045512820517,13.968910427350426,4.1330488888888883,1.2245150854700855,4.9626392307692306,24.289113632478632,118.38800615384616,60.937633076923071,19.773559017094019,72.986563461538466,272.08576170940171,42.763643461538464,21.383063632478628,6.060480341880341,26.974105128205128,97.181292564102549,12.262537478632478,5.9238711538461528,1.4207355555555554,7.2402869658119666,26.847431153846152,126.94967653846153,67.11236837606836,22.475937136752137,77.546826538461545,294.0848085897436,32.840848803418801,16.758221666666664,5.320306923076922,20.339866196581198,75.259243589743591,10.397201111111112,5.9785148290598285,1.4083165384615381,6.5100487606837598,24.294081239316238,126.94967653846153,67.11236837606836,22.475937136752137,77.546826538461545,294.0848085897436,30.483719358974358,15.677767179487178,5.0793779914529908,18.799908076923074,70.040772606837606,12.262537478632478,5.9238711538461528,1.4207355555555554,7.2402869658119666,26.847431153846152,250.93120799145299,128.50453747863247,41.208782521367517,155.09613688034187,575.74066487179493,67.646386111111113,33.762339871794872,9.3813255128205117,42.785997692307689,153.57604918803418,17.669777521367521,8.5194457264957268,3.6238691880341887,10.51393987179487,40.327032307692306,252.83876901709397,131.78812559829058,43.615588034188036,155.09613688034187,583.33861952991447,120.71532995726494,59.782664487179481,14.609731709401707,77.546826538461545,272.65455269230767,15.826795384615384,7.8140455555555555,2.7768922222222221,9.5452565384615404,35.962989700854706,250.93120799145299,128.50453747863247,41.208782521367517,155.09613688034187,575.74066487179493,239.02633820512818,118.00798423076922,26.181771837606838,155.09613688034187,538.31223115384614,36.643551837606836,18.074637478632479,3.8647981196581203,23.861899444444443,82.444886880341883,252.83876901709397,131.78812559829058,43.615588034188036,155.09613688034187,583.33861952991447,189.04972961538462,93.11033876068376,18.203795256410256,124.07591598290595,424.43977961538457,23.417298632478634,12.024092350427349,3.0004345299145299,14.950012777777777,53.391838290598294,null,null,null,null,null,null,"Cultipacker",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Insurance",459.38937752136758,243.54189282051283,85.033010042735029,260.2256003846154,1048.189880769231,147.25228568376068,33.72508282051281,30.520976410256413,46.896692350427351,258.3950372649573,131.98434606837606,38.864072094017089,12.304762136752135,43.041829444444446,226.19500974358976,1147.2663153418803,589.05136739316242,196.50362367521367,658.21784119658128,2591.0391476068376,413.79419816239323,207.59380594017091,59.750375042735044,243.25377162393164,924.39215076923074,121.24934769230769,57.94961756410256,13.97139423076923,65.999624444444436,259.1699839316239,1230.9655229487178,646.0496882478634,223.92481341880335,699.35707722222219,2800.2971018376065,318.16031512820513,162.20229846153848,52.780822649572649,183.43881769230768,716.58225393162388,102.71769038461537,57.368407564102561,13.944072393162392,59.648539102564094,233.67870944444442,1230.9655229487178,646.0496882478634,223.92481341880335,699.35707722222219,2800.2971018376065,295.39128918803419,151.56913602564103,50.468401666666665,169.54193756410257,666.9707644444444,121.24934769230769,57.94961756410256,13.97139423076923,65.999624444444436,259.1699839316239,2431.2958145299144,1243.1411273076922,409.18177521367528,1398.7141544444444,5482.3328714957261,654.44245999999998,327.84714846153844,92.352778717948723,385.85140970085479,1460.493796880342,171.62088102564104,83.060870128205138,36.308238376068374,94.829130726495734,385.81912025641026,2450.9923756410253,1271.4341320512819,434.04713123931623,1398.7141544444444,5555.1877933760679,1166.6027249572651,581.09077743589739,142.67960358974361,699.35707722222219,2589.730183205128,153.59095200854699,76.011836025641017,27.669570085470085,86.073723675213699,343.34608179487179,2431.2958145299144,1243.1411273076922,409.18177521367528,1398.7141544444444,5482.3328714957261,2308.3723833333329,1147.3979569230769,254.01609183760684,1398.7141544444444,5108.500586538461,353.79544277777779,175.76138132478633,37.391176666666667,215.18679299145296,782.13479376068381,2450.9923756410253,1271.4341320512819,434.04713123931623,1398.7141544444444,5555.1877933760679,1824.2790970085473,905.45314970085462,174.91192055555555,1118.9708267948715,4023.6149940598289,226.39868162393162,117.08152555555556,29.413200085470091,134.81588196581197,507.70928923076923,null,null,null,null,null,null,"Tandem Disk",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.27]
[null,null,null,"Taxes",696.22996871794874,370.27547846153846,127.67991474358973,404.49980576923076,1598.6851676923077,226.11056042735044,51.720238589743587,45.925525213675208,74.546392008547016,398.30271623931623,201.82889820512818,59.531800341880341,18.422369957264955,67.859993205128205,347.64306170940165,1739.2063461111115,893.74201658119659,295.37887017094016,1023.1481747008547,3951.4754075641031,627.61489927350419,314.5091241025641,90.057744358974361,378.11932965811968,1410.3010973931623,182.56700269230765,87.568973333333332,21.077555811965812,102.20602688034189,393.41955871794863,1865.7064542307689,981.60904632478628,336.3094667094017,1087.0961775213675,4270.7211447863247,482.36704294871805,245.990922991453,79.377389658119654,285.14063247863254,1092.8759880769232,154.70866354700854,87.256014102564109,20.990622692307692,92.201266709401722,355.15656705128208,1865.7064542307689,981.60904632478628,336.3094667094017,1087.0961775213675,4270.7211447863247,447.80491837606831,229.96045572649578,75.865291623931611,263.53899414529911,1017.1696598717949,182.56700269230765,87.568973333333332,21.077555811965812,102.20602688034189,393.41955871794863,3685.9468868803415,1885.6588470940171,615.22568782051269,2174.192355042735,8361.0237768376064,992.68184196581183,496.65388021367517,139.25443867521366,599.77643055555563,2228.3665914102562,259.96976863247863,125.65313115384613,54.427584316239326,147.40379769230771,587.4542817948718,3715.1812531196583,1930.3697924358974,652.13003901709408,2174.192355042735,8471.873439615385,1770.1818585470087,880.00658367521373,215.72577833333335,1087.0961775213675,3953.0103980769236,232.72244512820509,115.0870314102564,41.554031196581192,133.79752256410259,523.1610302991453,3685.9468868803415,1885.6588470940171,615.22568782051269,2174.192355042735,8361.0237768376064,3503.5040743589739,1737.4428456837604,384.92495102564101,2174.192355042735,7800.0642261111097,537.01568576923069,266.1420201282051,56.712683461538461,334.49132260683757,1194.361711965812,3715.1812531196583,1930.3697924358974,652.13003901709408,2174.192355042735,8471.873439615385,2769.5302288888888,1371.009811111111,265.93586444444441,1739.3528905128205,6145.828794957265,343.48269098290592,177.19950350427351,44.417856538461535,209.5609782478632,774.66102927350425,null,null,null,null,null,null,"Springtooth",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Interest",459.38937752136758,243.54189282051283,85.033010042735029,260.2256003846154,1048.189880769231,147.25228568376068,33.72508282051281,30.520976410256413,46.896692350427351,258.3950372649573,131.98434606837606,38.864072094017089,12.304762136752135,43.041829444444446,226.19500974358976,1147.2663153418803,589.05136739316242,196.50362367521367,658.21784119658128,2591.0391476068376,413.79419816239323,207.59380594017091,59.750375042735044,243.25377162393164,924.39215076923074,121.24934769230769,57.94961756410256,13.97139423076923,65.999624444444436,259.1699839316239,1230.9655229487178,646.0496882478634,223.92481341880335,699.35707722222219,2800.2971018376065,318.16031512820513,162.20229846153848,52.780822649572649,183.43881769230768,716.58225393162388,102.71769038461537,57.368407564102561,13.944072393162392,59.648539102564094,233.67870944444442,1230.9655229487178,646.0496882478634,223.92481341880335,699.35707722222219,2800.2971018376065,295.39128918803419,151.56913602564103,50.468401666666665,169.54193756410257,666.9707644444444,121.24934769230769,57.94961756410256,13.97139423076923,65.999624444444436,259.1699839316239,2431.2958145299144,1243.1411273076922,409.18177521367528,1398.7141544444444,5482.3328714957261,654.44245999999998,327.84714846153844,92.352778717948723,385.85140970085479,1460.493796880342,171.62088102564104,83.060870128205138,36.308238376068374,94.829130726495734,385.81912025641026,2450.9923756410253,1271.4341320512819,434.04713123931623,1398.7141544444444,5555.1877933760679,1166.6027249572651,581.09077743589739,142.67960358974361,699.35707722222219,2589.730183205128,153.59095200854699,76.011836025641017,27.669570085470085,86.071239871794859,343.34359799145295,2431.2958145299144,1243.1411273076922,409.18177521367528,1398.7141544444444,5482.3328714957261,2308.3723833333329,1147.3979569230769,254.01609183760684,1398.7141544444444,5108.500586538461,353.79544277777779,175.76138132478633,37.391176666666667,215.18679299145296,782.13479376068381,2450.9923756410253,1271.4341320512819,434.04713123931623,1398.7141544444444,5555.1877933760679,1824.2790970085473,905.45314970085462,174.91192055555555,1118.9708267948715,4023.6149940598289,226.39868162393162,117.08152555555556,29.413200085470091,134.81588196581197,507.70928923076923,null,null,null,null,null,null,"S. Harrow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.8]
[null,null,null,"Ttl Variable Costs",{"$f":"(SUM(E76:E77)*Parameters!$C$9)+E78","v":14.669070170940174},{"$f":"(SUM(F76:F77)*Parameters!$C$9)+F78","v":8.0970301282051267},{"$f":"(SUM(G76:G77)*Parameters!$C$9)+G78","v":4.8552412820512814},{"$f":"(SUM(H76:H77)*Parameters!$C$9)+H78","v":9.0006317094017092},{"$f":"(SUM(I76:I77)*Parameters!$C$9)+I78","v":36.621973290598291},{"$f":"(SUM(J76:J77)*Parameters!$C$9)+J78","v":40.198784529914533},{"$f":"(SUM(K76:K77)*Parameters!$C$9)+K78","v":10.186477777777776},{"$f":"(SUM(L76:L77)*Parameters!$C$9)+L78","v":9.7110931196581198},{"$f":"(SUM(M76:M77)*Parameters!$C$9)+M78","v":10.657328589743589},{"$f":"(SUM(N76:N77)*Parameters!$C$9)+N78","v":70.753684017094002},{"$f":"(SUM(O76:O77)*Parameters!$C$9)+O78","v":46.30746376068376},{"$f":"(SUM(P76:P77)*Parameters!$C$9)+P78","v":11.562397179487181},{"$f":"(SUM(Q76:Q77)*Parameters!$C$9)+Q78","v":8.8984631196581194},{"$f":"(SUM(R76:R77)*Parameters!$C$9)+R78","v":10.935514572649573},{"$f":"(SUM(S76:S77)*Parameters!$C$9)+S78","v":77.703838632478636},{"$f":"(SUM(T76:T77)*Parameters!$C$9)+T78","v":14.418206025641028},{"$f":"(SUM(U76:U77)*Parameters!$C$9)+U78","v":8.0100970085470085},{"$f":"(SUM(V76:V77)*Parameters!$C$9)+V78","v":4.7782433760683762},{"$f":"(SUM(W76:W77)*Parameters!$C$9)+W78","v":8.7125105128205114},{"$f":"(SUM(X76:X77)*Parameters!$C$9)+X78","v":35.919056923076923},{"$f":"(SUM(Y76:Y77)*Parameters!$C$9)+Y78","v":14.728681452991456},{"$f":"(SUM(Z76:Z77)*Parameters!$C$9)+Z78","v":8.1591252136752139},{"$f":"(SUM(AA76:AA77)*Parameters!$C$9)+AA78","v":4.9024335470085472},{"$f":"(SUM(AB76:AB77)*Parameters!$C$9)+AB78","v":9.0354049572649568},{"$f":"(SUM(AC76:AC77)*Parameters!$C$9)+AC78","v":36.82564517094017},{"$f":"(SUM(AD76:AD77)*Parameters!$C$9)+AD78","v":16.842831025641026},{"$f":"(SUM(AE76:AE77)*Parameters!$C$9)+AE78","v":8.7477866239316242},{"$f":"(SUM(AF76:AF77)*Parameters!$C$9)+AF78","v":5.4612893162393155},{"$f":"(SUM(AG76:AG77)*Parameters!$C$9)+AG78","v":10.575363076923075},{"$f":"(SUM(AH76:AH77)*Parameters!$C$9)+AH78","v":41.627270042735034},{"$f":"(SUM(AI76:AI77)*Parameters!$C$9)+AI78","v":14.40578700854701},{"$f":"(SUM(AJ76:AJ77)*Parameters!$C$9)+AJ78","v":8.0026455982905986},{"$f":"(SUM(AK76:AK77)*Parameters!$C$9)+AK78","v":4.7707919658119655},{"$f":"(SUM(AL76:AL77)*Parameters!$C$9)+AL78","v":8.7025752991452983},{"$f":"(SUM(AM76:AM77)*Parameters!$C$9)+AM78","v":35.881799871794868},{"$f":"(SUM(AN76:AN77)*Parameters!$C$9)+AN78","v":14.857839230769233},{"$f":"(SUM(AO76:AO77)*Parameters!$C$9)+AO78","v":8.1864470512820517},{"$f":"(SUM(AP76:AP77)*Parameters!$C$9)+AP78","v":4.929755384615385},{"$f":"(SUM(AQ76:AQ77)*Parameters!$C$9)+AQ78","v":9.2018197863247853},{"$f":"(SUM(AR76:AR77)*Parameters!$C$9)+AR78","v":37.175861452991455},{"$f":"(SUM(AS76:AS77)*Parameters!$C$9)+AS78","v":17.073824743589743},{"$f":"(SUM(AT76:AT77)*Parameters!$C$9)+AT78","v":8.7290011965811978},{"$f":"(SUM(AU76:AU77)*Parameters!$C$9)+AU78","v":5.4637731196581196},{"$f":"(SUM(AV76:AV77)*Parameters!$C$9)+AV78","v":10.890806111111111},{"$f":"(SUM(AW76:AW77)*Parameters!$C$9)+AW78","v":42.157405170940173},{"$f":"(SUM(AX76:AX77)*Parameters!$C$9)+AX78","v":14.40578700854701},{"$f":"(SUM(AY76:AY77)*Parameters!$C$9)+AY78","v":8.0026455982905986},{"$f":"(SUM(AZ76:AZ77)*Parameters!$C$9)+AZ78","v":4.7707919658119655},{"$f":"(SUM(BA76:BA77)*Parameters!$C$9)+BA78","v":8.7025752991452983},{"$f":"(SUM(BB76:BB77)*Parameters!$C$9)+BB78","v":35.881799871794868},{"$f":"(SUM(BC76:BC77)*Parameters!$C$9)+BC78","v":14.902547692307694},{"$f":"(SUM(BD76:BD77)*Parameters!$C$9)+BD78","v":8.1988660683760681},{"$f":"(SUM(BE76:BE77)*Parameters!$C$9)+BE78","v":4.9396905982905981},{"$f":"(SUM(BF76:BF77)*Parameters!$C$9)+BF78","v":9.2589472649572642},{"$f":"(SUM(BG76:BG77)*Parameters!$C$9)+BG78","v":37.300051623931623},{"$f":"(SUM(BH76:BH77)*Parameters!$C$9)+BH78","v":16.842831025641026},{"$f":"(SUM(BI76:BI77)*Parameters!$C$9)+BI78","v":8.7477866239316242},{"$f":"(SUM(BJ76:BJ77)*Parameters!$C$9)+BJ78","v":5.4612893162393155},{"$f":"(SUM(BK76:BK77)*Parameters!$C$9)+BK78","v":10.575363076923075},{"$f":"(SUM(BL76:BL77)*Parameters!$C$9)+BL78","v":41.627270042735034},{"$f":"(SUM(BM76:BM77)*Parameters!$C$9)+BM78","v":14.328789102564105},{"$f":"(SUM(BN76:BN77)*Parameters!$C$9)+BN78","v":7.9753237606837608},{"$f":"(SUM(BO76:BO77)*Parameters!$C$9)+BO78","v":4.7484377350427351},{"$f":"(SUM(BP76:BP77)*Parameters!$C$9)+BP78","v":8.6131583760683768},{"$f":"(SUM(BQ76:BQ77)*Parameters!$C$9)+BQ78","v":35.665708974358978},{"$f":"(SUM(BR76:BR77)*Parameters!$C$9)+BR78","v":14.554815213675216},{"$f":"(SUM(BS76:BS77)*Parameters!$C$9)+BS78","v":8.0846111111111103},{"$f":"(SUM(BT76:BT77)*Parameters!$C$9)+BT78","v":4.8378546581196584},{"$f":"(SUM(BU76:BU77)*Parameters!$C$9)+BU78","v":8.8466358974358954},{"$f":"(SUM(BV76:BV77)*Parameters!$C$9)+BV78","v":36.323916880341876},{"$f":"(SUM(BW76:BW77)*Parameters!$C$9)+BW78","v":15.34963230769231},{"$f":"(SUM(BX76:BX77)*Parameters!$C$9)+BX78","v":8.4994062820512823},{"$f":"(SUM(BY76:BY77)*Parameters!$C$9)+BY78","v":5.0340751282051279},{"$f":"(SUM(BZ76:BZ77)*Parameters!$C$9)+BZ78","v":9.8426410683760679},{"$f":"(SUM(CA76:CA77)*Parameters!$C$9)+CA78","v":38.725754786324785},{"$f":"(SUM(CB76:CB77)*Parameters!$C$9)+CB78","v":14.328789102564105},{"$f":"(SUM(CC76:CC77)*Parameters!$C$9)+CC78","v":7.9753237606837608},{"$f":"(SUM(CD76:CD77)*Parameters!$C$9)+CD78","v":4.7484377350427351},{"$f":"(SUM(CE76:CE77)*Parameters!$C$9)+CE78","v":8.6131583760683768},{"$f":"(SUM(CF76:CF77)*Parameters!$C$9)+CF78","v":35.665708974358978},{"$f":"(SUM(CG76:CG77)*Parameters!$C$9)+CG78","v":14.425657435897438},{"$f":"(SUM(CH76:CH77)*Parameters!$C$9)+CH78","v":8.0374188461538463},{"$f":"(SUM(CI76:CI77)*Parameters!$C$9)+CI78","v":4.7956300000000001},{"$f":"(SUM(CJ76:CJ77)*Parameters!$C$9)+CJ78","v":8.7025752991452983},{"$f":"(SUM(CK76:CK77)*Parameters!$C$9)+CK78","v":35.96128158119658},{"$f":"(SUM(CL76:CL77)*Parameters!$C$9)+CL78","v":15.478790085470088},{"$f":"(SUM(CM76:CM77)*Parameters!$C$9)+CM78","v":8.4795358547008544},{"$f":"(SUM(CN76:CN77)*Parameters!$C$9)+CN78","v":5.1135568376068381},{"$f":"(SUM(CO76:CO77)*Parameters!$C$9)+CO78","v":9.9792502564102552},{"$f":"(SUM(CP76:CP77)*Parameters!$C$9)+CP78","v":39.051133034188034},{"$f":"(SUM(CQ76:CQ77)*Parameters!$C$9)+CQ78","v":14.328789102564105},{"$f":"(SUM(CR76:CR77)*Parameters!$C$9)+CR78","v":7.9753237606837608},{"$f":"(SUM(CS76:CS77)*Parameters!$C$9)+CS78","v":4.7484377350427351},{"$f":"(SUM(CT76:CT77)*Parameters!$C$9)+CT78","v":8.6131583760683768},{"$f":"(SUM(CU76:CU77)*Parameters!$C$9)+CU78","v":35.665708974358978},{"$f":"(SUM(CV76:CV77)*Parameters!$C$9)+CV78","v":14.341208119658122},{"$f":"(SUM(CW76:CW77)*Parameters!$C$9)+CW78","v":7.9976779914529912},{"$f":"(SUM(CX76:CX77)*Parameters!$C$9)+CX78","v":4.7633405555555548},{"$f":"(SUM(CY76:CY77)*Parameters!$C$9)+CY78","v":8.6131583760683768},{"$f":"(SUM(CZ76:CZ77)*Parameters!$C$9)+CZ78","v":35.715385042735036},{"$f":"(SUM(DA76:DA77)*Parameters!$C$9)+DA78","v":14.855355427350428},{"$f":"(SUM(DB76:DB77)*Parameters!$C$9)+DB78","v":8.2808315811965798},{"$f":"(SUM(DC76:DC77)*Parameters!$C$9)+DC78","v":5.0092370940170943},{"$f":"(SUM(DD76:DD77)*Parameters!$C$9)+DD78","v":9.1024676495726489},{"$f":"(SUM(DE76:DE77)*Parameters!$C$9)+DE78","v":37.247891752136752},{"$f":"(SUM(DF76:DF77)*Parameters!$C$9)+DF78","v":14.328789102564105},{"$f":"(SUM(DG76:DG77)*Parameters!$C$9)+DG78","v":7.9753237606837608},{"$f":"(SUM(DH76:DH77)*Parameters!$C$9)+DH78","v":4.7484377350427351},{"$f":"(SUM(DI76:DI77)*Parameters!$C$9)+DI78","v":8.6131583760683768},{"$f":"(SUM(DJ76:DJ77)*Parameters!$C$9)+DJ78","v":35.665708974358978},{"$f":"(SUM(DK76:DK77)*Parameters!$C$9)+DK78","v":14.371013760683763},{"$f":"(SUM(DL76:DL77)*Parameters!$C$9)+DL78","v":8.0225160256410248},{"$f":"(SUM(DM76:DM77)*Parameters!$C$9)+DM78","v":4.7832109829059828},{"$f":"(SUM(DN76:DN77)*Parameters!$C$9)+DN78","v":8.6355126068376062},{"$f":"(SUM(DO76:DO77)*Parameters!$C$9)+DO78","v":35.812253376068377},{"$f":"(SUM(DP76:DP77)*Parameters!$C$9)+DP78","v":15.13850901709402},{"$f":"(SUM(DQ76:DQ77)*Parameters!$C$9)+DQ78","v":8.3404428632478638},{"$f":"(SUM(DR76:DR77)*Parameters!$C$9)+DR78","v":5.0812673931623937},{"$f":"(SUM(DS76:DS77)*Parameters!$C$9)+DS78","v":9.4477163247863238},{"$f":"(SUM(DT76:DT77)*Parameters!$C$9)+DT78","v":38.007935598290601},null,null,null,null,null,null,"Drill",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.55]
[null,null,null,"Ttl Fixed Costs",{"$f":"E79+E80*Parameters!$C$13+E81*Parameters!$C$12+E82*Parameters!$C$11","v":90.392980822606845},{"$f":"F79+F80*Parameters!$C$13+F81*Parameters!$C$12+F82*Parameters!$C$11","v":48.168007259914532},{"$f":"G79+G80*Parameters!$C$13+G81*Parameters!$C$12+G82*Parameters!$C$11","v":16.481271375961541},{"$f":"H79+H80*Parameters!$C$13+H81*Parameters!$C$12+H82*Parameters!$C$11","v":53.327052004123928},{"$f":"I79+I80*Parameters!$C$13+I81*Parameters!$C$12+I82*Parameters!$C$11","v":208.36931146260684},{"$f":"J79+J80*Parameters!$C$13+J81*Parameters!$C$12+J82*Parameters!$C$11","v":29.592561739850431},{"$f":"K79+K80*Parameters!$C$13+K81*Parameters!$C$12+K82*Parameters!$C$11","v":6.7636525411538466},{"$f":"L79+L80*Parameters!$C$13+L81*Parameters!$C$12+L82*Parameters!$C$11","v":5.93506813965812},{"$f":"M79+M80*Parameters!$C$13+M81*Parameters!$C$12+M82*Parameters!$C$11","v":9.9558006798504266},{"$f":"N79+N80*Parameters!$C$13+N81*Parameters!$C$12+N82*Parameters!$C$11","v":52.247083100512825},{"$f":"O79+O80*Parameters!$C$13+O81*Parameters!$C$12+O82*Parameters!$C$11","v":26.347970575769228},{"$f":"P79+P80*Parameters!$C$13+P81*Parameters!$C$12+P82*Parameters!$C$11","v":7.7791965516880337},{"$f":"Q79+Q80*Parameters!$C$13+Q81*Parameters!$C$12+Q82*Parameters!$C$11","v":2.3746626127777777},{"$f":"R79+R80*Parameters!$C$13+R81*Parameters!$C$12+R82*Parameters!$C$11","v":9.0200227742094015},{"$f":"S79+S80*Parameters!$C$13+S81*Parameters!$C$12+S82*Parameters!$C$11","v":45.521852514444447},{"$f":"T79+T80*Parameters!$C$13+T81*Parameters!$C$12+T82*Parameters!$C$11","v":225.84047536929489},{"$f":"U79+U80*Parameters!$C$13+U81*Parameters!$C$12+U82*Parameters!$C$11","v":116.11558558309829},{"$f":"V79+V80*Parameters!$C$13+V81*Parameters!$C$12+V82*Parameters!$C$11","v":38.152882177307696},{"$f":"W79+W80*Parameters!$C$13+W81*Parameters!$C$12+W82*Parameters!$C$11","v":134.88814574247863},{"$f":"X79+X80*Parameters!$C$13+X81*Parameters!$C$12+X82*Parameters!$C$11","v":514.99708887217957},{"$f":"Y79+Y80*Parameters!$C$13+Y81*Parameters!$C$12+Y82*Parameters!$C$11","v":81.522637010021384},{"$f":"Z79+Z80*Parameters!$C$13+Z81*Parameters!$C$12+Z82*Parameters!$C$11","v":40.824268639807684},{"$f":"AA79+AA80*Parameters!$C$13+AA81*Parameters!$C$12+AA82*Parameters!$C$11","v":11.651462226324787},{"$f":"AB79+AB80*Parameters!$C$13+AB81*Parameters!$C$12+AB82*Parameters!$C$11","v":49.850719497264961},{"$f":"AC79+AC80*Parameters!$C$13+AC81*Parameters!$C$12+AC82*Parameters!$C$11","v":183.8490873734188},{"$f":"AD79+AD80*Parameters!$C$13+AD81*Parameters!$C$12+AD82*Parameters!$C$11","v":23.606281299401708},{"$f":"AE79+AE80*Parameters!$C$13+AE81*Parameters!$C$12+AE82*Parameters!$C$11","v":11.348605865961538},{"$f":"AF79+AF80*Parameters!$C$13+AF81*Parameters!$C$12+AF82*Parameters!$C$11","v":2.7282655607905983},{"$f":"AG79+AG80*Parameters!$C$13+AG81*Parameters!$C$12+AG82*Parameters!$C$11","v":13.443317753504274},{"$f":"AH79+AH80*Parameters!$C$13+AH81*Parameters!$C$12+AH82*Parameters!$C$11","v":51.12647047965811},{"$f":"AI79+AI80*Parameters!$C$13+AI81*Parameters!$C$12+AI82*Parameters!$C$11","v":242.23753463224358},{"$f":"AJ79+AJ80*Parameters!$C$13+AJ81*Parameters!$C$12+AJ82*Parameters!$C$11","v":127.64335936677351},{"$f":"AK79+AK80*Parameters!$C$13+AK81*Parameters!$C$12+AK82*Parameters!$C$11","v":43.417129657222219},{"$f":"AL79+AL80*Parameters!$C$13+AL81*Parameters!$C$12+AL82*Parameters!$C$11","v":143.31731887561966},{"$f":"AM79+AM80*Parameters!$C$13+AM81*Parameters!$C$12+AM82*Parameters!$C$11","v":556.61534253185891},{"$f":"AN79+AN80*Parameters!$C$13+AN81*Parameters!$C$12+AN82*Parameters!$C$11","v":62.640103970470086},{"$f":"AO79+AO80*Parameters!$C$13+AO81*Parameters!$C$12+AO82*Parameters!$C$11","v":31.951011325811969},{"$f":"AP79+AP80*Parameters!$C$13+AP81*Parameters!$C$12+AP82*Parameters!$C$11","v":10.257375397649572},{"$f":"AQ79+AQ80*Parameters!$C$13+AQ81*Parameters!$C$12+AQ82*Parameters!$C$11","v":37.591219710213679},{"$f":"AR79+AR80*Parameters!$C$13+AR81*Parameters!$C$12+AR82*Parameters!$C$11","v":142.4397104041453},{"$f":"AS79+AS80*Parameters!$C$13+AS81*Parameters!$C$12+AS82*Parameters!$C$11","v":20.007626441773503},{"$f":"AT79+AT80*Parameters!$C$13+AT81*Parameters!$C$12+AT82*Parameters!$C$11","v":11.354494963867522},{"$f":"AU79+AU80*Parameters!$C$13+AU81*Parameters!$C$12+AU82*Parameters!$C$11","v":2.712832448247863},{"$f":"AV79+AV80*Parameters!$C$13+AV81*Parameters!$C$12+AV82*Parameters!$C$11","v":12.114471747329059},{"$f":"AW79+AW80*Parameters!$C$13+AW81*Parameters!$C$12+AW82*Parameters!$C$11","v":46.189425601217948},{"$f":"AX79+AX80*Parameters!$C$13+AX81*Parameters!$C$12+AX82*Parameters!$C$11","v":242.23753463224358},{"$f":"AY79+AY80*Parameters!$C$13+AY81*Parameters!$C$12+AY82*Parameters!$C$11","v":127.64335936677351},{"$f":"AZ79+AZ80*Parameters!$C$13+AZ81*Parameters!$C$12+AZ82*Parameters!$C$11","v":43.417129657222219},{"$f":"BA79+BA80*Parameters!$C$13+BA81*Parameters!$C$12+BA82*Parameters!$C$11","v":143.31731887561966},{"$f":"BB79+BB80*Parameters!$C$13+BB81*Parameters!$C$12+BB82*Parameters!$C$11","v":556.61534253185891},{"$f":"BC79+BC80*Parameters!$C$13+BC81*Parameters!$C$12+BC82*Parameters!$C$11","v":58.149984743995731},{"$f":"BD79+BD80*Parameters!$C$13+BD81*Parameters!$C$12+BD82*Parameters!$C$11","v":29.875548914764956},{"$f":"BE79+BE80*Parameters!$C$13+BE81*Parameters!$C$12+BE82*Parameters!$C$11","v":9.7998004385256401},{"$f":"BF79+BF80*Parameters!$C$13+BF81*Parameters!$C$12+BF82*Parameters!$C$11","v":34.744340117158117},{"$f":"BG79+BG80*Parameters!$C$13+BG81*Parameters!$C$12+BG82*Parameters!$C$11","v":132.56967421444443},{"$f":"BH79+BH80*Parameters!$C$13+BH81*Parameters!$C$12+BH82*Parameters!$C$11","v":23.606281299401708},{"$f":"BI79+BI80*Parameters!$C$13+BI81*Parameters!$C$12+BI82*Parameters!$C$11","v":11.348605865961538},{"$f":"BJ79+BJ80*Parameters!$C$13+BJ81*Parameters!$C$12+BJ82*Parameters!$C$11","v":2.7282655607905983},{"$f":"BK79+BK80*Parameters!$C$13+BK81*Parameters!$C$12+BK82*Parameters!$C$11","v":13.443317753504274},{"$f":"BL79+BL80*Parameters!$C$13+BL81*Parameters!$C$12+BL82*Parameters!$C$11","v":51.12647047965811},{"$f":"BM79+BM80*Parameters!$C$13+BM81*Parameters!$C$12+BM82*Parameters!$C$11","v":478.64739830085477},{"$f":"BN79+BN80*Parameters!$C$13+BN81*Parameters!$C$12+BN82*Parameters!$C$11","v":244.94770444322648},{"$f":"BO79+BO80*Parameters!$C$13+BO81*Parameters!$C$12+BO82*Parameters!$C$11","v":79.481808753846167},{"$f":"BP79+BP80*Parameters!$C$13+BP81*Parameters!$C$12+BP82*Parameters!$C$11","v":286.63712155465811},{"$f":"BQ79+BQ80*Parameters!$C$13+BQ81*Parameters!$C$12+BQ82*Parameters!$C$11","v":1089.7140330525856},{"$f":"BR79+BR80*Parameters!$C$13+BR81*Parameters!$C$12+BR82*Parameters!$C$11","v":128.94693764076922},{"$f":"BS79+BS80*Parameters!$C$13+BS81*Parameters!$C$12+BS82*Parameters!$C$11","v":64.464879828162395},{"$f":"BT79+BT80*Parameters!$C$13+BT81*Parameters!$C$12+BT82*Parameters!$C$11","v":18.023563028931626},{"$f":"BU79+BU80*Parameters!$C$13+BU81*Parameters!$C$12+BU82*Parameters!$C$11","v":79.073097659380352},{"$f":"BV79+BV80*Parameters!$C$13+BV81*Parameters!$C$12+BV82*Parameters!$C$11","v":290.50847815724359},{"$f":"BW79+BW80*Parameters!$C$13+BW81*Parameters!$C$12+BW82*Parameters!$C$11","v":33.74171436820513},{"$f":"BX79+BX80*Parameters!$C$13+BX81*Parameters!$C$12+BX82*Parameters!$C$11","v":16.296255343098291},{"$f":"BY79+BY80*Parameters!$C$13+BY81*Parameters!$C$12+BY82*Parameters!$C$11","v":7.0183417437179498},{"$f":"BZ79+BZ80*Parameters!$C$13+BZ81*Parameters!$C$12+BZ82*Parameters!$C$11","v":19.432064610747862},{"$f":"CA79+CA80*Parameters!$C$13+CA81*Parameters!$C$12+CA82*Parameters!$C$11","v":76.488376065769231},{"$f":"CB79+CB80*Parameters!$C$13+CB81*Parameters!$C$12+CB82*Parameters!$C$11","v":482.39348303611109},{"$f":"CC79+CC80*Parameters!$C$13+CC81*Parameters!$C$12+CC82*Parameters!$C$11","v":250.89940288867521},{"$f":"CD79+CD80*Parameters!$C$13+CD81*Parameters!$C$12+CD82*Parameters!$C$11","v":84.209588226645309},{"$f":"CE79+CE80*Parameters!$C$13+CE81*Parameters!$C$12+CE82*Parameters!$C$11","v":286.63712155465811},{"$f":"CF79+CF80*Parameters!$C$13+CF81*Parameters!$C$12+CF82*Parameters!$C$11","v":1104.1395957060897},{"$f":"CG79+CG80*Parameters!$C$13+CG81*Parameters!$C$12+CG82*Parameters!$C$11","v":229.99546245188034},{"$f":"CH79+CH80*Parameters!$C$13+CH81*Parameters!$C$12+CH82*Parameters!$C$11","v":114.19835635264957},{"$f":"CI79+CI80*Parameters!$C$13+CI81*Parameters!$C$12+CI82*Parameters!$C$11","v":27.967338374529916},{"$f":"CJ79+CJ80*Parameters!$C$13+CJ81*Parameters!$C$12+CJ82*Parameters!$C$11","v":143.31731887561966},{"$f":"CK79+CK80*Parameters!$C$13+CK81*Parameters!$C$12+CK82*Parameters!$C$11","v":515.4784760546795},{"$f":"CL79+CL80*Parameters!$C$13+CL81*Parameters!$C$12+CL82*Parameters!$C$11","v":30.210909568568376},{"$f":"CM79+CM80*Parameters!$C$13+CM81*Parameters!$C$12+CM82*Parameters!$C$11","v":14.93184499767094},{"$f":"CN79+CN80*Parameters!$C$13+CN81*Parameters!$C$12+CN82*Parameters!$C$11","v":5.3644937858974355},{"$f":"CO79+CO80*Parameters!$C$13+CO81*Parameters!$C$12+CO82*Parameters!$C$11","v":17.639845206367525},{"$f":"CP79+CP80*Parameters!$C$13+CP81*Parameters!$C$12+CP82*Parameters!$C$11","v":68.147093558504281},{"$f":"CQ79+CQ80*Parameters!$C$13+CQ81*Parameters!$C$12+CQ82*Parameters!$C$11","v":478.64739830085477},{"$f":"CR79+CR80*Parameters!$C$13+CR81*Parameters!$C$12+CR82*Parameters!$C$11","v":244.94770444322648},{"$f":"CS79+CS80*Parameters!$C$13+CS81*Parameters!$C$12+CS82*Parameters!$C$11","v":79.481808753846167},{"$f":"CT79+CT80*Parameters!$C$13+CT81*Parameters!$C$12+CT82*Parameters!$C$11","v":286.63712155465811},{"$f":"CU79+CU80*Parameters!$C$13+CU81*Parameters!$C$12+CU82*Parameters!$C$11","v":1089.7140330525856},{"$f":"CV79+CV80*Parameters!$C$13+CV81*Parameters!$C$12+CV82*Parameters!$C$11","v":455.2686110403846},{"$f":"CW79+CW80*Parameters!$C$13+CW81*Parameters!$C$12+CW82*Parameters!$C$11","v":225.45315230606838},{"$f":"CX79+CX80*Parameters!$C$13+CX81*Parameters!$C$12+CX82*Parameters!$C$11","v":49.971284557115382},{"$f":"CY79+CY80*Parameters!$C$13+CY81*Parameters!$C$12+CY82*Parameters!$C$11","v":286.63712155465811},{"$f":"CZ79+CZ80*Parameters!$C$13+CZ81*Parameters!$C$12+CZ82*Parameters!$C$11","v":1017.3301694582265},{"$f":"DA79+DA80*Parameters!$C$13+DA81*Parameters!$C$12+DA82*Parameters!$C$11","v":69.786650953354709},{"$f":"DB79+DB80*Parameters!$C$13+DB81*Parameters!$C$12+DB82*Parameters!$C$11","v":34.533326113910256},{"$f":"DC79+DC80*Parameters!$C$13+DC81*Parameters!$C$12+DC82*Parameters!$C$11","v":7.3671323226068388},{"$f":"DD79+DD80*Parameters!$C$13+DD81*Parameters!$C$12+DD82*Parameters!$C$11","v":44.098975920341879},{"$f":"DE79+DE80*Parameters!$C$13+DE81*Parameters!$C$12+DE82*Parameters!$C$11","v":155.78608531021368},{"$f":"DF79+DF80*Parameters!$C$13+DF81*Parameters!$C$12+DF82*Parameters!$C$11","v":482.39348303611109},{"$f":"DG79+DG80*Parameters!$C$13+DG81*Parameters!$C$12+DG82*Parameters!$C$11","v":250.89940288867521},{"$f":"DH79+DH80*Parameters!$C$13+DH81*Parameters!$C$12+DH82*Parameters!$C$11","v":84.209588226645309},{"$f":"DI79+DI80*Parameters!$C$13+DI81*Parameters!$C$12+DI82*Parameters!$C$11","v":286.63712155465811},{"$f":"DJ79+DJ80*Parameters!$C$13+DJ81*Parameters!$C$12+DJ82*Parameters!$C$11","v":1104.1395957060897},{"$f":"DK79+DK80*Parameters!$C$13+DK81*Parameters!$C$12+DK82*Parameters!$C$11","v":359.95094101944449},{"$f":"DL79+DL80*Parameters!$C$13+DL81*Parameters!$C$12+DL82*Parameters!$C$11","v":177.89850912331195},{"$f":"DM79+DM80*Parameters!$C$13+DM81*Parameters!$C$12+DM82*Parameters!$C$11","v":34.593739664465815},{"$f":"DN79+DN80*Parameters!$C$13+DN81*Parameters!$C$12+DN82*Parameters!$C$11","v":229.30865479143159},{"$f":"DO79+DO80*Parameters!$C$13+DO81*Parameters!$C$12+DO82*Parameters!$C$11","v":801.75184459865386},{"$f":"DP79+DP80*Parameters!$C$13+DP81*Parameters!$C$12+DP82*Parameters!$C$11","v":44.624422049786325},{"$f":"DQ79+DQ80*Parameters!$C$13+DQ81*Parameters!$C$12+DQ82*Parameters!$C$11","v":22.986987141581196},{"$f":"DR79+DR80*Parameters!$C$13+DR81*Parameters!$C$12+DR82*Parameters!$C$11","v":5.7535493020085475},{"$f":"DS79+DS80*Parameters!$C$13+DS81*Parameters!$C$12+DS82*Parameters!$C$11","v":27.628669294572653},{"$f":"DT79+DT80*Parameters!$C$13+DT81*Parameters!$C$12+DT82*Parameters!$C$11","v":100.99362778794872},null,null,null,null,null,null,"Planter",null,null,null,1,null,null,null,null,null,null,null,null,1,20.41,20.41]
[null,null,null,"Labor Hrs.",0.28999999999999998,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(E85:H85)","v":0.65599999999999992},0.66100000000000003,0.18099999999999999,0.23599999999999999,7.0000000000000007E-2,{"$f":"+SUM(J85:M85)","v":1.1480000000000001},0.66100000000000003,0.18099999999999999,0.23599999999999999,7.0000000000000007E-2,{"$f":"+SUM(O85:R85)","v":1.1480000000000001},0.28999999999999998,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(T85:W85)","v":0.65599999999999992},0.28999999999999998,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(Y85:AB85)","v":0.65599999999999992},0.372,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(AD85:AG85)","v":0.73799999999999999},0.28999999999999998,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(AI85:AL85)","v":0.65599999999999992},0.28999999999999998,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(AN85:AQ85)","v":0.65599999999999992},0.372,0.159,0.158,7.0000000000000007E-2,{"$f":"+SUM(AS85:AV85)","v":0.75900000000000012},0.28999999999999998,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(AX85:BA85)","v":0.65599999999999992},0.28999999999999998,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(BC85:BF85)","v":0.65599999999999992},0.372,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(BH85:BK85)","v":0.73799999999999999},0.28999999999999998,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(BM85:BP85)","v":0.65599999999999992},0.28999999999999998,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(BR85:BU85)","v":0.65599999999999992},0.28999999999999998,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(BW85:BZ85)","v":0.65599999999999992},0.28999999999999998,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(CB85:CE85)","v":0.65599999999999992},0.28999999999999998,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(CG85:CJ85)","v":0.65599999999999992},0.28999999999999998,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(CL85:CO85)","v":0.65599999999999992},0.28999999999999998,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(CQ85:CT85)","v":0.65599999999999992},0.28999999999999998,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(CV85:CY85)","v":0.65599999999999992},0.28999999999999998,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(DA85:DD85)","v":0.65599999999999992},0.28999999999999998,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(DF85:DI85)","v":0.65599999999999992},0.28999999999999998,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(DK85:DN85)","v":0.65599999999999992},0.28999999999999998,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(DP85:DS85)","v":0.65599999999999992},null,null,null,null,null,null,"Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Tractor 1",null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,null,null,"Rotary Hoe",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Tractor 2",null,null,null,null,95,null,null,null,null,160,null,null,null,null,270,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,null,null,"Sprayer",null,null,1,1,null,null,null,null,null,null,null,null,2,11.64,5.82]
[null,null,null,"Tractor 3",null,null,null,null,null,null,null,null,null,95,"* Data copied from Area 2 ",null,null,null,160,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,"S. Shreader",null,null,null,null,null,null,null,null,1,null,null,null,1,0]
[null,null,null,"Diversified IRR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"* Data copied from Area 2 ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dry Fert. Spdr.",null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.6]
[null,{"$f":"+C98","v":0.45284621920135937},null,"Fuel",null,null,null,null,{"$f":"+SUM(E90:H90)","v":0},null,null,null,null,{"$f":"+SUM(J90:M90)","v":0},null,null,null,null,{"$f":"+SUM(O90:R90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Windrower",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Lube",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baler",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,2017,117.7,"Repairs",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"+B92+1","v":2018},null,"Depreciation",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operations/Month",{"$f":"SUM(EB73:EB92)","v":0},0,4,2,0,0,0,0,1,0,0,0,{"$f":"SUM(EN73:EN92)-SUM(EB93:EM93)","v":0}]
[null,{"$f":"+B93+1","v":2019},null,"Insurance",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Custom Cost/Month",{"$f":"EB73*$EP73+EB74*$EP74+EB75*$EP75+EB76*$EP76+EB77*$EP77+EB78*$EP78+EB79*$EP79+EB80*$EP80+EB81*$EP81+EB82*$EP82+EB83*$EP83+EB84*$EP84+EB85*$EP85+EB86*$EP86+EB87*$EP87+EB88*$EP88+EB89*$EP89+EB90*$EP90","v":0},0,49.72,26.23,0,0,0,0,0,0,0,0,{"$f":"SUM(EB94:EM94)-EO94","v":0},{"$f":"SUM(EO73:EO92)","v":75.95}]
[null,2020,null,"Taxes",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,2021,null,"Interest",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Offset Disc",null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB96:EM96)","v":1},{"$f":"EN96*EP96","v":10.79},10.79]
[null,2022,171,"Ttl Variable Costs",{"$f":"(SUM(E90:E91)*Parameters!$C$9)+E92","v":0},{"$f":"(SUM(F90:F91)*Parameters!$C$9)+F92","v":0},{"$f":"(SUM(G90:G91)*Parameters!$C$9)+G92","v":0},{"$f":"(SUM(H90:H91)*Parameters!$C$9)+H92","v":0},{"$f":"(SUM(I90:I91)*Parameters!$C$9)+I92","v":0},{"$f":"(SUM(J90:J91)*Parameters!$C$9)+J92","v":0},{"$f":"(SUM(K90:K91)*Parameters!$C$9)+K92","v":0},{"$f":"(SUM(L90:L91)*Parameters!$C$9)+L92","v":0},{"$f":"(SUM(M90:M91)*Parameters!$C$9)+M92","v":0},{"$f":"(SUM(N90:N91)*Parameters!$C$9)+N92","v":0},{"$f":"(SUM(O90:O91)*Parameters!$C$9)+O92","v":0},{"$f":"(SUM(P90:P91)*Parameters!$C$9)+P92","v":0},{"$f":"(SUM(Q90:Q91)*Parameters!$C$9)+Q92","v":0},{"$f":"(SUM(R90:R91)*Parameters!$C$9)+R92","v":0},{"$f":"(SUM(S90:S91)*Parameters!$C$9)+S92","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chisel",null,null,null,null,null,null,null,null,null,null,null,null,0,0,16.64]
[null,null,{"$f":"+(C97-C92)/C92","v":0.45284621920135937},"Ttl Fixed Costs",{"$f":"E93+E94*Parameters!$C$13+E95*Parameters!$C$12+E96*Parameters!$C$11","v":0},{"$f":"F93+F94*Parameters!$C$13+F95*Parameters!$C$12+F96*Parameters!$C$11","v":0},{"$f":"G93+G94*Parameters!$C$13+G95*Parameters!$C$12+G96*Parameters!$C$11","v":0},{"$f":"H93+H94*Parameters!$C$13+H95*Parameters!$C$12+H96*Parameters!$C$11","v":0},{"$f":"I93+I94*Parameters!$C$13+I95*Parameters!$C$12+I96*Parameters!$C$11","v":0},{"$f":"J93+J94*Parameters!$C$13+J95*Parameters!$C$12+J96*Parameters!$C$11","v":0},{"$f":"K93+K94*Parameters!$C$13+K95*Parameters!$C$12+K96*Parameters!$C$11","v":0},{"$f":"L93+L94*Parameters!$C$13+L95*Parameters!$C$12+L96*Parameters!$C$11","v":0},{"$f":"M93+M94*Parameters!$C$13+M95*Parameters!$C$12+M96*Parameters!$C$11","v":0},{"$f":"N93+N94*Parameters!$C$13+N95*Parameters!$C$12+N96*Parameters!$C$11","v":0},{"$f":"O93+O94*Parameters!$C$13+O95*Parameters!$C$12+O96*Parameters!$C$11","v":0},{"$f":"P93+P94*Parameters!$C$13+P95*Parameters!$C$12+P96*Parameters!$C$11","v":0},{"$f":"Q93+Q94*Parameters!$C$13+Q95*Parameters!$C$12+Q96*Parameters!$C$11","v":0},{"$f":"R93+R94*Parameters!$C$13+R95*Parameters!$C$12+R96*Parameters!$C$11","v":0},{"$f":"S93+S94*Parameters!$C$13+S95*Parameters!$C$12+S96*Parameters!$C$11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anhy. App.",null,null,1,null,null,null,null,null,null,null,null,null,1,17.72,17.72]
[null,null,null,"Labor Hrs.",null,null,null,null,{"$f":"+SUM(E99:H99)","v":0},null,null,null,null,{"$f":"+SUM(J99:M99)","v":0},null,null,null,null,{"$f":"+SUM(O99:R99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sweep Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,13.17]
[null,null,null,"Tractor 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M.B. Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,21.8]
[null,null,null,"Tractor 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Field Cultivator",null,null,1,null,null,null,null,null,null,null,null,null,1,15.39,15.39]
[null,null,null,"Tractor 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cultipacker",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tandem Disk",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.27]
[null,null,null,"Fuel",null,null,null,null,{"$f":"+SUM(E104:H104)","v":0},null,null,null,null,{"$f":"+SUM(J104:M104)","v":0},null,null,null,null,{"$f":"+SUM(O104:R104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Springtooth",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Lube",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S. Harrow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.8]
[null,null,null,"Repairs",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drill",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.55]
[null,null,null,"Depreciation",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planter",null,null,null,1,null,null,null,null,null,null,null,null,1,20.41,20.41]
[null,null,null,"Insurance",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Taxes",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rotary Hoe",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Interest",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprayer",null,null,1,1,null,null,null,null,null,null,null,null,2,11.64,5.82]
[null,null,null,"Ttl Variable Costs",{"$f":"(SUM(E104:E105)*Parameters!$C$9)+E106","v":0},{"$f":"(SUM(F104:F105)*Parameters!$C$9)+F106","v":0},{"$f":"(SUM(G104:G105)*Parameters!$C$9)+G106","v":0},{"$f":"(SUM(H104:H105)*Parameters!$C$9)+H106","v":0},{"$f":"(SUM(I104:I105)*Parameters!$C$9)+I106","v":0},{"$f":"(SUM(J104:J105)*Parameters!$C$9)+J106","v":0},{"$f":"(SUM(K104:K105)*Parameters!$C$9)+K106","v":0},{"$f":"(SUM(L104:L105)*Parameters!$C$9)+L106","v":0},{"$f":"(SUM(M104:M105)*Parameters!$C$9)+M106","v":0},{"$f":"(SUM(N104:N105)*Parameters!$C$9)+N106","v":0},{"$f":"(SUM(O104:O105)*Parameters!$C$9)+O106","v":0},{"$f":"(SUM(P104:P105)*Parameters!$C$9)+P106","v":0},{"$f":"(SUM(Q104:Q105)*Parameters!$C$9)+Q106","v":0},{"$f":"(SUM(R104:R105)*Parameters!$C$9)+R106","v":0},{"$f":"(SUM(S104:S105)*Parameters!$C$9)+S106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S. Shreader",null,null,null,null,null,null,null,null,1,null,null,null,1,0]
[null,null,null,"Ttl Fixed Costs",{"$f":"E107+E108*Parameters!$C$13+E109*Parameters!$C$12+E110*Parameters!$C$11","v":0},{"$f":"F107+F108*Parameters!$C$13+F109*Parameters!$C$12+F110*Parameters!$C$11","v":0},{"$f":"G107+G108*Parameters!$C$13+G109*Parameters!$C$12+G110*Parameters!$C$11","v":0},{"$f":"H107+H108*Parameters!$C$13+H109*Parameters!$C$12+H110*Parameters!$C$11","v":0},{"$f":"I107+I108*Parameters!$C$13+I109*Parameters!$C$12+I110*Parameters!$C$11","v":0},{"$f":"J107+J108*Parameters!$C$13+J109*Parameters!$C$12+J110*Parameters!$C$11","v":0},{"$f":"K107+K108*Parameters!$C$13+K109*Parameters!$C$12+K110*Parameters!$C$11","v":0},{"$f":"L107+L108*Parameters!$C$13+L109*Parameters!$C$12+L110*Parameters!$C$11","v":0},{"$f":"M107+M108*Parameters!$C$13+M109*Parameters!$C$12+M110*Parameters!$C$11","v":0},{"$f":"N107+N108*Parameters!$C$13+N109*Parameters!$C$12+N110*Parameters!$C$11","v":0},{"$f":"O107+O108*Parameters!$C$13+O109*Parameters!$C$12+O110*Parameters!$C$11","v":0},{"$f":"P107+P108*Parameters!$C$13+P109*Parameters!$C$12+P110*Parameters!$C$11","v":0},{"$f":"Q107+Q108*Parameters!$C$13+Q109*Parameters!$C$12+Q110*Parameters!$C$11","v":0},{"$f":"R107+R108*Parameters!$C$13+R109*Parameters!$C$12+R110*Parameters!$C$11","v":0},{"$f":"S107+S108*Parameters!$C$13+S109*Parameters!$C$12+S110*Parameters!$C$11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dry Fert. Spdr.",null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.6]
[null,null,null,"Labor Hrs.",null,null,null,null,{"$f":"+SUM(E113:H113)","v":0},null,null,null,null,{"$f":"+SUM(J113:M113)","v":0},null,null,null,null,{"$f":"+SUM(O113:R113)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Windrower",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Tractor 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baler",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Tractor 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Tractor 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operations/Month",{"$f":"SUM(EB96:EB115)","v":0},0,4,2,0,0,0,0,1,0,0,0,{"$f":"SUM(EN96:EN115)-SUM(EB116:EM116)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Custom Cost/Month",{"$f":"EB96*$EP96+EB97*$EP97+EB98*$EP98+EB99*$EP99+EB100*$EP100+EB101*$EP101+EB102*$EP102+EB103*$EP103+EB104*$EP104+EB105*$EP105+EB106*$EP106+EB107*$EP107+EB108*$EP108+EB109*$EP109+EB110*$EP110+EB111*$EP111+EB112*$EP112+EB113*$EP113","v":0},0,49.72,26.23,0,0,0,0,0,0,0,0,{"$f":"SUM(EB117:EM117)-EO117","v":0},{"$f":"SUM(EO96:EO115)","v":75.95}]
[null,null,null,"Fuel",null,null,null,null,{"$f":"+SUM(E118:H118)","v":0},null,null,null,null,{"$f":"+SUM(J118:M118)","v":0},5.9909999999999997,1.276,1.3149999999999999,0.82199999999999995,{"$f":"+SUM(O118:R118)","v":9.4039999999999981}]
[null,null,null,"Lube",null,null,null,null,0,null,null,null,null,0,0.89900000000000002,0.191,0.19700000000000001,0.123,1.4100000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"Offset Disc",null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB119:EM119)","v":1},{"$f":"EN119*EP119","v":10.79},10.79]
[null,null,null,"Repairs",null,null,null,null,0,null,null,null,null,0,17.530684529914531,5.3600477777777762,4.7366131196581192,7.5482785897435898,35.175624017094016,null,17.530684529914531,5.3600477777777762,4.7366131196581192,7.5482785897435898,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chisel",null,null,null,null,null,null,null,null,null,null,null,null,0,0,16.64]
[null,null,null,"Depreciation",null,null,null,null,0,null,null,null,null,0,15.772151709401712,3.5990311538461546,3.0799162393162391,5.5289464102564096,27.980045512820517,null,15.772151709401712,3.5990311538461546,3.0799162393162391,5.5289464102564096,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anhy. App.",null,null,1,null,null,null,null,null,null,null,null,null,1,17.72,17.72]
[null,null,null,"Insurance",null,null,null,null,0,null,null,null,null,0,147.25228568376068,33.72508282051281,30.520976410256413,46.896692350427351,258.3950372649573,null,147.25228568376068,33.72508282051281,30.520976410256413,46.896692350427351,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sweep Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,13.17]
[null,null,null,"Taxes",null,null,null,null,0,null,null,null,null,0,226.11056042735044,51.720238589743587,45.925525213675208,74.546392008547016,398.30271623931623,null,226.11056042735044,51.720238589743587,45.925525213675208,74.546392008547016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M.B. Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,21.8]
[null,null,null,"Interest",null,null,null,null,0,null,null,null,null,0,147.25228568376068,33.72508282051281,30.520976410256413,46.896692350427351,258.3950372649573,null,147.25228568376068,33.72508282051281,30.520976410256413,46.896692350427351,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Field Cultivator",null,null,1,null,null,null,null,null,null,null,null,null,1,15.39,15.39]
[null,null,null,"Ttl Variable Costs",{"$f":"(SUM(E118:E119)*Parameters!$C$9)+E120","v":0},{"$f":"(SUM(F118:F119)*Parameters!$C$9)+F120","v":0},{"$f":"(SUM(G118:G119)*Parameters!$C$9)+G120","v":0},{"$f":"(SUM(H118:H119)*Parameters!$C$9)+H120","v":0},{"$f":"(SUM(I118:I119)*Parameters!$C$9)+I120","v":0},{"$f":"(SUM(J118:J119)*Parameters!$C$9)+J120","v":0},{"$f":"(SUM(K118:K119)*Parameters!$C$9)+K120","v":0},{"$f":"(SUM(L118:L119)*Parameters!$C$9)+L120","v":0},{"$f":"(SUM(M118:M119)*Parameters!$C$9)+M120","v":0},{"$f":"(SUM(N118:N119)*Parameters!$C$9)+N120","v":0},{"$f":"(SUM(O118:O119)*Parameters!$C$9)+O120","v":40.198784529914533},{"$f":"(SUM(P118:P119)*Parameters!$C$9)+P120","v":10.186477777777776},{"$f":"(SUM(Q118:Q119)*Parameters!$C$9)+Q120","v":9.7110931196581198},{"$f":"(SUM(R118:R119)*Parameters!$C$9)+R120","v":10.657328589743589},{"$f":"(SUM(S118:S119)*Parameters!$C$9)+S120","v":70.753684017094002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cultipacker",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Ttl Fixed Costs",{"$f":"E121+E122*Parameters!$C$13+E123*Parameters!$C$12+E124*Parameters!$C$11","v":0},{"$f":"F121+F122*Parameters!$C$13+F123*Parameters!$C$12+F124*Parameters!$C$11","v":0},{"$f":"G121+G122*Parameters!$C$13+G123*Parameters!$C$12+G124*Parameters!$C$11","v":0},{"$f":"H121+H122*Parameters!$C$13+H123*Parameters!$C$12+H124*Parameters!$C$11","v":0},{"$f":"I121+I122*Parameters!$C$13+I123*Parameters!$C$12+I124*Parameters!$C$11","v":0},{"$f":"J121+J122*Parameters!$C$13+J123*Parameters!$C$12+J124*Parameters!$C$11","v":0},{"$f":"K121+K122*Parameters!$C$13+K123*Parameters!$C$12+K124*Parameters!$C$11","v":0},{"$f":"L121+L122*Parameters!$C$13+L123*Parameters!$C$12+L124*Parameters!$C$11","v":0},{"$f":"M121+M122*Parameters!$C$13+M123*Parameters!$C$12+M124*Parameters!$C$11","v":0},{"$f":"N121+N122*Parameters!$C$13+N123*Parameters!$C$12+N124*Parameters!$C$11","v":0},{"$f":"O121+O122*Parameters!$C$13+O123*Parameters!$C$12+O124*Parameters!$C$11","v":29.592561739850431},{"$f":"P121+P122*Parameters!$C$13+P123*Parameters!$C$12+P124*Parameters!$C$11","v":6.7636525411538466},{"$f":"Q121+Q122*Parameters!$C$13+Q123*Parameters!$C$12+Q124*Parameters!$C$11","v":5.93506813965812},{"$f":"R121+R122*Parameters!$C$13+R123*Parameters!$C$12+R124*Parameters!$C$11","v":9.9558006798504266},{"$f":"S121+S122*Parameters!$C$13+S123*Parameters!$C$12+S124*Parameters!$C$11","v":52.247083100512825},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tandem Disk",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.27]
[null,null,null,"Labor Hrs.",null,null,null,null,{"$f":"+SUM(E127:H127)","v":0},null,null,null,null,{"$f":"+SUM(J127:M127)","v":0},0.66100000000000003,0.18099999999999999,0.23599999999999999,7.0000000000000007E-2,{"$f":"+SUM(O127:R127)","v":1.1480000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Springtooth",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Tractor 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,270,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S. Harrow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.8]
[null,null,null,"Tractor 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,160,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drill",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.55]
[null,null,null,"Tractor 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planter",null,null,null,1,null,null,null,null,null,null,null,null,1,20.41,20.41]
[null,null,null,"Specialized IRR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Fuel",null,null,null,null,{"$f":"+SUM(E132:H132)","v":0},null,null,null,null,{"$f":"+SUM(J132:M132)","v":0},null,null,null,null,{"$f":"+SUM(O132:R132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rotary Hoe",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Lube",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprayer",null,null,1,1,null,null,null,null,null,null,null,null,2,11.64,5.82]
[null,null,null,"Repairs",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S. Shreader",null,null,null,null,null,null,null,null,1,null,null,null,1,0]
[null,null,null,"Depreciation",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dry Fert. Spdr.",null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.6]
[null,null,null,"Insurance",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Windrower",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Taxes",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baler",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Interest",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Ttl Variable Costs",{"$f":"(SUM(E132:E133)*Parameters!$C$9)+E134","v":0},{"$f":"(SUM(F132:F133)*Parameters!$C$9)+F134","v":0},{"$f":"(SUM(G132:G133)*Parameters!$C$9)+G134","v":0},{"$f":"(SUM(H132:H133)*Parameters!$C$9)+H134","v":0},{"$f":"(SUM(I132:I133)*Parameters!$C$9)+I134","v":0},{"$f":"(SUM(J132:J133)*Parameters!$C$9)+J134","v":0},{"$f":"(SUM(K132:K133)*Parameters!$C$9)+K134","v":0},{"$f":"(SUM(L132:L133)*Parameters!$C$9)+L134","v":0},{"$f":"(SUM(M132:M133)*Parameters!$C$9)+M134","v":0},{"$f":"(SUM(N132:N133)*Parameters!$C$9)+N134","v":0},{"$f":"(SUM(O132:O133)*Parameters!$C$9)+O134","v":0},{"$f":"(SUM(P132:P133)*Parameters!$C$9)+P134","v":0},{"$f":"(SUM(Q132:Q133)*Parameters!$C$9)+Q134","v":0},{"$f":"(SUM(R132:R133)*Parameters!$C$9)+R134","v":0},{"$f":"(SUM(S132:S133)*Parameters!$C$9)+S134","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operations/Month",{"$f":"SUM(EB119:EB138)","v":0},0,4,2,0,0,0,0,1,0,0,0,{"$f":"SUM(EN119:EN138)-SUM(EB139:EM139)","v":0}]
[null,null,null,"Ttl Fixed Costs",{"$f":"E135+E136*Parameters!$C$13+E137*Parameters!$C$12+E138*Parameters!$C$11","v":0},{"$f":"F135+F136*Parameters!$C$13+F137*Parameters!$C$12+F138*Parameters!$C$11","v":0},{"$f":"G135+G136*Parameters!$C$13+G137*Parameters!$C$12+G138*Parameters!$C$11","v":0},{"$f":"H135+H136*Parameters!$C$13+H137*Parameters!$C$12+H138*Parameters!$C$11","v":0},{"$f":"I135+I136*Parameters!$C$13+I137*Parameters!$C$12+I138*Parameters!$C$11","v":0},{"$f":"J135+J136*Parameters!$C$13+J137*Parameters!$C$12+J138*Parameters!$C$11","v":0},{"$f":"K135+K136*Parameters!$C$13+K137*Parameters!$C$12+K138*Parameters!$C$11","v":0},{"$f":"L135+L136*Parameters!$C$13+L137*Parameters!$C$12+L138*Parameters!$C$11","v":0},{"$f":"M135+M136*Parameters!$C$13+M137*Parameters!$C$12+M138*Parameters!$C$11","v":0},{"$f":"N135+N136*Parameters!$C$13+N137*Parameters!$C$12+N138*Parameters!$C$11","v":0},{"$f":"O135+O136*Parameters!$C$13+O137*Parameters!$C$12+O138*Parameters!$C$11","v":0},{"$f":"P135+P136*Parameters!$C$13+P137*Parameters!$C$12+P138*Parameters!$C$11","v":0},{"$f":"Q135+Q136*Parameters!$C$13+Q137*Parameters!$C$12+Q138*Parameters!$C$11","v":0},{"$f":"R135+R136*Parameters!$C$13+R137*Parameters!$C$12+R138*Parameters!$C$11","v":0},{"$f":"S135+S136*Parameters!$C$13+S137*Parameters!$C$12+S138*Parameters!$C$11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Custom Cost/Month",{"$f":"EB119*$EP119+EB120*$EP120+EB121*$EP121+EB122*$EP122+EB123*$EP123+EB124*$EP124+EB125*$EP125+EB126*$EP126+EB127*$EP127+EB128*$EP128+EB129*$EP129+EB130*$EP130+EB131*$EP131+EB132*$EP132+EB133*$EP133+EB134*$EP134+EB135*$EP135+EB136*$EP136","v":0},0,49.72,26.23,0,0,0,0,0,0,0,0,{"$f":"SUM(EB140:EM140)-EO140","v":0},{"$f":"SUM(EO119:EO138)","v":75.95}]
[null,null,null,"Labor Hrs.",null,null,null,null,{"$f":"+SUM(E141:H141)","v":0},null,null,null,null,{"$f":"+SUM(J141:M141)","v":0},null,null,null,null,{"$f":"+SUM(O141:R141)","v":0}]
[null,null,null,"Tractor 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Offset Disc",null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB142:EM142)","v":1},{"$f":"EN142*EP142","v":10.79},10.79]
[null,null,null,"Tractor 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chisel",null,null,null,null,null,null,null,null,null,null,null,null,0,0,16.64]
[null,null,null,"Tractor 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anhy. App.",null,null,1,null,null,null,null,null,null,null,null,null,1,17.72,17.72]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sweep Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,13.17]
[null,null,null,"Fuel",null,null,null,null,{"$f":"+SUM(E146:H146)","v":0},null,null,null,null,{"$f":"+SUM(J146:M146)","v":0},null,null,null,null,{"$f":"+SUM(O146:R146)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M.B. Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,21.8]
[null,null,null,"Lube",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Field Cultivator",null,null,1,null,null,null,null,null,null,null,null,null,1,15.39,15.39]
[null,null,null,"Repairs",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cultipacker",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Depreciation",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tandem Disk",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.27]
[null,null,null,"Insurance",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Springtooth",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Taxes",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S. Harrow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.8]
[null,null,null,"Interest",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drill",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.55]
[null,null,null,"Ttl Variable Costs",{"$f":"(SUM(E146:E147)*Parameters!$C$9)+E148","v":0},{"$f":"(SUM(F146:F147)*Parameters!$C$9)+F148","v":0},{"$f":"(SUM(G146:G147)*Parameters!$C$9)+G148","v":0},{"$f":"(SUM(H146:H147)*Parameters!$C$9)+H148","v":0},{"$f":"(SUM(I146:I147)*Parameters!$C$9)+I148","v":0},{"$f":"(SUM(J146:J147)*Parameters!$C$9)+J148","v":0},{"$f":"(SUM(K146:K147)*Parameters!$C$9)+K148","v":0},{"$f":"(SUM(L146:L147)*Parameters!$C$9)+L148","v":0},{"$f":"(SUM(M146:M147)*Parameters!$C$9)+M148","v":0},{"$f":"(SUM(N146:N147)*Parameters!$C$9)+N148","v":0},{"$f":"(SUM(O146:O147)*Parameters!$C$9)+O148","v":0},{"$f":"(SUM(P146:P147)*Parameters!$C$9)+P148","v":0},{"$f":"(SUM(Q146:Q147)*Parameters!$C$9)+Q148","v":0},{"$f":"(SUM(R146:R147)*Parameters!$C$9)+R148","v":0},{"$f":"(SUM(S146:S147)*Parameters!$C$9)+S148","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planter",null,null,null,1,null,null,null,null,null,null,null,null,1,20.41,20.41]
[null,null,null,"Ttl Fixed Costs",{"$f":"E149+E150*Parameters!$C$13+E151*Parameters!$C$12+E152*Parameters!$C$11","v":0},{"$f":"F149+F150*Parameters!$C$13+F151*Parameters!$C$12+F152*Parameters!$C$11","v":0},{"$f":"G149+G150*Parameters!$C$13+G151*Parameters!$C$12+G152*Parameters!$C$11","v":0},{"$f":"H149+H150*Parameters!$C$13+H151*Parameters!$C$12+H152*Parameters!$C$11","v":0},{"$f":"I149+I150*Parameters!$C$13+I151*Parameters!$C$12+I152*Parameters!$C$11","v":0},{"$f":"J149+J150*Parameters!$C$13+J151*Parameters!$C$12+J152*Parameters!$C$11","v":0},{"$f":"K149+K150*Parameters!$C$13+K151*Parameters!$C$12+K152*Parameters!$C$11","v":0},{"$f":"L149+L150*Parameters!$C$13+L151*Parameters!$C$12+L152*Parameters!$C$11","v":0},{"$f":"M149+M150*Parameters!$C$13+M151*Parameters!$C$12+M152*Parameters!$C$11","v":0},{"$f":"N149+N150*Parameters!$C$13+N151*Parameters!$C$12+N152*Parameters!$C$11","v":0},{"$f":"O149+O150*Parameters!$C$13+O151*Parameters!$C$12+O152*Parameters!$C$11","v":0},{"$f":"P149+P150*Parameters!$C$13+P151*Parameters!$C$12+P152*Parameters!$C$11","v":0},{"$f":"Q149+Q150*Parameters!$C$13+Q151*Parameters!$C$12+Q152*Parameters!$C$11","v":0},{"$f":"R149+R150*Parameters!$C$13+R151*Parameters!$C$12+R152*Parameters!$C$11","v":0},{"$f":"S149+S150*Parameters!$C$13+S151*Parameters!$C$12+S152*Parameters!$C$11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Labor Hrs.",null,null,null,null,{"$f":"+SUM(E155:H155)","v":0},null,null,null,null,{"$f":"+SUM(J155:M155)","v":0},null,null,null,null,{"$f":"+SUM(O155:R155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rotary Hoe",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Tractor 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprayer",null,null,1,1,null,null,null,null,null,null,null,null,2,11.64,5.82]
[null,null,null,"Tractor 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S. Shreader",null,null,null,null,null,null,null,null,1,null,null,null,1,0]
[null,null,null,"Tractor 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dry Fert. Spdr.",null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Windrower",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Fuel",null,null,null,null,{"$f":"+SUM(E160:H160)","v":0},null,null,null,null,{"$f":"+SUM(J160:M160)","v":0},6.4480000000000004,1.677,1.1000000000000001,0.82199999999999995,{"$f":"+SUM(O160:R160)","v":10.046999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baler",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Lube",null,null,null,null,0,null,null,null,null,0,0.96699999999999997,0.252,0.16500000000000001,0.123,1.5069999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Repairs",null,null,null,null,0,null,null,null,null,0,21.912113760683759,5.2159871794871799,4.7366131196581192,7.8264645726495727,39.691178632478632,null,21.912113760683759,5.2159871794871799,4.7366131196581192,7.8264645726495727,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operations/Month",{"$f":"SUM(EB142:EB161)","v":0},0,4,2,0,0,0,0,1,0,0,0,{"$f":"SUM(EN142:EN161)-SUM(EB162:EM162)","v":0}]
[null,null,null,"Depreciation",null,null,null,null,0,null,null,null,null,0,13.968910427350426,4.1330488888888883,1.2245150854700855,4.9626392307692306,24.289113632478632,null,13.968910427350426,4.1330488888888883,1.2245150854700855,4.9626392307692306,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Custom Cost/Month",{"$f":"EB142*$EP142+EB143*$EP143+EB144*$EP144+EB145*$EP145+EB146*$EP146+EB147*$EP147+EB148*$EP148+EB149*$EP149+EB150*$EP150+EB151*$EP151+EB152*$EP152+EB153*$EP153+EB154*$EP154+EB155*$EP155+EB156*$EP156+EB157*$EP157+EB158*$EP158+EB159*$EP159","v":0},0,49.72,26.23,0,0,0,0,0,0,0,0,{"$f":"SUM(EB163:EM163)-EO163","v":0},{"$f":"SUM(EO142:EO161)","v":75.95}]
[null,null,null,"Insurance",null,null,null,null,0,null,null,null,null,0,131.98434606837606,38.864072094017089,12.304762136752135,43.041829444444446,226.19500974358976,null,131.98434606837606,38.864072094017089,12.304762136752135,43.041829444444446]
[null,null,null,"Taxes",null,null,null,null,0,null,null,null,null,0,201.82889820512818,59.531800341880341,18.422369957264955,67.859993205128205,347.64306170940165,null,201.82889820512818,59.531800341880341,18.422369957264955,67.859993205128205,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Offset Disc",null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB165:EM165)","v":1},{"$f":"EN165*EP165","v":10.79},10.79]
[null,null,null,"Interest",null,null,null,null,0,null,null,null,null,0,131.98434606837606,38.864072094017089,12.304762136752135,43.041829444444446,226.19500974358976,null,131.98434606837606,38.864072094017089,12.304762136752135,43.041829444444446,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chisel",null,null,null,null,null,null,null,null,null,null,null,null,0,0,16.64]
[null,null,null,"Ttl Variable Costs",{"$f":"(SUM(E160:E161)*Parameters!$C$9)+E162","v":0},{"$f":"(SUM(F160:F161)*Parameters!$C$9)+F162","v":0},{"$f":"(SUM(G160:G161)*Parameters!$C$9)+G162","v":0},{"$f":"(SUM(H160:H161)*Parameters!$C$9)+H162","v":0},{"$f":"(SUM(I160:I161)*Parameters!$C$9)+I162","v":0},{"$f":"(SUM(J160:J161)*Parameters!$C$9)+J162","v":0},{"$f":"(SUM(K160:K161)*Parameters!$C$9)+K162","v":0},{"$f":"(SUM(L160:L161)*Parameters!$C$9)+L162","v":0},{"$f":"(SUM(M160:M161)*Parameters!$C$9)+M162","v":0},{"$f":"(SUM(N160:N161)*Parameters!$C$9)+N162","v":0},{"$f":"(SUM(O160:O161)*Parameters!$C$9)+O162","v":46.30746376068376},{"$f":"(SUM(P160:P161)*Parameters!$C$9)+P162","v":11.562397179487181},{"$f":"(SUM(Q160:Q161)*Parameters!$C$9)+Q162","v":8.8984631196581194},{"$f":"(SUM(R160:R161)*Parameters!$C$9)+R162","v":10.935514572649573},{"$f":"(SUM(S160:S161)*Parameters!$C$9)+S162","v":77.703838632478636},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anhy. App.",null,null,1,null,null,null,null,null,null,null,null,null,1,17.72,17.72]
[null,null,null,"Ttl Fixed Costs",{"$f":"E163+E164*Parameters!$C$13+E165*Parameters!$C$12+E166*Parameters!$C$11","v":0},{"$f":"F163+F164*Parameters!$C$13+F165*Parameters!$C$12+F166*Parameters!$C$11","v":0},{"$f":"G163+G164*Parameters!$C$13+G165*Parameters!$C$12+G166*Parameters!$C$11","v":0},{"$f":"H163+H164*Parameters!$C$13+H165*Parameters!$C$12+H166*Parameters!$C$11","v":0},{"$f":"I163+I164*Parameters!$C$13+I165*Parameters!$C$12+I166*Parameters!$C$11","v":0},{"$f":"J163+J164*Parameters!$C$13+J165*Parameters!$C$12+J166*Parameters!$C$11","v":0},{"$f":"K163+K164*Parameters!$C$13+K165*Parameters!$C$12+K166*Parameters!$C$11","v":0},{"$f":"L163+L164*Parameters!$C$13+L165*Parameters!$C$12+L166*Parameters!$C$11","v":0},{"$f":"M163+M164*Parameters!$C$13+M165*Parameters!$C$12+M166*Parameters!$C$11","v":0},{"$f":"N163+N164*Parameters!$C$13+N165*Parameters!$C$12+N166*Parameters!$C$11","v":0},{"$f":"O163+O164*Parameters!$C$13+O165*Parameters!$C$12+O166*Parameters!$C$11","v":26.347970575769228},{"$f":"P163+P164*Parameters!$C$13+P165*Parameters!$C$12+P166*Parameters!$C$11","v":7.7791965516880337},{"$f":"Q163+Q164*Parameters!$C$13+Q165*Parameters!$C$12+Q166*Parameters!$C$11","v":2.3746626127777777},{"$f":"R163+R164*Parameters!$C$13+R165*Parameters!$C$12+R166*Parameters!$C$11","v":9.0200227742094015},{"$f":"S163+S164*Parameters!$C$13+S165*Parameters!$C$12+S166*Parameters!$C$11","v":45.521852514444447},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sweep Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,13.17]
[null,null,null,"Labor Hrs.",null,null,null,null,{"$f":"+SUM(E169:H169)","v":0},null,null,null,null,{"$f":"+SUM(J169:M169)","v":0},0.66100000000000003,0.18099999999999999,0.23599999999999999,7.0000000000000007E-2,{"$f":"+SUM(O169:R169)","v":1.1480000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M.B. Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,21.8]
[null,null,null,"Tractor 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,270,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Field Cultivator",null,null,1,null,null,null,null,null,null,null,null,null,1,15.39,15.39]
[null,null,null,"Tractor 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,270,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cultipacker",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Tractor 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,160,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tandem Disk",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Springtooth",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"+C182","v":0.11775878442545115},null,null,8.365449914529913,5.0123152991452979,2.4689005982905985,4.4782975641025633,{"$f":"+SUM(E174:H174)","v":20.324963376068375},9.1379127777777764,5.4444970940170947,2.4539977777777779,4.9601554273504265,{"$f":"+SUM(J174:M174)","v":21.996563076923074},11.763292991452991,6.7360748717948722,3.2438472649572647,6.7236558547008531,{"$f":"+SUM(O174:R174)","v":28.466870982905981},7.9307843162393157,4.7862891880341882,2.3521618376068369,4.2696580769230774,{"$f":"+SUM(T174:W174)","v":19.338893418803416},8.6138302564102567,5.1265702564102567,2.5185766666666667,4.4286214957264951,{"$f":"+SUM(Y174:AB174)","v":20.687598675213678},10.243205299145297,5.946225384615385,2.81911688034188,5.0917970085470081,{"$f":"+SUM(AD174:AG174)","v":24.100344572649572},7.9009786752136755,4.7664187606837611,2.3447104273504271,4.2646904700854709,{"$f":"+SUM(AI174:AL174)","v":19.276798333333332},9.0037873931623942,5.2582118376068374,2.6303478205128199,4.6322933760683762,{"$f":"+SUM(AN174:AQ174)","v":21.524640427350427},10.710160341880343,5.9611282051282046,2.8762443589743585,5.4221428632478625,{"$f":"+SUM(AS174:AV174)","v":24.969675769230768},7.9009786752136755,4.7664187606837611,2.3447104273504271,4.2646904700854709,{"$f":"+SUM(AX174:BA174)","v":19.276798333333332},8.8398563675213673,5.2060519658119651,2.5757041452991452,4.5031355982905978,{"$f":"+SUM(BC174:BF174)","v":21.124748076923076},10.121498931623931,5.4867217521367522,2.7023781196581198,5.2135033760683758,{"$f":"+SUM(BH174:BK174)","v":23.52410217948718},7.742015256410256,4.6919046581196575,2.3099371794871795,4.2324010256410256,{"$f":"+SUM(BM174:BP174)","v":18.976258119658116},8.3430956837606836,4.9651230341880348,2.4490301709401709,4.3565911965811974,{"$f":"+SUM(BR174:BU174)","v":20.113840085470088},9.7265741880341885,5.6208471367521362,2.5384470940170942,4.8384490598290588,{"$f":"+SUM(BW174:BZ174)","v":22.724317478632479},7.7370476495726503,4.6894208547008542,2.3099371794871795,4.2324010256410256,{"$f":"+SUM(CB174:CE174)","v":18.968806709401708},7.9680413675213666,4.8260300427350424,2.381967478632478,4.2969799145299152,{"$f":"+SUM(CG174:CJ174)","v":19.473018803418803},9.1677184188034193,5.4867217521367522,2.5235442735042737,4.917930769230769,{"$f":"+SUM(CL174:CO174)","v":22.095915213675212},7.742015256410256,4.6919046581196575,2.3099371794871795,4.2324010256410256,{"$f":"+SUM(CQ174:CT174)","v":18.976258119658116},7.7867237179487176,4.7316455128205126,2.32484,4.2473038461538462,{"$f":"+SUM(CV174:CY174)","v":19.090513076923077},8.7603746581196571,5.2880174786324776,2.6502182478632474,4.5428764529914529,{"$f":"+SUM(DA174:DD174)","v":21.241486837606836},7.7370476495726503,4.6894208547008542,2.3099371794871795,4.2324010256410256,{"$f":"+SUM(DF174:DI174)","v":18.968806709401708},7.886075854700854,4.7887729914529924,2.3546456410256407,4.2920123076923078,{"$f":"+SUM(DK174:DN174)","v":19.321506794871794},8.6684739316239323,5.2209547863247865,2.4763520085470083,4.5801335042735039,{"$f":"+SUM(DP174:DS174)","v":20.94591423076923},null,null,null,null,null,null,"S. Harrow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.8]
[null,null,null,null,34.929727478632479,10.921283632478634,6.4802431196581196,14.264483034188034,66.595737264957265,17.125824572649574,4.8384490598290588,5.3948210256410265,6.0878021794871788,33.446896837606836,5.6407175641025642,1.6914701282051281,1.1226791452991454,1.9646885042735045,10.419555341880343,54.286007521367523,21.611573547008547,14.155195683760681,31.718169658119653,121.7709464102564,31.430048461538458,7.7892075213675209,8.9814331623931629,25.001965213675213,73.202654358974343,9.5800297863247881,2.7595055982905983,2.3496780341880337,5.6233309401709395,20.312544358974357,56.866679273504268,25.101317350427351,14.758759914529914,32.252187393162387,128.97894393162392,17.985220555555554,6.5299191880341878,3.6909318803418802,11.90735358974359,40.113425213675214,7.3023820512820494,2.6725724786324787,1.8032412820512818,4.043631965811965,15.821827777777775,56.866679273504268,25.101317350427351,14.758759914529914,32.252187393162387,128.97894393162392,24.515139743589739,6.7460100854700853,5.034669529914531,18.966322905982903,55.262142264957262,9.8085397008547002,4.3888806410256409,2.4937386324786326,4.7068074786324798,21.397966452991454,84.531281752136763,42.095500341880339,19.696561111111112,36.631132820512818,182.95447602564104,38.650465000000004,12.232731837606838,10.680354700854702,28.638253418803412,90.201804957264955,14.274418247863245,4.2373686324786322,3.9393122222222221,9.9799221367521351,32.431021239316237,85.467675641025622,45.041291196581192,20.007036538461538,36.904351196581196,187.42035457264953,58.543246581196577,25.458985042735041,12.491047393162393,30.242790427350428,126.73606944444444,16.050337692307689,5.1762463247863248,3.9616664529914529,7.2079975213675196,32.396247991452981,84.531281752136763,42.095500341880339,19.696561111111112,36.631132820512818,182.95447602564104,76.046609273504274,32.48069730769231,16.902282264957265,34.152297008547009,159.58188585470086,37.989773290598286,16.251525769230767,3.9716016666666665,22.038787735042732,80.25168846153845,85.467675641025622,45.041291196581192,20.007036538461538,36.904351196581196,187.42035457264953,58.473700085470099,24.465463675213677,12.741911538461538,26.631340256410255,122.31241555555557,24.003476239316239,8.8671782051282051,5.0446047435897441,14.507895769230771,52.423154957264956,null,null,null,null,null,null,"Drill",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.55]
[null,2012,105.3,null,304.43978504273508,98.636801367521386,59.641087692307693,121.7585273931624,584.47620149572651,153.78220487179487,46.024877350427346,52.736114188034193,52.41073594017093,304.95393235042735,51.866782991452993,16.306169444444443,10.76728782051282,17.396559145299143,96.336799401709385,485.59847119658122,196.62036243589745,129.82095329059828,270.07884854700853,1082.1186354700853,271.12701358974357,70.939909444444439,78.207518247863234,207.10698047008543,627.3814217521367,85.721023589743595,26.293542991452991,21.802826410256408,47.855440470085462,181.67283346153846,510.56814696581199,226.77621974358973,136.06275128205129,275.61276256410252,1149.0198805555556,158.11395803418804,58.756853675213677,34.015687820512824,99.992958034188035,350.87945756410261,66.22068294871795,25.461468846153846,17.279820384615387,34.673895726495729,143.63586790598293,510.56814696581199,226.77621974358973,136.06275128205129,275.61276256410252,1149.0198805555556,212.61605645299144,61.307719786324782,45.456086367521358,157.56503747863249,476.94490008547007,90.837658632478636,41.775089700854693,23.958767777777776,40.553058418803417,197.12457452991453,767.82311846153857,379.92753854700851,187.05771927350426,320.81301717948719,1655.6213934615384,335.55190666666664,109.71456461538459,93.947380512820516,238.28119717948715,777.49504897435895,126.17721367521366,38.876491111111115,37.828326068376072,83.068321538461532,285.95035239316235,777.48262995726498,404.71092905982908,190.24195525641031,323.63461786324785,1696.0701321367524,508.70281059829057,222.42707995726494,112.64048504273505,254.85064978632479,1098.6210253846152,143.07204452991454,47.56483547008547,38.811912222222226,60.927697863247865,290.3764900854701,767.82311846153857,379.92753854700851,187.05771927350426,320.81301717948719,1655.6213934615384,680.1995014529914,293.26515346153843,158.18598833333334,295.21990675213681,1426.8705500000001,318.91539136752141,136.9047606410256,35.977892521367522,181.62067358974357,673.41871811965802,777.48262995726498,404.71092905982908,190.24195525641031,323.63461786324785,1696.0701321367524,519.76070341880347,219.85385961538461,118.50722871794875,229.0488998717949,1087.1706916239318,209.72987688034189,79.292940341880339,48.468939914529905,121.07796525641027,458.56972239316241,null,null,null,null,null,null,"Planter",null,null,null,1,null,null,null,null,null,null,null,null,1,20.41,20.41]
[null,{"$f":"+B176+1","v":2013},108.1,null,479.08593863247859,153.24818713675214,92.037335683760688,193.07597495726492,917.44743641025639,239.41629534188041,70.209671239316222,79.707735512820506,82.844779230769234,472.17848132478633,80.065403205128192,24.768487692307687,16.380683547008545,27.220001666666665,148.43457611111108,757.03347641025653,304.67574636752136,200.59444790598289,428.66721303418814,1690.9708837179489,428.28222350427347,109.87849564102564,123.10971645299145,332.11432273504272,993.38475833333325,133.62117252136753,40.088587179487178,33.553700384615389,75.972095170940165,283.23555525641024,794.90402713675223,352.29025790598291,209.85903465811964,436.87866713675209,1793.9319868376069,248.04254461538463,91.411417222222212,52.465379615384613,159.53469358974363,551.45403504273509,102.73507700854701,38.826815042735042,26.293542991452991,54.887087948717941,222.742522991453,794.90402713675223,352.29025790598291,209.85903465811964,436.87866713675209,1793.9319868376069,335.18927136752137,95.040254017094028,70.631917820512825,252.40161961538462,753.26306282051291,139.88035713675214,63.714525299145301,36.424977136752133,64.092063418803406,304.11192299145296,1190.479527222222,590.41000786324787,285.54549243589742,503.96619747863247,2570.4012249999996,528.80671547008546,170.87822380341879,147.34915401709401,381.47246427350422,1228.5065575641024,197.54682111111111,60.055882863247859,57.522403376068368,132.96544841880342,448.09055576923078,1204.8160405555554,629.9124174358974,290.27217034188027,508.15389004273504,2633.1545183760682,801.42152730769226,349.72200517094012,175.09572200854703,406.06460192307702,1732.3038564102562,223.32870059829057,73.441099487179471,58.625212094017094,96.975136880341893,452.37014905982903,1190.479527222222,590.41000786324787,285.54549243589742,503.96619747863247,2570.4012249999996,1060.4275802136751,455.66863999999987,242.692432051282,465.9813917948718,2224.7700440598287,508.86922542735044,218.15990568376068,55.833417051282055,291.81461226495725,1074.6771604273504,1204.8160405555554,629.9124174358974,290.27217034188027,508.15389004273504,2633.1545183760682,812.12920384615404,342.18614559829058,182.2192702136752,362.20808495726499,1698.7427046153848,329.74477427350428,123.62883136752136,73.69444743589743,193.61247649572647,720.68052957264956,null,null,null,null,null,null,"Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"+B177+1","v":2014},112,null,304.43978504273508,98.636801367521386,59.641087692307693,121.7585273931624,584.47620149572651,153.78220487179487,46.024877350427346,52.736114188034193,52.41073594017093,304.95393235042735,51.866782991452993,16.306169444444443,10.76728782051282,17.396559145299143,96.336799401709385,485.59847119658122,196.62036243589745,129.82095329059828,270.07884854700853,1082.1186354700853,271.12701358974357,70.939909444444439,78.207518247863234,207.10698047008543,627.3814217521367,85.721023589743595,26.293542991452991,21.802826410256408,47.855440470085462,181.67283346153846,510.56814696581199,226.77621974358973,136.06275128205129,275.61276256410252,1149.0198805555556,158.11395803418804,58.756853675213677,34.015687820512824,99.992958034188035,350.87945756410261,66.22068294871795,25.461468846153846,17.279820384615387,34.673895726495729,143.63586790598293,510.56814696581199,226.77621974358973,136.06275128205129,275.61276256410252,1149.0198805555556,212.61605645299144,61.307719786324782,45.456086367521358,157.56503747863249,476.94490008547007,90.837658632478636,41.775089700854693,23.958767777777776,40.553058418803417,197.12457452991453,767.82311846153857,379.92753854700851,187.05771927350426,320.81301717948719,1655.6213934615384,335.55190666666664,109.71456461538459,93.947380512820516,238.28119717948715,777.49504897435895,126.17721367521366,38.876491111111115,37.828326068376072,83.068321538461532,285.95035239316235,777.48262995726498,404.71092905982908,190.24195525641031,323.63461786324785,1696.0701321367524,508.70281059829057,222.42707995726494,112.64048504273505,254.85064978632479,1098.6210253846152,143.07204452991454,47.56483547008547,38.811912222222226,60.927697863247865,290.3764900854701,767.82311846153857,379.92753854700851,187.05771927350426,320.81301717948719,1655.6213934615384,680.1995014529914,293.26515346153843,158.18598833333334,295.21990675213681,1426.8705500000001,318.91539136752141,136.9047606410256,35.977892521367522,181.62067358974357,673.41871811965802,777.48262995726498,404.71092905982908,190.24195525641031,323.63461786324785,1696.0701321367524,519.76070341880347,219.85385961538461,118.50722871794875,229.0488998717949,1087.1706916239318,209.72987688034189,79.292940341880339,48.468939914529905,121.07796525641027,458.56972239316241,null,null,null,null,null,null,"Rotary Hoe",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,2015,114.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprayer",null,null,1,1,null,null,null,null,null,null,null,null,2,11.64,5.82]
[null,2016,115.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S. Shreader",null,null,null,null,null,null,null,null,1,null,null,null,1,0]
[null,2017,117.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dry Fert. Spdr.",null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.6]
[null,null,{"$f":"+(C181-C176)/C176","v":0.11775878442545115},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Windrower",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baler",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operations/Month",{"$f":"SUM(EB165:EB184)","v":0},0,4,2,0,0,0,0,1,0,0,0,{"$f":"SUM(EN165:EN184)-SUM(EB185:EM185)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Custom Cost/Month",{"$f":"EB165*$EP165+EB166*$EP166+EB167*$EP167+EB168*$EP168+EB169*$EP169+EB170*$EP170+EB171*$EP171+EB172*$EP172+EB173*$EP173+EB174*$EP174+EB175*$EP175+EB176*$EP176+EB177*$EP177+EB178*$EP178+EB179*$EP179+EB180*$EP180+EB181*$EP181+EB182*$EP182","v":0},0,49.72,26.23,0,0,0,0,0,0,0,0,{"$f":"SUM(EB186:EM186)-EO186","v":0},{"$f":"SUM(EO165:EO184)","v":75.95}]
[]
[null,null,null,null,6.9372629487179491,4.7639349572649561,2.2950343589743585,4.3243017521367531,{"$f":"+SUM(E188:H188)","v":18.320534017094019},7.6948229914529911,5.3029202991452991,2.4539977777777779,4.8459004700854704,{"$f":"+SUM(J188:M188)","v":20.297641538461537},10.40465252136752,6.7360748717948722,3.2438472649572647,6.6615607692307695,{"$f":"+SUM(O188:R188)","v":27.046135427350428},6.5199839743589747,4.485748974358974,2.1410385470085473,4.0833728205128201,{"$f":"+SUM(T188:W188)","v":17.230144316239315},7.1632890598290588,4.9005441452991461,2.3596132478632477,4.2870447008547004,{"$f":"+SUM(Y188:AB188)","v":18.710491153846153},8.8025993162393164,6.0207394871794859,2.6452506410256409,5.1812139316239314,{"$f":"+SUM(AD188:AG188)","v":22.649803376068377},6.4901783333333327,4.4633947435897428,2.1311033333333329,4.0734376068376061,{"$f":"+SUM(AI188:AL188)","v":17.158114017094015},7.5383433760683758,5.0768941880341885,2.5011900427350424,4.5180384188034184,{"$f":"+SUM(AN188:AQ188)","v":19.634466025641025},8.884564829059828,5.9611282051282046,2.8762443589743585,5.273114658119658,{"$f":"+SUM(AS188:AV188)","v":22.995052051282052},6.4901783333333327,4.4633947435897428,2.1311033333333329,4.0734376068376061,{"$f":"+SUM(AX188:BA188)","v":17.158114017094015},7.3595095299145301,4.9949286752136759,2.4266759401709401,4.3714940170940171,{"$f":"+SUM(BC188:BF188)","v":19.152608162393165},8.8920162393162379,5.9213873504273504,2.8091816666666669,5.0595075641025646,{"$f":"+SUM(BH188:BK188)","v":22.682092820512818},6.3535691452991445,4.3789454273504278,2.088878675213675,4.0361805555555552,{"$f":"+SUM(BM188:BP188)","v":16.857573803418802},6.9024897008547006,4.7068074786324798,2.2677125213675211,4.1951439743589738,{"$f":"+SUM(BR188:BU188)","v":18.072153675213677},8.2710653846153832,5.6034605128205124,2.478835811965812,4.8309976495726499,{"$f":"+SUM(BW188:BZ188)","v":21.184359358974355},6.3486015384615389,4.3739778205128204,2.0863948717948717,4.0361805555555552,{"$f":"+SUM(CB188:CE188)","v":16.845154786324784},6.5746276495726494,4.5403926495726488,2.180779401709402,4.1181460683760678,{"$f":"+SUM(CG188:CJ188)","v":17.413945769230768},7.6575659401709411,5.3029202991452991,2.5235442735042737,4.7689025641025635,{"$f":"+SUM(CL188:CO188)","v":20.252933076923078},6.3535691452991445,4.3789454273504278,2.088878675213675,4.0361805555555552,{"$f":"+SUM(CQ188:CT188)","v":16.857573803418802},6.4131804273504267,4.4311052991452993,2.1137167094017095,4.0585347863247856,{"$f":"+SUM(CV188:CY188)","v":17.016537222222222},7.4042179914529918,5.1340216666666665,2.5434147008547008,4.4460081196581189,{"$f":"+SUM(DA188:DD188)","v":19.527662478632479},6.3486015384615389,4.3739778205128204,2.0863948717948717,4.0361805555555552,{"$f":"+SUM(DF188:DI188)","v":16.845154786324784},6.5249515811965813,4.5081032051282053,2.1584251709401712,4.1181460683760678,{"$f":"+SUM(DK188:DN188)","v":17.309626025641027},7.2427707692307672,4.9949286752136759,2.4763520085470083,4.3988158547008549,{"$f":"+SUM(DP188:DS188)","v":19.112867307692305},null,null,null,null,null,1,"Offset Disc",null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB188:EM188)","v":1},{"$f":"EN188*EP188","v":10.79},10.79]
[null,null,null,null,51.37498991452992,20.161032350427352,12.970421452991454,20.016971752136751,104.52341547008548,22.900667521367524,8.6734415384615371,5.3948210256410265,9.1776536324786324,46.146583717948722,7.3570257264957268,1.6914701282051281,1.1226791452991454,3.5791607264957266,13.750335726495727,88.358822820512813,40.972821196581187,27.758987008547003,43.774551452991446,200.86518247863245,44.666236880341877,15.099040982905983,14.117938632478632,29.55477688034188,103.43799337606836,12.766749572649573,4.8831575213675213,2.9830479059829056,7.2104813247863238,27.843436324786325,93.855479786324793,46.228549230769225,29.601969145299144,45.41137790598291,215.09737606837606,28.059527222222222,11.979383888888888,7.5184729487179496,15.302712863247862,62.860096923076924,11.363400641025642,2.6725724786324787,1.8032412820512818,6.3883423931623939,22.227556794871795,93.855479786324793,46.228549230769225,29.601969145299144,45.41137790598291,215.09737606837606,35.791607264957264,13.079708803418804,9.4856452564102547,22.910602735042733,81.267564059829056,13.963942820512818,2.7818598290598291,2.1186843162393161,7.5731166239316234,26.437603589743588,142.51070495726495,73.528032606837613,41.782541111111101,56.205987564102564,314.02726623931619,57.380826581196573,22.113301837606837,17.622585256410257,34.790634487179481,131.90734816239316,18.939001068376072,7.0366150854700855,4.8136110256410252,11.932191623931622,42.721418803418807,144.75357944444445,77.397798333333327,42.741289230769219,57.055448333333338,321.94811534188034,89.439277307692308,40.329516111111104,22.940408376068376,39.504893376068374,192.21409517094014,21.984144059829063,8.8622105982905985,3.9616664529914529,10.17862641025641,44.98664752136753,142.51070495726495,73.528032606837613,41.782541111111101,56.205987564102564,314.02726623931619,122.74211354700854,55.850803675213676,33.322706666666662,48.707385042735041,260.62300893162393,51.146479999999997,21.139650897435892,7.4067017948717968,25.083930726495726,104.77676341880341,144.75357944444445,77.397798333333327,42.741289230769219,57.055448333333338,321.94811534188034,92.879345042735025,41.032432478632472,24.38349816239316,36.949059658119651,195.24433534188029,33.250676367521365,14.425930256410254,5.0446047435897441,18.986193333333329,71.707404700854696,null,null,null,null,null,null,"Chisel",null,null,null,null,null,null,null,null,null,null,null,null,0,0,16.64]
[null,null,null,null,466.32415666666668,194.03472307692306,126.67149055555556,181.17110517094017,968.2014754700856,210.02296568376065,85.631606666666656,52.736114188034193,84.330093675213661,432.7207802136752,69.317985811965826,16.306169444444443,10.76728782051282,34.055428675213676,130.44687175213676,821.5602054273503,396.53673200854701,270.2899718376068,394.58446252136753,1882.9713717948716,401.12431692307695,146.43759816239316,131.25659166666665,254.12786299145296,932.94636974358968,116.91759452991452,48.21559196581196,28.34764841880342,64.24605923076922,257.72689414529913,875.67234670940161,444.91873880341876,289.33577645299147,411.46687435897428,2021.3937363247862,256.68866431623928,115.0199687179487,73.547903034188039,135.03197286324786,580.28850893162394,106.64706739316237,25.461468846153846,17.279820384615387,58.895946666666674,208.28430329059827,875.67234670940161,444.91873880341876,289.33577645299147,411.46687435897428,2021.3937363247862,323.77122705128204,126.70377999999998,91.406449615384631,198.29444594017093,740.17590260683755,133.31566470085468,26.708338162393165,20.098937264957268,70.125221923076921,250.24816205128207,1332.8213335470086,704.48116367521368,415.10067876068371,522.93997179487167,2975.3431477777781,518.03446004273508,211.73679004273507,165.63243098290599,301.81937243589749,1197.2230535042736,171.19615064102564,67.805349529914537,46.871854316239315,103.22935388888888,389.10270837606834,1355.9852842307691,738.8445839743589,425.01353820512821,531.72766829059833,3051.5710747008543,805.08265354700848,375.98822632478635,220.53938935897435,350.48701662393159,1752.0972858547009,200.55719085470082,85.62167145299145,38.811912222222226,91.597702478632471,416.58847700854699,1332.8213335470086,704.48116367521368,415.10067876068371,522.93997179487167,2975.3431477777781,1128.7023685897436,534.58404222222225,327.74531252136751,445.50988401709407,2436.5416073504275,440.56959901709394,187.3855813247863,71.446605341880357,213.06065726495726,912.46244294871792,1355.9852842307691,738.8445839743589,425.01353820512821,531.72766829059833,3051.5710747008543,848.07232311965799,390.92085247863253,238.70592756410258,335.58667991452995,1813.2857830769228,299.0027393589744,136.69612115384612,48.468939914529905,167.33880393162391,651.5066043589743,null,null,null,null,null,null,"Anhy. App.",null,null,1,null,null,null,null,null,null,null,null,null,1,17.72,17.72]
[null,null,null,null,723.19662243589744,294.83740102564099,191.5235978205128,281.25596393162391,1490.8135852136752,324.52878709401705,128.99633055555555,79.707735512820506,130.22084564102562,663.45369880341877,106.11056585470084,24.768487692307687,16.380683547008545,51.946264700854705,199.20600179487178,1263.3518357264959,601.39587038461536,409.07993927350424,613.45970358974364,2887.2873489743592,624.45550132478638,221.93528688034186,201.84380102564103,401.90174739316245,1450.1363366239318,180.74637478632476,72.626411965811954,43.267855555555556,100.30094965811965,396.94159196581194,1344.9547132478633,676.05900115384622,437.35058978632469,638.5187962820512,3096.8831004700851,396.98630042735044,174.91937196581199,111.13778397435897,211.54056957264956,894.58402594017093,163.4665544017094,38.826815042735042,26.293542991452991,90.835174829059824,319.42208726495727,1344.9547132478633,676.05900115384622,437.35058978632469,638.5187962820512,3096.8831004700851,502.72677957264949,192.1048078205128,138.8321920940171,312.85242722222216,1146.5162067094016,203.14034641025643,40.620121111111111,30.697326452991447,107.98583743589744,382.44363141025644,2045.3723745299146,1072.1188429059828,624.00841670940167,803.96742581196577,4545.4670599572646,804.93859294871788,322.3032992307692,253.74535726495722,475.7775124786325,1856.7647619230765,265.89115598290601,102.99339256410258,70.942393247863237,162.890312008547,602.71725380341877,2079.7531814529916,1125.8385432478633,638.72246816239306,817.00987756410268,4661.3240704273503,1252.2815238888888,577.64077448717944,335.23894743589744,548.01148350427343,2713.1727293162394,310.47791115384615,129.92775683760684,58.625212094017094,142.49331833333332,641.52419841880351,2045.3723745299146,1072.1188429059828,624.00841670940167,803.96742581196577,4545.4670599572646,1742.4179039316239,813.84054440170928,494.35387824786318,689.04680923076921,3739.6591358119654,696.30448282051293,293.0838358119658,108.4751467094017,338.47534329059829,1436.338808632479,2079.7531814529916,1125.8385432478633,638.72246816239306,817.00987756410268,4661.3240704273503,1312.4665645299142,596.08798247863251,360.61845076923078,520.33446200854712,2789.5074597863249,465.25115358974358,208.82825623931623,73.69444743589743,262.27225440170935,1010.0461116666667,null,null,null,null,null,null,"Sweep Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,13.17]
[null,null,null,null,466.32415666666668,194.03472307692306,126.67149055555556,181.17110517094017,968.2014754700856,210.02296568376065,85.631606666666656,52.736114188034193,84.330093675213661,432.7207802136752,69.317985811965826,16.306169444444443,10.76728782051282,34.055428675213676,130.44687175213676,821.5602054273503,396.53673200854701,270.2899718376068,394.58446252136753,1882.9713717948716,401.12431692307695,146.43759816239316,131.25659166666665,254.12786299145296,932.94636974358968,116.91759452991452,48.21559196581196,28.34764841880342,64.24605923076922,257.72689414529913,875.67234670940161,444.91873880341876,289.33577645299147,411.46687435897428,2021.3937363247862,256.68866431623928,115.0199687179487,73.547903034188039,135.03197286324786,580.28850893162394,106.64706739316237,25.461468846153846,17.279820384615387,58.895946666666674,208.28430329059827,875.67234670940161,444.91873880341876,289.33577645299147,411.46687435897428,2021.3937363247862,323.77122705128204,126.70377999999998,91.406449615384631,198.29444594017093,740.17590260683755,133.31566470085468,26.708338162393165,20.098937264957268,70.125221923076921,250.24816205128207,1332.8213335470086,704.48116367521368,415.10067876068371,522.93997179487167,2975.3431477777781,518.03446004273508,211.73679004273507,165.63243098290599,301.81937243589749,1197.2230535042736,171.19615064102564,67.805349529914537,46.871854316239315,103.22935388888888,389.10270837606834,1355.9852842307691,738.8445839743589,425.01353820512821,531.72766829059833,3051.5710747008543,805.08265354700848,375.98822632478635,220.53938935897435,350.48701662393159,1752.0972858547009,200.55719085470082,85.62167145299145,38.811912222222226,91.597702478632471,416.58847700854699,1332.8213335470086,704.48116367521368,415.10067876068371,522.93997179487167,2975.3431477777781,1128.7023685897436,534.58404222222225,327.74531252136751,445.50988401709407,2436.5416073504275,440.56959901709394,187.3855813247863,71.446605341880357,213.06065726495726,912.46244294871792,1355.9852842307691,738.8445839743589,425.01353820512821,531.72766829059833,3051.5710747008543,848.07232311965799,390.92085247863253,238.70592756410258,335.58667991452995,1813.2857830769228,299.0027393589744,136.69612115384612,48.468939914529905,167.33880393162391,651.5066043589743,null,null,null,null,null,null,"M.B. Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,21.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Field Cultivator",null,null,1,null,null,null,null,null,null,null,null,null,1,15.39,15.39]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cultipacker",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tandem Disk",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Springtooth",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S. Harrow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drill",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planter",null,null,null,1,null,null,null,null,null,null,null,null,1,20.41,20.41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rotary Hoe",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,5.1712787179487174,3.410262094017094,2.3049695726495729,5.6332661538461526,{"$f":"+SUM(E202:H202)","v":16.519776538461535},5.5662034615384615,3.6660938461538461,2.4539977777777779,5.9511929914529906,{"$f":"+SUM(J202:M202)","v":17.637488076923077},8.1319723931623926,4.3913644444444442,2.8464387179487174,7.3346714957264965,{"$f":"+SUM(O202:R202)","v":22.704447051282052},5.061991367521367,3.3431994017094016,2.2826153418803421,5.5115597863247858,{"$f":"+SUM(T202:W202)","v":16.199365897435896},5.2383414102564094,3.4649057692307692,2.3322914102564098,5.5463330341880344,{"$f":"+SUM(Y202:AB202)","v":16.581871623931622},6.1225754273504256,3.9939558974358973,2.6452506410256409,6.0257070940170934,{"$f":"+SUM(AD202:AG202)","v":18.787489059829056},5.0545399572649572,3.3357479914529913,2.2801315384615384,5.5115597863247858,{"$f":"+SUM(AI202:AL202)","v":16.181979273504272},5.3625315811965812,3.4872599999999996,2.3794836752136748,5.6730070085470077,{"$f":"+SUM(AN202:AQ202)","v":16.902282264957261},6.3163120940170945,4.0038911111111108,2.684991495726496,6.2591846153846156,{"$f":"+SUM(AS202:AV202)","v":19.264379316239317},5.0545399572649572,3.3357479914529913,2.2801315384615384,5.5115597863247858,{"$f":"+SUM(AX202:BA202)","v":16.181979273504272},5.3029202991452991,3.4748409829059828,2.3422266239316234,5.5885576923076918,{"$f":"+SUM(BC202:BF202)","v":16.708545598290598},7.511021538461538,4.0113425213675216,2.752054188034188,6.1598324786324783,{"$f":"+SUM(BH202:BK202)","v":20.434250726495726},5.0147991025641021,3.3133937606837609,2.2776477350427351,5.504108376068376,{"$f":"+SUM(BM202:BP202)","v":16.109948974358975},5.1712787179487174,3.4077782905982912,2.3124209829059827,5.5264626068376064,{"$f":"+SUM(BR202:BU202)","v":16.417940598290599},5.6258147435897436,3.7828326068376072,2.3596132478632477,5.7549725213675211,{"$f":"+SUM(BW202:BZ202)","v":17.523233119658119},5.0147991025641021,3.3133937606837609,2.2776477350427351,5.504108376068376,{"$f":"+SUM(CB202:CE202)","v":16.109948974358975},5.061991367521367,3.3630698290598291,2.3049695726495729,5.5115597863247858,{"$f":"+SUM(CG202:CJ202)","v":16.241590555555554},5.5413654273504269,3.6834804700854709,2.5235442735042737,5.8617760683760682,{"$f":"+SUM(CL202:CO202)","v":17.610166239316243},5.0147991025641021,3.3133937606837609,2.2776477350427351,5.504108376068376,{"$f":"+SUM(CQ202:CT202)","v":16.109948974358975},5.0272181196581194,3.3357479914529913,2.2925505555555552,5.504108376068376,{"$f":"+SUM(CV202:CY202)","v":16.159625042735041},5.2383414102564094,3.5394198717948715,2.4614491880341882,5.5537844444444442,{"$f":"+SUM(DA202:DD202)","v":16.792994914529913},5.0147991025641021,3.3133937606837609,2.2776477350427351,5.504108376068376,{"$f":"+SUM(DF202:DI202)","v":16.109948974358975},5.0570237606837605,3.3605860256410254,2.3124209829059827,5.5264626068376064,{"$f":"+SUM(DK202:DN202)","v":16.256493376068377},5.3824020085470083,3.5841283333333331,2.4763520085470083,5.6456851709401707,{"$f":"+SUM(DP202:DS202)","v":17.088567521367523},null,null,null,null,null,null,"Sprayer",null,null,1,1,null,null,null,null,null,null,null,null,2,11.64,5.82]
[null,null,null,null,76.838942564102567,31.221408974358976,20.926043803418803,53.747022179487189,182.73341752136753,28.936309829059834,10.916316025641025,5.3948210256410265,21.936951794871796,67.184398675213686,8.0996829487179482,3.3705212393162389,1.7784032478632477,6.2641522222222212,19.512759658119656,141.09245320512818,65.87295047008547,34.455321025641027,122.0590676068376,363.47979230769226,64.452214914529918,24.91006448717949,15.384678376068376,92.598675256410246,197.34563303418804,16.090078547008545,6.1523810683760676,2.9830479059829056,19.251960299145303,44.477467820512821,150.73209427350426,72.745634529914526,39.10003341880342,123.96166102564101,386.53942324786317,42.753708247863251,19.453148376068377,8.5914760256410272,45.138159529914525,115.93649217948717,13.015129914529915,5.4668513247863251,2.473868205128205,13.817398418803418,34.77324786324786,150.73209427350426,72.745634529914526,39.10003341880342,123.96166102564101,386.53942324786317,51.931361880341882,20.796886025641022,12.083703632478633,69.9637747008547,154.77572623931621,12.284891709401707,5.5935252991452984,2.2925505555555552,15.677767179487178,35.848734743589738,250.93120799145299,128.50453747863247,41.208782521367517,155.09613688034187,575.74066487179493,83.661950555555563,36.1070502991453,19.37615047008547,106.5104582051282,245.65560952991453,30.828968034188041,10.039533418803419,11.572040128205128,36.099598888888892,88.540140470085475,252.83876901709397,131.78812559829058,43.615588034188036,155.09613688034187,583.33861952991447,141.78543435897436,73.026304316239319,20.903689572649572,120.81964970085468,356.53507794871791,27.299483376068373,11.549685897435898,3.9616664529914529,26.146998589743589,68.957834316239314,250.93120799145299,128.50453747863247,41.208782521367517,155.09613688034187,575.74066487179493,239.02633820512818,118.00798423076922,26.181771837606838,155.09613688034187,538.31223115384614,76.086350128205126,41.092043760683758,5.7673915384615384,85.139813589743596,208.08559901709401,252.83876901709397,131.78812559829058,43.615588034188036,155.09613688034187,583.33861952991447,189.04972961538462,93.11033876068376,18.203795256410256,124.07591598290595,424.43977961538457,41.049819102564101,19.557468119658118,5.0446047435897441,52.346157051282042,117.99804901709399,null,null,null,null,null,null,"S. Shreader",null,null,null,null,null,null,null,null,1,null,null,null,1,0]
[null,null,null,null,724.31681777777771,302.83276423076927,208.82825623931623,464.86864786324782,1700.8464861111111,270.2179415384615,106.4433955128205,52.736114188034193,189.65329384615382,619.05074508547,76.781815085470086,32.99732841880342,17.538135940170942,54.479744188034189,181.79702363247864,1356.1889561111111,640.00659452991454,339.45396183760681,1057.5935605128202,3393.2430729914527,601.28658303418797,241.61942897435901,144.33133286324784,775.91783380341883,1763.1551786752138,150.1881413247863,59.889468034188035,28.34764841880342,162.7388,401.16405777777777,1452.446273803419,704.22533192307685,387.40875444444441,1077.2255427350428,3621.3059029059832,405.04127491452994,187.03039743589741,84.638085299145288,384.98456230769227,1061.6943199572647,122.74956495726495,53.011816367521376,24.207148119658118,117.72234683760684,317.69087628205125,1452.446273803419,704.22533192307685,387.40875444444441,1077.2255427350428,3621.3059029059832,487.14339692307686,201.54574461538462,118.24146175213674,587.24315850427354,1394.1737617948718,115.66575760683757,54.571644914529912,21.894727136752138,133.42495205128205,325.55708170940164,2431.2958145299144,1243.1411273076922,409.18177521367528,1398.7141544444444,5482.3328714957261,782.66384388888901,345.17167730769228,183.74929311965812,897.02063709401705,2208.6054514102566,292.02325175213667,95.964228888888897,116.65679517094017,302.23168380341883,806.87595961538455,2450.9923756410253,1271.4341320512819,434.04713123931623,1398.7141544444444,5555.1877933760679,1331.1522176495725,692.03234094017103,199.52144482905982,1044.7920376923075,3267.498041111111,253.03747329059826,109.31963987179485,38.811912222222226,222.27060034188031,623.43962572649571,2431.2958145299144,1243.1411273076922,409.18177521367528,1398.7141544444444,5482.3328714957261,2308.3723833333329,1147.3979569230769,254.01609183760684,1398.7141544444444,5108.500586538461,688.90026482905978,370.20096435897432,54.519485042735035,716.91011598290606,1830.5308302136752,2450.9923756410253,1271.4341320512819,434.04713123931623,1398.7141544444444,5555.1877933760679,1824.2790970085473,905.45314970085462,174.91192055555555,1118.9708267948715,4023.6149940598289,375.56846354700855,180.74389098290598,48.468939914529905,439.13644444444441,1043.9177388888888,null,null,null,null,null,null,"Dry Fert. Spdr.",null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.6]
[null,null,null,null,1108.5164982051283,458.93484149572646,313.46344286324785,733.6087263675214,2614.5235089316238,414.89203927350422,161.02249183760682,79.707735512820506,299.3405366239316,954.96280324786312,117.28271363247863,49.847450811965807,26.427668376068379,85.8005052991453,279.35833811965813,2061.6586735470087,969.37134688034178,511.73305076923072,1667.8938661538461,5210.6569373504271,923.54765760683756,366.16726760683764,221.25224094017094,1238.9161776923077,2749.8833438461534,230.63853405982908,90.64888957264958,43.267855555555556,258.99860149572652,623.55388068376078,2206.1117127777775,1067.9535045726495,582.90892153846141,1697.0313640598292,5554.0055029487175,618.8098161538461,284.29365551282052,127.59794923076923,610.68032756410253,1641.3817484615383,187.82273072649571,80.348556794871783,36.574005341880337,186.80933893162393,491.5546317948718,2206.1117127777775,1067.9535045726495,582.90892153846141,1697.0313640598292,5554.0055029487175,746.7977225213674,305.52769094017094,178.65997991452994,937.05954820512807,2168.0449415811963,177.08773235042733,82.536787606837592,33.362447521367514,211.81627175213674,504.80323923076918,3685.9468868803415,1885.6588470940171,615.22568782051269,2174.192355042735,8361.0237768376064,1200.968629059829,525.70196119658112,280.63501307692303,1429.5704443162394,3436.8760476495727,446.16809192307687,146.15692837606838,174.51947961538465,482.7321620512821,1249.576661965812,3715.1812531196583,1930.3697924358974,652.13003901709408,2174.192355042735,8471.873439615385,2040.0744218376065,1049.7149360683759,304.0423764957265,1648.8952538034189,5042.7269882051278,389.53240636752133,167.07055316239317,58.625212094017094,353.00310948717953,968.23128111111123,3685.9468868803415,1885.6588470940171,615.22568782051269,2174.192355042735,8361.0237768376064,3503.5040743589739,1737.4428456837604,384.92495102564101,2174.192355042735,7800.0642261111097,1069.3320154700853,575.6636669658119,83.351475128205124,1142.6067001282051,2870.9538576923073,3715.1812531196583,1930.3697924358974,652.13003901709408,2174.192355042735,8471.873439615385,2769.5302288888888,1371.009811111111,265.93586444444441,1739.3528905128205,6145.828794957265,580.82252666666659,278.52874777777771,73.69444743589743,700.87219730769232,1633.9179191880339,null,null,null,null,null,null,"Windrower",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,724.31681777777771,302.83276423076927,208.82825623931623,464.86864786324782,1700.8464861111111,270.2179415384615,106.4433955128205,52.736114188034193,189.65329384615382,619.05074508547,76.781815085470086,32.99732841880342,17.538135940170942,54.479744188034189,181.79702363247864,1356.1889561111111,640.00659452991454,339.45396183760681,1057.5935605128202,3393.2430729914527,601.28658303418797,241.61942897435901,144.33133286324784,775.91783380341883,1763.1551786752138,150.1881413247863,59.889468034188035,28.34764841880342,162.7388,401.16405777777777,1452.446273803419,704.22533192307685,387.40875444444441,1077.2255427350428,3621.3059029059832,405.04127491452994,187.03039743589741,84.638085299145288,384.98456230769227,1061.6943199572647,122.74956495726495,53.011816367521376,24.207148119658118,117.72234683760684,317.69087628205125,1452.446273803419,704.22533192307685,387.40875444444441,1077.2255427350428,3621.3059029059832,487.14339692307686,201.54574461538462,118.24146175213674,587.24315850427354,1394.1737617948718,115.66575760683757,54.571644914529912,21.894727136752138,133.42495205128205,325.55708170940164,2431.2958145299144,1243.1411273076922,409.18177521367528,1398.7141544444444,5482.3328714957261,782.66384388888901,345.17167730769228,183.74929311965812,897.02063709401705,2208.6054514102566,292.02325175213667,95.964228888888897,116.65679517094017,302.23168380341883,806.87595961538455,2450.9923756410253,1271.4341320512819,434.04713123931623,1398.7141544444444,5555.1877933760679,1331.1522176495725,684.5809306837607,199.52144482905982,1044.7920376923075,3260.0466308547007,253.03747329059826,109.31963987179485,38.811912222222226,222.27060034188031,623.43962572649571,2431.2958145299144,1243.1411273076922,409.18177521367528,1398.7141544444444,5482.3328714957261,2308.3723833333329,1147.3979569230769,254.01609183760684,1398.7141544444444,5108.500586538461,688.90026482905978,370.20096435897432,54.519485042735035,716.91011598290606,1830.5308302136752,2450.9923756410253,1271.4341320512819,434.04713123931623,1398.7141544444444,5555.1877933760679,1824.2790970085473,905.45314970085462,174.91192055555555,1118.9708267948715,4023.6149940598289,375.56846354700855,180.74389098290598,48.468939914529905,439.13644444444441,1043.9177388888888,null,null,null,null,null,null,"Baler",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operations/Month",{"$f":"SUM(EB188:EB207)","v":0},0,4,2,0,0,0,0,1,0,0,0,{"$f":"SUM(EN188:EN207)-SUM(EB208:EM208)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Custom Cost/Month",{"$f":"EB188*$EP188+EB189*$EP189+EB190*$EP190+EB191*$EP191+EB192*$EP192+EB193*$EP193+EB194*$EP194+EB195*$EP195+EB196*$EP196+EB197*$EP197+EB198*$EP198+EB199*$EP199+EB200*$EP200+EB201*$EP201+EB202*$EP202+EB203*$EP203+EB204*$EP204+EB205*$EP205","v":0},0,49.72,26.23,0,0,0,0,0,0,0,0,{"$f":"SUM(EB209:EM209)-EO209","v":0},{"$f":"SUM(EO188:EO207)","v":75.95}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"fertilizer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anhydrous Ammonia",3,113,160,0.82,0,0,820,0,null,20,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diammonium Phosphate",4,50,160,0.18,0.46,0,740,0]
[]
[null,null,null,null,8.7355366239316243,5.1116674358974352,2.5608013247863242,4.8285138461538457,{"$f":"+SUM(E216:H216)","v":21.236519230769233},9.5576755555555568,5.5513006410256409,2.7545379914529917,5.6357499572649576,{"$f":"+SUM(J216:M216)","v":23.499264145299144},0,0,0,0,{"$f":"+SUM(O216:R216)","v":0},8.0129658119658114,4.8164188034188031,2.3758119658119661,4.3844529914529913,{"$f":"+SUM(T216:W216)","v":19.589649572649574},8.9367247008547004,5.2408252136752127,2.6204126068376064,4.9154469658119666,{"$f":"+SUM(Y216:AB216)","v":21.713409487179486},0,0,0,0,{"$f":"+SUM(AD216:AG216)","v":0},7.9680413675213666,4.7862891880341882,2.3670646581196579,4.3690102136752138,{"$f":"+SUM(AI216:AL216)","v":19.490405427350424},8.7727936752136753,5.1315378632478623,2.4589653846153845,5.0272181196581194,{"$f":"+SUM(AN216:AQ216)","v":21.390515042735043},0,0,0,0,{"$f":"+SUM(AS216:AV216)","v":0},7.9680413675213666,4.7862891880341882,2.3670646581196579,4.3690102136752138,{"$f":"+SUM(AX216:BA216)","v":19.490405427350424},8.8696620085470084,5.16631111111111,2.4689005982905985,5.1042160256410263,{"$f":"+SUM(BC216:BF216)","v":21.609089743589742},0,0,0,0,{"$f":"+SUM(BH216:BK216)","v":0},7.742015256410256,4.6919046581196575,2.3099371794871795,4.2324010256410256,{"$f":"+SUM(BM216:BP216)","v":18.976258119658116},8.4200935897435905,5.0098314957264956,2.4887710256410251,4.6124229487179482,{"$f":"+SUM(BR216:BU216)","v":20.531119059829059},9.4657748290598303,5.6059443162393165,2.6626372649572652,5.7102640598290595,{"$f":"+SUM(BW216:BZ216)","v":23.444620470085468},7.7370476495726503,4.6894208547008542,2.3099371794871795,4.2324010256410256,{"$f":"+SUM(CB216:CE216)","v":18.968806709401708},8.0425554700854693,4.8483842735042737,2.3919026923076925,4.3888806410256409,{"$f":"+SUM(CG216:CJ216)","v":19.671723076923076},9.7439608119658132,5.6208471367521362,2.752054188034188,5.8791626923076921,{"$f":"+SUM(CL216:CO216)","v":23.996024829059827},7.742015256410256,4.6919046581196575,2.3099371794871795,4.2324010256410256,{"$f":"+SUM(CQ216:CT216)","v":18.976258119658116},7.7867237179487176,4.7316455128205126,2.32484,4.2473038461538462,{"$f":"+SUM(CV216:CY216)","v":19.090513076923077},8.6759253418803421,5.1812139316239314,2.5384470940170942,4.8881251282051279,{"$f":"+SUM(DA216:DD216)","v":21.283711495726497},7.7370476495726503,4.6894208547008542,2.3099371794871795,4.2324010256410256,{"$f":"+SUM(DF216:DI216)","v":18.968806709401708},7.886075854700854,4.7887729914529924,2.3546456410256407,4.2920123076923078,{"$f":"+SUM(DK216:DN216)","v":19.321506794871794},9.1230099572649586,5.2830498717948702,2.680023888888889,5.225922393162393,{"$f":"+SUM(DP216:DS216)","v":22.31200611111111}]
[null,null,null,null,16.047853888888888,9.1428803846153848,3.77041358974359,6.9099411111111104,35.871088974358976,9.2000078632478619,3.9020551709401703,2.1385547435897436,3.6685776495726499,18.909195427350426,0,0,0,0,0,39.932107564102573,20.223127435897432,9.3192304273504263,17.282304188034189,86.756769615384613,14.192452735042734,6.4752755128205122,3.2587500854700857,6.2219275641025638,30.148405897435897,0,0,0,0,0,42.977250555555557,23.635873333333333,10.081758076923077,18.521722094017093,95.216604059829066,15.35735653846154,7.369444743589745,5.320306923076922,5.6357499572649576,33.68285816239316,0,0,0,0,0,42.977250555555557,23.635873333333333,10.081758076923077,18.521722094017093,95.216604059829066,14.324094316239316,7.0018418376068379,5.0793779914529908,5.2085357692307692,31.613849914529915,0,0,0,0,0,84.531281752136763,42.095500341880339,19.696561111111112,36.631132820512818,182.95447602564104,22.386520213675212,10.128950341880342,5.1265702564102567,9.8333777350427347,47.475418547008545,10.09169329059829,3.8672819230769226,2.6154449999999998,3.9219255982905983,20.496345811965814,85.467675641025622,45.041291196581192,20.007036538461538,36.904351196581196,187.42035457264953,39.127355256410262,17.046342863247862,8.8150183333333327,17.399042948717948,82.387759401709403,8.7305690170940178,3.6511910256410247,2.1236519230769231,3.559290299145299,18.064702264957265,84.531281752136763,42.095500341880339,19.696561111111112,36.631132820512818,182.95447602564104,76.046609273504274,32.48069730769231,16.902282264957265,34.152297008547009,159.58188585470086,16.134787008547011,7.0639369230769216,3.8647981196581203,6.6118847008547004,33.675406752136752,85.467675641025622,45.041291196581192,20.007036538461538,36.904351196581196,187.42035457264953,58.473700085470099,24.465463675213677,12.741911538461538,26.631340256410255,122.31241555555557,12.421500897435896,5.8319704273504271,2.5483823076923073,5.5736548717948722,26.375508504273505,null,null,null,null,null,null,"pesticide"]
[null,null,null,null,146.17928260683757,81.625231752136756,35.89841081196581,60.656963290598284,324.35988846153845,87.151694358974353,36.62864901709402,20.866432521367518,33.588473632478625,178.23524952991454,0,0,0,0,0,362.90603371794873,182.29626811965815,88.547591880341884,151.43252683760687,785.18242055555561,128.27602756410255,58.692274786324774,30.799162393162394,54.256201880341877,272.0236666239316,0,0,0,0,0,391.24871452991459,211.6324702991453,95.946842264957269,162.55003094017093,861.37805803418803,144.80573931623931,69.072089273504275,52.780822649572649,50.662138333333331,317.32078957264957,0,0,0,0,0,391.24871452991459,211.6324702991453,95.946842264957269,162.55003094017093,861.37805803418803,135.17106585470086,65.492928547008546,50.468401666666665,46.824662051282047,297.95705811965809,0,0,0,0,0,767.82311846153857,379.92753854700851,187.05771927350426,320.81301717948719,1655.6213934615384,202.18159829059829,91.838631410256411,48.42919905982906,85.686250341880339,428.1356791025641,97.074489017094024,36.993768119658121,25.896134444444446,36.596359572649568,196.56075115384616,777.48262995726498,404.71092905982908,190.24195525641031,323.63461786324785,1696.0701321367524,351.50785982905984,154.30877119658118,82.852230641025642,150.94073376068377,739.60959542735043,83.694239999999994,34.795602094017099,20.926043803418803,33.218386923076928,172.63427282051282,767.82311846153857,379.92753854700851,187.05771927350426,320.81301717948719,1655.6213934615384,680.1995014529914,293.26515346153843,158.18598833333334,295.21990675213681,1426.8705500000001,150.43900547008545,66.511287948717936,37.391176666666667,59.429964401709405,313.77143448717942,777.48262995726498,404.71092905982908,190.24195525641031,323.63461786324785,1696.0701321367524,519.76070341880347,219.85385961538461,118.50722871794875,229.0488998717949,1087.1706916239318,118.13962581196581,55.930285384615388,24.733714444444448,52.028230213675215,250.83185585470085,null,null,null,null,null,null,"Bicep II Magnum ",3,"Fl. Oz.",27,160,0.38,0]
[null,null,null,null,226.42351965811966,127.33963367521366,54.75296256410256,95.204185042735034,503.72030094017094,133.15421747863249,56.136441068376072,31.561690042735044,51.931361880341882,272.78371047008545,0,0,0,0,0,562.56905534188036,283.41687290598287,135.14622782051282,237.84404777777775,1218.976203846154,199.23580743589744,91.066168547008544,47.087945213675205,85.365839700854693,422.75576089743589,0,0,0,0,0,606.12751589743584,329.81183696581189,146.36060025641027,255.16360901709396,1337.4635621367518,221.59500581196579,105.91931299145298,79.377389658119654,78.840888119658132,485.73259658119656,0,0,0,0,0,606.12751589743584,329.81183696581189,146.36060025641027,255.16360901709396,1337.4635621367518,206.78905363247861,100.49965393162393,75.865291623931611,72.867340897435895,456.02134008547006,0,0,0,0,0,1190.479527222222,590.41000786324787,285.54549243589742,503.96619747863247,2570.4012249999996,314.11419935897436,142.48835072649572,74.062050341880337,134.85065521367522,665.51525564102553,147.52550405982905,56.327693931623934,38.973359444444448,56.203503760683759,299.03006119658119,1204.8160405555554,629.9124174358974,290.27217034188027,508.15389004273504,2633.1545183760682,547.14711991452998,239.5380017094017,126.9248385042735,237.93594850427348,1151.5459086324786,127.34956888888888,53.049073418803424,31.546787222222221,51.014838418803421,262.96026794871796,1190.479527222222,590.41000786324787,285.54549243589742,503.96619747863247,2570.4012249999996,1060.4275802136751,455.66863999999987,242.692432051282,465.9813917948718,2224.7700440598287,231.1079729059829,101.82848876068375,56.712683461538461,92.486904102564097,482.13604923076923,1204.8160405555554,629.9124174358974,290.27217034188027,508.15389004273504,2633.1545183760682,812.12920384615404,342.18614559829058,182.2192702136752,362.20808495726499,1698.7427046153848,180.24713029914528,85.085169914529899,37.473142179487176,79.903955982905984,382.70939837606835,null,null,null,null,null,null,"Halex GT",3,"Fl. Oz.",19,160,0.51,0]
[null,null,null,null,146.17928260683757,81.625231752136756,35.89841081196581,60.656963290598284,324.35988846153845,87.151694358974353,36.62864901709402,20.866432521367518,33.588473632478625,178.23524952991454,0,0,0,0,0,362.90603371794873,182.29626811965815,88.547591880341884,151.43252683760687,785.18242055555561,128.27602756410255,58.692274786324774,30.799162393162394,54.256201880341877,272.0236666239316,0,0,0,0,0,391.24871452991459,211.6324702991453,95.946842264957269,162.55003094017093,861.37805803418803,144.80573931623931,69.072089273504275,52.780822649572649,50.662138333333331,317.32078957264957,0,0,0,0,0,391.24871452991459,211.6324702991453,95.946842264957269,162.55003094017093,861.37805803418803,135.17106585470086,65.492928547008546,50.468401666666665,46.824662051282047,297.95705811965809,0,0,0,0,0,767.82311846153857,379.92753854700851,187.05771927350426,320.81301717948719,1655.6213934615384,202.18159829059829,91.838631410256411,48.42919905982906,85.686250341880339,428.1356791025641,97.074489017094024,36.993768119658121,25.896134444444446,36.596359572649568,196.56075115384616,777.48262995726498,404.71092905982908,190.24195525641031,323.63461786324785,1696.0701321367524,351.50785982905984,154.30877119658118,82.852230641025642,150.94073376068377,739.60959542735043,83.694239999999994,34.795602094017099,20.926043803418803,33.218386923076928,172.63427282051282,767.82311846153857,379.92753854700851,187.05771927350426,320.81301717948719,1655.6213934615384,680.1995014529914,293.26515346153843,158.18598833333334,295.21990675213681,1426.8705500000001,150.43900547008545,66.511287948717936,37.391176666666667,59.429964401709405,313.77143448717942,777.48262995726498,404.71092905982908,190.24195525641031,323.63461786324785,1696.0701321367524,519.76070341880347,219.85385961538461,118.50722871794875,229.0488998717949,1087.1706916239318,118.13962581196581,55.930285384615388,24.733714444444448,52.028230213675215,250.83185585470085,null,null,null,null,null,null,"Harness Xtra",3,"Fl. Oz.",23,160,0.45,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Glyphosate (generic 4# ai/gal)",4,"Fl. Oz.",11,160,0.25,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laudis",4,"Fl. Oz.",1,160,4.5999999999999996,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Status",4,"Ounce",3,160,4.6500000000000004,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"planting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seeding",null,"Plant Pop.","Seed Cost","Planting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate","Area","(000/acre)","$/bag","Month"]
[null,null,null,null,7.3669609401709417,4.937801196581197,2.439094957264957,4.7217102991452995,{"$f":"+SUM(E230:H230)","v":19.465567393162395},8.0947153418803399,5.5513006410256409,2.7545379914529917,5.4991407692307694,{"$f":"+SUM(J230:M230)","v":21.899694743589741},0,0,0,0,{"$f":"+SUM(O230:R230)","v":0},6.6243037179487168,4.5304574358974357,2.1832632051282053,4.2150144017094018,{"$f":"+SUM(T230:W230)","v":17.553038760683762},7.6004384615384621,5.1141512393162394,2.5334794871794872,4.8359652564102564,{"$f":"+SUM(Y230:AB230)","v":20.084034444444448},9.0162064102564106,5.5289464102564096,2.9904993162393154,6.6441741452991447,{"$f":"+SUM(AD230:AG230)","v":24.17982628205128},6.5820790598290593,4.5031355982905978,2.1683603846153843,4.1926601709401705,{"$f":"+SUM(AI230:AL230)","v":17.446235213675212},7.9655575641025633,5.2929850854700842,2.6527020512820516,5.1066998290598287,{"$f":"+SUM(AN230:AQ230)","v":21.017944529914526},0,0,0,0,{"$f":"+SUM(AS230:AV230)","v":0},6.5820790598290593,4.5031355982905978,2.1683603846153843,4.1926601709401705,{"$f":"+SUM(AX230:BA230)","v":17.446235213675212},7.5234405555555552,5.0073476923076923,2.4689005982905985,4.9750582478632479,{"$f":"+SUM(BC230:BF230)","v":19.974747094017093},0,0,0,0,{"$f":"+SUM(BH230:BK230)","v":0},6.3535691452991445,4.3789454273504278,2.088878675213675,4.0361805555555552,{"$f":"+SUM(BM230:BP230)","v":16.857573803418802},7.0639369230769216,4.8036758119658121,2.3422266239316234,4.485748974358974,{"$f":"+SUM(BR230:BU230)","v":18.69558833333333},8.4772210683760694,5.6059443162393165,2.6626372649572652,5.581106282051282,{"$f":"+SUM(BW230:BZ230)","v":22.326908931623933},6.3486015384615389,4.3739778205128204,2.0863948717948717,4.0361805555555552,{"$f":"+SUM(CB230:CE230)","v":16.845154786324784},6.67646358974359,4.5875849145299146,2.2081012393162394,4.2274334188034191,{"$f":"+SUM(CG230:CJ230)","v":17.699583162393161},8.3878041452991443,5.6034605128205124,2.6427668376068376,5.8543246581196584,{"$f":"+SUM(CL230:CO230)","v":22.488356153846155},6.3535691452991445,4.3789454273504278,2.088878675213675,4.0361805555555552,{"$f":"+SUM(CQ230:CT230)","v":16.857573803418802},6.4131804273504267,4.4311052991452993,2.1137167094017095,4.0585347863247856,{"$f":"+SUM(CV230:CY230)","v":17.016537222222222},7.3570257264957268,4.9998962820512816,2.5384470940170942,4.7415807264957257,{"$f":"+SUM(DA230:DD230)","v":19.63694982905983},6.3486015384615389,4.3739778205128204,2.0863948717948717,4.0361805555555552,{"$f":"+SUM(DF230:DI230)","v":16.845154786324784},6.5249515811965813,4.5081032051282053,2.1584251709401712,4.1181460683760678,{"$f":"+SUM(DK230:DN230)","v":17.309626025641027},8.3331604700854687,5.1911491452991445,2.680023888888889,5.1986005555555561,{"$f":"+SUM(DP230:DS230)","v":21.402934059829057},null,null,null,null,null,null," Default","State",{"$f":"+IF(Budget!BB3,20,32)","v":20},300,4]
[null,null,null,null,27.287064358974359,15.312648076923079,8.1046505555555548,10.749901196581197,61.454264188034195,15.672799572649572,3.9020551709401703,2.1385547435897436,7.530891965811966,29.244301452991451,0,0,0,0,0,67.430295213675222,35.165688803418803,19.818267478632478,26.589115598290597,149.00336709401711,23.578745854700855,11.445366153846154,6.7509776923076927,9.316746623931623,51.091836324786321,11.167180170940172,8.5492513675213697,1.4207355555555554,4.7192264957264953,25.856393589743593,72.96172542735043,40.056297735042726,21.62150876068376,28.750024572649568,163.38955649572648,18.606171410256408,9.5253861111111089,5.4444970940170947,7.3396391025641039,40.91569371794872,0,0,0,0,0,72.96172542735043,40.056297735042726,21.62150876068376,28.750024572649568,163.38955649572648,21.745698931623931,12.168152948717948,5.0793779914529908,9.3713902991453022,48.364620170940178,0,0,0,0,0,142.51070495726495,73.528032606837613,41.782541111111101,56.205987564102564,314.02726623931619,37.10553927350427,17.893319829059831,10.581002564102564,14.666859188034188,80.24672085470084,14.502928162393163,3.8672819230769226,2.6154449999999998,8.211454102564101,29.197109188034187,144.75357944444445,77.397798333333327,42.741289230769219,57.055448333333338,321.94811534188034,63.895842948717949,29.750997350427351,17.741807820512818,25.309956837606833,136.69860495726493,13.171609529914528,3.755510769230769,2.7768922222222221,6.197089529914531,25.901102051282052,142.51070495726495,73.528032606837613,41.782541111111101,56.205987564102564,314.02726623931619,122.74211354700854,55.850803675213676,33.322706666666662,48.707385042735041,260.62300893162393,25.555853376068374,13.621177948717946,3.8647981196581203,11.894934572649571,54.936764017094006,144.75357944444445,77.397798333333327,42.741289230769219,57.055448333333338,321.94811534188034,92.879345042735025,41.032432478632472,24.38349816239316,36.949059658119651,195.24433534188029,14.805952179487178,10.225818675213674,2.5483823076923073,8.3132900427350425,35.8934432051282]
[null,null,null,null,255.96587752136753,145.31740282051285,80.6515808119658,100.32578769230769,582.26064884615391,151.46481628205129,36.62864901709402,20.866432521367518,73.4584861111111,282.41838393162391,0,0,0,0,0,630.98790431623934,336.59013649572648,196.95815970085468,247.52342970085471,1412.0596302136751,219.33474470085466,110.01510482905979,66.859020427350416,86.220268076923077,482.42913803418787,109.32460747863247,84.677826153846141,13.97139423076923,46.238484444444445,254.21231230769229,684.02952632478639,381.19924589743579,215.08992465811966,268.1539008974359,1548.4725977777778,173.93081820512819,91.317032692307691,54.069916623931626,68.254917948717946,387.5726854700855,0,0,0,0,0,684.02952632478639,381.19924589743579,215.08992465811966,268.1539008974359,1548.4725977777778,207.73041512820512,118.84254217948718,50.468401666666665,89.816815427350434,466.85817440170945,0,0,0,0,0,1332.8213335470086,704.48116367521368,415.10067876068371,522.93997179487167,2975.3431477777781,344.88852371794866,172.00835435897434,104.75937679487178,135.61566666666667,757.27192153846147,141.84256183760684,36.993768119658121,25.896134444444446,80.897477350427351,285.62994175213674,1355.9852842307691,738.8445839743589,425.01353820512821,531.72766829059833,3051.5710747008543,590.41994307692312,285.49581636752134,175.02865931623933,232.64296341880339,1283.5873821794871,127.46134004273503,35.885991794871792,27.669570085470085,60.46074282051282,251.47764474358971,1332.8213335470086,704.48116367521368,415.10067876068371,522.93997179487167,2975.3431477777781,1128.7023685897436,534.58404222222225,327.74531252136751,445.50988401709407,2436.5416073504275,242.53346863247864,134.22473675213672,37.391176666666667,113.99912551282051,528.1485075641026,1355.9852842307691,738.8445839743589,425.01353820512821,531.72766829059833,3051.5710747008543,848.07232311965799,390.92085247863253,238.70592756410258,335.58667991452995,1813.2857830769228,141.64882517094014,101.31682525641025,24.733714444444448,80.298880726495739,347.99824559829057]
[null,null,null,null,392.40616692307697,221.87567559829057,121.17483358974359,154.0777774786325,889.53445358974352,229.82881414529913,56.136441068376072,31.561690042735044,111.10797833333332,428.63492358974361,0,0,0,0,0,968.13689658119642,512.42106431623927,296.05198089743584,380.46404008547006,2157.0739818803418,337.2235063675214,167.23696799145299,100.60894128205126,132.80648499999998,737.87590064102562,165.16795974358973,127.4265667948718,21.077555811965812,69.829649316239312,383.50173166666661,1048.8356696581197,581.48818598290597,323.19498465811967,411.9040237606838,2365.422864059829,266.96167525641027,138.93651183760684,81.287434487179482,104.95062965811962,592.13625123931615,0,0,0,0,0,1048.8356696581197,581.48818598290597,323.19498465811967,411.9040237606838,2365.422864059829,316.4589097863248,179.68330692307688,75.865291623931611,136.68121833333333,708.68872666666653,0,0,0,0,0,2045.3723745299146,1072.1188429059828,624.00841670940167,803.96742581196577,4545.4670599572646,530.41870388888879,261.4774373076923,157.66687341880342,208.95493021367523,1158.5179448290598,214.35471884615384,56.327693931623934,38.973359444444448,121.95723166666667,431.6130038888889,2079.7531814529916,1125.8385432478633,638.72246816239306,817.00987756410268,4661.3240704273503,909.9016416239316,434.25080311965814,263.73521461538462,359.20019901709401,1967.0878583760684,193.31442008547009,54.666029444444447,41.554031196581192,91.448674273504267,380.98315500000001,2045.3723745299146,1072.1188429059828,624.00841670940167,803.96742581196577,4545.4670599572646,1742.4179039316239,813.84054440170928,494.35387824786318,689.04680923076921,3739.6591358119654,370.30776790598287,202.33062649572645,56.712683461538461,173.47876598290597,802.82984384615384,2079.7531814529916,1125.8385432478633,638.72246816239306,817.00987756410268,4661.3240704273503,1312.4665645299142,596.08798247863251,360.61845076923078,520.33446200854712,2789.5074597863249,215.68106987179485,152.44840243589746,37.473142179487176,121.8603633333333,527.46297782051283]
[null,null,null,null,255.96587752136753,145.31740282051285,80.6515808119658,100.32578769230769,582.26064884615391,151.46481628205129,36.62864901709402,20.866432521367518,73.4584861111111,282.41838393162391,0,0,0,0,0,630.98790431623934,336.59013649572648,196.95815970085468,247.52342970085471,1412.0596302136751,219.33474470085466,110.01510482905979,66.859020427350416,86.220268076923077,482.42913803418787,109.32460747863247,84.677826153846141,13.97139423076923,46.238484444444445,254.21231230769229,684.02952632478639,381.19924589743579,215.08992465811966,268.1539008974359,1548.4725977777778,173.93081820512819,91.317032692307691,54.069916623931626,68.254917948717946,387.5726854700855,0,0,0,0,0,684.02952632478639,381.19924589743579,215.08992465811966,268.1539008974359,1548.4725977777778,207.73041512820512,118.84254217948718,50.468401666666665,89.816815427350434,466.85817440170945,0,0,0,0,0,1332.8213335470086,704.48116367521368,415.10067876068371,522.93997179487167,2975.3431477777781,344.88852371794866,172.00835435897434,104.75937679487178,135.61566666666667,757.27192153846147,141.84256183760684,36.993768119658121,25.896134444444446,80.897477350427351,285.62994175213674,1355.9852842307691,738.8445839743589,425.01353820512821,531.72766829059833,3051.5710747008543,590.41994307692312,285.49581636752134,175.02865931623933,232.64296341880339,1283.5873821794871,127.46134004273503,35.885991794871792,27.669570085470085,60.46074282051282,251.47764474358971,1332.8213335470086,704.48116367521368,415.10067876068371,522.93997179487167,2975.3431477777781,1128.7023685897436,534.58404222222225,327.74531252136751,445.50988401709407,2436.5416073504275,242.53346863247864,134.22473675213672,37.391176666666667,113.99912551282051,528.1485075641026,1355.9852842307691,738.8445839743589,425.01353820512821,531.72766829059833,3051.5710747008543,848.07232311965799,390.92085247863253,238.70592756410258,335.58667991452995,1813.2857830769228,141.64882517094014,101.31682525641025,24.733714444444448,80.298880726495739,347.99824559829057]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,5.3550801709401714,3.4351001282051277,2.3844512820512818,5.8915817094017093,{"$f":"+SUM(E244:H244)","v":17.066213290598292},17.530684529914531,5.3600477777777762,4.7366131196581192,7.5482785897435898,{"$f":"+SUM(J244:M244)","v":35.175624017094016},21.912113760683759,5.2159871794871799,4.7366131196581192,7.8264645726495727,{"$f":"+SUM(O244:R244)","v":39.691178632478632},5.1042160256410263,3.3481670085470085,2.3074533760683762,5.6034605128205124,{"$f":"+SUM(T244:W244)","v":16.363296923076923},5.4146914529914536,3.4971952136752131,2.4316435470085471,5.926354957264957,{"$f":"+SUM(Y244:AB244)","v":17.269885170940171},7.7196610256410256,4.0858566239316234,2.9904993162393154,7.4663130769230754,{"$f":"+SUM(AD244:AG244)","v":22.262330042735041},5.0917970085470081,3.3407155982905978,2.3000019658119655,5.5935252991452984,{"$f":"+SUM(AI244:AL244)","v":16.326039871794869},5.5438492307692311,3.524517051282051,2.4589653846153845,6.0927697863247854,{"$f":"+SUM(AN244:AQ244)","v":17.620101452991452},7.9506547435897437,4.3565911965811974,2.9929831196581191,7.7817561111111102,{"$f":"+SUM(AS244:AV244)","v":23.081985170940168},5.0917970085470081,3.3407155982905978,2.3000019658119655,5.5935252991452984,{"$f":"+SUM(AX244:BA244)","v":16.326039871794869},5.5885576923076918,3.5369360683760682,2.4689005982905985,6.1498972649572652,{"$f":"+SUM(BC244:BF244)","v":17.744291623931623},7.7196610256410256,4.0858566239316234,2.9904993162393154,7.4663130769230754,{"$f":"+SUM(BH244:BK244)","v":22.262330042735041},5.0147991025641021,3.3133937606837609,2.2776477350427351,5.504108376068376,{"$f":"+SUM(BM244:BP244)","v":16.109948974358975},5.2408252136752127,3.4226811111111104,2.3670646581196579,5.7375858974358964,{"$f":"+SUM(BR244:BU244)","v":16.768156880341877},6.0356423076923083,3.8374762820512816,2.5632851282051283,6.733591068376068,{"$f":"+SUM(BW244:BZ244)","v":19.169994786324786},5.0147991025641021,3.3133937606837609,2.2776477350427351,5.504108376068376,{"$f":"+SUM(CB244:CE244)","v":16.109948974358975},5.1116674358974352,3.3754888461538464,2.32484,5.5935252991452984,{"$f":"+SUM(CG244:CJ244)","v":16.405521581196581},6.1648000854700866,3.8176058547008549,2.6427668376068376,6.8702002564102553,{"$f":"+SUM(CL244:CO244)","v":19.495373034188034},5.0147991025641021,3.3133937606837609,2.2776477350427351,5.504108376068376,{"$f":"+SUM(CQ244:CT244)","v":16.109948974358975},5.0272181196581194,3.3357479914529913,2.2925505555555552,5.504108376068376,{"$f":"+SUM(CV244:CY244)","v":16.159625042735041},5.5413654273504269,3.6189015811965808,2.5384470940170942,5.9934176495726481,{"$f":"+SUM(DA244:DD244)","v":17.692131752136749},5.0147991025641021,3.3133937606837609,2.2776477350427351,5.504108376068376,{"$f":"+SUM(DF244:DI244)","v":16.109948974358975},5.0570237606837605,3.3605860256410254,2.3124209829059827,5.5264626068376064,{"$f":"+SUM(DK244:DN244)","v":16.256493376068377},5.8245190170940173,3.6785128632478634,2.6104773931623932,6.3386663247863249,{"$f":"+SUM(DP244:DS244)","v":18.452175598290598}]
[null,null,null,null,47.368614999999998,25.347213888888891,8.5293809401709417,28.854344316239313,110.09955414529915,15.772151709401712,3.5990311538461546,3.0799162393162391,5.5289464102564096,27.980045512820517,13.968910427350426,4.1330488888888883,1.2245150854700855,4.9626392307692306,24.289113632478632,118.38800615384616,60.937633076923071,19.773559017094019,72.986563461538466,272.08576170940171,42.763643461538464,21.383063632478628,6.060480341880341,26.974105128205128,97.181292564102549,12.262537478632478,5.9238711538461528,1.4207355555555554,7.2402869658119666,26.847431153846152,126.94967653846153,67.11236837606836,22.475937136752137,77.546826538461545,294.0848085897436,32.840848803418801,16.758221666666664,5.320306923076922,20.339866196581198,75.259243589743591,10.397201111111112,5.9785148290598285,1.4083165384615381,6.5100487606837598,24.294081239316238,126.94967653846153,67.11236837606836,22.475937136752137,77.546826538461545,294.0848085897436,30.483719358974358,15.677767179487178,5.0793779914529908,18.799908076923074,70.040772606837606,12.262537478632478,5.9238711538461528,1.4207355555555554,7.2402869658119666,26.847431153846152,250.93120799145299,128.50453747863247,41.208782521367517,155.09613688034187,575.74066487179493,67.646386111111113,33.762339871794872,9.3813255128205117,42.785997692307689,153.57604918803418,17.669777521367521,8.5194457264957268,3.6238691880341887,10.51393987179487,40.327032307692306,252.83876901709397,131.78812559829058,43.615588034188036,155.09613688034187,583.33861952991447,120.71532995726494,59.782664487179481,14.609731709401707,77.546826538461545,272.65455269230767,15.826795384615384,7.8140455555555555,2.7768922222222221,9.5452565384615404,35.962989700854706,250.93120799145299,128.50453747863247,41.208782521367517,155.09613688034187,575.74066487179493,239.02633820512818,118.00798423076922,26.181771837606838,155.09613688034187,538.31223115384614,36.643551837606836,18.074637478632479,3.8647981196581203,23.861899444444443,82.444886880341883,252.83876901709397,131.78812559829058,43.615588034188036,155.09613688034187,583.33861952991447,189.04972961538462,93.11033876068376,18.203795256410256,124.07591598290595,424.43977961538457,23.417298632478634,12.024092350427349,3.0004345299145299,14.950012777777777,53.391838290598294]
[null,null,null,null,459.38937752136758,243.54189282051283,85.033010042735029,260.2256003846154,1048.189880769231,147.25228568376068,33.72508282051281,30.520976410256413,46.896692350427351,258.3950372649573,131.98434606837606,38.864072094017089,12.304762136752135,43.041829444444446,226.19500974358976,1147.2663153418803,589.05136739316242,196.50362367521367,658.21784119658128,2591.0391476068376,413.79419816239323,207.59380594017091,59.750375042735044,243.25377162393164,924.39215076923074,121.24934769230769,57.94961756410256,13.97139423076923,65.999624444444436,259.1699839316239,1230.9655229487178,646.0496882478634,223.92481341880335,699.35707722222219,2800.2971018376065,318.16031512820513,162.20229846153848,52.780822649572649,183.43881769230768,716.58225393162388,102.71769038461537,57.368407564102561,13.944072393162392,59.648539102564094,233.67870944444442,1230.9655229487178,646.0496882478634,223.92481341880335,699.35707722222219,2800.2971018376065,295.39128918803419,151.56913602564103,50.468401666666665,169.54193756410257,666.9707644444444,121.24934769230769,57.94961756410256,13.97139423076923,65.999624444444436,259.1699839316239,2431.2958145299144,1243.1411273076922,409.18177521367528,1398.7141544444444,5482.3328714957261,654.44245999999998,327.84714846153844,92.352778717948723,385.85140970085479,1460.493796880342,171.62088102564104,83.060870128205138,36.308238376068374,94.829130726495734,385.81912025641026,2450.9923756410253,1271.4341320512819,434.04713123931623,1398.7141544444444,5555.1877933760679,1166.6027249572651,581.09077743589739,142.67960358974361,699.35707722222219,2589.730183205128,153.59095200854699,76.011836025641017,27.669570085470085,86.073723675213699,343.34608179487179,2431.2958145299144,1243.1411273076922,409.18177521367528,1398.7141544444444,5482.3328714957261,2308.3723833333329,1147.3979569230769,254.01609183760684,1398.7141544444444,5108.500586538461,353.79544277777779,175.76138132478633,37.391176666666667,215.18679299145296,782.13479376068381,2450.9923756410253,1271.4341320512819,434.04713123931623,1398.7141544444444,5555.1877933760679,1824.2790970085473,905.45314970085462,174.91192055555555,1118.9708267948715,4023.6149940598289,226.39868162393162,117.08152555555556,29.413200085470091,134.81588196581197,507.70928923076923]
[null,null,null,null,696.22996871794874,370.27547846153846,127.67991474358973,404.49980576923076,1598.6851676923077,226.11056042735044,51.720238589743587,45.925525213675208,74.546392008547016,398.30271623931623,201.82889820512818,59.531800341880341,18.422369957264955,67.859993205128205,347.64306170940165,1739.2063461111115,893.74201658119659,295.37887017094016,1023.1481747008547,3951.4754075641031,627.61489927350419,314.5091241025641,90.057744358974361,378.11932965811968,1410.3010973931623,182.56700269230765,87.568973333333332,21.077555811965812,102.20602688034189,393.41955871794863,1865.7064542307689,981.60904632478628,336.3094667094017,1087.0961775213675,4270.7211447863247,482.36704294871805,245.990922991453,79.377389658119654,285.14063247863254,1092.8759880769232,154.70866354700854,87.256014102564109,20.990622692307692,92.201266709401722,355.15656705128208,1865.7064542307689,981.60904632478628,336.3094667094017,1087.0961775213675,4270.7211447863247,447.80491837606831,229.96045572649578,75.865291623931611,263.53899414529911,1017.1696598717949,182.56700269230765,87.568973333333332,21.077555811965812,102.20602688034189,393.41955871794863,3685.9468868803415,1885.6588470940171,615.22568782051269,2174.192355042735,8361.0237768376064,992.68184196581183,496.65388021367517,139.25443867521366,599.77643055555563,2228.3665914102562,259.96976863247863,125.65313115384613,54.427584316239326,147.40379769230771,587.4542817948718,3715.1812531196583,1930.3697924358974,652.13003901709408,2174.192355042735,8471.873439615385,1770.1818585470087,880.00658367521373,215.72577833333335,1087.0961775213675,3953.0103980769236,232.72244512820509,115.0870314102564,41.554031196581192,133.79752256410259,523.1610302991453,3685.9468868803415,1885.6588470940171,615.22568782051269,2174.192355042735,8361.0237768376064,3503.5040743589739,1737.4428456837604,384.92495102564101,2174.192355042735,7800.0642261111097,537.01568576923069,266.1420201282051,56.712683461538461,334.49132260683757,1194.361711965812,3715.1812531196583,1930.3697924358974,652.13003901709408,2174.192355042735,8471.873439615385,2769.5302288888888,1371.009811111111,265.93586444444441,1739.3528905128205,6145.828794957265,343.48269098290592,177.19950350427351,44.417856538461535,209.5609782478632,774.66102927350425]
[null,null,null,null,459.38937752136758,243.54189282051283,85.033010042735029,260.2256003846154,1048.189880769231,147.25228568376068,33.72508282051281,30.520976410256413,46.896692350427351,258.3950372649573,131.98434606837606,38.864072094017089,12.304762136752135,43.041829444444446,226.19500974358976,1147.2663153418803,589.05136739316242,196.50362367521367,658.21784119658128,2591.0391476068376,413.79419816239323,207.59380594017091,59.750375042735044,243.25377162393164,924.39215076923074,121.24934769230769,57.94961756410256,13.97139423076923,65.999624444444436,259.1699839316239,1230.9655229487178,646.0496882478634,223.92481341880335,699.35707722222219,2800.2971018376065,318.16031512820513,162.20229846153848,52.780822649572649,183.43881769230768,716.58225393162388,102.71769038461537,57.368407564102561,13.944072393162392,59.648539102564094,233.67870944444442,1230.9655229487178,646.0496882478634,223.92481341880335,699.35707722222219,2800.2971018376065,295.39128918803419,151.56913602564103,50.468401666666665,169.54193756410257,666.9707644444444,121.24934769230769,57.94961756410256,13.97139423076923,65.999624444444436,259.1699839316239,2431.2958145299144,1243.1411273076922,409.18177521367528,1398.7141544444444,5482.3328714957261,654.44245999999998,327.84714846153844,92.352778717948723,385.85140970085479,1460.493796880342,171.62088102564104,83.060870128205138,36.308238376068374,94.829130726495734,385.81912025641026,2450.9923756410253,1271.4341320512819,434.04713123931623,1398.7141544444444,5555.1877933760679,1166.6027249572651,581.09077743589739,142.67960358974361,699.35707722222219,2589.730183205128,153.59095200854699,76.011836025641017,27.669570085470085,86.071239871794859,343.34359799145295,2431.2958145299144,1243.1411273076922,409.18177521367528,1398.7141544444444,5482.3328714957261,2308.3723833333329,1147.3979569230769,254.01609183760684,1398.7141544444444,5108.500586538461,353.79544277777779,175.76138132478633,37.391176666666667,215.18679299145296,782.13479376068381,2450.9923756410253,1271.4341320512819,434.04713123931623,1398.7141544444444,5555.1877933760679,1824.2790970085473,905.45314970085462,174.91192055555555,1118.9708267948715,4023.6149940598289,226.39868162393162,117.08152555555556,29.413200085470091,134.81588196581197,507.70928923076923]
[]
[]
[]
[null,null,"difference",null,{"$f":"+E174-E8","v":0},{"$f":"+F174-F8","v":0},0,0,null,{"$f":"+J174-J8","v":0},{"$f":"+K174-K8","v":0},0,0,null,{"$f":"+O174-O8","v":0},{"$f":"+P174-P8","v":0},0,0,null,{"$f":"+T174-T8","v":0},{"$f":"+U174-U8","v":0},0,0,null,{"$f":"+Y174-Y8","v":0},{"$f":"+Z174-Z8","v":0},0,0,null,{"$f":"+AD174-AD8","v":0},{"$f":"+AE174-AE8","v":0},0,0,null,{"$f":"+AI174-AI8","v":0},{"$f":"+AJ174-AJ8","v":0},0,0,null,{"$f":"+AN174-AN8","v":0},{"$f":"+AO174-AO8","v":0},0,0,null,{"$f":"+AS174-AS8","v":0},{"$f":"+AT174-AT8","v":0},0,0,null,{"$f":"+AX174-AX8","v":0},{"$f":"+AY174-AY8","v":0},0,0,null,{"$f":"+BC174-BC8","v":0},{"$f":"+BD174-BD8","v":0},0,0,null,{"$f":"+BH174-BH8","v":0},{"$f":"+BI174-BI8","v":0},0,0,null,{"$f":"+BM174-BM8","v":0},{"$f":"+BN174-BN8","v":0},0,0,null,{"$f":"+BR174-BR8","v":0},{"$f":"+BS174-BS8","v":0},0,0,null,{"$f":"+BW174-BW8","v":0},{"$f":"+BX174-BX8","v":0},0,0,null,{"$f":"+CB174-CB8","v":0},{"$f":"+CC174-CC8","v":0},0,0,null,{"$f":"+CG174-CG8","v":0},{"$f":"+CH174-CH8","v":0},0,0,null,{"$f":"+CL174-CL8","v":0},{"$f":"+CM174-CM8","v":0},0,0,null,{"$f":"+CQ174-CQ8","v":0},{"$f":"+CR174-CR8","v":0},0,0,null,{"$f":"+CV174-CV8","v":0},{"$f":"+CW174-CW8","v":0},0,0,null,{"$f":"+DA174-DA8","v":0},{"$f":"+DB174-DB8","v":0},0,0,null,{"$f":"+DF174-DF8","v":0},{"$f":"+DG174-DG8","v":0},0,0,null,{"$f":"+DK174-DK8","v":0},{"$f":"+DL174-DL8","v":0},0,0,null,{"$f":"+DP174-DP8","v":0},{"$f":"+DQ174-DQ8","v":0},0,0]
[null,null,"should be zero",null,{"$f":"+E175-E9","v":0},0,0,0,null,{"$f":"+J175-J9","v":0},0,0,0,null,{"$f":"+O175-O9","v":0},0,0,0,null,{"$f":"+T175-T9","v":0},0,0,0,null,{"$f":"+Y175-Y9","v":0},0,0,0,null,{"$f":"+AD175-AD9","v":0},0,0,0,null,{"$f":"+AI175-AI9","v":0},0,0,0,null,{"$f":"+AN175-AN9","v":0},0,0,0,null,{"$f":"+AS175-AS9","v":0},0,0,0,null,{"$f":"+AX175-AX9","v":0},0,0,0,null,{"$f":"+BC175-BC9","v":0},0,0,0,null,{"$f":"+BH175-BH9","v":0},0,0,0,null,{"$f":"+BM175-BM9","v":0},0,0,0,null,{"$f":"+BR175-BR9","v":0},0,0,0,null,{"$f":"+BW175-BW9","v":0},0,0,0,null,{"$f":"+CB175-CB9","v":0},0,0,0,null,{"$f":"+CG175-CG9","v":0},0,0,0,null,{"$f":"+CL175-CL9","v":0},0,0,0,null,{"$f":"+CQ175-CQ9","v":0},0,0,0,null,{"$f":"+CV175-CV9","v":0},0,0,0,null,{"$f":"+DA175-DA9","v":0},0,0,0,null,{"$f":"+DF175-DF9","v":0},0,0,0,null,{"$f":"+DK175-DK9","v":0},0,0,0,null,{"$f":"+DP175-DP9","v":0},0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"+E188-E22","v":0},{"$f":"+F188-F22","v":0},0,0,null,{"$f":"+J188-J22","v":0},{"$f":"+K188-K22","v":0},0,0,null,{"$f":"+O188-O22","v":0},{"$f":"+P188-P22","v":0},0,0,null,{"$f":"+T188-T22","v":0},{"$f":"+U188-U22","v":0},0,0,null,{"$f":"+Y188-Y22","v":0},{"$f":"+Z188-Z22","v":0},0,0,null,{"$f":"+AD188-AD22","v":0},{"$f":"+AE188-AE22","v":0},0,0,null,{"$f":"+AI188-AI22","v":0},{"$f":"+AJ188-AJ22","v":0},0,0,null,{"$f":"+AN188-AN22","v":0},{"$f":"+AO188-AO22","v":0},0,0,null,{"$f":"+AS188-AS22","v":0},{"$f":"+AT188-AT22","v":0},0,0,null,{"$f":"+AX188-AX22","v":0},{"$f":"+AY188-AY22","v":0},0,0,null,{"$f":"+BC188-BC22","v":0},{"$f":"+BD188-BD22","v":0},0,0,null,{"$f":"+BH188-BH22","v":0},{"$f":"+BI188-BI22","v":0},0,0,null,{"$f":"+BM188-BM22","v":0},{"$f":"+BN188-BN22","v":0},0,0,null,{"$f":"+BR188-BR22","v":0},{"$f":"+BS188-BS22","v":0},0,0,null,{"$f":"+BW188-BW22","v":0},{"$f":"+BX188-BX22","v":0},0,0,null,{"$f":"+CB188-CB22","v":0},{"$f":"+CC188-CC22","v":0},0,0,null,{"$f":"+CG188-CG22","v":0},{"$f":"+CH188-CH22","v":0},0,0,null,{"$f":"+CL188-CL22","v":0},{"$f":"+CM188-CM22","v":0},0,0,null,{"$f":"+CQ188-CQ22","v":0},{"$f":"+CR188-CR22","v":0},0,0,null,{"$f":"+CV188-CV22","v":0},{"$f":"+CW188-CW22","v":0},0,0,null,{"$f":"+DA188-DA22","v":0},{"$f":"+DB188-DB22","v":0},0,0,null,{"$f":"+DF188-DF22","v":0},{"$f":"+DG188-DG22","v":0},0,0,null,{"$f":"+DK188-DK22","v":0},{"$f":"+DL188-DL22","v":0},0,0,null,{"$f":"+DP188-DP22","v":0},{"$f":"+DQ188-DQ22","v":0},0,0]
[null,null,null,null,{"$f":"+E189-E23","v":0},0,0,0,null,{"$f":"+J189-J23","v":0},0,0,0,null,{"$f":"+O189-O23","v":0},0,0,0,null,{"$f":"+T189-T23","v":0},0,0,0,null,{"$f":"+Y189-Y23","v":0},0,0,0,null,{"$f":"+AD189-AD23","v":0},0,0,0,null,{"$f":"+AI189-AI23","v":0},0,0,0,null,{"$f":"+AN189-AN23","v":0},0,0,0,null,{"$f":"+AS189-AS23","v":0},0,0,0,null,{"$f":"+AX189-AX23","v":0},0,0,0,null,{"$f":"+BC189-BC23","v":0},0,0,0,null,{"$f":"+BH189-BH23","v":0},0,0,0,null,{"$f":"+BM189-BM23","v":0},0,0,0,null,{"$f":"+BR189-BR23","v":0},0,0,0,null,{"$f":"+BW189-BW23","v":0},0,0,0,null,{"$f":"+CB189-CB23","v":0},0,0,0,null,{"$f":"+CG189-CG23","v":0},0,0,0,null,{"$f":"+CL189-CL23","v":0},0,0,0,null,{"$f":"+CQ189-CQ23","v":0},0,0,0,null,{"$f":"+CV189-CV23","v":0},0,0,0,null,{"$f":"+DA189-DA23","v":0},0,0,0,null,{"$f":"+DF189-DF23","v":0},0,0,0,null,{"$f":"+DK189-DK23","v":0},0,0,0,null,{"$f":"+DP189-DP23","v":0},0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"+E202-E36","v":0},{"$f":"+F202-F36","v":0},0,0,null,{"$f":"+J202-J36","v":0},{"$f":"+K202-K36","v":0},0,0,null,{"$f":"+O202-O36","v":0},{"$f":"+P202-P36","v":0},0,0,null,{"$f":"+T202-T36","v":0},{"$f":"+U202-U36","v":0},0,0,null,{"$f":"+Y202-Y36","v":0},{"$f":"+Z202-Z36","v":0},0,0,null,{"$f":"+AD202-AD36","v":0},{"$f":"+AE202-AE36","v":0},0,0,null,{"$f":"+AI202-AI36","v":0},{"$f":"+AJ202-AJ36","v":0},0,0,null,{"$f":"+AN202-AN36","v":0},{"$f":"+AO202-AO36","v":0},0,0,null,{"$f":"+AS202-AS36","v":0},{"$f":"+AT202-AT36","v":0},0,0,null,{"$f":"+AX202-AX36","v":0},{"$f":"+AY202-AY36","v":0},0,0,null,{"$f":"+BC202-BC36","v":0},{"$f":"+BD202-BD36","v":0},0,0,null,{"$f":"+BH202-BH36","v":0},{"$f":"+BI202-BI36","v":0},0,0,null,{"$f":"+BM202-BM36","v":0},{"$f":"+BN202-BN36","v":0},0,0,null,{"$f":"+BR202-BR36","v":0},{"$f":"+BS202-BS36","v":0},0,0,null,{"$f":"+BW202-BW36","v":0},{"$f":"+BX202-BX36","v":0},0,0,null,{"$f":"+CB202-CB36","v":0},{"$f":"+CC202-CC36","v":0},0,0,null,{"$f":"+CG202-CG36","v":0},{"$f":"+CH202-CH36","v":0},0,0,null,{"$f":"+CL202-CL36","v":0},{"$f":"+CM202-CM36","v":0},0,0,null,{"$f":"+CQ202-CQ36","v":0},{"$f":"+CR202-CR36","v":0},0,0,null,{"$f":"+CV202-CV36","v":0},{"$f":"+CW202-CW36","v":0},0,0,null,{"$f":"+DA202-DA36","v":0},{"$f":"+DB202-DB36","v":0},0,0,null,{"$f":"+DF202-DF36","v":0},{"$f":"+DG202-DG36","v":0},0,0,null,{"$f":"+DK202-DK36","v":0},{"$f":"+DL202-DL36","v":0},0,0,null,{"$f":"+DP202-DP36","v":0},{"$f":"+DQ202-DQ36","v":0},0,0]
[null,null,null,null,{"$f":"+E203-E37","v":0},0,0,0,null,{"$f":"+J203-J37","v":0},0,0,0,null,{"$f":"+O203-O37","v":0},0,0,0,null,{"$f":"+T203-T37","v":0},0,0,0,null,{"$f":"+Y203-Y37","v":0},0,0,0,null,{"$f":"+AD203-AD37","v":0},0,0,0,null,{"$f":"+AI203-AI37","v":0},0,0,0,null,{"$f":"+AN203-AN37","v":0},0,0,0,null,{"$f":"+AS203-AS37","v":0},0,0,0,null,{"$f":"+AX203-AX37","v":0},0,0,0,null,{"$f":"+BC203-BC37","v":0},0,0,0,null,{"$f":"+BH203-BH37","v":0},0,0,0,null,{"$f":"+BM203-BM37","v":0},0,0,0,null,{"$f":"+BR203-BR37","v":0},0,0,0,null,{"$f":"+BW203-BW37","v":0},0,0,0,null,{"$f":"+CB203-CB37","v":0},0,0,0,null,{"$f":"+CG203-CG37","v":0},0,0,0,null,{"$f":"+CL203-CL37","v":0},0,0,0,null,{"$f":"+CQ203-CQ37","v":0},0,0,0,null,{"$f":"+CV203-CV37","v":0},0,0,0,null,{"$f":"+DA203-DA37","v":0},0,0,0,null,{"$f":"+DF203-DF37","v":0},0,0,0,null,{"$f":"+DK203-DK37","v":0},0,0,0,null,{"$f":"+DP203-DP37","v":0},0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"+E216-E50","v":0},{"$f":"+F216-F50","v":0},0,0,null,{"$f":"+J216-J50","v":0},{"$f":"+K216-K50","v":0},0,0,null,{"$f":"+O216-O50","v":0},{"$f":"+P216-P50","v":0},0,0,null,{"$f":"+T216-T50","v":0},{"$f":"+U216-U50","v":0},0,0,null,{"$f":"+Y216-Y50","v":0},{"$f":"+Z216-Z50","v":0},0,0,null,{"$f":"+AD216-AD50","v":0},{"$f":"+AE216-AE50","v":0},0,0,null,{"$f":"+AI216-AI50","v":0},{"$f":"+AJ216-AJ50","v":0},0,0,null,{"$f":"+AN216-AN50","v":0},{"$f":"+AO216-AO50","v":0},0,0,null,{"$f":"+AS216-AS50","v":0},{"$f":"+AT216-AT50","v":0},0,0,null,{"$f":"+AX216-AX50","v":0},{"$f":"+AY216-AY50","v":0},0,0,null,{"$f":"+BC216-BC50","v":0},{"$f":"+BD216-BD50","v":0},0,0,null,{"$f":"+BH216-BH50","v":0},{"$f":"+BI216-BI50","v":0},0,0,null,{"$f":"+BM216-BM50","v":0},{"$f":"+BN216-BN50","v":0},0,0,null,{"$f":"+BR216-BR50","v":0},{"$f":"+BS216-BS50","v":0},0,0,null,{"$f":"+BW216-BW50","v":0},{"$f":"+BX216-BX50","v":0},0,0,null,{"$f":"+CB216-CB50","v":0},{"$f":"+CC216-CC50","v":0},0,0,null,{"$f":"+CG216-CG50","v":0},{"$f":"+CH216-CH50","v":0},0,0,null,{"$f":"+CL216-CL50","v":0},{"$f":"+CM216-CM50","v":0},0,0,null,{"$f":"+CQ216-CQ50","v":0},{"$f":"+CR216-CR50","v":0},0,0,null,{"$f":"+CV216-CV50","v":0},{"$f":"+CW216-CW50","v":0},0,0,null,{"$f":"+DA216-DA50","v":0},{"$f":"+DB216-DB50","v":0},0,0,null,{"$f":"+DF216-DF50","v":0},{"$f":"+DG216-DG50","v":0},0,0,null,{"$f":"+DK216-DK50","v":0},{"$f":"+DL216-DL50","v":0},0,0,null,{"$f":"+DP216-DP50","v":0},{"$f":"+DQ216-DQ50","v":0},0,0]
[null,null,null,null,{"$f":"+E217-E51","v":0},0,0,0,null,{"$f":"+J217-J51","v":0},0,0,0,null,{"$f":"+O217-O51","v":0},0,0,0,null,{"$f":"+T217-T51","v":0},0,0,0,null,{"$f":"+Y217-Y51","v":0},0,0,0,null,{"$f":"+AD217-AD51","v":0},0,0,0,null,{"$f":"+AI217-AI51","v":0},0,0,0,null,{"$f":"+AN217-AN51","v":0},0,0,0,null,{"$f":"+AS217-AS51","v":0},0,0,0,null,{"$f":"+AX217-AX51","v":0},0,0,0,null,{"$f":"+BC217-BC51","v":0},0,0,0,null,{"$f":"+BH217-BH51","v":0},0,0,0,null,{"$f":"+BM217-BM51","v":0},0,0,0,null,{"$f":"+BR217-BR51","v":0},0,0,0,null,{"$f":"+BW217-BW51","v":0},0,0,0,null,{"$f":"+CB217-CB51","v":0},0,0,0,null,{"$f":"+CG217-CG51","v":0},0,0,0,null,{"$f":"+CL217-CL51","v":0},0,0,0,null,{"$f":"+CQ217-CQ51","v":0},0,0,0,null,{"$f":"+CV217-CV51","v":0},0,0,0,null,{"$f":"+DA217-DA51","v":0},0,0,0,null,{"$f":"+DF217-DF51","v":0},0,0,0,null,{"$f":"+DK217-DK51","v":0},0,0,0,null,{"$f":"+DP217-DP51","v":0},0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"+E230-E64","v":0},{"$f":"+F230-F64","v":0},0,0,null,{"$f":"+J230-J64","v":0},{"$f":"+K230-K64","v":0},0,0,null,{"$f":"+O230-O64","v":0},{"$f":"+P230-P64","v":0},0,0,null,{"$f":"+T230-T64","v":0},{"$f":"+U230-U64","v":0},0,0,null,{"$f":"+Y230-Y64","v":0},{"$f":"+Z230-Z64","v":0},0,0,null,{"$f":"+AD230-AD64","v":0},{"$f":"+AE230-AE64","v":0},0,0,null,{"$f":"+AI230-AI64","v":0},{"$f":"+AJ230-AJ64","v":0},0,0,null,{"$f":"+AN230-AN64","v":0},{"$f":"+AO230-AO64","v":0},0,0,null,{"$f":"+AS230-AS64","v":0},{"$f":"+AT230-AT64","v":0},0,0,null,{"$f":"+AX230-AX64","v":0},{"$f":"+AY230-AY64","v":0},0,0,null,{"$f":"+BC230-BC64","v":0},{"$f":"+BD230-BD64","v":0},0,0,null,{"$f":"+BH230-BH64","v":0},{"$f":"+BI230-BI64","v":0},0,0,null,{"$f":"+BM230-BM64","v":0},{"$f":"+BN230-BN64","v":0},0,0,null,{"$f":"+BR230-BR64","v":0},{"$f":"+BS230-BS64","v":0},0,0,null,{"$f":"+BW230-BW64","v":0},{"$f":"+BX230-BX64","v":0},0,0,null,{"$f":"+CB230-CB64","v":0},{"$f":"+CC230-CC64","v":0},0,0,null,{"$f":"+CG230-CG64","v":0},{"$f":"+CH230-CH64","v":0},0,0,null,{"$f":"+CL230-CL64","v":0},{"$f":"+CM230-CM64","v":0},0,0,null,{"$f":"+CQ230-CQ64","v":0},{"$f":"+CR230-CR64","v":0},0,0,null,{"$f":"+CV230-CV64","v":0},{"$f":"+CW230-CW64","v":0},0,0,null,{"$f":"+DA230-DA64","v":0},{"$f":"+DB230-DB64","v":0},0,0,null,{"$f":"+DF230-DF64","v":0},{"$f":"+DG230-DG64","v":0},0,0,null,{"$f":"+DK230-DK64","v":0},{"$f":"+DL230-DL64","v":0},0,0,null,{"$f":"+DP230-DP64","v":0},{"$f":"+DQ230-DQ64","v":0},0,0]
[null,null,null,null,{"$f":"+E231-E65","v":0},0,0,0,null,{"$f":"+J231-J65","v":0},0,0,0,null,{"$f":"+O231-O65","v":0},0,0,0,null,{"$f":"+T231-T65","v":0},0,0,0,null,{"$f":"+Y231-Y65","v":0},0,0,0,null,{"$f":"+AD231-AD65","v":0},0,0,0,null,{"$f":"+AI231-AI65","v":0},0,0,0,null,{"$f":"+AN231-AN65","v":0},0,0,0,null,{"$f":"+AS231-AS65","v":0},0,0,0,null,{"$f":"+AX231-AX65","v":0},0,0,0,null,{"$f":"+BC231-BC65","v":0},0,0,0,null,{"$f":"+BH231-BH65","v":0},0,0,0,null,{"$f":"+BM231-BM65","v":0},0,0,0,null,{"$f":"+BR231-BR65","v":0},0,0,0,null,{"$f":"+BW231-BW65","v":0},0,0,0,null,{"$f":"+CB231-CB65","v":0},0,0,0,null,{"$f":"+CG231-CG65","v":0},0,0,0,null,{"$f":"+CL231-CL65","v":0},0,0,0,null,{"$f":"+CQ231-CQ65","v":0},0,0,0,null,{"$f":"+CV231-CV65","v":0},0,0,0,null,{"$f":"+DA231-DA65","v":0},0,0,0,null,{"$f":"+DF231-DF65","v":0},0,0,0,null,{"$f":"+DK231-DK65","v":0},0,0,0,null,{"$f":"+DP231-DP65","v":0},0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"+E244-E78","v":0},{"$f":"+F244-F78","v":0},0,0,null,{"$f":"+J244-J78","v":0},{"$f":"+K244-K78","v":0},0,0,null,{"$f":"+O244-O78","v":0},{"$f":"+P244-P78","v":0},0,0,null,{"$f":"+T244-T78","v":0},{"$f":"+U244-U78","v":0},0,0,null,{"$f":"+Y244-Y78","v":0},{"$f":"+Z244-Z78","v":0},0,0,null,{"$f":"+AD244-AD78","v":0},{"$f":"+AE244-AE78","v":0},0,0,null,{"$f":"+AI244-AI78","v":0},{"$f":"+AJ244-AJ78","v":0},0,0,null,{"$f":"+AN244-AN78","v":0},{"$f":"+AO244-AO78","v":0},0,0,null,{"$f":"+AS244-AS78","v":0},{"$f":"+AT244-AT78","v":0},0,0,null,{"$f":"+AX244-AX78","v":0},{"$f":"+AY244-AY78","v":0},0,0,null,{"$f":"+BC244-BC78","v":0},{"$f":"+BD244-BD78","v":0},0,0,null,{"$f":"+BH244-BH78","v":0},{"$f":"+BI244-BI78","v":0},0,0,null,{"$f":"+BM244-BM78","v":0},{"$f":"+BN244-BN78","v":0},0,0,null,{"$f":"+BR244-BR78","v":0},{"$f":"+BS244-BS78","v":0},0,0,null,{"$f":"+BW244-BW78","v":0},{"$f":"+BX244-BX78","v":0},0,0,null,{"$f":"+CB244-CB78","v":0},{"$f":"+CC244-CC78","v":0},0,0,null,{"$f":"+CG244-CG78","v":0},{"$f":"+CH244-CH78","v":0},0,0,null,{"$f":"+CL244-CL78","v":0},{"$f":"+CM244-CM78","v":0},0,0,null,{"$f":"+CQ244-CQ78","v":0},{"$f":"+CR244-CR78","v":0},0,0,null,{"$f":"+CV244-CV78","v":0},{"$f":"+CW244-CW78","v":0},0,0,null,{"$f":"+DA244-DA78","v":0},{"$f":"+DB244-DB78","v":0},0,0,null,{"$f":"+DF244-DF78","v":0},{"$f":"+DG244-DG78","v":0},0,0,null,{"$f":"+DK244-DK78","v":0},{"$f":"+DL244-DL78","v":0},0,0,null,{"$f":"+DP244-DP78","v":0},{"$f":"+DQ244-DQ78","v":0},0,0]
[null,null,null,null,{"$f":"+E245-E79","v":0},0,0,0,null,{"$f":"+J245-J79","v":0},0,0,0,null,{"$f":"+O245-O79","v":0},0,0,0,null,{"$f":"+T245-T79","v":0},0,0,0,null,{"$f":"+Y245-Y79","v":0},0,0,0,null,{"$f":"+AD245-AD79","v":0},0,0,0,null,{"$f":"+AI245-AI79","v":0},0,0,0,null,{"$f":"+AN245-AN79","v":0},0,0,0,null,{"$f":"+AS245-AS79","v":0},0,0,0,null,{"$f":"+AX245-AX79","v":0},0,0,0,null,{"$f":"+BC245-BC79","v":0},0,0,0,null,{"$f":"+BH245-BH79","v":0},0,0,0,null,{"$f":"+BM245-BM79","v":0},0,0,0,null,{"$f":"+BR245-BR79","v":0},0,0,0,null,{"$f":"+BW245-BW79","v":0},0,0,0,null,{"$f":"+CB245-CB79","v":0},0,0,0,null,{"$f":"+CG245-CG79","v":0},0,0,0,null,{"$f":"+CL245-CL79","v":0},0,0,0,null,{"$f":"+CQ245-CQ79","v":0},0,0,0,null,{"$f":"+CV245-CV79","v":0},0,0,0,null,{"$f":"+DA245-DA79","v":0},0,0,0,null,{"$f":"+DF245-DF79","v":0},0,0,0,null,{"$f":"+DK245-DK79","v":0},0,0,0,null,{"$f":"+DP245-DP79","v":0},0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]

{"sheet":"MachData3","index":19,"n_rows":242,"n_cols":146,"rows_kept":242,"cut":false,"hidden":true,"merged":[]}
["No-Till continuous",null,null,"Diversified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specified monthly field operations, equipment compliment, and Custom Rate costs (Max equipment is 20 items)"]
["Panhandle",1,null,"Area",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Times","Custom","Cost/per"]
["West-Northwest",2,null,"Farm Size","Small","Small","Small","Small","Small","Medium","Medium","Medium","Medium","Medium","Large","Large","Large","Large","Large","Small","Small","Small","Small","Small","Medium","Medium","Medium","Medium","Medium","Large","Large","Large","Large","Large","Small","Small","Small","Small","Small","Medium","Medium","Medium","Medium","Medium","Large","Large","Large","Large","Large","Small","Small","Small","Small","Small","Medium","Medium","Medium","Medium","Medium","Large","Large","Large","Large","Large","Small","Small","Small","Small","Small","Medium","Medium","Medium","Medium","Medium","Large","Large","Large","Large","Large","Small","Small","Small","Small","Small","Medium","Medium","Medium","Medium","Medium","Large","Large","Large","Large","Large","Small","Small","Small","Small","Small","Medium","Medium","Medium","Medium","Medium","Large","Large","Large","Large","Large","Small","Small","Small","Small","Small","Medium","Medium","Medium","Medium","Medium","Large","Large","Large","Large","Large",null,null,null,null,null,"Area","Equipment Desc.",1,2,3,4,5,6,7,8,9,10,11,12,"Over","Cost","Operation"]
["Southwest",3,null,"Acres",{"$f":"499/1.5","v":332.66666666666669},{"$f":"499/1.5","v":332.66666666666669},{"$f":"499/1.5","v":332.66666666666669},{"$f":"499/1.5","v":332.66666666666669},{"$f":"499/1.5","v":332.66666666666669},{"$f":"1999/1.5","v":1332.6666666666667},{"$f":"1999/1.5","v":1332.6666666666667},{"$f":"1999/1.5","v":1332.6666666666667},{"$f":"1999/1.5","v":1332.6666666666667},{"$f":"1999/1.5","v":1332.6666666666667},4950,4950,4950,4950,4950,{"$f":"259/1.5","v":172.66666666666666},{"$f":"259/1.5","v":172.66666666666666},{"$f":"259/1.5","v":172.66666666666666},{"$f":"259/1.5","v":172.66666666666666},{"$f":"259/1.5","v":172.66666666666666},666,666,666,666,666,2525,2525,2525,2525,2525,{"$f":"179/1.5","v":119.33333333333333},{"$f":"179/1.5","v":119.33333333333333},{"$f":"179/1.5","v":119.33333333333333},{"$f":"179/1.5","v":119.33333333333333},{"$f":"179/1.5","v":119.33333333333333},666,666,666,666,666,2070,2070,2070,2070,2070,{"$f":"179/1.5","v":119.33333333333333},{"$f":"179/1.5","v":119.33333333333333},{"$f":"179/1.5","v":119.33333333333333},{"$f":"179/1.5","v":119.33333333333333},{"$f":"179/1.5","v":119.33333333333333},666,666,666,666,666,1900,1900,1900,1900,1900,{"$f":"139/1.5","v":92.666666666666671},{"$f":"139/1.5","v":92.666666666666671},{"$f":"139/1.5","v":92.666666666666671},{"$f":"139/1.5","v":92.666666666666671},{"$f":"139/1.5","v":92.666666666666671},666,666,666,666,666,2140,2140,2140,2140,2140,66,66,66,66,66,666,666,666,666,666,2710,2710,2710,2710,2710,46,46,46,46,46,{"$f":"499/1.5","v":332.66666666666669},{"$f":"499/1.5","v":332.66666666666669},{"$f":"499/1.5","v":332.66666666666669},{"$f":"499/1.5","v":332.66666666666669},{"$f":"499/1.5","v":332.66666666666669},1275,1275,1275,1275,1275,66,66,66,66,66,666,666,666,666,666,2360,2360,2360,2360,2360,null,null,null,null,null,1,"Offset Disc",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB4:EM4)","v":0},{"$f":"EN4*EP4","v":0},10.79]
["North-Central",4,null,"operation category",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",null,null,null,null,null,null,"Chisel",null,null,null,null,null,null,null,null,null,null,null,null,0,0,16.64]
["South-Central",5,null,"Fuel",0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(E6:H6)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(J6:M6)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(O6:R6)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(T6:W6)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(Y6:AB6)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(AD6:AG6)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(AI6:AL6)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(AN6:AQ6)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(AS6:AV6)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(AX6:BA6)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(BC6:BF6)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(BH6:BK6)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(BM6:BP6)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(BR6:BU6)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(BW6:BZ6)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(CB6:CE6)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(CG6:CJ6)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(CL6:CO6)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(CQ6:CT6)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(CV6:CY6)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(DA6:DD6)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(DF6:DI6)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(DK6:DN6)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(DP6:DS6)","v":2.7939999999999996},null,null,null,null,null,null,"Anhy. App.",null,null,1,null,null,null,null,null,null,null,null,null,1,17.72,17.72]
["Northeast",6,null,"Lube",7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,null,null,null,null,null,null,"Sweep Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,13.17]
["East-Northeast",7,null,"Repairs",2.4614491880341882,3.4549705555555552,2.444062564102564,4.4261376923076927,{"$f":"+SUM(E8:H8)","v":12.786620000000001},2.7272161538461543,3.8424438888888881,2.7868274358974361,4.9800258547008545,{"$f":"+SUM(J8:M8)","v":14.336513333333333},3.3133937606837609,4.686937051282051,3.2786205128205133,5.7649077350427351,17.04385905982906,2.3943864957264962,3.338231794871795,2.3322914102564098,4.2398524358974363,12.304762136752137,2.5036738461538461,3.4872599999999996,2.4962224358974354,4.3690102136752138,12.856166495726495,3.0625296153846158,4.2448200427350429,3.2239768376068381,5.3153393162393172,15.846665811965813,2.3894188888888892,3.3307803846153847,2.32484,4.2348848290598298,12.279924102564104,2.598058376068376,3.5766769230769229,2.5955745726495723,4.5627468803418791,13.333056752136752,3.025272564102564,4.1231136752136743,3.1320761111111106,5.437045683760684,15.717508034188032,2.3894188888888892,3.3307803846153847,2.32484,4.2348848290598298,12.279924102564104,2.5359632905982901,3.5270008547008542,2.5434147008547008,4.4286214957264951,13.035000341880341,3.010369743589743,4.1603707264957261,3.1519465384615382,5.360047777777778,15.682734786324785,2.3720322649572645,3.3059423504273502,2.2900667521367519,4.2150144017094018,12.183055769230769,2.4664167948717952,3.4375839316239314,2.4291597435897438,4.3218179487179489,12.65497841880342,2.6899591025641025,3.7232213247863251,2.6328316239316245,4.6074553418803408,13.653467393162392,2.3720322649572645,3.3059423504273502,2.2900667521367519,4.2150144017094018,12.183055769230769,2.4291597435897438,3.3854240598290599,2.3620970512820509,4.2795932905982905,12.456274145299146,2.6998943162393161,3.7604783760683764,2.5881231623931624,4.8185786324786326,13.867074487179487,2.3720322649572645,3.3059423504273502,2.2900667521367519,4.2150144017094018,12.183055769230769,2.3844512820512818,3.3233289743589749,2.3049695726495729,4.2299172222222223,12.242667051282051,2.6452506410256409,3.7132861111111115,2.6551858547008544,4.6347771794871795,13.648499786324788,2.3720322649572645,3.3059423504273502,2.2900667521367519,4.2150144017094018,12.183055769230769,2.4068055128205126,3.3531346153846151,2.3298076068376066,4.2696580769230774,12.359405811965813,2.598058376068376,3.6064825641025635,2.4912548290598284,4.5304574358974357,13.226253205128204,null,null,null,null,null,null,"M.B. Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,21.8]
["Southeast",8,null,"Depreciation",22.793863974358974,12.602818547008548,5.6705232051282044,15.486514316239315,56.553720042735044,9.0360768376068368,4.753999743589743,1.9870427350427349,6.0132880769230761,21.79040739316239,2.7247323504273502,1.6070208119658118,1.0282946153846153,3.2736529059829063,8.6337006837606829,29.952185427350425,28.623350598290592,13.34795957264957,35.061369059829062,106.98486465811965,21.787923589743588,18.727877777777774,4.4584271367521362,25.754557649572646,70.728786153846144,5.3054041025641032,3.9095065811965815,1.0754868803418802,5.2830498717948702,15.573447435897435,30.898514529914525,29.937282606837609,14.746340897435898,36.119469316239311,111.70160735042734,10.526358888888888,13.944072393162392,3.1345599145299148,12.399146666666667,40.004137863247863,3.7952516239316241,3.7281889316239316,1.1773228205128203,4.0212777350427347,12.72204111111111,30.898514529914525,29.937282606837609,14.746340897435898,36.119469316239311,111.70160735042734,16.661353333333331,14.490509145299143,3.7058347008547012,19.674206880341881,54.53190405982906,4.4162024786324787,3.4177135042735038,1.1500009829059827,4.4385567094017091,13.422473675213674,37.502947820512816,39.105001025641023,27.458446794871794,43.508784487179483,147.57518012820512,24.91006448717949,21.62150876068376,6.3908261965811963,29.418167692307691,82.340567136752128,8.8671782051282051,7.8016265384615382,2.9979507264957266,10.978411111111111,30.64516658119658,38.158671923076916,40.016556880341888,28.285553333333333,44.243990299145295,150.70477243589744,26.437603589743588,23.742676880341875,13.489536367521367,31.129508247863242,94.799325085470073,7.990395598290597,5.8866141025641028,3.2190092307692306,7.5606976068376071,24.656716538461538,37.502947820512816,39.105001025641023,27.458446794871794,43.508784487179483,147.57518012820512,32.373893760683757,31.983936623931623,20.983171282051281,37.768714786324779,123.10971645299145,22.893216111111109,9.4185825641025627,3.6685776495726499,12.920745384615385,48.901121709401707,38.158671923076916,40.016556880341888,28.285553333333333,44.243990299145295,150.70477243589744,24.698941196581202,23.919026923076924,15.27042341880342,28.871730940170938,92.760122478632482,12.568045299145297,10.968475897435898,4.5453602564102571,14.835757820512821,42.917639273504278,null,null,null,null,null,null,"Field Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0,15.39]
["small machinery",null,null,"Insurance",192.50470017094017,113.27882252136753,56.193568547008546,134.39115158119657,496.36824282051282,75.77090709401709,42.202303888888885,19.475502606837608,51.643240683760681,189.09195427350426,23.243432393162394,14.684245811965813,10.069339059829062,28.024753974358969,76.021771239316237,261.05767452991449,257.63250961538461,131.75583615384613,304.603716068376,955.04973636752118,182.10998286324786,159.66633517094016,43.558460555555556,214.87880136752139,600.21357995726498,44.343342435897434,33.640633504273509,10.531326495726498,44.350793846153849,132.8660962820513,270.83392478632481,271.20649529914527,145.7421332051282,315.54238632478632,1003.3249396153846,89.411955470085474,118.70344918803417,30.766872948717953,105.04749799145297,343.92977559829058,32.413634615384616,32.550243803418802,11.713616923076922,34.442902008547009,111.12039735042735,270.83392478632481,271.20649529914527,145.7421332051282,315.54238632478632,1003.3249396153846,139.89774376068377,124.35410196581199,36.489556025641029,164.86990333333333,465.61130508547012,37.381241452991453,29.972055854700855,11.420528119658119,37.766230982905981,116.54005641025641,339.02674764957266,365.8865978205128,267.19515277777776,391.84234354700851,1363.9508417948718,208.98721965811961,185.33644350427349,61.23817329059829,246.34113927350427,701.9029757264957,74.787320940170943,67.37565153846154,28.792249230769226,93.373621923076939,264.32884363247865,345.79759576923078,375.2828261538462,275.73943653846152,399.41546017094009,1396.2353186324785,224.77179038461537,207.25104106837605,122.96565585470086,264.00098158119658,818.98946888888895,67.671224145299149,51.797236495726494,31.897003504273503,64.561502264957269,215.9269664102564,339.02674764957266,365.8865978205128,267.19515277777776,391.84234354700851,1363.9508417948718,286.0571559401709,292.33869478632477,200.32619713675214,332.57382636752129,1111.2958742307692,188.17046320512819,80.410651880341874,33.533829957264963,107.90387192307692,410.01881696581194,345.79759576923078,375.2828261538462,275.73943653846152,399.41546017094009,1396.2353186324785,216.45104893162392,216.66217222222227,144.61448645299146,252.19049632478638,829.91820393162402,105.66348123931623,94.292629188034184,44.36818047008547,124.47829213675213,368.80258303418799,null,null,null,null,null,null,"Cultipacker",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["medium machinery",null,null,"Taxes",306.47898764957267,176.29043145299147,84.543700769230753,211.82869076923083,779.14181064102581,120.95129128205127,65.974786410256414,29.40574867521368,81.704713461538475,298.03653982905985,36.862126538461531,22.716866068376071,15.210812136752136,44.393018504273506,119.18282324786324,410.82356927350429,400.74429500000002,198.49811782051282,479.90807756410254,1489.9740596581196,291.05208461538462,253.30075645299146,65.855563846153842,343.6491058119658,953.85751072649566,70.862911538461532,53.193134017094017,15.906277094017092,70.771010811965795,210.73333346153845,425.33394884615387,420.89042452991453,219.47632149572647,496.14221670940168,1561.8429115811966,142.05120132478632,188.42381115384612,46.442156324786325,167.03577991452994,543.95294871794863,51.387408931623924,51.191188461538466,17.605198632478633,54.541839273504273,174.7256352991453,425.33394884615387,420.89042452991453,219.47632149572647,496.14221670940168,1561.8429115811966,223.21196183760688,196.80913149572649,55.016245726495725,263.24342153846152,738.28076059829073,59.457286239316232,47.063107179487176,17.170533034188036,59.956530726495721,183.64745717948716,526.5464543589743,561.41657055555561,404.48490294871795,609.38874978632475,2101.8366776495723,333.53754209401711,293.4415035042735,93.192304273504277,393.43446153846151,1113.6058114102566,119.12569576923076,106.38875183760683,43.779519059829063,148.26070987179486,417.55467653846154,536.59343918803427,575.36561055555546,417.1672032051282,620.63044405982907,2149.7566970085472,356.96477594017097,325.96690927350426,190.41830529914529,419.64852282051277,1292.9985133333334,107.62568594017094,81.198017564102571,47.997017264957258,102.36747410256409,339.18819487179485,526.5464543589743,561.41657055555561,404.48490294871795,609.38874978632475,2101.8366776495723,447.9241409401709,452.25589410256401,305.2395697435897,521.42236790598292,1726.8419726923075,302.64151136752139,127.50853230769229,51.879202008547011,172.51505025641026,654.54429594017097,536.59343918803427,575.36561055555546,417.1672032051282,620.63044405982907,2149.7566970085472,339.94327111111107,336.26227444444447,220.96908735042734,396.55411863247861,1293.7287515384614,168.50619153846154,149.13004106837607,67.092497948717934,198.65956504273504,583.3882955982906,null,null,null,null,null,null,"Tandem Disk",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.27]
["large machinery",null,null,"Interest",192.50470017094017,113.27882252136753,56.193568547008546,134.39115158119657,496.36824282051282,75.77090709401709,42.202303888888885,19.475502606837608,51.643240683760681,189.09195427350426,23.243432393162394,14.684245811965813,10.069339059829062,28.024753974358969,76.021771239316237,261.05767452991449,257.63250961538461,131.75583615384613,304.603716068376,955.04973636752118,182.10998286324786,159.66633517094016,43.558460555555556,214.87880136752139,600.21357995726498,44.343342435897434,33.640633504273509,10.531326495726498,44.350793846153849,132.8660962820513,270.83392478632481,271.20649529914527,145.7421332051282,315.54238632478632,1003.3249396153846,89.411955470085474,118.70344918803417,30.766872948717953,105.04749799145297,343.92977559829058,32.413634615384616,32.550243803418802,11.713616923076922,34.442902008547009,111.12039735042735,270.83392478632481,271.20649529914527,145.7421332051282,315.54238632478632,1003.3249396153846,139.89774376068377,124.35410196581199,36.489556025641029,164.86990333333333,465.61130508547012,37.381241452991453,29.972055854700855,11.420528119658119,37.766230982905981,116.54005641025641,339.02674764957266,365.8865978205128,267.19515277777776,391.84234354700851,1363.9508417948718,208.98721965811961,185.33644350427349,61.23817329059829,246.34113927350427,701.9029757264957,74.787320940170943,67.37565153846154,28.792249230769226,93.373621923076939,264.32884363247865,345.79759576923078,375.2828261538462,275.73943653846152,399.41546017094009,1396.2353186324785,224.77179038461537,207.25104106837605,122.96565585470086,264.00098158119658,818.98946888888895,67.671224145299149,51.797236495726494,31.897003504273503,64.561502264957269,215.9269664102564,339.02674764957266,365.8865978205128,267.19515277777776,391.84234354700851,1363.9508417948718,286.0571559401709,292.33869478632477,200.32619713675214,332.57382636752129,1111.2958742307692,188.17046320512819,80.410651880341874,33.533829957264963,107.90387192307692,410.01881696581194,345.79759576923078,375.2828261538462,275.73943653846152,399.41546017094009,1396.2353186324785,216.45104893162392,216.66217222222227,144.61448645299146,252.19049632478638,829.91820393162402,105.66348123931623,94.292629188034184,44.36818047008547,124.47829213675213,368.80258303418799,null,null,null,null,null,null,"Springtooth",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["All Used",null,null,"Ttl Variable Costs",{"$f":"(SUM(E6:E7)*Parameters!$C$9)+E8","v":4.4189991880341886},{"$f":"(SUM(F6:F7)*Parameters!$C$9)+F8","v":6.1725105555555553},{"$f":"(SUM(G6:G7)*Parameters!$C$9)+G8","v":6.1617625641025633},{"$f":"(SUM(H6:H7)*Parameters!$C$9)+H8","v":6.6172776923076926},{"$f":"(SUM(I6:I7)*Parameters!$C$9)+I8","v":23.370550000000001},{"$f":"(SUM(J6:J7)*Parameters!$C$9)+J8","v":4.6847661538461542},{"$f":"(SUM(K6:K7)*Parameters!$C$9)+K8","v":6.5599838888888886},{"$f":"(SUM(L6:L7)*Parameters!$C$9)+L8","v":6.5045274358974359},{"$f":"(SUM(M6:M7)*Parameters!$C$9)+M8","v":7.1711658547008543},{"$f":"(SUM(N6:N7)*Parameters!$C$9)+N8","v":24.920443333333331},{"$f":"(SUM(O6:O7)*Parameters!$C$9)+O8","v":5.2709437606837604},{"$f":"(SUM(P6:P7)*Parameters!$C$9)+P8","v":7.4044770512820506},{"$f":"(SUM(Q6:Q7)*Parameters!$C$9)+Q8","v":6.996320512820513},{"$f":"(SUM(R6:R7)*Parameters!$C$9)+R8","v":7.956047735042735},{"$f":"(SUM(S6:S7)*Parameters!$C$9)+S8","v":27.627789059829059},{"$f":"(SUM(T6:T7)*Parameters!$C$9)+T8","v":4.3519364957264965},{"$f":"(SUM(U6:U7)*Parameters!$C$9)+U8","v":6.0557717948717951},{"$f":"(SUM(V6:V7)*Parameters!$C$9)+V8","v":6.0499914102564096},{"$f":"(SUM(W6:W7)*Parameters!$C$9)+W8","v":6.4309924358974362},{"$f":"(SUM(X6:X7)*Parameters!$C$9)+X8","v":22.888692136752134},{"$f":"(SUM(Y6:Y7)*Parameters!$C$9)+Y8","v":4.461223846153846},{"$f":"(SUM(Z6:Z7)*Parameters!$C$9)+Z8","v":6.2047999999999996},{"$f":"(SUM(AA6:AA7)*Parameters!$C$9)+AA8","v":6.2139224358974356},{"$f":"(SUM(AB6:AB7)*Parameters!$C$9)+AB8","v":6.5601502136752137},{"$f":"(SUM(AC6:AC7)*Parameters!$C$9)+AC8","v":23.440096495726493},{"$f":"(SUM(AD6:AD7)*Parameters!$C$9)+AD8","v":5.0200796153846152},{"$f":"(SUM(AE6:AE7)*Parameters!$C$9)+AE8","v":6.9623600427350425},{"$f":"(SUM(AF6:AF7)*Parameters!$C$9)+AF8","v":6.9416768376068383},{"$f":"(SUM(AG6:AG7)*Parameters!$C$9)+AG8","v":7.5064793162393171},{"$f":"(SUM(AH6:AH7)*Parameters!$C$9)+AH8","v":26.430595811965812},{"$f":"(SUM(AI6:AI7)*Parameters!$C$9)+AI8","v":4.3469688888888891},{"$f":"(SUM(AJ6:AJ7)*Parameters!$C$9)+AJ8","v":6.0483203846153852},{"$f":"(SUM(AK6:AK7)*Parameters!$C$9)+AK8","v":6.0425399999999998},{"$f":"(SUM(AL6:AL7)*Parameters!$C$9)+AL8","v":6.4260248290598296},{"$f":"(SUM(AM6:AM7)*Parameters!$C$9)+AM8","v":22.863854102564105},{"$f":"(SUM(AN6:AN7)*Parameters!$C$9)+AN8","v":4.5556083760683759},{"$f":"(SUM(AO6:AO7)*Parameters!$C$9)+AO8","v":6.2942169230769229},{"$f":"(SUM(AP6:AP7)*Parameters!$C$9)+AP8","v":6.313274572649572},{"$f":"(SUM(AQ6:AQ7)*Parameters!$C$9)+AQ8","v":6.753886880341879},{"$f":"(SUM(AR6:AR7)*Parameters!$C$9)+AR8","v":23.916986752136751},{"$f":"(SUM(AS6:AS7)*Parameters!$C$9)+AS8","v":4.9828225641025643},{"$f":"(SUM(AT6:AT7)*Parameters!$C$9)+AT8","v":6.8406536752136748},{"$f":"(SUM(AU6:AU7)*Parameters!$C$9)+AU8","v":6.84977611111111},{"$f":"(SUM(AV6:AV7)*Parameters!$C$9)+AV8","v":7.6281856837606838},{"$f":"(SUM(AW6:AW7)*Parameters!$C$9)+AW8","v":26.301438034188031},{"$f":"(SUM(AX6:AX7)*Parameters!$C$9)+AX8","v":4.3469688888888891},{"$f":"(SUM(AY6:AY7)*Parameters!$C$9)+AY8","v":6.0483203846153852},{"$f":"(SUM(AZ6:AZ7)*Parameters!$C$9)+AZ8","v":6.0425399999999998},{"$f":"(SUM(BA6:BA7)*Parameters!$C$9)+BA8","v":6.4260248290598296},{"$f":"(SUM(BB6:BB7)*Parameters!$C$9)+BB8","v":22.863854102564105},{"$f":"(SUM(BC6:BC7)*Parameters!$C$9)+BC8","v":4.4935132905982904},{"$f":"(SUM(BD6:BD7)*Parameters!$C$9)+BD8","v":6.2445408547008547},{"$f":"(SUM(BE6:BE7)*Parameters!$C$9)+BE8","v":6.2611147008547006},{"$f":"(SUM(BF6:BF7)*Parameters!$C$9)+BF8","v":6.619761495726495},{"$f":"(SUM(BG6:BG7)*Parameters!$C$9)+BG8","v":23.61893034188034},{"$f":"(SUM(BH6:BH7)*Parameters!$C$9)+BH8","v":4.9679197435897429},{"$f":"(SUM(BI6:BI7)*Parameters!$C$9)+BI8","v":6.8779107264957258},{"$f":"(SUM(BJ6:BJ7)*Parameters!$C$9)+BJ8","v":6.8696465384615379},{"$f":"(SUM(BK6:BK7)*Parameters!$C$9)+BK8","v":7.5511877777777778},{"$f":"(SUM(BL6:BL7)*Parameters!$C$9)+BL8","v":26.266664786324782},{"$f":"(SUM(BM6:BM7)*Parameters!$C$9)+BM8","v":4.3295822649572644},{"$f":"(SUM(BN6:BN7)*Parameters!$C$9)+BN8","v":6.0234823504273507},{"$f":"(SUM(BO6:BO7)*Parameters!$C$9)+BO8","v":6.0077667521367513},{"$f":"(SUM(BP6:BP7)*Parameters!$C$9)+BP8","v":6.4061544017094016},{"$f":"(SUM(BQ6:BQ7)*Parameters!$C$9)+BQ8","v":22.766985769230768},{"$f":"(SUM(BR6:BR7)*Parameters!$C$9)+BR8","v":4.4239667948717951},{"$f":"(SUM(BS6:BS7)*Parameters!$C$9)+BS8","v":6.1551239316239315},{"$f":"(SUM(BT6:BT7)*Parameters!$C$9)+BT8","v":6.1468597435897436},{"$f":"(SUM(BU6:BU7)*Parameters!$C$9)+BU8","v":6.5129579487179488},{"$f":"(SUM(BV6:BV7)*Parameters!$C$9)+BV8","v":23.238908418803419},{"$f":"(SUM(BW6:BW7)*Parameters!$C$9)+BW8","v":4.6475091025641024},{"$f":"(SUM(BX6:BX7)*Parameters!$C$9)+BX8","v":6.4407613247863251},{"$f":"(SUM(BY6:BY7)*Parameters!$C$9)+BY8","v":6.3505316239316247},{"$f":"(SUM(BZ6:BZ7)*Parameters!$C$9)+BZ8","v":6.7985953418803406},{"$f":"(SUM(CA6:CA7)*Parameters!$C$9)+CA8","v":24.237397393162389},{"$f":"(SUM(CB6:CB7)*Parameters!$C$9)+CB8","v":4.3295822649572644},{"$f":"(SUM(CC6:CC7)*Parameters!$C$9)+CC8","v":6.0234823504273507},{"$f":"(SUM(CD6:CD7)*Parameters!$C$9)+CD8","v":6.0077667521367513},{"$f":"(SUM(CE6:CE7)*Parameters!$C$9)+CE8","v":6.4061544017094016},{"$f":"(SUM(CF6:CF7)*Parameters!$C$9)+CF8","v":22.766985769230768},{"$f":"(SUM(CG6:CG7)*Parameters!$C$9)+CG8","v":4.3867097435897442},{"$f":"(SUM(CH6:CH7)*Parameters!$C$9)+CH8","v":6.10296405982906},{"$f":"(SUM(CI6:CI7)*Parameters!$C$9)+CI8","v":6.0797970512820507},{"$f":"(SUM(CJ6:CJ7)*Parameters!$C$9)+CJ8","v":6.4707332905982904},{"$f":"(SUM(CK6:CK7)*Parameters!$C$9)+CK8","v":23.040204145299143},{"$f":"(SUM(CL6:CL7)*Parameters!$C$9)+CL8","v":4.6574443162393155},{"$f":"(SUM(CM6:CM7)*Parameters!$C$9)+CM8","v":6.4780183760683769},{"$f":"(SUM(CN6:CN7)*Parameters!$C$9)+CN8","v":6.3058231623931622},{"$f":"(SUM(CO6:CO7)*Parameters!$C$9)+CO8","v":7.0097186324786325},{"$f":"(SUM(CP6:CP7)*Parameters!$C$9)+CP8","v":24.451004487179485},{"$f":"(SUM(CQ6:CQ7)*Parameters!$C$9)+CQ8","v":4.3295822649572644},{"$f":"(SUM(CR6:CR7)*Parameters!$C$9)+CR8","v":6.0234823504273507},{"$f":"(SUM(CS6:CS7)*Parameters!$C$9)+CS8","v":6.0077667521367513},{"$f":"(SUM(CT6:CT7)*Parameters!$C$9)+CT8","v":6.4061544017094016},{"$f":"(SUM(CU6:CU7)*Parameters!$C$9)+CU8","v":22.766985769230768},{"$f":"(SUM(CV6:CV7)*Parameters!$C$9)+CV8","v":4.3420012820512817},{"$f":"(SUM(CW6:CW7)*Parameters!$C$9)+CW8","v":6.0408689743589754},{"$f":"(SUM(CX6:CX7)*Parameters!$C$9)+CX8","v":6.0226695726495727},{"$f":"(SUM(CY6:CY7)*Parameters!$C$9)+CY8","v":6.4210572222222222},{"$f":"(SUM(CZ6:CZ7)*Parameters!$C$9)+CZ8","v":22.82659705128205},{"$f":"(SUM(DA6:DA7)*Parameters!$C$9)+DA8","v":4.6028006410256408},{"$f":"(SUM(DB6:DB7)*Parameters!$C$9)+DB8","v":6.4308261111111111},{"$f":"(SUM(DC6:DC7)*Parameters!$C$9)+DC8","v":6.3728858547008542},{"$f":"(SUM(DD6:DD7)*Parameters!$C$9)+DD8","v":6.8259171794871794},{"$f":"(SUM(DE6:DE7)*Parameters!$C$9)+DE8","v":24.232429786324786},{"$f":"(SUM(DF6:DF7)*Parameters!$C$9)+DF8","v":4.3295822649572644},{"$f":"(SUM(DG6:DG7)*Parameters!$C$9)+DG8","v":6.0234823504273507},{"$f":"(SUM(DH6:DH7)*Parameters!$C$9)+DH8","v":6.0077667521367513},{"$f":"(SUM(DI6:DI7)*Parameters!$C$9)+DI8","v":6.4061544017094016},{"$f":"(SUM(DJ6:DJ7)*Parameters!$C$9)+DJ8","v":22.766985769230768},{"$f":"(SUM(DK6:DK7)*Parameters!$C$9)+DK8","v":4.3643555128205129},{"$f":"(SUM(DL6:DL7)*Parameters!$C$9)+DL8","v":6.0706746153846147},{"$f":"(SUM(DM6:DM7)*Parameters!$C$9)+DM8","v":6.0475076068376064},{"$f":"(SUM(DN6:DN7)*Parameters!$C$9)+DN8","v":6.4607980769230773},{"$f":"(SUM(DO6:DO7)*Parameters!$C$9)+DO8","v":22.94333581196581},{"$f":"(SUM(DP6:DP7)*Parameters!$C$9)+DP8","v":4.5556083760683759},{"$f":"(SUM(DQ6:DQ7)*Parameters!$C$9)+DQ8","v":6.3240225641025631},{"$f":"(SUM(DR6:DR7)*Parameters!$C$9)+DR8","v":6.2089548290598282},{"$f":"(SUM(DS6:DS7)*Parameters!$C$9)+DS8","v":6.7215974358974355},{"$f":"(SUM(DT6:DT7)*Parameters!$C$9)+DT8","v":23.810183205128205},null,null,null,null,null,null,"S. Harrow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.8]
[null,null,null,"Ttl Fixed Costs",{"$f":"E9+E10*Parameters!$C$13+E11*Parameters!$C$12+E12*Parameters!$C$11","v":40.970272814273507},{"$f":"F9+F10*Parameters!$C$13+F11*Parameters!$C$12+F12*Parameters!$C$11","v":23.258110429465816},{"$f":"G9+G10*Parameters!$C$13+G11*Parameters!$C$12+G12*Parameters!$C$11","v":10.927155343760683},{"$f":"H9+H10*Parameters!$C$13+H11*Parameters!$C$12+H12*Parameters!$C$11","v":28.154506623055553},{"$f":"I9+I10*Parameters!$C$13+I11*Parameters!$C$12+I12*Parameters!$C$11","v":103.31004521055556},{"$f":"J9+J10*Parameters!$C$13+J11*Parameters!$C$12+J12*Parameters!$C$11","v":16.193605957307692},{"$f":"K9+K10*Parameters!$C$13+K11*Parameters!$C$12+K12*Parameters!$C$11","v":8.7266284629700852},{"$f":"L9+L10*Parameters!$C$13+L11*Parameters!$C$12+L12*Parameters!$C$11","v":3.809927176431624},{"$f":"M9+M10*Parameters!$C$13+M11*Parameters!$C$12+M12*Parameters!$C$11","v":10.884329605213676},{"$f":"N9+N10*Parameters!$C$13+N11*Parameters!$C$12+N12*Parameters!$C$11","v":39.614491201923073},{"$f":"O9+O10*Parameters!$C$13+O11*Parameters!$C$12+O12*Parameters!$C$11","v":4.9179630586752134},{"$f":"P9+P10*Parameters!$C$13+P11*Parameters!$C$12+P12*Parameters!$C$11","v":2.9869027688888887},{"$f":"Q9+Q10*Parameters!$C$13+Q11*Parameters!$C$12+Q12*Parameters!$C$11","v":1.9708458529487181},{"$f":"R9+R10*Parameters!$C$13+R11*Parameters!$C$12+R12*Parameters!$C$11","v":5.9175262780128204},{"$f":"S9+S10*Parameters!$C$13+S11*Parameters!$C$12+S12*Parameters!$C$11","v":15.793237958525641},{"$f":"T9+T10*Parameters!$C$13+T11*Parameters!$C$12+T12*Parameters!$C$11","v":54.553448570683756},{"$f":"U9+U10*Parameters!$C$13+U11*Parameters!$C$12+U12*Parameters!$C$11","v":52.85494555309829},{"$f":"V9+V10*Parameters!$C$13+V11*Parameters!$C$12+V12*Parameters!$C$11","v":25.675773888931623},{"$f":"W9+W10*Parameters!$C$13+W11*Parameters!$C$12+W12*Parameters!$C$11","v":63.771841546837607},{"$f":"X9+X10*Parameters!$C$13+X11*Parameters!$C$12+X12*Parameters!$C$11","v":196.85600955955124},{"$f":"Y9+Y10*Parameters!$C$13+Y11*Parameters!$C$12+Y12*Parameters!$C$11","v":38.994078090662398},{"$f":"Z9+Z10*Parameters!$C$13+Z11*Parameters!$C$12+Z12*Parameters!$C$11","v":33.794692653226491},{"$f":"AA9+AA10*Parameters!$C$13+AA11*Parameters!$C$12+AA12*Parameters!$C$11","v":8.5363219288247869},{"$f":"AB9+AB10*Parameters!$C$13+AB11*Parameters!$C$12+AB12*Parameters!$C$11","v":46.059034615042734},{"$f":"AC9+AC10*Parameters!$C$13+AC11*Parameters!$C$12+AC12*Parameters!$C$11","v":127.38412728775641},{"$f":"AD9+AD10*Parameters!$C$13+AD11*Parameters!$C$12+AD12*Parameters!$C$11","v":9.4949855991666681},{"$f":"AE9+AE10*Parameters!$C$13+AE11*Parameters!$C$12+AE12*Parameters!$C$11","v":7.0822276514529925},{"$f":"AF9+AF10*Parameters!$C$13+AF11*Parameters!$C$12+AF12*Parameters!$C$11","v":2.0612587811965812},{"$f":"AG9+AG10*Parameters!$C$13+AG11*Parameters!$C$12+AG12*Parameters!$C$11","v":9.4722972968376062},{"$f":"AH9+AH10*Parameters!$C$13+AH11*Parameters!$C$12+AH12*Parameters!$C$11","v":28.110769328653845},{"$f":"AI9+AI10*Parameters!$C$13+AI11*Parameters!$C$12+AI12*Parameters!$C$11","v":56.412317114102564},{"$f":"AJ9+AJ10*Parameters!$C$13+AJ11*Parameters!$C$12+AJ12*Parameters!$C$11","v":55.435896733119662},{"$f":"AK9+AK10*Parameters!$C$13+AK11*Parameters!$C$12+AK12*Parameters!$C$11","v":28.381861568995728},{"$f":"AL9+AL10*Parameters!$C$13+AL11*Parameters!$C$12+AL12*Parameters!$C$11","v":65.850968809829055},{"$f":"AM9+AM10*Parameters!$C$13+AM11*Parameters!$C$12+AM12*Parameters!$C$11","v":206.08104422604703},{"$f":"AN9+AN10*Parameters!$C$13+AN11*Parameters!$C$12+AN12*Parameters!$C$11","v":18.965709406538462},{"$f":"AO9+AO10*Parameters!$C$13+AO11*Parameters!$C$12+AO12*Parameters!$C$11","v":25.146531265961535},{"$f":"AP9+AP10*Parameters!$C$13+AP11*Parameters!$C$12+AP12*Parameters!$C$11","v":6.0141810042521371},{"$f":"AQ9+AQ10*Parameters!$C$13+AQ11*Parameters!$C$12+AQ12*Parameters!$C$11","v":22.315733058141028},{"$f":"AR9+AR10*Parameters!$C$13+AR11*Parameters!$C$12+AR12*Parameters!$C$11","v":72.442154734893165},{"$f":"AS9+AS10*Parameters!$C$13+AS11*Parameters!$C$12+AS12*Parameters!$C$11","v":6.8535960305555559},{"$f":"AT9+AT10*Parameters!$C$13+AT11*Parameters!$C$12+AT12*Parameters!$C$11","v":6.7952949548076926},{"$f":"AU9+AU10*Parameters!$C$13+AU11*Parameters!$C$12+AU12*Parameters!$C$11","v":2.272893735299145},{"$f":"AV9+AV10*Parameters!$C$13+AV11*Parameters!$C$12+AV12*Parameters!$C$11","v":7.2704639354487171},{"$f":"AW9+AW10*Parameters!$C$13+AW11*Parameters!$C$12+AW12*Parameters!$C$11","v":23.192248656111111},{"$f":"AX9+AX10*Parameters!$C$13+AX11*Parameters!$C$12+AX12*Parameters!$C$11","v":56.412317114102564},{"$f":"AY9+AY10*Parameters!$C$13+AY11*Parameters!$C$12+AY12*Parameters!$C$11","v":55.435896733119662},{"$f":"AZ9+AZ10*Parameters!$C$13+AZ11*Parameters!$C$12+AZ12*Parameters!$C$11","v":28.381861568995728},{"$f":"BA9+BA10*Parameters!$C$13+BA11*Parameters!$C$12+BA12*Parameters!$C$11","v":65.850968809829055},{"$f":"BB9+BB10*Parameters!$C$13+BB11*Parameters!$C$12+BB12*Parameters!$C$11","v":206.08104422604703},{"$f":"BC9+BC10*Parameters!$C$13+BC11*Parameters!$C$12+BC12*Parameters!$C$11","v":29.875445836923074},{"$f":"BD9+BD10*Parameters!$C$13+BD11*Parameters!$C$12+BD12*Parameters!$C$11","v":26.220397464572649},{"$f":"BE9+BE10*Parameters!$C$13+BE11*Parameters!$C$12+BE12*Parameters!$C$11","v":7.1204273061324788},{"$f":"BF9+BF10*Parameters!$C$13+BF11*Parameters!$C$12+BF12*Parameters!$C$11","v":35.248928507393167},{"$f":"BG9+BG10*Parameters!$C$13+BG11*Parameters!$C$12+BG12*Parameters!$C$11","v":98.465199115021377},{"$f":"BH9+BH10*Parameters!$C$13+BH11*Parameters!$C$12+BH12*Parameters!$C$11","v":7.9452027950854704},{"$f":"BI9+BI10*Parameters!$C$13+BI11*Parameters!$C$12+BI12*Parameters!$C$11","v":6.2411509606623934},{"$f":"BJ9+BJ10*Parameters!$C$13+BJ11*Parameters!$C$12+BJ12*Parameters!$C$11","v":2.2182177706410253},{"$f":"BK9+BK10*Parameters!$C$13+BK11*Parameters!$C$12+BK12*Parameters!$C$11","v":8.0027711488247864},{"$f":"BL9+BL10*Parameters!$C$13+BL11*Parameters!$C$12+BL12*Parameters!$C$11","v":24.407342675213677},{"$f":"BM9+BM10*Parameters!$C$13+BM11*Parameters!$C$12+BM12*Parameters!$C$11","v":69.382012054594014},{"$f":"BN9+BN10*Parameters!$C$13+BN11*Parameters!$C$12+BN12*Parameters!$C$11","v":73.441264660106839},{"$f":"BO9+BO10*Parameters!$C$13+BO11*Parameters!$C$12+BO12*Parameters!$C$11","v":52.478115317414527},{"$f":"BP9+BP10*Parameters!$C$13+BP11*Parameters!$C$12+BP12*Parameters!$C$11","v":80.362295953482899},{"$f":"BQ9+BQ10*Parameters!$C$13+BQ11*Parameters!$C$12+BQ12*Parameters!$C$11","v":275.6636879855983},{"$f":"BR9+BR10*Parameters!$C$13+BR11*Parameters!$C$12+BR12*Parameters!$C$11","v":44.650936651282052},{"$f":"BS9+BS10*Parameters!$C$13+BS11*Parameters!$C$12+BS12*Parameters!$C$11","v":39.104834610811963},{"$f":"BT9+BT10*Parameters!$C$13+BT11*Parameters!$C$12+BT12*Parameters!$C$11","v":12.129945842628205},{"$f":"BU9+BU10*Parameters!$C$13+BU11*Parameters!$C$12+BU12*Parameters!$C$11","v":52.690291740662396},{"$f":"BV9+BV10*Parameters!$C$13+BV11*Parameters!$C$12+BV12*Parameters!$C$11","v":148.57600884538459},{"$f":"BW9+BW10*Parameters!$C$13+BW11*Parameters!$C$12+BW12*Parameters!$C$11","v":15.929239856623933},{"$f":"BX9+BX10*Parameters!$C$13+BX11*Parameters!$C$12+BX12*Parameters!$C$11","v":14.154502702606838},{"$f":"BY9+BY10*Parameters!$C$13+BY11*Parameters!$C$12+BY12*Parameters!$C$11","v":5.695937481709402},{"$f":"BZ9+BZ10*Parameters!$C$13+BZ11*Parameters!$C$12+BZ12*Parameters!$C$11","v":19.7908475307906},{"$f":"CA9+CA10*Parameters!$C$13+CA11*Parameters!$C$12+CA12*Parameters!$C$11","v":55.570527571730771},{"$f":"CB9+CB10*Parameters!$C$13+CB11*Parameters!$C$12+CB12*Parameters!$C$11","v":70.669717582841884},{"$f":"CC9+CC10*Parameters!$C$13+CC11*Parameters!$C$12+CC12*Parameters!$C$11","v":75.229914838974366},{"$f":"CD9+CD10*Parameters!$C$13+CD11*Parameters!$C$12+CD12*Parameters!$C$11","v":54.102771133653846},{"$f":"CE9+CE10*Parameters!$C$13+CE11*Parameters!$C$12+CE12*Parameters!$C$11","v":81.804408363162381},{"$f":"CF9+CF10*Parameters!$C$13+CF11*Parameters!$C$12+CF12*Parameters!$C$11","v":281.80681191863249},{"$f":"CG9+CG10*Parameters!$C$13+CG11*Parameters!$C$12+CG12*Parameters!$C$11","v":47.651836894337606},{"$f":"CH9+CH10*Parameters!$C$13+CH11*Parameters!$C$12+CH12*Parameters!$C$11","v":43.27155269694444},{"$f":"CI9+CI10*Parameters!$C$13+CI11*Parameters!$C$12+CI12*Parameters!$C$11","v":25.046523405106839},{"$f":"CJ9+CJ10*Parameters!$C$13+CJ11*Parameters!$C$12+CJ12*Parameters!$C$11","v":56.050070530192301},{"$f":"CK9+CK10*Parameters!$C$13+CK11*Parameters!$C$12+CK12*Parameters!$C$11","v":172.0199835265812},{"$f":"CL9+CL10*Parameters!$C$13+CL11*Parameters!$C$12+CL12*Parameters!$C$11","v":14.378843553098289},{"$f":"CM9+CM10*Parameters!$C$13+CM11*Parameters!$C$12+CM12*Parameters!$C$11","v":10.764677343119658},{"$f":"CN9+CN10*Parameters!$C$13+CN11*Parameters!$C$12+CN12*Parameters!$C$11","v":6.2028941785042733},{"$f":"CO9+CO10*Parameters!$C$13+CO11*Parameters!$C$12+CO12*Parameters!$C$11","v":13.652450275662394},{"$f":"CP9+CP10*Parameters!$C$13+CP11*Parameters!$C$12+CP12*Parameters!$C$11","v":44.998865350384619},{"$f":"CQ9+CQ10*Parameters!$C$13+CQ11*Parameters!$C$12+CQ12*Parameters!$C$11","v":69.382012054594014},{"$f":"CR9+CR10*Parameters!$C$13+CR11*Parameters!$C$12+CR12*Parameters!$C$11","v":73.441264660106839},{"$f":"CS9+CS10*Parameters!$C$13+CS11*Parameters!$C$12+CS12*Parameters!$C$11","v":52.478115317414527},{"$f":"CT9+CT10*Parameters!$C$13+CT11*Parameters!$C$12+CT12*Parameters!$C$11","v":80.362295953482899},{"$f":"CU9+CU10*Parameters!$C$13+CU11*Parameters!$C$12+CU12*Parameters!$C$11","v":275.6636879855983},{"$f":"CV9+CV10*Parameters!$C$13+CV11*Parameters!$C$12+CV12*Parameters!$C$11","v":59.308621911388883},{"$f":"CW9+CW10*Parameters!$C$13+CW11*Parameters!$C$12+CW12*Parameters!$C$11","v":59.455083105683762},{"$f":"CX9+CX10*Parameters!$C$13+CX11*Parameters!$C$12+CX12*Parameters!$C$11","v":39.761173454722226},{"$f":"CY9+CY10*Parameters!$C$13+CY11*Parameters!$C$12+CY12*Parameters!$C$11","v":69.089983835235032},{"$f":"CZ9+CZ10*Parameters!$C$13+CZ11*Parameters!$C$12+CZ12*Parameters!$C$11","v":227.61486230702991},{"$f":"DA9+DA10*Parameters!$C$13+DA11*Parameters!$C$12+DA12*Parameters!$C$11","v":40.691012586388887},{"$f":"DB9+DB10*Parameters!$C$13+DB11*Parameters!$C$12+DB12*Parameters!$C$11","v":17.005904059786321},{"$f":"DC9+DC10*Parameters!$C$13+DC11*Parameters!$C$12+DC12*Parameters!$C$11","v":6.8197753213034193},{"$f":"DD9+DD10*Parameters!$C$13+DD11*Parameters!$C$12+DD12*Parameters!$C$11","v":23.11634983314103},{"$f":"DE9+DE10*Parameters!$C$13+DE11*Parameters!$C$12+DE12*Parameters!$C$11","v":87.633041800619651},{"$f":"DF9+DF10*Parameters!$C$13+DF11*Parameters!$C$12+DF12*Parameters!$C$11","v":70.669717582841884},{"$f":"DG9+DG10*Parameters!$C$13+DG11*Parameters!$C$12+DG12*Parameters!$C$11","v":75.229914838974366},{"$f":"DH9+DH10*Parameters!$C$13+DH11*Parameters!$C$12+DH12*Parameters!$C$11","v":54.102771133653846},{"$f":"DI9+DI10*Parameters!$C$13+DI11*Parameters!$C$12+DI12*Parameters!$C$11","v":81.804408363162381},{"$f":"DJ9+DJ10*Parameters!$C$13+DJ11*Parameters!$C$12+DJ12*Parameters!$C$11","v":281.80681191863249},{"$f":"DK9+DK10*Parameters!$C$13+DK11*Parameters!$C$12+DK12*Parameters!$C$11","v":45.089781248824792},{"$f":"DL9+DL10*Parameters!$C$13+DL11*Parameters!$C$12+DL12*Parameters!$C$11","v":44.289630186965816},{"$f":"DM9+DM10*Parameters!$C$13+DM11*Parameters!$C$12+DM12*Parameters!$C$11","v":28.832351478867523},{"$f":"DN9+DN10*Parameters!$C$13+DN11*Parameters!$C$12+DN12*Parameters!$C$11","v":52.634226087991458},{"$f":"DO9+DO10*Parameters!$C$13+DO11*Parameters!$C$12+DO12*Parameters!$C$11","v":170.84598900264959},{"$f":"DP9+DP10*Parameters!$C$13+DP11*Parameters!$C$12+DP12*Parameters!$C$11","v":22.547690491816237},{"$f":"DQ9+DQ10*Parameters!$C$13+DQ11*Parameters!$C$12+DQ12*Parameters!$C$11","v":19.861747699380345},{"$f":"DR9+DR10*Parameters!$C$13+DR11*Parameters!$C$12+DR12*Parameters!$C$11","v":8.6991874027991472},{"$f":"DS9+DS10*Parameters!$C$13+DS11*Parameters!$C$12+DS12*Parameters!$C$11","v":26.593899403675216},{"$f":"DT9+DT10*Parameters!$C$13+DT11*Parameters!$C$12+DT12*Parameters!$C$11","v":77.702524997670949},null,null,null,null,null,null,"Drill",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.55]
["non-harvest, non-fertilizer, non-pesticide, non-planting operations",1,null,"Labor Hrs.",0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(E15:H15)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(J15:M15)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(O15:R15)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(T15:W15)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(Y15:AB15)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(AD15:AG15)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(AI15:AL15)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(AN15:AQ15)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(AS15:AV15)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(AX15:BA15)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(BC15:BF15)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(BH15:BK15)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(BM15:BP15)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(BR15:BU15)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(BW15:BZ15)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(CB15:CE15)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(CG15:CJ15)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(CL15:CO15)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(CQ15:CT15)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(CV15:CY15)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(DA15:DD15)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(DF15:DI15)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(DK15:DN15)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(DP15:DS15)","v":0.59599999999999997},null,null,null,null,null,null,"Planter",null,null,null,1,null,null,null,null,null,null,null,null,1,20.41,20.41]
["fertilizer operations",2,null,"Tractor 1",null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,null,null,"Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["pesticide operations",3,null,"Tractor 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,"Rotary Hoe",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["planting operations",4,null,"Tractor 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,"Sprayer",null,null,null,1,1,1,null,null,null,null,null,null,3,17.46,5.82]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S. Shreader",null,null,null,null,null,null,null,null,null,1,null,null,1,0]
[null,2.5,{"$f":"B20/Parameters!C9","v":0.75987841945288748},"Fuel",0.871,1.21,1.65,0.97499999999999998,{"$f":"+SUM(E20:H20)","v":4.7059999999999995},0.871,1.21,1.65,0.97499999999999998,{"$f":"+SUM(J20:M20)","v":4.7059999999999995},0.871,0.71799999999999997,0.98,0.97499999999999998,{"$f":"+SUM(O20:R20)","v":3.544},0.871,1.21,1.65,0.97499999999999998,{"$f":"+SUM(T20:W20)","v":4.7059999999999995},0.871,1.21,1.65,0.97499999999999998,{"$f":"+SUM(Y20:AB20)","v":4.7059999999999995},0.871,1.21,1.65,0.97499999999999998,{"$f":"+SUM(AD20:AG20)","v":4.7059999999999995},0.871,1.21,1.65,0.97499999999999998,{"$f":"+SUM(AI20:AL20)","v":4.7059999999999995},0.871,1.21,1.65,0.97499999999999998,{"$f":"+SUM(AN20:AQ20)","v":4.7059999999999995},0.871,1.21,1.65,0.97499999999999998,{"$f":"+SUM(AS20:AV20)","v":4.7059999999999995},0.871,1.21,1.65,0.97499999999999998,{"$f":"+SUM(AX20:BA20)","v":4.7059999999999995},0.871,1.21,1.65,0.97499999999999998,{"$f":"+SUM(BC20:BF20)","v":4.7059999999999995},0.871,1.21,1.65,0.97499999999999998,{"$f":"+SUM(BH20:BK20)","v":4.7059999999999995},0.871,1.21,1.65,0.97499999999999998,{"$f":"+SUM(BM20:BP20)","v":4.7059999999999995},0.871,1.21,1.65,0.97499999999999998,{"$f":"+SUM(BR20:BU20)","v":4.7059999999999995},0.871,1.21,1.32,0.57899999999999996,{"$f":"+SUM(BW20:BZ20)","v":3.9799999999999995},0.871,1.21,1.65,0.97499999999999998,{"$f":"+SUM(CB20:CE20)","v":4.7059999999999995},0.871,1.21,1.65,0.97499999999999998,{"$f":"+SUM(CG20:CJ20)","v":4.7059999999999995},0.871,1.21,0.98,0.97499999999999998,{"$f":"+SUM(CL20:CO20)","v":4.0359999999999996},0.871,1.21,1.65,0.97499999999999998,{"$f":"+SUM(CQ20:CT20)","v":4.7059999999999995},0.871,1.21,1.65,0.97499999999999998,{"$f":"+SUM(CV20:CY20)","v":4.7059999999999995},0.871,1.21,1.65,0.97499999999999998,{"$f":"+SUM(DA20:DD20)","v":4.7059999999999995},0.871,1.21,1.65,0.97499999999999998,{"$f":"+SUM(DF20:DI20)","v":4.7059999999999995},0.871,1.21,1.65,0.97499999999999998,{"$f":"+SUM(DK20:DN20)","v":4.7059999999999995},0.871,1.21,0.98,0.97499999999999998,{"$f":"+SUM(DP20:DS20)","v":4.0359999999999996},null,null,null,null,null,null,"Dry Fert. Spdr.",null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.6]
[null,0.37,{"$f":"B21/Parameters!C9","v":0.11246200607902736},"Lube",0.13100000000000001,0.18099999999999999,0.25,0.14599999999999999,0.70800000000000007,0.13100000000000001,0.18099999999999999,0.25,0.14599999999999999,0.70800000000000007,0.13100000000000001,0.108,0.15,0.14599999999999999,0.53500000000000003,0.13100000000000001,0.18099999999999999,0.25,0.14599999999999999,0.70800000000000007,0.13100000000000001,0.18099999999999999,0.25,0.14599999999999999,0.70800000000000007,0.13100000000000001,0.18099999999999999,0.25,0.14599999999999999,0.70800000000000007,0.13100000000000001,0.18099999999999999,0.25,0.14599999999999999,0.70800000000000007,0.13100000000000001,0.18099999999999999,0.25,0.14599999999999999,0.70800000000000007,0.13100000000000001,0.18099999999999999,0.25,0.14599999999999999,0.70800000000000007,0.13100000000000001,0.18099999999999999,0.25,0.14599999999999999,0.70800000000000007,0.13100000000000001,0.18099999999999999,0.25,0.14599999999999999,0.70800000000000007,0.13100000000000001,0.18099999999999999,0.25,0.14599999999999999,0.70800000000000007,0.13100000000000001,0.18099999999999999,0.25,0.14599999999999999,0.70800000000000007,0.13100000000000001,0.18099999999999999,0.25,0.14599999999999999,0.70800000000000007,0.13100000000000001,0.18099999999999999,0.19,8.6999999999999994E-2,0.58899999999999997,0.13100000000000001,0.18099999999999999,0.25,0.14599999999999999,0.70800000000000007,0.13100000000000001,0.18099999999999999,0.25,0.14599999999999999,0.70800000000000007,0.13100000000000001,0.18099999999999999,0.15,0.14599999999999999,0.60799999999999998,0.13100000000000001,0.18099999999999999,0.25,0.14599999999999999,0.70800000000000007,0.13100000000000001,0.18099999999999999,0.25,0.14599999999999999,0.70800000000000007,0.13100000000000001,0.18099999999999999,0.25,0.14599999999999999,0.70800000000000007,0.13100000000000001,0.18099999999999999,0.25,0.14599999999999999,0.70800000000000007,0.13100000000000001,0.18099999999999999,0.25,0.14599999999999999,0.70800000000000007,0.13100000000000001,0.18099999999999999,0.15,0.14599999999999999,0.60799999999999998,null,null,null,null,null,null,"Windrower",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,9.01,{"$f":"B22","v":9.01},"Repairs",2.32484,3.2637176923076927,2.2701963247863244,4.2721418803418798,{"$f":"+SUM(E22:H22)","v":12.130895897435897},2.7048619230769226,3.8101544444444442,2.7595055982905983,4.9551878205128208,14.229709786324786,3.2264606410256409,4.6372609829059828,3.4649057692307692,6.7087530341880344,18.037380427350428,2.2254878632478632,3.1047542735042732,2.1211681196581198,4.0510833760683758,11.502493632478632,2.3794836752136748,3.3133937606837609,2.3372590170940168,4.2299172222222223,12.260053675213676,3.179268376068376,4.4062672649572638,3.3705212393162389,5.4444970940170947,16.400553974358974,2.2180364529914529,3.0923352564102569,2.1087491025641021,4.043631965811965,11.462752777777776,2.4962224358974354,3.4351001282051277,2.4664167948717952,4.4484919230769231,12.846231282051281,3.0525944017094018,4.1603707264957261,3.1668493589743592,5.4668513247863251,15.846665811965813,2.2180364529914529,3.0923352564102569,2.1087491025641021,4.043631965811965,11.462752777777776,2.4192245299145294,3.3630698290598291,2.3943864957264962,4.2969799145299152,12.47366076923077,3.1444951282051283,4.3466559829059834,3.3233289743589749,5.5115597863247858,16.326039871794872,2.1956822222222221,3.0600458119658116,2.0665244444444442,4.0163101282051281,11.338562606837606,2.3223561965811967,3.2363958547008544,2.247842094017094,4.1603707264957261,11.966964871794872,2.6328316239316245,3.6462234188034182,2.598058376068376,4.6074553418803408,13.484568760683759,2.1931984188034188,3.0575620085470083,2.0640406410256409,4.013826324786324,11.328627393162392,2.2677125213675211,3.1593979487179493,2.1584251709401712,4.0982756410256407,11.683811282051282,2.5558337179487176,3.5568064957264953,2.5881231623931624,4.6546476068376066,13.355410982905983,2.1956822222222221,3.0600458119658116,2.0665244444444442,4.0163101282051281,11.338562606837606,2.2130688461538464,3.0873676495726503,2.0913624786324783,4.0386643589743585,11.430463333333334,2.5682527350427349,3.6064825641025635,2.5583175213675218,4.5478440598290595,13.280896880341881,2.1931984188034188,3.0575620085470083,2.0640406410256409,4.013826324786324,11.328627393162392,2.247842094017094,3.1320761111111106,2.1286195299145301,4.0908242307692309,11.599361965811966,2.4291597435897438,3.3754888461538464,2.4912548290598284,4.3441721794871802,12.640075598290601,null,null,null,null,null,null,"Baler",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,3.03,{"$f":"B23","v":3.03},"Depreciation",29.025726752136745,21.251422051282049,13.534244829059828,22.458550512820509,86.269944145299135,11.092666068376069,7.6103736752136752,4.582617307692308,8.3132900427350425,31.598947094017092,4.1206298717948719,1.6442778632478636,0.84200935897435902,3.4624219658119655,10.069339059829058,43.968288119658126,48.081466581196587,31.040091324786321,50.741620042735043,173.83146606837607,26.589115598290597,25.39192235042735,10.51890747863248,31.124540641025643,93.624486068376072,6.4255994444444449,5.4693351282051283,2.4912548290598284,6.5398544017094018,20.926043803418803,46.469478162393152,51.553823760683763,34.400677350427351,53.540866495726497,185.96484576923078,14.055843547008545,18.842132735042735,7.5880194444444449,16.343426495726494,56.82942222222222,5.2433090170940178,5.7375858974358964,3.0054021367521364,5.6407175641025642,19.627014615384617,46.469478162393152,51.553823760683763,34.400677350427351,53.540866495726497,185.96484576923078,20.916108589743587,20.396993675213675,9.0733338888888877,24.433174230769229,74.819610384615387,5.5711710683760689,5.0222505128205119,2.6079935897435895,5.7326182905982899,18.934033461538458,61.292816965811959,72.13461888888888,57.487630128205126,70.125221923076921,261.04028790598289,31.27853645299145,30.463848931623932,14.430897863247862,36.544199700854698,112.71748294871793,11.318692179487181,11.204437222222221,4.5453602564102571,10.978411111111111,38.046900769230774,62.924675811965812,74.399847606837596,59.546703162393165,71.953301239316247,268.8245278205128,35.975408717948717,36.983832905982901,25.528531538461539,41.799927735042729,140.28770089743588,11.427979529914531,10.65303286324786,3.2190092307692306,11.405625299145298,36.70564692307692,61.292816965811959,72.13461888888888,57.487630128205126,70.125221923076921,261.04028790598289,48.523583589743588,54.407713888888892,41.370229743589739,55.840868461538456,200.14239568376067,25.523563931623929,13.069773589743589,6.9869390170940164,15.864052435897435,61.444328974358967,62.924675811965812,74.399847606837596,59.546703162393165,71.953301239316247,268.8245278205128,35.831348119658117,39.378219401709401,29.323783162393163,41.328005085470082,145.86135576923078,17.349366880341879,17.632520470085471,4.5453602564102571,20.185870384615381,59.713117991452989,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,0.16,{"$f":"B24/Parameters!C13","v":18.823529411764707},"Insurance",256.83024111111109,202.59142585470084,137.39406991452992,206.36680705128202,803.18254393162397,97.014877735042731,71.69746948717949,46.293128119658121,75.41323940170939,290.4187147435897,37.671846452991446,15.061783931623932,8.4275450000000003,32.858235427350422,94.019410811965798,405.77399692307688,458.55730337606832,314.43460999999996,466.52286094017092,1645.288771239316,231.67924769230768,228.49004410256407,106.13292008547008,270.34213170940171,836.64434358974358,55.932769188034179,49.730712051282048,25.160928632478633,57.318731495726496,188.14314136752137,431.60803628205133,494.42590854700848,348.69122675213674,495.42936512820512,1770.1545367094016,125.83444880341878,169.27120299145301,76.742074230769219,145.79677688034189,517.6445029059829,47.366131196581193,53.309872777777791,30.588039102564103,51.171318034188033,182.43536111111112,431.60803628205133,494.42590854700848,348.69122675213674,495.42936512820512,1770.1545367094016,183.81635581196582,185.33147589743589,91.930532136752134,214.00947017094018,675.087834017094,49.318400683760693,46.546476068376066,26.489763461538459,51.121641965811961,173.47628217948716,584.66993816239324,706.93764525641041,577.27565538461533,666.68512705128217,2535.5683658547009,274.74839897435896,276.63857337606839,144.24936735042735,319.92133175213672,1015.5576714529914,100.09976158119657,102.51898611111112,44.76807282051282,93.373621923076939,340.76044243589746,601.51757675213662,730.32762205128199,598.54446405982912,685.53719499999988,2615.9268578632473,323.24466072649574,343.97200025641018,247.27256555555553,374.18250123931625,1288.6717277777777,103.16477499999999,101.07341252136752,31.897003504273503,104.27255132478632,340.40774235042733,584.66993816239324,706.93764525641041,577.27565538461533,666.68512705128217,2535.5683658547009,452.82220128205125,523.8763656837607,410.84095589743583,519.1645905982906,1906.7041134615383,215.31346696581195,118.09740115384614,67.797898119658115,138.27582012820511,539.48458636752127,601.51757675213662,730.32762205128199,598.54446405982912,685.53719499999988,2615.9268578632473,331.40643876068373,376.26889611111113,289.72821739316237,380.81177256410263,1378.2153248290597,155.02410658119658,162.82573311965814,44.36818047008547,179.7106287606837,541.92864893162391,null,null,null,null,null,null,"Operations/Month",{"$f":"SUM(EB4:EB23)","v":0},0,1,2,1,1,0,0,0,1,0,0,{"$f":"SUM(EN4:EN23)-SUM(EB24:EM24)","v":0}]
[null,0.43,{"$f":"B25/Parameters!C12","v":43},"Taxes",401.95390726495731,308.85101991452996,205.06529405982906,318.65459200854707,1234.5248132478634,152.48317568376066,109.75182166666667,69.208698461538461,116.98465722222221,448.42835303418798,58.279963418803419,23.280689444444437,12.640075598290597,50.167861452991453,144.36858991452991,625.6129537179487,698.95966867521361,469.63258282051288,720.23344495726485,2514.43865017094,364.62482568376066,355.45213965811962,158.72745747863249,425.96731871794861,1304.7717415384614,88.065734017094016,77.077387692307681,37.62217038461538,90.018003504273494,292.78329559829058,663.95542709401718,752.19502735042727,520.69709730769227,763.1336976068377,2699.9812493589743,196.10621512820509,263.47689905982907,114.67720384615386,227.51887696581193,801.77919499999996,73.580192478632469,82.005253675213666,45.617533589743587,79.372422051282058,280.57540179487177,663.95542709401718,752.19502735042727,520.69709730769227,763.1336976068377,2699.9812493589743,288.39441495726498,287.31396047008548,137.29968538461537,336.17782512820514,1049.1858859401709,77.174256025641014,71.660212435897421,39.534699017094013,79.779765811965802,268.14893329059828,891.13402299145309,1067.6107397008548,864.71380602564125,1017.3186880769231,3840.7772567948723,431.14108123931624,428.95285042735037,216.40137286324787,502.64233025641016,1579.1376347863245,156.69322247863246,158.54613982905983,67.489906495726501,148.26070987179486,530.98997867521371,916.13847200854707,1102.3293438888891,896.2804636752137,1045.2987335897435,3960.0470131623933,503.12170431623935,528.89364858974363,374.91770705128204,583.17965611111117,1990.1127160683761,160.30467264957267,154.33609303418802,47.997017264957258,161.30564542735044,523.94342837606837,891.13402299145309,1067.6107397008548,864.71380602564125,1017.3186880769231,3840.7772567948723,695.44260303418798,795.90996752136743,617.68713700854687,798.36148149572637,2907.4011890598285,342.92880282051283,183.44130149572649,102.73507700854701,217.59111470085472,846.69629602564112,916.13847200854707,1102.3293438888891,896.2804636752137,1045.2987335897435,3960.0470131623933,510.56317935897431,573.15254170940159,436.34713320512822,587.45676559829064,2107.5196198717945,241.76845717948714,250.85172628205126,67.092497948717934,280.63501307692303,840.3476944871793,null,null,null,null,null,null,"Custom Cost/Month",{"$f":"EB4*$EP4+EB5*$EP5+EB6*$EP6+EB7*$EP7+EB8*$EP8+EB9*$EP9+EB10*$EP10+EB11*$EP11+EB12*$EP12+EB13*$EP13+EB14*$EP14+EB15*$EP15+EB16*$EP16+EB17*$EP17+EB18*$EP18+EB19*$EP19+EB20*$EP20+EB21*$EP21","v":0},0,17.72,26.23,5.82,5.82,0,0,0,0,0,0,{"$f":"SUM(EB25:EM25)-EO25","v":0},{"$f":"SUM(EO4:EO23)","v":55.589999999999996}]
[null,2.4700000000000002,{"$f":"B26/Parameters!C11","v":35.285714285714285},"Interest",256.83024111111109,202.59142585470084,137.39406991452992,206.36680705128202,803.18254393162397,97.014877735042731,71.69746948717949,46.293128119658121,75.41323940170939,290.4187147435897,37.671846452991446,15.061783931623932,8.4275450000000003,32.858235427350422,94.019410811965798,405.77399692307688,458.55730337606832,314.43460999999996,466.52286094017092,1645.288771239316,231.67924769230768,228.49004410256407,106.13292008547008,270.34213170940171,836.64434358974358,55.932769188034179,49.730712051282048,25.160928632478633,57.318731495726496,188.14314136752137,431.60803628205133,494.42590854700848,348.69122675213674,495.42936512820512,1770.1545367094016,125.83444880341878,169.27120299145301,76.742074230769219,145.79677688034189,517.6445029059829,47.366131196581193,53.309872777777791,30.588039102564103,51.171318034188033,182.43536111111112,431.60803628205133,494.42590854700848,348.69122675213674,495.42936512820512,1770.1545367094016,183.81635581196582,185.33147589743589,91.930532136752134,214.00947017094018,675.087834017094,49.318400683760693,46.546476068376066,26.489763461538459,51.121641965811961,173.47628217948716,584.66993816239324,706.93764525641041,577.27565538461533,666.68512705128217,2535.5683658547009,274.74839897435896,276.63857337606839,144.24936735042735,319.92133175213672,1015.5576714529914,100.09976158119657,102.51898611111112,44.76807282051282,93.373621923076939,340.76044243589746,601.51757675213662,730.32762205128199,598.54446405982912,685.53719499999988,2615.9268578632473,323.24466072649574,343.97200025641018,247.27256555555553,374.18250123931625,1288.6717277777777,103.16477499999999,101.07341252136752,31.897003504273503,104.27255132478632,340.40774235042733,584.66993816239324,706.93764525641041,577.27565538461533,666.68512705128217,2535.5683658547009,452.82220128205125,523.8763656837607,410.84095589743583,519.1645905982906,1906.7041134615383,215.31346696581195,118.09740115384614,67.797898119658115,138.27582012820511,539.48458636752127,601.51757675213662,730.32762205128199,598.54446405982912,685.53719499999988,2615.9268578632473,331.40643876068373,376.26889611111113,289.72821739316237,380.81177256410263,1378.2153248290597,155.02410658119658,162.82573311965814,44.36818047008547,179.7106287606837,541.92864893162391]
[null,null,null,"Ttl Variable Costs",{"$f":"(SUM(E20:E21)*Parameters!$C$9)+E22","v":5.6214200000000005},{"$f":"(SUM(F20:F21)*Parameters!$C$9)+F22","v":7.8401076923076927},{"$f":"(SUM(G20:G21)*Parameters!$C$9)+G22","v":8.5211963247863238},{"$f":"(SUM(H20:H21)*Parameters!$C$9)+H22","v":7.9602318803418797},{"$f":"(SUM(I20:I21)*Parameters!$C$9)+I22","v":29.942955897435894},{"$f":"(SUM(J20:J21)*Parameters!$C$9)+J22","v":6.0014419230769231},{"$f":"(SUM(K20:K21)*Parameters!$C$9)+K22","v":8.3865444444444446},{"$f":"(SUM(L20:L21)*Parameters!$C$9)+L22","v":9.0105055982905977},{"$f":"(SUM(M20:M21)*Parameters!$C$9)+M22","v":8.6432778205128216},{"$f":"(SUM(N20:N21)*Parameters!$C$9)+N22","v":32.041769786324785},{"$f":"(SUM(O20:O21)*Parameters!$C$9)+O22","v":6.5230406410256414},{"$f":"(SUM(P20:P21)*Parameters!$C$9)+P22","v":7.3548009829059833},{"$f":"(SUM(Q20:Q21)*Parameters!$C$9)+Q22","v":7.1826057692307685},{"$f":"(SUM(R20:R21)*Parameters!$C$9)+R22","v":10.396843034188034},{"$f":"(SUM(S20:S21)*Parameters!$C$9)+S22","v":31.457290427350429},{"$f":"(SUM(T20:T21)*Parameters!$C$9)+T22","v":5.5220678632478633},{"$f":"(SUM(U20:U21)*Parameters!$C$9)+U22","v":7.6811442735042732},{"$f":"(SUM(V20:V21)*Parameters!$C$9)+V22","v":8.3721681196581201},{"$f":"(SUM(W20:W21)*Parameters!$C$9)+W22","v":7.7391733760683756},{"$f":"(SUM(X20:X21)*Parameters!$C$9)+X22","v":29.314553632478631},{"$f":"(SUM(Y20:Y21)*Parameters!$C$9)+Y22","v":5.6760636752136744},{"$f":"(SUM(Z20:Z21)*Parameters!$C$9)+Z22","v":7.8897837606837609},{"$f":"(SUM(AA20:AA21)*Parameters!$C$9)+AA22","v":8.5882590170940158},{"$f":"(SUM(AB20:AB21)*Parameters!$C$9)+AB22","v":7.9180072222222222},{"$f":"(SUM(AC20:AC21)*Parameters!$C$9)+AC22","v":30.072113675213675},{"$f":"(SUM(AD20:AD21)*Parameters!$C$9)+AD22","v":6.4758483760683756},{"$f":"(SUM(AE20:AE21)*Parameters!$C$9)+AE22","v":8.9826572649572647},{"$f":"(SUM(AF20:AF21)*Parameters!$C$9)+AF22","v":9.6215212393162375},{"$f":"(SUM(AG20:AG21)*Parameters!$C$9)+AG22","v":9.1325870940170937},{"$f":"(SUM(AH20:AH21)*Parameters!$C$9)+AH22","v":34.212613974358973},{"$f":"(SUM(AI20:AI21)*Parameters!$C$9)+AI22","v":5.5146164529914525},{"$f":"(SUM(AJ20:AJ21)*Parameters!$C$9)+AJ22","v":7.6687252564102568},{"$f":"(SUM(AK20:AK21)*Parameters!$C$9)+AK22","v":8.359749102564102},{"$f":"(SUM(AL20:AL21)*Parameters!$C$9)+AL22","v":7.7317219658119649},{"$f":"(SUM(AM20:AM21)*Parameters!$C$9)+AM22","v":29.274812777777775},{"$f":"(SUM(AN20:AN21)*Parameters!$C$9)+AN22","v":5.7928024358974355},{"$f":"(SUM(AO20:AO21)*Parameters!$C$9)+AO22","v":8.0114901282051285},{"$f":"(SUM(AP20:AP21)*Parameters!$C$9)+AP22","v":8.7174167948717951},{"$f":"(SUM(AQ20:AQ21)*Parameters!$C$9)+AQ22","v":8.136581923076923},{"$f":"(SUM(AR20:AR21)*Parameters!$C$9)+AR22","v":30.65829128205128},{"$f":"(SUM(AS20:AS21)*Parameters!$C$9)+AS22","v":6.3491744017094014},{"$f":"(SUM(AT20:AT21)*Parameters!$C$9)+AT22","v":8.7367607264957261},{"$f":"(SUM(AU20:AU21)*Parameters!$C$9)+AU22","v":9.4178493589743582},{"$f":"(SUM(AV20:AV21)*Parameters!$C$9)+AV22","v":9.1549413247863249},{"$f":"(SUM(AW20:AW21)*Parameters!$C$9)+AW22","v":33.658725811965809},{"$f":"(SUM(AX20:AX21)*Parameters!$C$9)+AX22","v":5.5146164529914525},{"$f":"(SUM(AY20:AY21)*Parameters!$C$9)+AY22","v":7.6687252564102568},{"$f":"(SUM(AZ20:AZ21)*Parameters!$C$9)+AZ22","v":8.359749102564102},{"$f":"(SUM(BA20:BA21)*Parameters!$C$9)+BA22","v":7.7317219658119649},{"$f":"(SUM(BB20:BB21)*Parameters!$C$9)+BB22","v":29.274812777777775},{"$f":"(SUM(BC20:BC21)*Parameters!$C$9)+BC22","v":5.7158045299145295},{"$f":"(SUM(BD20:BD21)*Parameters!$C$9)+BD22","v":7.9394598290598291},{"$f":"(SUM(BE20:BE21)*Parameters!$C$9)+BE22","v":8.6453864957264948},{"$f":"(SUM(BF20:BF21)*Parameters!$C$9)+BF22","v":7.9850699145299151},{"$f":"(SUM(BG20:BG21)*Parameters!$C$9)+BG22","v":30.285720769230771},{"$f":"(SUM(BH20:BH21)*Parameters!$C$9)+BH22","v":6.441075128205128},{"$f":"(SUM(BI20:BI21)*Parameters!$C$9)+BI22","v":8.9230459829059825},{"$f":"(SUM(BJ20:BJ21)*Parameters!$C$9)+BJ22","v":9.5743289743589735},{"$f":"(SUM(BK20:BK21)*Parameters!$C$9)+BK22","v":9.1996497863247857},{"$f":"(SUM(BL20:BL21)*Parameters!$C$9)+BL22","v":34.138099871794871},{"$f":"(SUM(BM20:BM21)*Parameters!$C$9)+BM22","v":5.4922622222222222},{"$f":"(SUM(BN20:BN21)*Parameters!$C$9)+BN22","v":7.6364358119658116},{"$f":"(SUM(BO20:BO21)*Parameters!$C$9)+BO22","v":8.3175244444444445},{"$f":"(SUM(BP20:BP21)*Parameters!$C$9)+BP22","v":7.704400128205128},{"$f":"(SUM(BQ20:BQ21)*Parameters!$C$9)+BQ22","v":29.150622606837604},{"$f":"(SUM(BR20:BR21)*Parameters!$C$9)+BR22","v":5.6189361965811973},{"$f":"(SUM(BS20:BS21)*Parameters!$C$9)+BS22","v":7.812785854700854},{"$f":"(SUM(BT20:BT21)*Parameters!$C$9)+BT22","v":8.4988420940170926},{"$f":"(SUM(BU20:BU21)*Parameters!$C$9)+BU22","v":7.848460726495726},{"$f":"(SUM(BV20:BV21)*Parameters!$C$9)+BV22","v":29.779024871794871},{"$f":"(SUM(BW20:BW21)*Parameters!$C$9)+BW22","v":5.9294116239316246},{"$f":"(SUM(BX20:BX21)*Parameters!$C$9)+BX22","v":8.2226134188034177},{"$f":"(SUM(BY20:BY21)*Parameters!$C$9)+BY22","v":7.5659583760683766},{"$f":"(SUM(BZ20:BZ21)*Parameters!$C$9)+BZ22","v":6.7985953418803406},{"$f":"(SUM(CA20:CA21)*Parameters!$C$9)+CA22","v":28.516578760683757},{"$f":"(SUM(CB20:CB21)*Parameters!$C$9)+CB22","v":5.4897784188034189},{"$f":"(SUM(CC20:CC21)*Parameters!$C$9)+CC22","v":7.6339520085470083},{"$f":"(SUM(CD20:CD21)*Parameters!$C$9)+CD22","v":8.3150406410256394},{"$f":"(SUM(CE20:CE21)*Parameters!$C$9)+CE22","v":7.7019163247863238},{"$f":"(SUM(CF20:CF21)*Parameters!$C$9)+CF22","v":29.140687393162391},222.49062320180437,236.7573358490028,170.19871909876542,257.55134734425451,{"$f":"(SUM(CK20:CK21)*Parameters!$C$9)+CK22","v":29.495871282051283},{"$f":"(SUM(CL20:CL21)*Parameters!$C$9)+CL22","v":5.8524137179487177},{"$f":"(SUM(CM20:CM21)*Parameters!$C$9)+CM22","v":8.1331964957264944},{"$f":"(SUM(CN20:CN21)*Parameters!$C$9)+CN22","v":6.3058231623931622},{"$f":"(SUM(CO20:CO21)*Parameters!$C$9)+CO22","v":8.3427376068376056},{"$f":"(SUM(CP20:CP21)*Parameters!$C$9)+CP22","v":28.634170982905982},{"$f":"(SUM(CQ20:CQ21)*Parameters!$C$9)+CQ22","v":5.4922622222222222},{"$f":"(SUM(CR20:CR21)*Parameters!$C$9)+CR22","v":7.6364358119658116},{"$f":"(SUM(CS20:CS21)*Parameters!$C$9)+CS22","v":8.3175244444444445},{"$f":"(SUM(CT20:CT21)*Parameters!$C$9)+CT22","v":7.704400128205128},{"$f":"(SUM(CU20:CU21)*Parameters!$C$9)+CU22","v":29.150622606837604},{"$f":"(SUM(CV20:CV21)*Parameters!$C$9)+CV22","v":5.509648846153846},{"$f":"(SUM(CW20:CW21)*Parameters!$C$9)+CW22","v":7.6637576495726503},{"$f":"(SUM(CX20:CX21)*Parameters!$C$9)+CX22","v":8.3423624786324773},{"$f":"(SUM(CY20:CY21)*Parameters!$C$9)+CY22","v":7.7267543589743584},{"$f":"(SUM(CZ20:CZ21)*Parameters!$C$9)+CZ22","v":29.242523333333331},{"$f":"(SUM(DA20:DA21)*Parameters!$C$9)+DA22","v":5.8648327350427349},{"$f":"(SUM(DB20:DB21)*Parameters!$C$9)+DB22","v":8.1828725641025635},{"$f":"(SUM(DC20:DC21)*Parameters!$C$9)+DC22","v":8.8093175213675217},{"$f":"(SUM(DD20:DD21)*Parameters!$C$9)+DD22","v":8.2359340598290594},{"$f":"(SUM(DE20:DE21)*Parameters!$C$9)+DE22","v":31.09295688034188},{"$f":"(SUM(DF20:DF21)*Parameters!$C$9)+DF22","v":5.4897784188034189},{"$f":"(SUM(DG20:DG21)*Parameters!$C$9)+DG22","v":7.6339520085470083},{"$f":"(SUM(DH20:DH21)*Parameters!$C$9)+DH22","v":8.3150406410256394},{"$f":"(SUM(DI20:DI21)*Parameters!$C$9)+DI22","v":7.7019163247863238},{"$f":"(SUM(DJ20:DJ21)*Parameters!$C$9)+DJ22","v":29.140687393162391},{"$f":"(SUM(DK20:DK21)*Parameters!$C$9)+DK22","v":5.5444220940170936},{"$f":"(SUM(DL20:DL21)*Parameters!$C$9)+DL22","v":7.708466111111111},{"$f":"(SUM(DM20:DM21)*Parameters!$C$9)+DM22","v":8.37961952991453},{"$f":"(SUM(DN20:DN21)*Parameters!$C$9)+DN22","v":7.7789142307692307},{"$f":"(SUM(DO20:DO21)*Parameters!$C$9)+DO22","v":29.411421965811964},{"$f":"(SUM(DP20:DP21)*Parameters!$C$9)+DP22","v":5.7257397435897435},{"$f":"(SUM(DQ20:DQ21)*Parameters!$C$9)+DQ22","v":7.9518788461538463},{"$f":"(SUM(DR20:DR21)*Parameters!$C$9)+DR22","v":6.2089548290598282},{"$f":"(SUM(DS20:DS21)*Parameters!$C$9)+DS22","v":8.03226217948718},{"$f":"(SUM(DT20:DT21)*Parameters!$C$9)+DT22","v":27.918835598290599},null,null,null,null,null,2,"Offset Disc",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB27:EM27)","v":0},{"$f":"EN27*EP27","v":0},10.79]
[null,null,null,"Ttl Fixed Costs",{"$f":"E23+E24*Parameters!$C$13+E25*Parameters!$C$12+E26*Parameters!$C$11","v":53.206439752008542},{"$f":"F23+F24*Parameters!$C$13+F25*Parameters!$C$12+F26*Parameters!$C$11","v":40.243359180021365},{"$f":"G23+G24*Parameters!$C$13+G25*Parameters!$C$12+G26*Parameters!$C$11","v":26.370332257948718},{"$f":"H23+H24*Parameters!$C$13+H25*Parameters!$C$12+H26*Parameters!$C$11","v":41.84489078643162},{"$f":"I23+I24*Parameters!$C$13+I25*Parameters!$C$12+I26*Parameters!$C$11","v":161.66502197641026},{"$f":"J23+J24*Parameters!$C$13+J25*Parameters!$C$12+J26*Parameters!$C$11","v":20.23316572741453},{"$f":"K23+K24*Parameters!$C$13+K25*Parameters!$C$12+K26*Parameters!$C$11","v":14.33614324662393},{"$f":"L23+L24*Parameters!$C$13+L25*Parameters!$C$12+L26*Parameters!$C$11","v":8.9087148497008553},{"$f":"M23+M24*Parameters!$C$13+M25*Parameters!$C$12+M26*Parameters!$C$11","v":15.403075907991452},{"$f":"N23+N24*Parameters!$C$13+N25*Parameters!$C$12+N26*Parameters!$C$11","v":58.881099731730771},{"$f":"O23+O24*Parameters!$C$13+O25*Parameters!$C$12+O26*Parameters!$C$11","v":7.6606694525427343},{"$f":"P23+P24*Parameters!$C$13+P25*Parameters!$C$12+P26*Parameters!$C$11","v":3.059434796324787},{"$f":"Q23+Q24*Parameters!$C$13+Q25*Parameters!$C$12+Q26*Parameters!$C$11","v":1.6299723974572649},{"$f":"R23+R24*Parameters!$C$13+R25*Parameters!$C$12+R26*Parameters!$C$11","v":6.5434720613888882},{"$f":"S23+S24*Parameters!$C$13+S25*Parameters!$C$12+S26*Parameters!$C$11","v":18.893548707713673},{"$f":"T23+T24*Parameters!$C$13+T25*Parameters!$C$12+T26*Parameters!$C$11","v":82.077676415299152},{"$f":"U23+U24*Parameters!$C$13+U25*Parameters!$C$12+U26*Parameters!$C$11","v":91.06781158297008},{"$f":"V23+V24*Parameters!$C$13+V25*Parameters!$C$12+V26*Parameters!$C$11","v":60.419534037991447},{"$f":"W23+W24*Parameters!$C$13+W25*Parameters!$C$12+W26*Parameters!$C$11","v":94.565999076111112},{"$f":"X23+X24*Parameters!$C$13+X25*Parameters!$C$12+X26*Parameters!$C$11","v":328.1310211123718},{"$f":"Y23+Y24*Parameters!$C$13+Y25*Parameters!$C$12+Y26*Parameters!$C$11","v":48.422184798974357},{"$f":"Z23+Z24*Parameters!$C$13+Z25*Parameters!$C$12+Z26*Parameters!$C$11","v":46.882912209059832},{"$f":"AA23+AA24*Parameters!$C$13+AA25*Parameters!$C$12+AA26*Parameters!$C$11","v":20.437616280128204},{"$f":"AB23+AB24*Parameters!$C$13+AB25*Parameters!$C$12+AB26*Parameters!$C$11","v":56.606071167393168},{"$f":"AC23+AC24*Parameters!$C$13+AC25*Parameters!$C$12+AC26*Parameters!$C$11","v":172.34878445555557},{"$f":"AD23+AD24*Parameters!$C$13+AD25*Parameters!$C$12+AD26*Parameters!$C$11","v":11.696979165876069},{"$f":"AE23+AE24*Parameters!$C$13+AE25*Parameters!$C$12+AE26*Parameters!$C$11","v":10.143969901153847},{"$f":"AF23+AF24*Parameters!$C$13+AF25*Parameters!$C$12+AF26*Parameters!$C$11","v":4.8426094305555552},{"$f":"AG23+AG24*Parameters!$C$13+AG25*Parameters!$C$12+AG26*Parameters!$C$11","v":11.939554859166666},{"$f":"AH23+AH24*Parameters!$C$13+AH25*Parameters!$C$12+AH26*Parameters!$C$11","v":38.623113356752135},{"$f":"AI23+AI24*Parameters!$C$13+AI25*Parameters!$C$12+AI26*Parameters!$C$11","v":86.990263281474355},{"$f":"AJ23+AJ24*Parameters!$C$13+AJ25*Parameters!$C$12+AJ26*Parameters!$C$11","v":97.888207855128201},{"$f":"AK23+AK24*Parameters!$C$13+AK25*Parameters!$C$12+AK26*Parameters!$C$11","v":66.979909623547002},{"$f":"AL23+AL24*Parameters!$C$13+AL25*Parameters!$C$12+AL26*Parameters!$C$11","v":100.06340863435898},{"$f":"AM23+AM24*Parameters!$C$13+AM25*Parameters!$C$12+AM26*Parameters!$C$11","v":351.92178939450855},{"$f":"AN23+AN24*Parameters!$C$13+AN25*Parameters!$C$12+AN26*Parameters!$C$11","v":25.89490992935897},{"$f":"AO23+AO24*Parameters!$C$13+AO25*Parameters!$C$12+AO26*Parameters!$C$11","v":34.764691160470093},{"$f":"AP23+AP24*Parameters!$C$13+AP25*Parameters!$C$12+AP26*Parameters!$C$11","v":14.759044310021366},{"$f":"AQ23+AQ24*Parameters!$C$13+AQ25*Parameters!$C$12+AQ26*Parameters!$C$11","v":30.063662250491454},{"$f":"AR23+AR24*Parameters!$C$13+AR25*Parameters!$C$12+AR26*Parameters!$C$11","v":105.48230765034188},{"$f":"AS23+AS24*Parameters!$C$13+AS25*Parameters!$C$12+AS26*Parameters!$C$11","v":9.6973522408119663},{"$f":"AT23+AT24*Parameters!$C$13+AT25*Parameters!$C$12+AT26*Parameters!$C$11","v":10.74246344724359},{"$f":"AU23+AU24*Parameters!$C$13+AU25*Parameters!$C$12+AU26*Parameters!$C$11","v":5.8627385422008551},{"$f":"AV23+AV24*Parameters!$C$13+AV25*Parameters!$C$12+AV26*Parameters!$C$11","v":10.451390250299145},{"$f":"AW23+AW24*Parameters!$C$13+AW25*Parameters!$C$12+AW26*Parameters!$C$11","v":36.75394448055556},{"$f":"AX23+AX24*Parameters!$C$13+AX25*Parameters!$C$12+AX26*Parameters!$C$11","v":86.990263281474355},{"$f":"AY23+AY24*Parameters!$C$13+AY25*Parameters!$C$12+AY26*Parameters!$C$11","v":97.888207855128201},{"$f":"AZ23+AZ24*Parameters!$C$13+AZ25*Parameters!$C$12+AZ26*Parameters!$C$11","v":66.979909623547002},{"$f":"BA23+BA24*Parameters!$C$13+BA25*Parameters!$C$12+BA26*Parameters!$C$11","v":100.06340863435898},{"$f":"BB23+BB24*Parameters!$C$13+BB25*Parameters!$C$12+BB26*Parameters!$C$11","v":351.92178939450855},{"$f":"BC23+BC24*Parameters!$C$13+BC25*Parameters!$C$12+BC26*Parameters!$C$11","v":38.22963667055555},{"$f":"BD23+BD24*Parameters!$C$13+BD25*Parameters!$C$12+BD26*Parameters!$C$11","v":37.818654137863248},{"$f":"BE23+BE24*Parameters!$C$13+BE25*Parameters!$C$12+BE26*Parameters!$C$11","v":17.662877515470086},{"$f":"BF23+BF24*Parameters!$C$13+BF25*Parameters!$C$12+BF26*Parameters!$C$11","v":44.594695890470085},{"$f":"BG23+BG24*Parameters!$C$13+BG25*Parameters!$C$12+BG26*Parameters!$C$11","v":138.30586421435896},{"$f":"BH23+BH24*Parameters!$C$13+BH25*Parameters!$C$12+BH26*Parameters!$C$11","v":10.214408082307694},{"$f":"BI23+BI24*Parameters!$C$13+BI25*Parameters!$C$12+BI26*Parameters!$C$11","v":9.392751008547009},{"$f":"BJ23+BJ24*Parameters!$C$13+BJ25*Parameters!$C$12+BJ26*Parameters!$C$11","v":5.0827870116452996},{"$f":"BK23+BK24*Parameters!$C$13+BK25*Parameters!$C$12+BK26*Parameters!$C$11","v":10.543464843034187},{"$f":"BL23+BL24*Parameters!$C$13+BL25*Parameters!$C$12+BL26*Parameters!$C$11","v":35.233410945534189},{"$f":"BM23+BM24*Parameters!$C$13+BM25*Parameters!$C$12+BM26*Parameters!$C$11","v":116.10074734147436},{"$f":"BN23+BN24*Parameters!$C$13+BN25*Parameters!$C$12+BN26*Parameters!$C$11","v":138.30533143852566},{"$f":"BO23+BO24*Parameters!$C$13+BO25*Parameters!$C$12+BO26*Parameters!$C$11","v":111.45090713615383},{"$f":"BP23+BP24*Parameters!$C$13+BP25*Parameters!$C$12+BP26*Parameters!$C$11","v":132.63319127737179},{"$f":"BQ23+BQ24*Parameters!$C$13+BQ25*Parameters!$C$12+BQ26*Parameters!$C$11","v":498.49017719352565},{"$f":"BR23+BR24*Parameters!$C$13+BR25*Parameters!$C$12+BR26*Parameters!$C$11","v":57.157696584871793},{"$f":"BS23+BS24*Parameters!$C$13+BS25*Parameters!$C$12+BS26*Parameters!$C$11","v":56.469505445918813},{"$f":"BT23+BT24*Parameters!$C$13+BT25*Parameters!$C$12+BT26*Parameters!$C$11","v":27.918486928888889},{"$f":"BU23+BU24*Parameters!$C$13+BU25*Parameters!$C$12+BU26*Parameters!$C$11","v":66.684447545961547},{"$f":"BV23+BV24*Parameters!$C$13+BV25*Parameters!$C$12+BV26*Parameters!$C$11","v":208.23013650564098},{"$f":"BW23+BW24*Parameters!$C$13+BW25*Parameters!$C$12+BW26*Parameters!$C$11","v":20.743455688397436},{"$f":"BX23+BX24*Parameters!$C$13+BX25*Parameters!$C$12+BX26*Parameters!$C$11","v":20.837639030235042},{"$f":"BY23+BY24*Parameters!$C$13+BY25*Parameters!$C$12+BY26*Parameters!$C$11","v":8.7345530377777791},{"$f":"BZ23+BZ24*Parameters!$C$13+BZ25*Parameters!$C$12+BZ26*Parameters!$C$11","v":19.7908475307906},{"$f":"CA23+CA24*Parameters!$C$13+CA25*Parameters!$C$12+CA26*Parameters!$C$11","v":70.106495287200872},{"$f":"CB23+CB24*Parameters!$C$13+CB25*Parameters!$C$12+CB26*Parameters!$C$11","v":119.30519030709402},{"$f":"CC23+CC24*Parameters!$C$13+CC25*Parameters!$C$12+CC26*Parameters!$C$11","v":142.75385937675213},{"$f":"CD23+CD24*Parameters!$C$13+CD25*Parameters!$C$12+CD26*Parameters!$C$11","v":115.4952482278419},{"$f":"CE23+CE24*Parameters!$C$13+CE25*Parameters!$C$12+CE26*Parameters!$C$11","v":136.22095838271366},{"$f":"CF23+CF24*Parameters!$C$13+CF25*Parameters!$C$12+CF26*Parameters!$C$11","v":513.77525629440163},{"$f":"CG23+CG24*Parameters!$C$13+CG25*Parameters!$C$12+CG26*Parameters!$C$11","v":66.381331628141027},{"$f":"CH23+CH24*Parameters!$C$13+CH25*Parameters!$C$12+CH26*Parameters!$C$11","v":69.274571412008541},{"$f":"CI23+CI24*Parameters!$C$13+CI25*Parameters!$C$12+CI26*Parameters!$C$11","v":48.688605005085471},{"$f":"CJ23+CJ24*Parameters!$C$13+CJ25*Parameters!$C$12+CJ26*Parameters!$C$11","v":77.005050643440171},{"$f":"CK23+CK24*Parameters!$C$13+CK25*Parameters!$C$12+CK26*Parameters!$C$11","v":261.34955868867519},{"$f":"CL23+CL24*Parameters!$C$13+CL25*Parameters!$C$12+CL26*Parameters!$C$11","v":21.129461093910258},{"$f":"CM23+CM24*Parameters!$C$13+CM25*Parameters!$C$12+CM26*Parameters!$C$11","v":20.130656676517091},{"$f":"CN23+CN24*Parameters!$C$13+CN25*Parameters!$C$12+CN26*Parameters!$C$11","v":6.2028941785042733},{"$f":"CO23+CO24*Parameters!$C$13+CO25*Parameters!$C$12+CO26*Parameters!$C$11","v":21.204077032414531},{"$f":"CP23+CP24*Parameters!$C$13+CP25*Parameters!$C$12+CP26*Parameters!$C$11","v":68.667088981346154},{"$f":"CQ23+CQ24*Parameters!$C$13+CQ25*Parameters!$C$12+CQ26*Parameters!$C$11","v":116.10074734147436},{"$f":"CR23+CR24*Parameters!$C$13+CR25*Parameters!$C$12+CR26*Parameters!$C$11","v":138.30533143852566},{"$f":"CS23+CS24*Parameters!$C$13+CS25*Parameters!$C$12+CS26*Parameters!$C$11","v":111.45090713615383},{"$f":"CT23+CT24*Parameters!$C$13+CT25*Parameters!$C$12+CT26*Parameters!$C$11","v":132.63319127737179},{"$f":"CU23+CU24*Parameters!$C$13+CU25*Parameters!$C$12+CU26*Parameters!$C$11","v":498.49017719352565},{"$f":"CV23+CV24*Parameters!$C$13+CV25*Parameters!$C$12+CV26*Parameters!$C$11","v":91.024552420726494},{"$f":"CW23+CW24*Parameters!$C$13+CW25*Parameters!$C$12+CW26*Parameters!$C$11","v":103.49110827027779},{"$f":"CX23+CX24*Parameters!$C$13+CX25*Parameters!$C$12+CX26*Parameters!$C$11","v":79.79811615162393},{"$f":"CY23+CY24*Parameters!$C$13+CY25*Parameters!$C$12+CY26*Parameters!$C$11","v":104.57890363846153},{"$f":"CZ23+CZ24*Parameters!$C$13+CZ25*Parameters!$C$12+CZ26*Parameters!$C$11","v":378.89268048108971},{"$f":"DA23+DA24*Parameters!$C$13+DA25*Parameters!$C$12+DA26*Parameters!$C$11","v":45.854959116645297},{"$f":"DB23+DB24*Parameters!$C$13+DB25*Parameters!$C$12+DB26*Parameters!$C$11","v":24.174832595277778},{"$f":"DC23+DC24*Parameters!$C$13+DC25*Parameters!$C$12+DC26*Parameters!$C$11","v":13.33642478957265},{"$f":"DD23+DD24*Parameters!$C$13+DD25*Parameters!$C$12+DD26*Parameters!$C$11","v":28.894615462970087},{"$f":"DE23+DE24*Parameters!$C$13+DE25*Parameters!$C$12+DE26*Parameters!$C$11","v":112.26083196446579},{"$f":"DF23+DF24*Parameters!$C$13+DF25*Parameters!$C$12+DF26*Parameters!$C$11","v":119.30519030709402},{"$f":"DG23+DG24*Parameters!$C$13+DG25*Parameters!$C$12+DG26*Parameters!$C$11","v":142.75385937675213},{"$f":"DH23+DH24*Parameters!$C$13+DH25*Parameters!$C$12+DH26*Parameters!$C$11","v":115.4952482278419},{"$f":"DI23+DI24*Parameters!$C$13+DI25*Parameters!$C$12+DI26*Parameters!$C$11","v":136.22095838271366},{"$f":"DJ23+DJ24*Parameters!$C$13+DJ25*Parameters!$C$12+DJ26*Parameters!$C$11","v":513.77525629440163},{"$f":"DK23+DK24*Parameters!$C$13+DK25*Parameters!$C$12+DK26*Parameters!$C$11","v":66.952385355961539},{"$f":"DL23+DL24*Parameters!$C$13+DL25*Parameters!$C$12+DL26*Parameters!$C$11","v":74.646853163525648},{"$f":"DM23+DM24*Parameters!$C$13+DM25*Parameters!$C$12+DM26*Parameters!$C$11","v":56.430919559807691},{"$f":"DN23+DN24*Parameters!$C$13+DN25*Parameters!$C$12+DN26*Parameters!$C$11","v":77.096296887735051},{"$f":"DO23+DO24*Parameters!$C$13+DO25*Parameters!$C$12+DO26*Parameters!$C$11","v":275.12645496702993},{"$f":"DP23+DP24*Parameters!$C$13+DP25*Parameters!$C$12+DP26*Parameters!$C$11","v":31.936443818760686},{"$f":"DQ23+DQ24*Parameters!$C$13+DQ25*Parameters!$C$12+DQ26*Parameters!$C$11","v":32.922857782799149},{"$f":"DR23+DR24*Parameters!$C$13+DR25*Parameters!$C$12+DR26*Parameters!$C$11","v":8.6991874027991472},{"$f":"DS23+DS24*Parameters!$C$13+DS25*Parameters!$C$12+DS26*Parameters!$C$11","v":37.099504873098283},{"$f":"DT23+DT24*Parameters!$C$13+DT25*Parameters!$C$12+DT26*Parameters!$C$11","v":110.65799387745727},null,null,null,null,null,null,"Chisel",null,null,null,null,null,null,null,null,null,null,null,null,0,0,16.64]
[null,null,null,"Labor Hrs.",0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(E29:H29)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(J29:M29)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(O29:R29)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(T29:W29)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(Y29:AB29)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(AD29:AG29)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(AI29:AL29)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(AN29:AQ29)","v":0.59599999999999997},0.125,0.17299999999999999,0.17299999999999999,0.14000000000000001,{"$f":"+SUM(AS29:AV29)","v":0.61099999999999999},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(AX29:BA29)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(BC29:BF29)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(BH29:BK29)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(BM29:BP29)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(BR29:BU29)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(BW29:BZ29)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(CB29:CE29)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(CG29:CJ29)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(CL29:CO29)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(CQ29:CT29)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(CV29:CY29)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(DA29:DD29)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(DF29:DI29)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(DK29:DN29)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(DP29:DS29)","v":0.59599999999999997},null,null,null,null,null,null,"Anhy. App.",null,null,1,null,null,null,null,null,null,null,null,null,1,17.72,17.72]
[null,null,null,"Tractor 1",null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,null,null,"Sweep Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,13.17]
[null,null,null,"Tractor 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,"M.B. Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,21.8]
[null,null,null,"Tractor 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,"Field Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0,15.39]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cultipacker",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Fuel",0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(E34:H34)","v":3.34},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(J34:M34)","v":3.34},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(O34:R34)","v":3.34},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(T34:W34)","v":3.34},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(Y34:AB34)","v":3.34},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(AD34:AG34)","v":3.34},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(AI34:AL34)","v":3.34},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(AN34:AQ34)","v":3.34},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(AS34:AV34)","v":3.34},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(AX34:BA34)","v":3.34},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(BC34:BF34)","v":3.34},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(BH34:BK34)","v":3.34},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(BM34:BP34)","v":3.34},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(BR34:BU34)","v":3.34},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(BW34:BZ34)","v":3.34},0.51700000000000002,1.0209999999999999,0.98,0.57899999999999996,{"$f":"+SUM(CB34:CE34)","v":3.0969999999999995},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(CG34:CJ34)","v":3.34},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(CL34:CO34)","v":3.34},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(CQ34:CT34)","v":3.34},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(CV34:CY34)","v":3.34},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(DA34:DD34)","v":3.34},0.51700000000000002,1.0209999999999999,0.98,0.57899999999999996,{"$f":"+SUM(DF34:DI34)","v":3.0969999999999995},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(DK34:DN34)","v":3.34},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(DP34:DS34)","v":3.34},null,null,null,null,null,null,"Tandem Disk",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.27]
[null,null,null,"Lube",7.8E-2,0.153,0.15,0.123,0.504,7.8E-2,0.153,0.15,0.123,0.504,7.8E-2,0.153,0.15,0.123,0.504,7.8E-2,0.153,0.15,0.123,0.504,7.8E-2,0.153,0.15,0.123,0.504,7.8E-2,0.153,0.15,0.123,0.504,7.8E-2,0.153,0.15,0.123,0.504,7.8E-2,0.153,0.15,0.123,0.504,7.8E-2,0.153,0.15,0.123,0.504,7.8E-2,0.153,0.15,0.123,0.504,7.8E-2,0.153,0.15,0.123,0.504,7.8E-2,0.153,0.15,0.123,0.504,7.8E-2,0.153,0.15,0.123,0.504,7.8E-2,0.153,0.15,0.123,0.504,7.8E-2,0.153,0.15,0.123,0.504,7.8E-2,0.153,0.15,8.6999999999999994E-2,0.46799999999999997,7.8E-2,0.153,0.15,0.123,0.504,7.8E-2,0.153,0.15,0.123,0.504,7.8E-2,0.153,0.15,0.123,0.504,7.8E-2,0.153,0.15,0.123,0.504,7.8E-2,0.153,0.15,0.123,0.504,7.8E-2,0.153,0.15,8.6999999999999994E-2,0.46799999999999997,7.8E-2,0.153,0.15,0.123,0.504,7.8E-2,0.153,0.15,0.123,0.504,null,null,null,null,null,null,"Springtooth",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Repairs",2.4117731196581196,1.9820751282051283,2.381967478632478,5.6109119230769222,12.386727649572649,2.5906069658119657,2.0466540170940171,2.6129611965811965,5.8990331196581201,13.149255299145299,3.1916873931623932,2.3024857692307692,3.3556184188034188,7.1831594871794868,16.032951068376068,2.3769998717948715,1.957237094017094,2.3099371794871795,5.5016245726495727,12.145798717948718,2.4465463675213677,1.9696561111111111,2.4241921367521369,5.5214949999999998,12.361889615384616,2.8663091452991449,2.0615568376068372,2.9731126923076925,5.9213873504273504,13.822366025641024,2.3720322649572645,1.957237094017094,2.3024857692307692,5.5016245726495727,12.1333797008547,2.5036738461538461,1.9870427350427349,2.478835811965812,5.6432013675213666,12.612753760683759,2.9408232478632477,2.0913624786324783,3.0277563675213677,6.1449296581196586,14.204871752136754,2.3720322649572645,1.957237094017094,2.3024857692307692,5.5016245726495727,12.1333797008547,2.4639329914529915,1.9795913247863248,2.4515139743589742,5.5537844444444442,12.448822735042736,2.8787281623931626,2.0938462820512815,2.9855317094017089,6.0579965384615377,14.01610269230769,2.3596132478632477,1.9547532905982907,2.2751639316239318,5.4991407692307694,12.088671239316239,2.4068055128205126,1.9721399145299146,2.3521618376068369,5.5140435897435909,12.245150854700855,2.5533499145299143,2.0416864102564101,2.5011900427350424,5.7052964529914529,12.801522820512819,2.3645808547008542,1.9547532905982907,2.2801315384615384,4.207562991452992,10.807028675213676,2.381967478632478,1.9671723076923078,2.3024857692307692,5.5090759829059834,12.160701538461538,2.6154449999999998,2.0739758547008544,2.6079935897435895,5.8319704273504271,13.129384871794871,2.3596132478632477,1.9547532905982907,2.2751639316239318,5.4991407692307694,12.088671239316239,2.3720322649572645,1.9547532905982907,2.2900667521367519,5.4991407692307694,12.115993076923075,2.4937386324786326,2.0118807692307694,2.4664167948717952,5.6357499572649576,12.607786153846154,2.3645808547008542,1.9547532905982907,2.2801315384615384,4.207562991452992,10.807028675213676,2.3919026923076925,1.9597208974358973,2.3099371794871795,5.5214949999999998,12.183055769230769,2.5334794871794872,2.0292673931623928,2.5036738461538461,5.6307823504273502,12.697203076923078,null,null,null,null,null,null,"S. Harrow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.8]
[null,null,null,"Depreciation",25.68252735042735,59.012685427350426,9.3142628205128197,77.082355299145291,171.0918308974359,9.8780861965811955,21.497318589743589,3.0476267948717952,29.400781068376062,63.823812649572645,2.8290520940170936,5.9884500427350424,0.94384529914529913,8.1692294444444435,17.930576880341878,35.257589529914533,152.63717149572651,20.044293589743589,189.43720294871795,397.37625756410262,23.352719743589738,68.702002564102571,6.4355346581196589,114.41640448717949,212.90666145299147,5.6034605128205124,17.441267606837609,1.453025,25.866328803418803,50.364081923076924,37.507915427350426,156.21384841880339,23.089436581196576,192.31841491452994,409.12961534188031,12.014157136752138,44.740750982905986,5.0123152991452979,56.205987564102564,117.97321098290598,3.9417960256410254,13.663402606837607,1.3636080769230772,18.37269388888889,37.341500598290601,37.507915427350426,156.21384841880339,23.089436581196576,192.31841491452994,409.12961534188031,18.265890341880343,53.061492435897435,5.7276506837606833,87.04985841880341,164.10489188034188,4.6596152136752131,13.693208247863245,1.4555088034188033,20.359736623931621,40.168068888888882,52.502636666666675,194.60351405982908,46.392480256410259,223.2566702991453,516.75530128205128,28.437065341880341,65.482993333333326,10.844285726495725,119.20269367521367,223.96703807692307,10.039533418803419,20.916108589743587,4.341688376068376,39.96439700854701,75.261727393162388,44.599174188034191,327.35038777777783,36.41504192307692,51.449504017094014,459.81410790598289,32.917846709401701,79.432033333333337,21.668701025641028,130.44438794871795,264.462969017094,8.5393161538461548,15.558544615384616,3.0227887606837607,28.16881457264957,55.289464102564096,52.502636666666675,194.60351405982908,46.392480256410259,223.2566702991453,516.75530128205128,37.686749273504276,194.60351405982908,27.686956709401713,223.2566702991453,483.2338903418804,24.291597435897433,28.886633760683765,5.4345618803418807,52.803176880341866,111.41596995726493,44.599174188034191,327.35038777777783,36.41504192307692,51.449504017094014,459.81410790598289,27.654667264957265,155.68231448717947,19.001096153846156,178.60533623931622,380.94341414529913,13.2933158974359,26.226480299145301,4.3367207692307685,54.350586410256412,98.207103376068375,null,null,null,null,null,null,"Drill",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.55]
[null,null,null,"Insurance",222.31034119658116,579.61291440170942,93.818222735042724,705.81744991452979,1601.5589282478632,84.456767649572654,209.79693957264953,30.441494700854701,266.73068153846151,591.42588346153843,24.336305897435896,58.476183888888883,9.4608072222222219,74.148983461538464,166.42228047008547,315.82553991452988,1509.1713762820516,200.8925043162393,1753.3267685470084,3779.216189059829,198.27209170940171,649.91200256410264,63.957938034188032,1001.1913524786326,1913.333384786325,47.428226282051277,168.1957161111111,14.428414059829059,231.03345880341885,461.08581525641029,339.07642371794873,1546.0980817094016,231.88540337606833,1783.0877011111108,3900.1476099145293,104.76434440170941,417.3559722649573,50.145507222222221,499.27180901709397,1071.5376329059829,33.926270897435899,130.58099713675213,13.623661752136753,164.76061598290602,342.89154576923079,339.07642371794873,1546.0980817094016,231.88540337606833,1783.0877011111108,3900.1476099145293,156.45229354700854,503.29060294871783,57.388277991452995,763.67268294871781,1480.8038574358973,39.892366709401713,131.99676508547009,14.589861282051279,181.75728277777782,368.23627585470092,493.91424504273505,1942.5106235470084,462.71270649572654,2102.5445616239313,5001.6821367094017,245.40722918803419,609.21985115384598,107.21337457264957,1028.0810082905982,1989.921463205128,86.888411196581202,192.70340444444446,42.669258931623936,342.12156670940175,664.38264128205128,412.30143230769232,3313.2472162820509,359.69199209401705,473.82772679487181,4559.0683674786324,291.67551927350428,753.26057901709396,207.42242350427352,1144.1590772649572,2396.5175990598291,73.341747350427354,144.90757525641027,29.862768504273504,243.15938709401706,491.27147820512818,493.91424504273505,1942.5106235470084,462.71270649572654,2102.5445616239313,5001.6821367094017,340.90698683760689,1942.5106235470084,269.56718504273505,2102.5445616239313,4655.5293570512822,202.61129628205128,268.52647141025636,51.759979444444433,455.12220324786324,978.0199503846153,412.30143230769232,3313.2472162820509,359.69199209401705,473.82772679487181,4559.0683674786324,246.96209012820515,1554.0089955982905,183.13082606837608,1682.0366428205127,3666.1385546153842,113.15214854700852,237.32990047008551,42.21969051282052,459.8215593162393,852.52329884615392,null,null,null,null,null,null,"Planter",null,null,null,1,null,null,null,null,null,null,null,null,1,20.41,20.41]
[null,null,null,"Taxes",350.7180103418803,874.67882534188027,140.38705303418803,1091.2292264102564,2457.0131151282048,133.8447148290598,317.27856491452991,45.682112478632476,413.73955448717948,910.54494670940164,38.484050170940172,88.42091790598289,14.177549914529914,114.99264688034188,256.07516487179487,492.11100376068373,2272.3547499572646,301.10900465811966,2700.515267094017,5766.0900254700846,315.03817423076919,993.42449918803413,96.133127521367499,1573.2708911111113,2977.8666920512819,75.445528846153849,255.39957034188032,21.691055256410259,360.36013521367522,712.89628965811971,526.6209684615385,2327.1623561965807,347.33507008547014,2744.6847432905979,5945.8031380341872,164.83513008547007,641.05724337606841,75.20211611111111,780.30423064102547,1661.398720213675,53.632767222222228,198.89552636752137,20.439218333333329,256.62656923076918,529.5940811538461,526.6209684615385,2327.1623561965807,347.33507008547014,2744.6847432905979,5945.8031380341872,247.78174525641026,768.60303273504292,86.031499017094006,1198.9194912393161,2301.3357682478636,63.18547517094018,200.46032252136749,21.872372905982903,283.55099829059827,569.06916888888884,756.43239598290586,2915.5257100427352,694.67510777777773,3218.8303969230769,7585.463610726496,387.59503970085473,936.63233401709397,161.42983559829057,1624.0919928632482,3109.7492021794874,137.08607829059829,297.28891500000003,64.377700811965809,541.93858414529916,1040.6912782478635,635.30227085470085,4949.9991551709409,541.7696855128205,731.07276307692302,6858.1438746153854,456.26723662393158,1150.4182618803418,315.7684124358974,1796.3760494017095,3718.82996034188,116.04329572649574,222.70029833333336,44.979196111111108,384.00594376068375,767.72873393162399,756.43239598290586,2915.5257100427352,694.67510777777773,3218.8303969230769,7585.463610726496,529.33576559829066,2915.5257100427352,408.00693619658114,3218.8303969230769,7071.6988087606842,324.07425106837604,412.95964021367519,78.932788846153841,719.14057145299137,1535.1072515811964,635.30227085470085,4949.9991551709409,541.7696855128205,731.07276307692302,6858.1438746153854,385.23045884615397,2332.4205680341879,278.13630683760681,2575.0633240170937,5570.8506577350418,179.61872803418802,368.45733435897432,63.905778162393162,731.57200756410248,1343.5538481196581,null,null,null,null,null,null,"Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Interest",222.31034119658116,579.61291440170942,93.818222735042724,705.81744991452979,1601.5589282478632,84.456767649572654,209.79693957264953,30.441494700854701,266.73068153846151,591.42588346153843,24.336305897435896,58.476183888888883,9.4608072222222219,74.148983461538464,166.42228047008547,315.82553991452988,1509.1713762820516,200.8925043162393,1753.3267685470084,3779.216189059829,198.27209170940171,649.91200256410264,63.957938034188032,1001.1913524786326,1913.333384786325,47.428226282051277,168.1957161111111,14.428414059829059,231.03345880341885,461.08581525641029,339.07642371794873,1546.0980817094016,231.88540337606833,1783.0877011111108,3900.1476099145293,104.76434440170941,417.3559722649573,50.145507222222221,499.27180901709397,1071.5376329059829,33.926270897435899,130.58099713675213,13.623661752136753,164.76061598290602,342.89154576923079,339.07642371794873,1546.0980817094016,231.88540337606833,1783.0877011111108,3900.1476099145293,156.45229354700854,503.29060294871783,57.388277991452995,763.67268294871781,1480.8038574358973,39.892366709401713,131.99676508547009,14.589861282051279,181.75728277777782,368.23627585470092,493.91424504273505,1942.5106235470084,462.71270649572654,2102.5445616239313,5001.6821367094017,245.40722918803419,609.21985115384598,107.21337457264957,1028.0810082905982,1989.921463205128,86.888411196581202,192.70340444444446,42.669258931623936,342.12156670940175,664.38264128205128,412.30143230769232,3313.2472162820509,359.69199209401705,473.82772679487181,4559.0683674786324,291.67551927350428,753.26057901709396,207.42242350427352,1144.1590772649572,2396.5175990598291,73.341747350427354,144.90757525641027,29.862768504273504,243.15938709401706,491.27147820512818,493.91424504273505,1942.5106235470084,462.71270649572654,2102.5445616239313,5001.6821367094017,340.90698683760689,1942.5106235470084,269.56718504273505,2102.5445616239313,4655.5293570512822,202.61129628205128,268.52647141025636,51.759979444444433,455.12220324786324,978.0199503846153,412.30143230769232,3313.2472162820509,359.69199209401705,473.82772679487181,4559.0683674786324,246.96209012820515,1554.0089955982905,183.13082606837608,1682.0366428205127,3666.1385546153842,113.15214854700852,237.32990047008551,42.21969051282052,459.8215593162393,852.52329884615392,null,null,null,null,null,null,"Rotary Hoe",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Ttl Variable Costs",{"$f":"(SUM(E34:E35)*Parameters!$C$9)+E36","v":4.3693231196581195},{"$f":"(SUM(F34:F35)*Parameters!$C$9)+F36","v":5.8445351282051288},{"$f":"(SUM(G34:G35)*Parameters!$C$9)+G36","v":6.0996674786324778},{"$f":"(SUM(H34:H35)*Parameters!$C$9)+H36","v":8.719961923076923},{"$f":"(SUM(I34:I35)*Parameters!$C$9)+I36","v":25.033487649572649},{"$f":"(SUM(J34:J35)*Parameters!$C$9)+J36","v":4.548156965811966},{"$f":"(SUM(K34:K35)*Parameters!$C$9)+K36","v":5.9091140170940175},{"$f":"(SUM(L34:L35)*Parameters!$C$9)+L36","v":6.3306611965811967},{"$f":"(SUM(M34:M35)*Parameters!$C$9)+M36","v":9.0080831196581208},{"$f":"(SUM(N34:N35)*Parameters!$C$9)+N36","v":25.796015299145299},{"$f":"(SUM(O34:O35)*Parameters!$C$9)+O36","v":5.1492373931623927},{"$f":"(SUM(P34:P35)*Parameters!$C$9)+P36","v":6.1649457692307692},{"$f":"(SUM(Q34:Q35)*Parameters!$C$9)+Q36","v":7.073318418803419},{"$f":"(SUM(R34:R35)*Parameters!$C$9)+R36","v":10.292209487179488},{"$f":"(SUM(S34:S35)*Parameters!$C$9)+S36","v":28.679711068376069},{"$f":"(SUM(T34:T35)*Parameters!$C$9)+T36","v":4.3345498717948718},{"$f":"(SUM(U34:U35)*Parameters!$C$9)+U36","v":5.8196970940170942},{"$f":"(SUM(V34:V35)*Parameters!$C$9)+V36","v":6.0276371794871793},{"$f":"(SUM(W34:W35)*Parameters!$C$9)+W36","v":8.6106745726495717},{"$f":"(SUM(X34:X35)*Parameters!$C$9)+X36","v":24.792558717948719},{"$f":"(SUM(Y34:Y35)*Parameters!$C$9)+Y36","v":4.4040963675213671},{"$f":"(SUM(Z34:Z35)*Parameters!$C$9)+Z36","v":5.8321161111111106},{"$f":"(SUM(AA34:AA35)*Parameters!$C$9)+AA36","v":6.1418921367521371},{"$f":"(SUM(AB34:AB35)*Parameters!$C$9)+AB36","v":8.6305449999999997},{"$f":"(SUM(AC34:AC35)*Parameters!$C$9)+AC36","v":25.008649615384616},{"$f":"(SUM(AD34:AD35)*Parameters!$C$9)+AD36","v":4.8238591452991448},{"$f":"(SUM(AE34:AE35)*Parameters!$C$9)+AE36","v":5.9240168376068372},{"$f":"(SUM(AF34:AF35)*Parameters!$C$9)+AF36","v":6.6908126923076923},{"$f":"(SUM(AG34:AG35)*Parameters!$C$9)+AG36","v":9.0304373504273503},{"$f":"(SUM(AH34:AH35)*Parameters!$C$9)+AH36","v":26.469126025641025},{"$f":"(SUM(AI34:AI35)*Parameters!$C$9)+AI36","v":4.3295822649572644},{"$f":"(SUM(AJ34:AJ35)*Parameters!$C$9)+AJ36","v":5.8196970940170942},{"$f":"(SUM(AK34:AK35)*Parameters!$C$9)+AK36","v":6.0201857692307694},{"$f":"(SUM(AL34:AL35)*Parameters!$C$9)+AL36","v":8.6106745726495717},{"$f":"(SUM(AM34:AM35)*Parameters!$C$9)+AM36","v":24.780139700854701},{"$f":"(SUM(AN34:AN35)*Parameters!$C$9)+AN36","v":4.461223846153846},{"$f":"(SUM(AO34:AO35)*Parameters!$C$9)+AO36","v":5.8495027350427353},{"$f":"(SUM(AP34:AP35)*Parameters!$C$9)+AP36","v":6.1965358119658118},{"$f":"(SUM(AQ34:AQ35)*Parameters!$C$9)+AQ36","v":8.7522513675213673},{"$f":"(SUM(AR34:AR35)*Parameters!$C$9)+AR36","v":25.25951376068376},{"$f":"(SUM(AS34:AS35)*Parameters!$C$9)+AS36","v":4.8983732478632476},{"$f":"(SUM(AT34:AT35)*Parameters!$C$9)+AT36","v":5.9538224786324783},{"$f":"(SUM(AU34:AU35)*Parameters!$C$9)+AU36","v":6.745456367521367},{"$f":"(SUM(AV34:AV35)*Parameters!$C$9)+AV36","v":9.2539796581196576},{"$f":"(SUM(AW34:AW35)*Parameters!$C$9)+AW36","v":26.851631752136754},{"$f":"(SUM(AX34:AX35)*Parameters!$C$9)+AX36","v":4.3295822649572644},{"$f":"(SUM(AY34:AY35)*Parameters!$C$9)+AY36","v":5.8196970940170942},{"$f":"(SUM(AZ34:AZ35)*Parameters!$C$9)+AZ36","v":6.0201857692307694},{"$f":"(SUM(BA34:BA35)*Parameters!$C$9)+BA36","v":8.6106745726495717},{"$f":"(SUM(BB34:BB35)*Parameters!$C$9)+BB36","v":24.780139700854701},{"$f":"(SUM(BC34:BC35)*Parameters!$C$9)+BC36","v":4.4214829914529918},{"$f":"(SUM(BD34:BD35)*Parameters!$C$9)+BD36","v":5.8420513247863246},{"$f":"(SUM(BE34:BE35)*Parameters!$C$9)+BE36","v":6.169213974358974},{"$f":"(SUM(BF34:BF35)*Parameters!$C$9)+BF36","v":8.6628344444444441},{"$f":"(SUM(BG34:BG35)*Parameters!$C$9)+BG36","v":25.095582735042736},{"$f":"(SUM(BH34:BH35)*Parameters!$C$9)+BH36","v":4.8362781623931621},{"$f":"(SUM(BI34:BI35)*Parameters!$C$9)+BI36","v":5.9563062820512815},{"$f":"(SUM(BJ34:BJ35)*Parameters!$C$9)+BJ36","v":6.7032317094017086},{"$f":"(SUM(BK34:BK35)*Parameters!$C$9)+BK36","v":9.1670465384615376},{"$f":"(SUM(BL34:BL35)*Parameters!$C$9)+BL36","v":26.662862692307691},{"$f":"(SUM(BM34:BM35)*Parameters!$C$9)+BM36","v":4.3171632478632471},{"$f":"(SUM(BN34:BN35)*Parameters!$C$9)+BN36","v":5.817213290598291},{"$f":"(SUM(BO34:BO35)*Parameters!$C$9)+BO36","v":5.9928639316239316},{"$f":"(SUM(BP34:BP35)*Parameters!$C$9)+BP36","v":8.6081907692307702},{"$f":"(SUM(BQ34:BQ35)*Parameters!$C$9)+BQ36","v":24.735431239316242},{"$f":"(SUM(BR34:BR35)*Parameters!$C$9)+BR36","v":4.3643555128205129},{"$f":"(SUM(BS34:BS35)*Parameters!$C$9)+BS36","v":5.8345999145299148},{"$f":"(SUM(BT34:BT35)*Parameters!$C$9)+BT36","v":6.0698618376068367},{"$f":"(SUM(BU34:BU35)*Parameters!$C$9)+BU36","v":8.6230935897435899},{"$f":"(SUM(BV34:BV35)*Parameters!$C$9)+BV36","v":24.891910854700853},{"$f":"(SUM(BW34:BW35)*Parameters!$C$9)+BW36","v":4.5108999145299142},{"$f":"(SUM(BX34:BX35)*Parameters!$C$9)+BX36","v":5.9041464102564101},{"$f":"(SUM(BY34:BY35)*Parameters!$C$9)+BY36","v":6.2188900427350422},{"$f":"(SUM(BZ34:BZ35)*Parameters!$C$9)+BZ36","v":8.8143464529914528},{"$f":"(SUM(CA34:CA35)*Parameters!$C$9)+CA36","v":25.448282820512819},{"$f":"(SUM(CB34:CB35)*Parameters!$C$9)+CB36","v":4.3221308547008537},{"$f":"(SUM(CC34:CC35)*Parameters!$C$9)+CC36","v":5.817213290598291},{"$f":"(SUM(CD34:CD35)*Parameters!$C$9)+CD36","v":5.9978315384615382},{"$f":"(SUM(CE34:CE35)*Parameters!$C$9)+CE36","v":6.3987029914529918},{"$f":"(SUM(CF34:CF35)*Parameters!$C$9)+CF36","v":22.535878675213674},{"$f":"(SUM(CG34:CG35)*Parameters!$C$9)+CG36","v":4.3395174786324784},{"$f":"(SUM(CH34:CH35)*Parameters!$C$9)+CH36","v":5.8296323076923073},{"$f":"(SUM(CI34:CI35)*Parameters!$C$9)+CI36","v":6.0201857692307694},{"$f":"(SUM(CJ34:CJ35)*Parameters!$C$9)+CJ36","v":8.6181259829059833},{"$f":"(SUM(CK34:CK35)*Parameters!$C$9)+CK36","v":24.807461538461538},{"$f":"(SUM(CL34:CL35)*Parameters!$C$9)+CL36","v":4.5729949999999997},{"$f":"(SUM(CM34:CM35)*Parameters!$C$9)+CM36","v":5.9364358547008544},{"$f":"(SUM(CN34:CN35)*Parameters!$C$9)+CN36","v":6.3256935897435893},{"$f":"(SUM(CO34:CO35)*Parameters!$C$9)+CO36","v":8.941020427350427},{"$f":"(SUM(CP34:CP35)*Parameters!$C$9)+CP36","v":25.77614487179487},{"$f":"(SUM(CQ34:CQ35)*Parameters!$C$9)+CQ36","v":4.3171632478632471},{"$f":"(SUM(CR34:CR35)*Parameters!$C$9)+CR36","v":5.817213290598291},{"$f":"(SUM(CS34:CS35)*Parameters!$C$9)+CS36","v":5.9928639316239316},{"$f":"(SUM(CT34:CT35)*Parameters!$C$9)+CT36","v":8.6081907692307702},{"$f":"(SUM(CU34:CU35)*Parameters!$C$9)+CU36","v":24.735431239316242},{"$f":"(SUM(CV34:CV35)*Parameters!$C$9)+CV36","v":4.3295822649572644},{"$f":"(SUM(CW34:CW35)*Parameters!$C$9)+CW36","v":5.817213290598291},{"$f":"(SUM(CX34:CX35)*Parameters!$C$9)+CX36","v":6.0077667521367513},{"$f":"(SUM(CY34:CY35)*Parameters!$C$9)+CY36","v":8.6081907692307702},{"$f":"(SUM(CZ34:CZ35)*Parameters!$C$9)+CZ36","v":24.762753076923076},{"$f":"(SUM(DA34:DA35)*Parameters!$C$9)+DA36","v":4.4512886324786329},{"$f":"(SUM(DB34:DB35)*Parameters!$C$9)+DB36","v":5.8743407692307699},{"$f":"(SUM(DC34:DC35)*Parameters!$C$9)+DC36","v":6.1841167948717946},{"$f":"(SUM(DD34:DD35)*Parameters!$C$9)+DD36","v":8.7447999572649575},{"$f":"(SUM(DE34:DE35)*Parameters!$C$9)+DE36","v":25.254546153846157},{"$f":"(SUM(DF34:DF35)*Parameters!$C$9)+DF36","v":4.3221308547008537},{"$f":"(SUM(DG34:DG35)*Parameters!$C$9)+DG36","v":5.817213290598291},{"$f":"(SUM(DH34:DH35)*Parameters!$C$9)+DH36","v":5.9978315384615382},{"$f":"(SUM(DI34:DI35)*Parameters!$C$9)+DI36","v":6.3987029914529918},{"$f":"(SUM(DJ34:DJ35)*Parameters!$C$9)+DJ36","v":22.535878675213674},{"$f":"(SUM(DK34:DK35)*Parameters!$C$9)+DK36","v":4.3494526923076924},{"$f":"(SUM(DL34:DL35)*Parameters!$C$9)+DL36","v":5.8221808974358975},{"$f":"(SUM(DM34:DM35)*Parameters!$C$9)+DM36","v":6.0276371794871793},{"$f":"(SUM(DN34:DN35)*Parameters!$C$9)+DN36","v":8.6305449999999997},{"$f":"(SUM(DO34:DO35)*Parameters!$C$9)+DO36","v":24.82981576923077},{"$f":"(SUM(DP34:DP35)*Parameters!$C$9)+DP36","v":4.4910294871794871},{"$f":"(SUM(DQ34:DQ35)*Parameters!$C$9)+DQ36","v":5.8917273931623928},{"$f":"(SUM(DR34:DR35)*Parameters!$C$9)+DR36","v":6.2213738461538455},{"$f":"(SUM(DS34:DS35)*Parameters!$C$9)+DS36","v":8.7398323504273492},{"$f":"(SUM(DT34:DT35)*Parameters!$C$9)+DT36","v":25.343963076923078},null,null,null,null,null,null,"Sprayer",null,null,null,1,1,1,null,null,null,null,null,null,3,17.46,5.82]
[null,null,null,"Ttl Fixed Costs",{"$f":"E37+E38*Parameters!$C$13+E39*Parameters!$C$12+E40*Parameters!$C$11","v":46.641069237777778},{"$f":"F37+F38*Parameters!$C$13+F39*Parameters!$C$12+F40*Parameters!$C$11","v":113.25908746130342},{"$f":"G37+G38*Parameters!$C$13+G39*Parameters!$C$12+G40*Parameters!$C$11","v":18.082863835555553},{"$f":"H37+H38*Parameters!$C$13+H39*Parameters!$C$12+H40*Parameters!$C$11","v":143.40131738153843},{"$f":"I37+I38*Parameters!$C$13+I39*Parameters!$C$12+I40*Parameters!$C$11","v":321.38433791617524},{"$f":"J37+J38*Parameters!$C$13+J39*Parameters!$C$12+J40*Parameters!$C$11","v":17.84638960536325},{"$f":"K37+K38*Parameters!$C$13+K39*Parameters!$C$12+K40*Parameters!$C$11","v":41.139163995341882},{"$f":"L37+L38*Parameters!$C$13+L39*Parameters!$C$12+L40*Parameters!$C$11","v":5.8941052536752139},{"$f":"M37+M38*Parameters!$C$13+M39*Parameters!$C$12+M40*Parameters!$C$11","v":54.476535114017089},{"$f":"N37+N38*Parameters!$C$13+N39*Parameters!$C$12+N40*Parameters!$C$11","v":119.35619396839743},{"$f":"O37+O38*Parameters!$C$13+O39*Parameters!$C$12+O40*Parameters!$C$11","v":5.1242926086752139},{"$f":"P37+P38*Parameters!$C$13+P39*Parameters!$C$12+P40*Parameters!$C$11","v":11.463039657072649},{"$f":"Q37+Q38*Parameters!$C$13+Q39*Parameters!$C$12+Q40*Parameters!$C$11","v":1.8282941652350426},{"$f":"R37+R38*Parameters!$C$13+R39*Parameters!$C$12+R40*Parameters!$C$11","v":15.139851114978631},{"$f":"S37+S38*Parameters!$C$13+S39*Parameters!$C$12+S40*Parameters!$C$11","v":33.555477545961537},{"$f":"T37+T38*Parameters!$C$13+T39*Parameters!$C$12+T40*Parameters!$C$11","v":64.971004450811975},{"$f":"U37+U38*Parameters!$C$13+U39*Parameters!$C$12+U40*Parameters!$C$11","v":293.83067203344024},{"$f":"V37+V38*Parameters!$C$13+V39*Parameters!$C$12+V40*Parameters!$C$11","v":38.825445225149572},{"$f":"W37+W38*Parameters!$C$13+W39*Parameters!$C$12+W40*Parameters!$C$11","v":354.0785069505983},{"$f":"X37+X38*Parameters!$C$13+X39*Parameters!$C$12+X40*Parameters!$C$11","v":751.70562866000012},{"$f":"Y37+Y38*Parameters!$C$13+Y39*Parameters!$C$12+Y40*Parameters!$C$11","v":42.067460685085464},{"$f":"Z37+Z38*Parameters!$C$13+Z39*Parameters!$C$12+Z40*Parameters!$C$11","v":129.65433975726498},{"$f":"AA37+AA38*Parameters!$C$13+AA39*Parameters!$C$12+AA40*Parameters!$C$11","v":12.417564069017095},{"$f":"AB37+AB38*Parameters!$C$13+AB39*Parameters!$C$12+AB40*Parameters!$C$11","v":208.74263456786326},{"$f":"AC37+AC38*Parameters!$C$13+AC39*Parameters!$C$12+AC40*Parameters!$C$11","v":392.88199907923081},{"$f":"AD37+AD38*Parameters!$C$13+AD39*Parameters!$C$12+AD40*Parameters!$C$11","v":10.081031564423077},{"$f":"AE37+AE38*Parameters!$C$13+AE39*Parameters!$C$12+AE40*Parameters!$C$11","v":33.198627024978634},{"$f":"AF37+AF38*Parameters!$C$13+AF39*Parameters!$C$12+AF40*Parameters!$C$11","v":2.8025660562606838},{"$f":"AG37+AG38*Parameters!$C$13+AG39*Parameters!$C$12+AG40*Parameters!$C$11","v":47.606056671623932},{"$f":"AH37+AH38*Parameters!$C$13+AH39*Parameters!$C$12+AH40*Parameters!$C$11","v":93.688281317286339},{"$f":"AI37+AI38*Parameters!$C$13+AI39*Parameters!$C$12+AI40*Parameters!$C$11","v":69.391624373824783},{"$f":"AJ37+AJ38*Parameters!$C$13+AJ39*Parameters!$C$12+AJ40*Parameters!$C$11","v":300.85417139495723},{"$f":"AK37+AK38*Parameters!$C$13+AK39*Parameters!$C$12+AK40*Parameters!$C$11","v":44.765791447072644},{"$f":"AL37+AL38*Parameters!$C$13+AL39*Parameters!$C$12+AL40*Parameters!$C$11","v":359.73764688465815},{"$f":"AM37+AM38*Parameters!$C$13+AM39*Parameters!$C$12+AM40*Parameters!$C$11","v":774.74923410051269},{"$f":"AN37+AN38*Parameters!$C$13+AN39*Parameters!$C$12+AN40*Parameters!$C$11","v":21.886509473141029},{"$f":"AO37+AO38*Parameters!$C$13+AO39*Parameters!$C$12+AO40*Parameters!$C$11","v":83.913767239465813},{"$f":"AP37+AP38*Parameters!$C$13+AP39*Parameters!$C$12+AP40*Parameters!$C$11","v":9.7007587772008534},{"$f":"AQ37+AQ38*Parameters!$C$13+AQ39*Parameters!$C$12+AQ40*Parameters!$C$11","v":103.20186687835471},{"$f":"AR37+AR38*Parameters!$C$13+AR39*Parameters!$C$12+AR40*Parameters!$C$11","v":218.70290236816237},{"$f":"AS37+AS38*Parameters!$C$13+AS39*Parameters!$C$12+AS40*Parameters!$C$11","v":7.1413359633119669},{"$f":"AT37+AT38*Parameters!$C$13+AT39*Parameters!$C$12+AT40*Parameters!$C$11","v":25.902966145747861},{"$f":"AU37+AU38*Parameters!$C$13+AU39*Parameters!$C$12+AU40*Parameters!$C$11","v":2.6374577077991459},{"$f":"AV37+AV38*Parameters!$C$13+AV39*Parameters!$C$12+AV40*Parameters!$C$11","v":33.872667935854707},{"$f":"AW37+AW38*Parameters!$C$13+AW39*Parameters!$C$12+AW40*Parameters!$C$11","v":69.554427752713679},{"$f":"AX37+AX38*Parameters!$C$13+AX39*Parameters!$C$12+AX40*Parameters!$C$11","v":69.391624373824783},{"$f":"AY37+AY38*Parameters!$C$13+AY39*Parameters!$C$12+AY40*Parameters!$C$11","v":300.85417139495723},{"$f":"AZ37+AZ38*Parameters!$C$13+AZ39*Parameters!$C$12+AZ40*Parameters!$C$11","v":44.765791447072644},{"$f":"BA37+BA38*Parameters!$C$13+BA39*Parameters!$C$12+BA40*Parameters!$C$11","v":359.73764688465815},{"$f":"BB37+BB38*Parameters!$C$13+BB39*Parameters!$C$12+BB40*Parameters!$C$11","v":774.74923410051269},{"$f":"BC37+BC38*Parameters!$C$13+BC39*Parameters!$C$12+BC40*Parameters!$C$11","v":33.025212837884617},{"$f":"BD37+BD38*Parameters!$C$13+BD39*Parameters!$C$12+BD40*Parameters!$C$11","v":100.25583509472222},{"$f":"BE37+BE38*Parameters!$C$13+BE39*Parameters!$C$12+BE40*Parameters!$C$11","v":11.092945496260683},{"$f":"BF37+BF38*Parameters!$C$13+BF39*Parameters!$C$12+BF40*Parameters!$C$11","v":158.98735894267091},{"$f":"BG37+BG38*Parameters!$C$13+BG39*Parameters!$C$12+BG40*Parameters!$C$11","v":303.36135237153849},{"$f":"BH37+BH38*Parameters!$C$13+BH39*Parameters!$C$12+BH40*Parameters!$C$11","v":8.4230207520726488},{"$f":"BI37+BI38*Parameters!$C$13+BI39*Parameters!$C$12+BI40*Parameters!$C$11","v":26.059557532286323},{"$f":"BJ37+BJ38*Parameters!$C$13+BJ39*Parameters!$C$12+BJ40*Parameters!$C$11","v":2.8195366431196578},{"$f":"BK37+BK38*Parameters!$C$13+BK39*Parameters!$C$12+BK40*Parameters!$C$11","v":37.463193304893167},{"$f":"BL37+BL38*Parameters!$C$13+BL39*Parameters!$C$12+BL40*Parameters!$C$11","v":74.765308232371794},{"$f":"BM37+BM38*Parameters!$C$13+BM39*Parameters!$C$12+BM40*Parameters!$C$11","v":98.839228862350438},{"$f":"BN37+BN38*Parameters!$C$13+BN39*Parameters!$C$12+BN40*Parameters!$C$11","v":376.24585510869662},{"$f":"BO37+BO38*Parameters!$C$13+BO39*Parameters!$C$12+BO40*Parameters!$C$11","v":89.662178794102573},{"$f":"BP37+BP38*Parameters!$C$13+BP39*Parameters!$C$12+BP40*Parameters!$C$11","v":420.49472235585472},{"$f":"BQ37+BQ38*Parameters!$C$13+BQ39*Parameters!$C$12+BQ40*Parameters!$C$11","v":985.24198512100429},{"$f":"BR37+BR38*Parameters!$C$13+BR39*Parameters!$C$12+BR40*Parameters!$C$11","v":51.577483230149582},{"$f":"BS37+BS38*Parameters!$C$13+BS39*Parameters!$C$12+BS40*Parameters!$C$11","v":122.67307498908117},{"$f":"BT37+BT38*Parameters!$C$13+BT39*Parameters!$C$12+BT40*Parameters!$C$11","v":20.874833986431621},{"$f":"BU37+BU38*Parameters!$C$13+BU39*Parameters!$C$12+BU40*Parameters!$C$11","v":216.14797275465813},{"$f":"BV37+BV38*Parameters!$C$13+BV39*Parameters!$C$12+BV40*Parameters!$C$11","v":411.27336496032046},{"$f":"BW37+BW38*Parameters!$C$13+BW39*Parameters!$C$12+BW40*Parameters!$C$11","v":18.231134480641025},{"$f":"BX37+BX38*Parameters!$C$13+BX39*Parameters!$C$12+BX40*Parameters!$C$11","v":39.016214988632477},{"$f":"BY37+BY38*Parameters!$C$13+BY39*Parameters!$C$12+BY40*Parameters!$C$11","v":8.3350022103205141},{"$f":"BZ37+BZ38*Parameters!$C$13+BZ39*Parameters!$C$12+BZ40*Parameters!$C$11","v":72.240325836688044},{"$f":"CA37+CA38*Parameters!$C$13+CA39*Parameters!$C$12+CA40*Parameters!$C$11","v":137.82267751628206},{"$f":"CB37+CB38*Parameters!$C$13+CB39*Parameters!$C$12+CB40*Parameters!$C$11","v":83.317859332735054},{"$f":"CC37+CC38*Parameters!$C$13+CC39*Parameters!$C$12+CC40*Parameters!$C$11","v":636.94028580762824},{"$f":"CD37+CD38*Parameters!$C$13+CD39*Parameters!$C$12+CD40*Parameters!$C$11","v":70.068560157585466},{"$f":"CE37+CE38*Parameters!$C$13+CE39*Parameters!$C$12+CE40*Parameters!$C$11","v":95.955708201260677},{"$f":"CF37+CF38*Parameters!$C$13+CF39*Parameters!$C$12+CF40*Parameters!$C$11","v":886.2824134992095},{"$f":"CG37+CG38*Parameters!$C$13+CG39*Parameters!$C$12+CG40*Parameters!$C$11","v":60.377047338611106},{"$f":"CH37+CH38*Parameters!$C$13+CH39*Parameters!$C$12+CH40*Parameters!$C$11","v":150.06717140497864},{"$f":"CI37+CI38*Parameters!$C$13+CI39*Parameters!$C$12+CI40*Parameters!$C$11","v":41.109045395085474},{"$f":"CJ37+CJ38*Parameters!$C$13+CJ39*Parameters!$C$12+CJ40*Parameters!$C$11","v":238.2246360080342},{"$f":"CK37+CK38*Parameters!$C$13+CK39*Parameters!$C$12+CK40*Parameters!$C$11","v":489.77790014670938},{"$f":"CL37+CL38*Parameters!$C$13+CL39*Parameters!$C$12+CL40*Parameters!$C$11","v":15.45707627811966},{"$f":"CM37+CM38*Parameters!$C$13+CM39*Parameters!$C$12+CM40*Parameters!$C$11","v":29.160792256346156},{"$f":"CN37+CN38*Parameters!$C$13+CN39*Parameters!$C$12+CN40*Parameters!$C$11","v":5.8168080493803416},{"$f":"CO37+CO38*Parameters!$C$13+CO39*Parameters!$C$12+CO40*Parameters!$C$11","v":51.096885897136744},{"$f":"CP37+CP38*Parameters!$C$13+CP39*Parameters!$C$12+CP40*Parameters!$C$11","v":101.5315624809829},{"$f":"CQ37+CQ38*Parameters!$C$13+CQ39*Parameters!$C$12+CQ40*Parameters!$C$11","v":98.839228862350438},{"$f":"CR37+CR38*Parameters!$C$13+CR39*Parameters!$C$12+CR40*Parameters!$C$11","v":376.24585510869662},{"$f":"CS37+CS38*Parameters!$C$13+CS39*Parameters!$C$12+CS40*Parameters!$C$11","v":89.662178794102573},{"$f":"CT37+CT38*Parameters!$C$13+CT39*Parameters!$C$12+CT40*Parameters!$C$11","v":420.49472235585472},{"$f":"CU37+CU38*Parameters!$C$13+CU39*Parameters!$C$12+CU40*Parameters!$C$11","v":985.24198512100429},{"$f":"CV37+CV38*Parameters!$C$13+CV39*Parameters!$C$12+CV40*Parameters!$C$11","v":69.741305396239326},{"$f":"CW37+CW38*Parameters!$C$13+CW39*Parameters!$C$12+CW40*Parameters!$C$11","v":376.24585510869662},{"$f":"CX37+CX38*Parameters!$C$13+CX39*Parameters!$C$12+CX40*Parameters!$C$11","v":52.928050097222226},{"$f":"CY37+CY38*Parameters!$C$13+CY39*Parameters!$C$12+CY40*Parameters!$C$11","v":420.49472235585472},{"$f":"CZ37+CZ38*Parameters!$C$13+CZ39*Parameters!$C$12+CZ40*Parameters!$C$11","v":919.40993295801297},{"$f":"DA37+DA38*Parameters!$C$13+DA39*Parameters!$C$12+DA40*Parameters!$C$11","v":43.437326704722224},{"$f":"DB37+DB38*Parameters!$C$13+DB39*Parameters!$C$12+DB40*Parameters!$C$11","v":54.095558168525642},{"$f":"DC37+DC38*Parameters!$C$13+DC39*Parameters!$C$12+DC40*Parameters!$C$11","v":10.287048155192307},{"$f":"DD37+DD38*Parameters!$C$13+DD39*Parameters!$C$12+DD40*Parameters!$C$11","v":95.721675549829044},{"$f":"DE37+DE38*Parameters!$C$13+DE39*Parameters!$C$12+DE40*Parameters!$C$11","v":203.54160857826918},{"$f":"DF37+DF38*Parameters!$C$13+DF39*Parameters!$C$12+DF40*Parameters!$C$11","v":83.317859332735054},{"$f":"DG37+DG38*Parameters!$C$13+DG39*Parameters!$C$12+DG40*Parameters!$C$11","v":636.94028580762824},{"$f":"DH37+DH38*Parameters!$C$13+DH39*Parameters!$C$12+DH40*Parameters!$C$11","v":70.068560157585466},{"$f":"DI37+DI38*Parameters!$C$13+DI39*Parameters!$C$12+DI40*Parameters!$C$11","v":95.955708201260677},{"$f":"DJ37+DJ38*Parameters!$C$13+DJ39*Parameters!$C$12+DJ40*Parameters!$C$11","v":886.2824134992095},{"$f":"DK37+DK38*Parameters!$C$13+DK39*Parameters!$C$12+DK40*Parameters!$C$11","v":50.893495928482913},{"$f":"DL37+DL38*Parameters!$C$13+DL39*Parameters!$C$12+DL40*Parameters!$C$11","v":300.99622632198719},{"$f":"DM37+DM38*Parameters!$C$13+DM39*Parameters!$C$12+DM40*Parameters!$C$11","v":36.158229068589748},{"$f":"DN37+DN38*Parameters!$C$13+DN39*Parameters!$C$12+DN40*Parameters!$C$11","v":336.3958459408974},{"$f":"DO37+DO38*Parameters!$C$13+DO39*Parameters!$C$12+DO40*Parameters!$C$11","v":724.44379725995725},{"$f":"DP37+DP38*Parameters!$C$13+DP39*Parameters!$C$12+DP40*Parameters!$C$11","v":23.971946838717951},{"$f":"DQ37+DQ38*Parameters!$C$13+DQ39*Parameters!$C$12+DQ40*Parameters!$C$11","v":48.541450829636759},{"$f":"DR37+DR38*Parameters!$C$13+DR39*Parameters!$C$12+DR40*Parameters!$C$11","v":8.2900242561111117},{"$f":"DS37+DS38*Parameters!$C$13+DS39*Parameters!$C$12+DS40*Parameters!$C$11","v":97.762298892222219},{"$f":"DT37+DT38*Parameters!$C$13+DT39*Parameters!$C$12+DT40*Parameters!$C$11","v":178.56572081668804},null,null,null,null,null,null,"S. Shreader",null,null,null,null,null,null,null,null,null,1,null,null,1,0]
[null,null,null,"Labor Hrs.",0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(E43:H43)","v":0.44},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(J43:M43)","v":0.44},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(O43:R43)","v":0.44},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(T43:W43)","v":0.44},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(Y43:AB43)","v":0.44},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(AD43:AG43)","v":0.44},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(AI43:AL43)","v":0.44},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(AN43:AQ43)","v":0.44},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(AS43:AV43)","v":0.44},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(AX43:BA43)","v":0.44},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(BC43:BF43)","v":0.44},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(BH43:BK43)","v":0.44},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(BM43:BP43)","v":0.44},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(BR43:BU43)","v":0.44},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(BW43:BZ43)","v":0.44},0.125,8.6999999999999994E-2,0.158,0.14000000000000001,{"$f":"+SUM(CB43:CE43)","v":0.51},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(CG43:CJ43)","v":0.44},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(CL43:CO43)","v":0.44},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(CQ43:CT43)","v":0.44},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(CV43:CY43)","v":0.44},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(DA43:DD43)","v":0.44},0.125,8.6999999999999994E-2,0.158,0.14000000000000001,{"$f":"+SUM(DF43:DI43)","v":0.51},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(DK43:DN43)","v":0.44},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(DP43:DS43)","v":0.44},null,null,null,null,null,null,"Dry Fert. Spdr.",null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.6]
[null,null,null,"Tractor 1",null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,null,null,"Windrower",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Tractor 2",null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,null,null,"Baler",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Tractor 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Specialized",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operations/Month",{"$f":"SUM(EB27:EB46)","v":0},0,1,2,1,1,0,0,0,1,0,0,{"$f":"SUM(EN27:EN46)-SUM(EB47:EM47)","v":0}]
[null,null,null,"Fuel",0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(E48:H48)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(J48:M48)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(O48:R48)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(T48:W48)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(Y48:AB48)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(AD48:AG48)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(AI48:AL48)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(AN48:AQ48)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(AS48:AV48)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(AX48:BA48)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(BC48:BF48)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(BH48:BK48)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(BM48:BP48)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(BR48:BU48)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(BW48:BZ48)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(CB48:CE48)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(CG48:CJ48)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(CL48:CO48)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(CQ48:CT48)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(CV48:CY48)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(DA48:DD48)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(DF48:DI48)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(DK48:DN48)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(DP48:DS48)","v":2.7939999999999996},null,null,null,null,null,null,"Custom Cost/Month",{"$f":"EB27*$EP27+EB28*$EP28+EB29*$EP29+EB30*$EP30+EB31*$EP31+EB32*$EP32+EB33*$EP33+EB34*$EP34+EB35*$EP35+EB36*$EP36+EB37*$EP37+EB38*$EP38+EB39*$EP39+EB40*$EP40+EB41*$EP41+EB42*$EP42+EB43*$EP43+EB44*$EP44","v":0},0,17.72,26.23,5.82,5.82,0,0,0,0,0,0,{"$f":"SUM(EB48:EM48)-EO48","v":0},{"$f":"SUM(EO27:EO46)","v":55.589999999999996}]
[null,null,null,"Lube",7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993]
[null,null,null,"Repairs",2.583155555555555,3.5468712820512818,2.4539977777777779,4.7341293162393159,{"$f":"+SUM(E50:H50)","v":13.318153931623929},3.0178211538461541,4.043631965811965,2.8141492735042735,5.7599401282051277,{"$f":"+SUM(J50:M50)","v":15.635542521367519},4.3863968376068376,4.7390969230769233,3.7058347008547012,7.7544342735042733,20.585762735042735,2.4190085470085467,3.369333333333334,2.3326153846153845,4.3412564102564097,12.462213675213675,2.6328316239316245,3.6114501709401705,2.506157649572649,4.8136110256410252,13.564050470085469,3.5791607264957266,4.677001837606837,3.2910395299145296,7.0713883333333332,18.618590427350426,2.4192245299145294,3.3605860256410254,2.3273238034188033,4.331753162393162,12.438887521367519,2.7073457264957268,3.6909318803418802,2.5583175213675218,5.0222505128205119,13.978845641025639,3.4201973076923076,4.4012996581196582,2.7595055982905983,7.1558376495726481,17.736840213675212,2.4192245299145294,3.3605860256410254,2.3273238034188033,4.331753162393162,12.438887521367519,2.7346675641025642,3.7207375213675213,2.5757041452991452,5.0942808119658123,14.125390042735042,3.4276487179487178,4.0883404273504267,2.886179572649572,7.3669609401709417,17.76912965811966,2.3720322649572645,3.3059423504273502,2.2900667521367519,4.2150144017094018,12.183055769230769,2.52106047008547,3.4822923931623926,2.4142569230769229,4.5478440598290595,12.965453846153846,2.9234366239316238,3.9194417948717946,2.6626372649572652,5.7673915384615384,15.272907222222223,2.3720322649572645,3.3059423504273502,2.2900667521367519,4.2150144017094018,12.183055769230769,2.439094957264957,3.3879078632478627,2.3521618376068369,4.3541073931623924,12.533272051282049,3.0029183333333331,3.8647981196581203,2.7247323504273502,5.8443894444444444,15.43683824786325,2.3720322649572645,3.3059423504273502,2.2900667521367519,4.2150144017094018,12.183055769230769,2.3844512820512818,3.3233289743589749,2.3049695726495729,4.2299172222222223,12.242667051282051,2.7396351709401712,3.7480593589743587,2.6228964102564101,4.9800258547008545,14.090616794871796,2.3720322649572645,3.3059423504273502,2.2900667521367519,4.2150144017094018,12.183055769230769,2.4068055128205126,3.3531346153846151,2.3298076068376066,4.2696580769230774,12.359405811965813,2.7570217948717954,3.7232213247863251,2.5334794871794872,5.2606956410256398,14.274418247863247,null,null,null,null,null,3,"Offset Disc",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB50:EM50)","v":0},{"$f":"EN50*EP50","v":0},10.79]
[null,null,null,"Depreciation",7.2055137179487172,7.5929870512820505,5.3973048290598298,8.3505470940170934,28.546352692307693,2.7123133333333334,2.7967626495726492,1.9373666666666669,3.1494627350427353,10.595905384615385,0.8718149999999999,1.5300229059829058,0.69794876068376077,1.8156602991452993,4.9154469658119657,17.754226837606836,18.549043931623931,13.054870769230771,20.593214145299147,69.951355683760681,6.1871543162393161,6.3361825213675216,4.35162358974359,7.1930947008547008,24.068055128205128,1.5101524786324783,1.5349905128205128,1.0456812393162391,1.7560490170940171,5.8468732478632468,19.254444102564101,20.250449273504273,14.36383517094017,22.316973717948716,76.185702264957257,4.8955765384615386,5.0942808119658123,3.5717093162393159,5.6804584188034175,19.242025085470083,1.6865025213675213,1.8578849572649574,2.2006498290598291,1.944818076923077,7.6898553846153845,19.254444102564101,20.250449273504273,14.36383517094017,22.316973717948716,76.185702264957257,4.5701982905982907,4.7788377777777784,3.3581022222222225,5.3004364957264949,18.007574786324785,1.7262433760683757,2.6328316239316245,1.6889863247863246,1.9845589316239316,8.032620256410258,37.502947820512816,39.105001025641023,27.458446794871794,43.508784487179483,147.57518012820512,9.7365094017094016,9.942665085470086,6.8056213675213675,11.321175982905983,37.80597183760684,3.1420113247863242,3.3233289743589749,2.6179288034188031,3.4897438034188033,12.573012905982907,38.158671923076916,40.016556880341888,28.285553333333333,44.243990299145295,150.70477243589744,16.792994914529917,16.832735769230769,11.254113290598289,19.562435726495732,64.442279700854712,2.7570217948717954,3.8598305128205128,2.2552935042735043,3.8498952991452993,12.722041111111112,37.502947820512816,39.105001025641023,27.458446794871794,43.508784487179483,147.57518012820512,32.373893760683757,31.983936623931623,20.983171282051281,37.768714786324779,123.10971645299145,4.9104793589743592,4.8235462393162392,3.1420113247863242,5.7326182905982899,18.608655213675213,38.158671923076916,40.016556880341888,28.285553333333333,44.243990299145295,150.70477243589744,24.698941196581202,23.919026923076924,15.27042341880342,28.871730940170938,92.760122478632482,4.3491397863247858,4.7887729914529924,3.8722495299145301,5.0147991025641021,18.02496141025641,null,null,null,null,null,null,"Chisel",null,null,null,null,null,null,null,null,null,null,null,null,0,0,16.64]
[null,null,null,"Insurance",65.438284871794863,71.352220811965822,52.693889529914529,75.54488098290598,265.02927619658118,24.400884786324784,26.040195042735039,18.780037649572648,28.235877264957264,97.456994743589732,8.0177174358974366,14.252064017094018,6.8652326495726488,16.410489188034187,45.54550329059829,160.63750230769233,173.70230829059827,127.12105897435896,185.62208089743592,647.08295047008551,55.503071196581196,58.828883974358973,42.102951752136754,64.275864871794866,220.71077179487179,13.501955384615385,14.214806965811965,10.09169329059829,15.647961538461541,53.45641717948719,174.69582965811966,190.14011931623929,140.14115649572648,201.71961085470085,706.69671632478628,44.214184658119656,47.639349572649571,34.728539401709405,51.111706752136747,177.69378038461537,15.610704487179488,17.756710641025638,22.105850427350425,17.935544487179484,73.408810042735041,174.69582965811966,190.14011931623929,140.14115649572648,201.71961085470085,706.69671632478628,41.335456495726497,44.686107307692311,32.691820598290597,47.766023547008551,166.47940794871798,16.194398290598286,24.612008076923079,16.88986324786325,18.541592521367519,76.237862136752128,339.02674764957266,365.8865978205128,267.19515277777776,391.84234354700851,1363.9508417948718,87.236143675213668,92.201266709401722,65.768630726495715,101.05602589743589,346.26206700854698,29.167303547008551,31.738040085470082,25.918488675213673,32.152835256410249,118.97666756410254,345.79759576923078,375.2828261538462,275.73943653846152,399.41546017094009,1396.2353186324785,149.27410166666667,154.84030512820513,108.04793252136749,173.27509410256408,585.43743341880338,25.493758290598294,37.527785854700852,22.287168076923077,36.211370042735041,121.52008226495727,339.02674764957266,365.8865978205128,267.19515277777776,391.84234354700851,1363.9508417948718,286.0571559401709,292.33869478632477,200.32619713675214,332.57382636752129,1111.2958742307692,43.295177393162398,43.983190940170935,29.917412179487179,50.366565726495722,167.56234623931624,345.79759576923078,375.2828261538462,275.73943653846152,399.41546017094009,1396.2353186324785,216.45104893162392,216.66217222222227,144.61448645299146,252.19049632478638,829.91820393162402,40.250034401709399,45.781464615384614,38.412019871794868,46.240968247863243,170.68448713675213,null,null,null,null,null,null,"Anhy. App.",null,null,1,null,null,null,null,null,null,null,null,null,1,17.72,17.72]
[null,null,null,"Taxes",101.47082106837605,109.31963987179485,79.680413675213671,117.30010025641026,407.77097487179481,37.959967649572654,40.021524487179484,28.466870982905984,43.988158547008553,150.43652166666669,12.371824829059825,21.897210940170943,10.347525042735043,25.481339273504272,70.097900085470087,249.4111202991453,266.45249555555557,192.39789662393164,288.59063542735043,996.85214790598286,86.438842777777779,90.509796581196582,63.863553504273497,100.23637076923077,341.04856363247859,21.050233974358971,21.889759529914532,15.320099487179487,24.428206623931629,82.688299615384622,270.96556636752138,291.38739807692303,211.95288094017093,313.30199564102566,1087.6078410256409,68.687099743589741,73.115721239316244,52.582118376068372,79.506547435897431,273.89148679487175,24.043217094017091,27.041167820512822,33.106615769230771,27.659634871794871,111.85063555555556,270.96556636752138,291.38739807692303,211.95288094017093,313.30199564102566,1087.6078410256409,64.181480341880345,68.548006752136743,49.482331709401706,74.265722222222223,256.47754102564102,24.825615170940168,37.773682393162396,25.334794871794873,28.464387179487176,116.39847961538462,526.5464543589743,561.41657055555561,404.48490294871795,609.38874978632475,2101.8366776495723,135.91869068376067,141.91210833333332,99.799221367521369,157.66190581196582,535.29192619658124,44.872392564102562,48.352201153846146,39.005648888888892,49.60652188034188,181.83676448717949,536.59343918803427,575.36561055555546,417.1672032051282,620.63044405982907,2149.7566970085472,233.23410863247861,238.99901636752131,164.32098277777774,271.08230512820512,907.63641290598275,39.276383461538458,56.829422222222213,33.5661194017094,55.455878931623943,185.12780401709404,526.5464543589743,561.41657055555561,404.48490294871795,609.38874978632475,2101.8366776495723,447.9241409401709,452.25589410256401,305.2395697435897,521.42236790598292,1726.8419726923075,67.852541794871797,68.105889743589742,45.62250119658119,79.032140982905972,260.61307371794868,536.59343918803427,575.36561055555546,417.1672032051282,620.63044405982907,2149.7566970085472,339.94327111111107,336.26227444444447,220.96908735042734,396.55411863247861,1293.7287515384614,61.990765726495717,69.717878162393163,57.773267521367529,71.312479957264941,260.79439136752137,null,null,null,null,null,null,"Sweep Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,13.17]
[null,null,null,"Interest",65.438284871794863,71.352220811965822,52.693889529914529,75.54488098290598,265.02927619658118,24.400884786324784,26.040195042735039,18.780037649572648,28.235877264957264,97.456994743589732,8.0177174358974366,14.252064017094018,6.8652326495726488,16.410489188034187,45.54550329059829,160.63750230769233,173.70230829059827,127.12105897435896,185.62208089743592,647.08295047008551,55.503071196581196,58.828883974358973,42.102951752136754,64.275864871794866,220.71077179487179,13.501955384615385,14.214806965811965,10.09169329059829,15.647961538461541,53.45641717948719,174.69582965811966,190.14011931623929,140.14115649572648,201.71961085470085,706.69671632478628,44.214184658119656,47.639349572649571,34.728539401709405,51.111706752136747,177.69378038461537,15.610704487179488,17.756710641025638,22.105850427350425,17.935544487179484,73.408810042735041,174.69582965811966,190.14011931623929,140.14115649572648,201.71961085470085,706.69671632478628,41.335456495726497,44.686107307692311,32.691820598290597,47.766023547008551,166.47940794871798,16.194398290598286,24.612008076923079,16.88986324786325,18.541592521367519,76.237862136752128,339.02674764957266,365.8865978205128,267.19515277777776,391.84234354700851,1363.9508417948718,87.236143675213668,92.201266709401722,65.768630726495715,101.05602589743589,346.26206700854698,29.167303547008551,31.738040085470082,25.918488675213673,32.152835256410249,118.97666756410254,345.79759576923078,375.2828261538462,275.73943653846152,399.41546017094009,1396.2353186324785,149.27410166666667,154.84030512820513,108.04793252136749,173.27509410256408,585.43743341880338,25.493758290598294,37.527785854700852,22.287168076923077,36.211370042735041,121.52008226495727,339.02674764957266,365.8865978205128,267.19515277777776,391.84234354700851,1363.9508417948718,286.0571559401709,292.33869478632477,200.32619713675214,332.57382636752129,1111.2958742307692,43.295177393162398,43.983190940170935,29.917412179487179,50.366565726495722,167.56234623931624,345.79759576923078,375.2828261538462,275.73943653846152,399.41546017094009,1396.2353186324785,216.45104893162392,216.66217222222227,144.61448645299146,252.19049632478638,829.91820393162402,40.250034401709399,45.781464615384614,38.412019871794868,46.240968247863243,170.68448713675213,null,null,null,null,null,null,"M.B. Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,21.8]
[null,null,null,"Ttl Variable Costs",{"$f":"(SUM(E48:E49)*Parameters!$C$9)+E50","v":4.5407055555555544},{"$f":"(SUM(F48:F49)*Parameters!$C$9)+F50","v":6.2644112820512818},{"$f":"(SUM(G48:G49)*Parameters!$C$9)+G50","v":6.1716977777777782},{"$f":"(SUM(H48:H49)*Parameters!$C$9)+H50","v":6.9252693162393157},{"$f":"(SUM(I48:I49)*Parameters!$C$9)+I50","v":23.902083931623928},{"$f":"(SUM(J48:J49)*Parameters!$C$9)+J50","v":4.9753711538461545},{"$f":"(SUM(K48:K49)*Parameters!$C$9)+K50","v":6.7611719658119647},{"$f":"(SUM(L48:L49)*Parameters!$C$9)+L50","v":6.5318492735042728},{"$f":"(SUM(M48:M49)*Parameters!$C$9)+M50","v":7.9510801282051276},{"$f":"(SUM(N48:N49)*Parameters!$C$9)+N50","v":26.219472521367518},{"$f":"(SUM(O48:O49)*Parameters!$C$9)+O50","v":6.343946837606838},{"$f":"(SUM(P48:P49)*Parameters!$C$9)+P50","v":7.4566369230769229},{"$f":"(SUM(Q48:Q49)*Parameters!$C$9)+Q50","v":7.4235347008547006},{"$f":"(SUM(R48:R49)*Parameters!$C$9)+R50","v":9.945574273504274},{"$f":"(SUM(S48:S49)*Parameters!$C$9)+S50","v":31.169692735042734},{"$f":"(SUM(T48:T49)*Parameters!$C$9)+T50","v":4.3765585470085462},{"$f":"(SUM(U48:U49)*Parameters!$C$9)+U50","v":6.086873333333334},{"$f":"(SUM(V48:V49)*Parameters!$C$9)+V50","v":6.0503153846153843},{"$f":"(SUM(W48:W49)*Parameters!$C$9)+W50","v":6.5323964102564096},{"$f":"(SUM(X48:X49)*Parameters!$C$9)+X50","v":23.046143675213674},{"$f":"(SUM(Y48:Y49)*Parameters!$C$9)+Y50","v":4.5903816239316244},{"$f":"(SUM(Z48:Z49)*Parameters!$C$9)+Z50","v":6.3289901709401706},{"$f":"(SUM(AA48:AA49)*Parameters!$C$9)+AA50","v":6.2238576495726488},{"$f":"(SUM(AB48:AB49)*Parameters!$C$9)+AB50","v":7.004751025641025},{"$f":"(SUM(AC48:AC49)*Parameters!$C$9)+AC50","v":24.147980470085468},{"$f":"(SUM(AD48:AD49)*Parameters!$C$9)+AD50","v":5.5367107264957269},{"$f":"(SUM(AE48:AE49)*Parameters!$C$9)+AE50","v":7.3945418376068375},{"$f":"(SUM(AF48:AF49)*Parameters!$C$9)+AF50","v":7.0087395299145294},{"$f":"(SUM(AG48:AG49)*Parameters!$C$9)+AG50","v":9.2625283333333321},{"$f":"(SUM(AH48:AH49)*Parameters!$C$9)+AH50","v":29.202520427350425},{"$f":"(SUM(AI48:AI49)*Parameters!$C$9)+AI50","v":4.3767745299145293},{"$f":"(SUM(AJ48:AJ49)*Parameters!$C$9)+AJ50","v":6.0781260256410254},{"$f":"(SUM(AK48:AK49)*Parameters!$C$9)+AK50","v":6.0450238034188031},{"$f":"(SUM(AL48:AL49)*Parameters!$C$9)+AL50","v":6.5228931623931619},{"$f":"(SUM(AM48:AM49)*Parameters!$C$9)+AM50","v":23.022817521367518},{"$f":"(SUM(AN48:AN49)*Parameters!$C$9)+AN50","v":4.6648957264957271},{"$f":"(SUM(AO48:AO49)*Parameters!$C$9)+AO50","v":6.4084718803418799},{"$f":"(SUM(AP48:AP49)*Parameters!$C$9)+AP50","v":6.2760175213675211},{"$f":"(SUM(AQ48:AQ49)*Parameters!$C$9)+AQ50","v":7.2133905128205118},{"$f":"(SUM(AR48:AR49)*Parameters!$C$9)+AR50","v":24.562775641025638},{"$f":"(SUM(AS48:AS49)*Parameters!$C$9)+AS50","v":5.3777473076923075},{"$f":"(SUM(AT48:AT49)*Parameters!$C$9)+AT50","v":7.1188396581196578},{"$f":"(SUM(AU48:AU49)*Parameters!$C$9)+AU50","v":6.4772055982905981},{"$f":"(SUM(AV48:AV49)*Parameters!$C$9)+AV50","v":9.3469776495726471},{"$f":"(SUM(AW48:AW49)*Parameters!$C$9)+AW50","v":28.32077021367521},{"$f":"(SUM(AX48:AX49)*Parameters!$C$9)+AX50","v":4.3767745299145293},{"$f":"(SUM(AY48:AY49)*Parameters!$C$9)+AY50","v":6.0781260256410254},{"$f":"(SUM(AZ48:AZ49)*Parameters!$C$9)+AZ50","v":6.0450238034188031},{"$f":"(SUM(BA48:BA49)*Parameters!$C$9)+BA50","v":6.5228931623931619},{"$f":"(SUM(BB48:BB49)*Parameters!$C$9)+BB50","v":23.022817521367518},{"$f":"(SUM(BC48:BC49)*Parameters!$C$9)+BC50","v":4.6922175641025641},{"$f":"(SUM(BD48:BD49)*Parameters!$C$9)+BD50","v":6.438277521367521},{"$f":"(SUM(BE48:BE49)*Parameters!$C$9)+BE50","v":6.2934041452991449},{"$f":"(SUM(BF48:BF49)*Parameters!$C$9)+BF50","v":7.2854208119658121},{"$f":"(SUM(BG48:BG49)*Parameters!$C$9)+BG50","v":24.70932004273504},{"$f":"(SUM(BH48:BH49)*Parameters!$C$9)+BH50","v":5.3851987179487182},{"$f":"(SUM(BI48:BI49)*Parameters!$C$9)+BI50","v":6.8058804273504272},{"$f":"(SUM(BJ48:BJ49)*Parameters!$C$9)+BJ50","v":6.6038795726495714},{"$f":"(SUM(BK48:BK49)*Parameters!$C$9)+BK50","v":9.5581009401709416},{"$f":"(SUM(BL48:BL49)*Parameters!$C$9)+BL50","v":28.353059658119658},{"$f":"(SUM(BM48:BM49)*Parameters!$C$9)+BM50","v":4.3295822649572644},{"$f":"(SUM(BN48:BN49)*Parameters!$C$9)+BN50","v":6.0234823504273507},{"$f":"(SUM(BO48:BO49)*Parameters!$C$9)+BO50","v":6.0077667521367513},{"$f":"(SUM(BP48:BP49)*Parameters!$C$9)+BP50","v":6.4061544017094016},{"$f":"(SUM(BQ48:BQ49)*Parameters!$C$9)+BQ50","v":22.766985769230768},{"$f":"(SUM(BR48:BR49)*Parameters!$C$9)+BR50","v":4.4786104700854699},{"$f":"(SUM(BS48:BS49)*Parameters!$C$9)+BS50","v":6.1998323931623922},{"$f":"(SUM(BT48:BT49)*Parameters!$C$9)+BT50","v":6.1319569230769222},{"$f":"(SUM(BU48:BU49)*Parameters!$C$9)+BU50","v":6.7389840598290593},{"$f":"(SUM(BV48:BV49)*Parameters!$C$9)+BV50","v":23.549383846153845},{"$f":"(SUM(BW48:BW49)*Parameters!$C$9)+BW50","v":4.8809866239316237},{"$f":"(SUM(BX48:BX49)*Parameters!$C$9)+BX50","v":6.6369817948717946},{"$f":"(SUM(BY48:BY49)*Parameters!$C$9)+BY50","v":6.3803372649572649},{"$f":"(SUM(BZ48:BZ49)*Parameters!$C$9)+BZ50","v":7.9585315384615383},{"$f":"(SUM(CA48:CA49)*Parameters!$C$9)+CA50","v":25.856837222222222},{"$f":"(SUM(CB48:CB49)*Parameters!$C$9)+CB50","v":4.3295822649572644},{"$f":"(SUM(CC48:CC49)*Parameters!$C$9)+CC50","v":6.0234823504273507},{"$f":"(SUM(CD48:CD49)*Parameters!$C$9)+CD50","v":6.0077667521367513},{"$f":"(SUM(CE48:CE49)*Parameters!$C$9)+CE50","v":6.4061544017094016},{"$f":"(SUM(CF48:CF49)*Parameters!$C$9)+CF50","v":22.766985769230768},{"$f":"(SUM(CG48:CG49)*Parameters!$C$9)+CG50","v":4.3966449572649573},{"$f":"(SUM(CH48:CH49)*Parameters!$C$9)+CH50","v":6.1054478632478624},{"$f":"(SUM(CI48:CI49)*Parameters!$C$9)+CI50","v":6.0698618376068367},{"$f":"(SUM(CJ48:CJ49)*Parameters!$C$9)+CJ50","v":6.5452473931623922},{"$f":"(SUM(CK48:CK49)*Parameters!$C$9)+CK50","v":23.11720205128205},{"$f":"(SUM(CL48:CL49)*Parameters!$C$9)+CL50","v":4.960468333333333},{"$f":"(SUM(CM48:CM49)*Parameters!$C$9)+CM50","v":6.5823381196581199},{"$f":"(SUM(CN48:CN49)*Parameters!$C$9)+CN50","v":6.4424323504273495},{"$f":"(SUM(CO48:CO49)*Parameters!$C$9)+CO50","v":8.0355294444444443},{"$f":"(SUM(CP48:CP49)*Parameters!$C$9)+CP50","v":26.020768247863248},{"$f":"(SUM(CQ48:CQ49)*Parameters!$C$9)+CQ50","v":4.3295822649572644},{"$f":"(SUM(CR48:CR49)*Parameters!$C$9)+CR50","v":6.0234823504273507},{"$f":"(SUM(CS48:CS49)*Parameters!$C$9)+CS50","v":6.0077667521367513},{"$f":"(SUM(CT48:CT49)*Parameters!$C$9)+CT50","v":6.4061544017094016},{"$f":"(SUM(CU48:CU49)*Parameters!$C$9)+CU50","v":22.766985769230768},{"$f":"(SUM(CV48:CV49)*Parameters!$C$9)+CV50","v":4.3420012820512817},{"$f":"(SUM(CW48:CW49)*Parameters!$C$9)+CW50","v":6.0408689743589754},{"$f":"(SUM(CX48:CX49)*Parameters!$C$9)+CX50","v":6.0226695726495727},{"$f":"(SUM(CY48:CY49)*Parameters!$C$9)+CY50","v":6.4210572222222222},{"$f":"(SUM(CZ48:CZ49)*Parameters!$C$9)+CZ50","v":22.82659705128205},{"$f":"(SUM(DA48:DA49)*Parameters!$C$9)+DA50","v":4.6971851709401715},{"$f":"(SUM(DB48:DB49)*Parameters!$C$9)+DB50","v":6.4655993589743588},{"$f":"(SUM(DC48:DC49)*Parameters!$C$9)+DC50","v":6.3405964102564099},{"$f":"(SUM(DD48:DD49)*Parameters!$C$9)+DD50","v":7.1711658547008543},{"$f":"(SUM(DE48:DE49)*Parameters!$C$9)+DE50","v":24.674546794871794},{"$f":"(SUM(DF48:DF49)*Parameters!$C$9)+DF50","v":4.3295822649572644},{"$f":"(SUM(DG48:DG49)*Parameters!$C$9)+DG50","v":6.0234823504273507},{"$f":"(SUM(DH48:DH49)*Parameters!$C$9)+DH50","v":6.0077667521367513},{"$f":"(SUM(DI48:DI49)*Parameters!$C$9)+DI50","v":6.4061544017094016},{"$f":"(SUM(DJ48:DJ49)*Parameters!$C$9)+DJ50","v":22.766985769230768},{"$f":"(SUM(DK48:DK49)*Parameters!$C$9)+DK50","v":4.3643555128205129},{"$f":"(SUM(DL48:DL49)*Parameters!$C$9)+DL50","v":6.0706746153846147},{"$f":"(SUM(DM48:DM49)*Parameters!$C$9)+DM50","v":6.0475076068376064},{"$f":"(SUM(DN48:DN49)*Parameters!$C$9)+DN50","v":6.4607980769230773},{"$f":"(SUM(DO48:DO49)*Parameters!$C$9)+DO50","v":22.94333581196581},{"$f":"(SUM(DP48:DP49)*Parameters!$C$9)+DP50","v":4.7145717948717953},{"$f":"(SUM(DQ48:DQ49)*Parameters!$C$9)+DQ50","v":6.4407613247863251},{"$f":"(SUM(DR48:DR49)*Parameters!$C$9)+DR50","v":6.2511794871794866},{"$f":"(SUM(DS48:DS49)*Parameters!$C$9)+DS50","v":7.4518356410256397},{"$f":"(SUM(DT48:DT49)*Parameters!$C$9)+DT50","v":24.858348247863248},null,null,null,null,null,null,"Field Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0,15.39]
[null,null,null,"Ttl Fixed Costs",{"$f":"E51+E52*Parameters!$C$13+E53*Parameters!$C$12+E54*Parameters!$C$11","v":13.357127291068373},{"$f":"F51+F52*Parameters!$C$13+F53*Parameters!$C$12+F54*Parameters!$C$11","v":14.287332783739316},{"$f":"G51+G52*Parameters!$C$13+G53*Parameters!$C$12+G54*Parameters!$C$11","v":10.330579293910256},{"$f":"H51+H52*Parameters!$C$13+H53*Parameters!$C$12+H54*Parameters!$C$11","v":15.453821253739317},{"$f":"I51+I52*Parameters!$C$13+I53*Parameters!$C$12+I54*Parameters!$C$11","v":53.428860622457265},{"$f":"J51+J52*Parameters!$C$13+J53*Parameters!$C$12+J54*Parameters!$C$11","v":5.0073824655555565},{"$f":"K51+K52*Parameters!$C$13+K53*Parameters!$C$12+K54*Parameters!$C$11","v":5.2411332052991444},{"$f":"L51+L52*Parameters!$C$13+L53*Parameters!$C$12+L54*Parameters!$C$11","v":3.6962683319871799},{"$f":"M51+M52*Parameters!$C$13+M53*Parameters!$C$12+M54*Parameters!$C$11","v":5.8058606858119663},{"$f":"N51+N52*Parameters!$C$13+N53*Parameters!$C$12+N54*Parameters!$C$11","v":19.750644688653846},{"$f":"O51+O52*Parameters!$C$13+O53*Parameters!$C$12+O54*Parameters!$C$11","v":1.624924067008547},{"$f":"P51+P52*Parameters!$C$13+P53*Parameters!$C$12+P54*Parameters!$C$11","v":2.8677820407264956},{"$f":"Q51+Q52*Parameters!$C$13+Q53*Parameters!$C$12+Q54*Parameters!$C$11","v":1.340344774102564},{"$f":"R51+R52*Parameters!$C$13+R53*Parameters!$C$12+R54*Parameters!$C$11","v":3.3586970931410258},{"$f":"S51+S52*Parameters!$C$13+S53*Parameters!$C$12+S54*Parameters!$C$11","v":9.1917479749786324},{"$f":"T51+T52*Parameters!$C$13+T53*Parameters!$C$12+T54*Parameters!$C$11","v":32.858381971752138},{"$f":"U51+U52*Parameters!$C$13+U53*Parameters!$C$12+U54*Parameters!$C$11","v":34.849200087991449},{"$f":"V51+V52*Parameters!$C$13+V53*Parameters!$C$12+V54*Parameters!$C$11","v":24.957852864957268},{"$f":"W51+W52*Parameters!$C$13+W53*Parameters!$C$12+W54*Parameters!$C$11","v":38.05045385002137},{"$f":"X51+X52*Parameters!$C$13+X53*Parameters!$C$12+X54*Parameters!$C$11","v":130.71588877472223},{"$f":"Y51+Y52*Parameters!$C$13+Y53*Parameters!$C$12+Y54*Parameters!$C$11","v":11.408533832948718},{"$f":"Z51+Z52*Parameters!$C$13+Z53*Parameters!$C$12+Z54*Parameters!$C$11","v":11.859347879166668},{"$f":"AA51+AA52*Parameters!$C$13+AA53*Parameters!$C$12+AA54*Parameters!$C$11","v":8.2953408373290607},{"$f":"AB51+AB52*Parameters!$C$13+AB53*Parameters!$C$12+AB54*Parameters!$C$11","v":13.241113800982905},{"$f":"AC51+AC52*Parameters!$C$13+AC53*Parameters!$C$12+AC54*Parameters!$C$11","v":44.804336350427349},{"$f":"AD51+AD52*Parameters!$C$13+AD53*Parameters!$C$12+AD54*Parameters!$C$11","v":2.780558316068376},{"$f":"AE51+AE52*Parameters!$C$13+AE53*Parameters!$C$12+AE54*Parameters!$C$11","v":2.8697504549358976},{"$f":"AF51+AF52*Parameters!$C$13+AF53*Parameters!$C$12+AF54*Parameters!$C$11","v":1.9910801574999999},{"$f":"AG51+AG52*Parameters!$C$13+AG53*Parameters!$C$12+AG54*Parameters!$C$11","v":3.2286960641025644},{"$f":"AH51+AH52*Parameters!$C$13+AH53*Parameters!$C$12+AH54*Parameters!$C$11","v":10.870084992606838},{"$f":"AI51+AI52*Parameters!$C$13+AI53*Parameters!$C$12+AI54*Parameters!$C$11","v":35.677722394401712},{"$f":"AJ51+AJ52*Parameters!$C$13+AJ53*Parameters!$C$12+AJ54*Parameters!$C$11","v":38.090322620598286},{"$f":"AK51+AK52*Parameters!$C$13+AK53*Parameters!$C$12+AK54*Parameters!$C$11","v":27.484444765256409},{"$f":"AL51+AL52*Parameters!$C$13+AL53*Parameters!$C$12+AL54*Parameters!$C$11","v":41.284983126452993},{"$f":"AM51+AM52*Parameters!$C$13+AM53*Parameters!$C$12+AM54*Parameters!$C$11","v":142.53747290670941},{"$f":"AN51+AN52*Parameters!$C$13+AN53*Parameters!$C$12+AN54*Parameters!$C$11","v":9.0532610315598294},{"$f":"AO51+AO52*Parameters!$C$13+AO53*Parameters!$C$12+AO54*Parameters!$C$11","v":9.5651269658119666},{"$f":"AP51+AP52*Parameters!$C$13+AP53*Parameters!$C$12+AP54*Parameters!$C$11","v":6.823720843034188},{"$f":"AQ51+AQ52*Parameters!$C$13+AQ53*Parameters!$C$12+AQ54*Parameters!$C$11","v":10.487792873205127},{"$f":"AR51+AR52*Parameters!$C$13+AR53*Parameters!$C$12+AR54*Parameters!$C$11","v":35.929901713611109},{"$f":"AS51+AS52*Parameters!$C$13+AS53*Parameters!$C$12+AS54*Parameters!$C$11","v":3.1523749945512822},{"$f":"AT51+AT52*Parameters!$C$13+AT53*Parameters!$C$12+AT54*Parameters!$C$11","v":3.5221984207905983},{"$f":"AU51+AU52*Parameters!$C$13+AU53*Parameters!$C$12+AU54*Parameters!$C$11","v":4.2670252452991457},{"$f":"AV51+AV52*Parameters!$C$13+AV53*Parameters!$C$12+AV54*Parameters!$C$11","v":3.6293546678846154},{"$f":"AW51+AW52*Parameters!$C$13+AW53*Parameters!$C$12+AW54*Parameters!$C$11","v":14.57095332852564},{"$f":"AX51+AX52*Parameters!$C$13+AX53*Parameters!$C$12+AX54*Parameters!$C$11","v":35.677722394401712},{"$f":"AY51+AY52*Parameters!$C$13+AY53*Parameters!$C$12+AY54*Parameters!$C$11","v":38.090322620598286},{"$f":"AZ51+AZ52*Parameters!$C$13+AZ53*Parameters!$C$12+AZ54*Parameters!$C$11","v":27.484444765256409},{"$f":"BA51+BA52*Parameters!$C$13+BA53*Parameters!$C$12+BA54*Parameters!$C$11","v":41.284983126452993},{"$f":"BB51+BB52*Parameters!$C$13+BB53*Parameters!$C$12+BB54*Parameters!$C$11","v":142.53747290670941},{"$f":"BC51+BC52*Parameters!$C$13+BC53*Parameters!$C$12+BC54*Parameters!$C$11","v":8.456846428931625},{"$f":"BD51+BD52*Parameters!$C$13+BD53*Parameters!$C$12+BD54*Parameters!$C$11","v":8.9721772689529917},{"$f":"BE51+BE52*Parameters!$C$13+BE53*Parameters!$C$12+BE54*Parameters!$C$11","v":6.4192334562820523},{"$f":"BF51+BF52*Parameters!$C$13+BF53*Parameters!$C$12+BF54*Parameters!$C$11","v":9.7927265663888896},{"$f":"BG51+BG52*Parameters!$C$13+BG53*Parameters!$C$12+BG54*Parameters!$C$11","v":33.640983720555553},{"$f":"BH51+BH52*Parameters!$C$13+BH53*Parameters!$C$12+BH54*Parameters!$C$11","v":3.2457597935897429},{"$f":"BI51+BI52*Parameters!$C$13+BI53*Parameters!$C$12+BI54*Parameters!$C$11","v":4.9426110819017097},{"$f":"BJ51+BJ52*Parameters!$C$13+BJ53*Parameters!$C$12+BJ54*Parameters!$C$11","v":3.2681885384615383},{"$f":"BK51+BK52*Parameters!$C$13+BK53*Parameters!$C$12+BK54*Parameters!$C$11","v":3.7247178163461538},{"$f":"BL51+BL52*Parameters!$C$13+BL53*Parameters!$C$12+BL54*Parameters!$C$11","v":15.181277230299148},{"$f":"BM51+BM52*Parameters!$C$13+BM53*Parameters!$C$12+BM54*Parameters!$C$11","v":69.382012054594014},{"$f":"BN51+BN52*Parameters!$C$13+BN53*Parameters!$C$12+BN54*Parameters!$C$11","v":73.441264660106839},{"$f":"BO51+BO52*Parameters!$C$13+BO53*Parameters!$C$12+BO54*Parameters!$C$11","v":52.478115317414527},{"$f":"BP51+BP52*Parameters!$C$13+BP53*Parameters!$C$12+BP54*Parameters!$C$11","v":80.362295953482899},{"$f":"BQ51+BQ52*Parameters!$C$13+BQ53*Parameters!$C$12+BQ54*Parameters!$C$11","v":275.6636879855983},{"$f":"BR51+BR52*Parameters!$C$13+BR53*Parameters!$C$12+BR54*Parameters!$C$11","v":17.943733587051284},{"$f":"BS51+BS52*Parameters!$C$13+BS53*Parameters!$C$12+BS54*Parameters!$C$11","v":18.599585605491455},{"$f":"BT51+BT52*Parameters!$C$13+BT53*Parameters!$C$12+BT54*Parameters!$C$11","v":12.966451093226496},{"$f":"BU51+BU52*Parameters!$C$13+BU53*Parameters!$C$12+BU54*Parameters!$C$11","v":20.830693073974359},{"$f":"BV51+BV52*Parameters!$C$13+BV53*Parameters!$C$12+BV54*Parameters!$C$11","v":70.34046335974358},{"$f":"BW51+BW52*Parameters!$C$13+BW53*Parameters!$C$12+BW54*Parameters!$C$11","v":5.8803685788675217},{"$f":"BX51+BX52*Parameters!$C$13+BX53*Parameters!$C$12+BX54*Parameters!$C$11","v":6.2982871326068377},{"$f":"BY51+BY52*Parameters!$C$13+BY53*Parameters!$C$12+BY54*Parameters!$C$11","v":5.0425866533119654},{"$f":"BZ51+BZ52*Parameters!$C$13+BZ53*Parameters!$C$12+BZ54*Parameters!$C$11","v":6.5098065898504274},{"$f":"CA51+CA52*Parameters!$C$13+CA53*Parameters!$C$12+CA54*Parameters!$C$11","v":23.731048954636755},{"$f":"CB51+CB52*Parameters!$C$13+CB53*Parameters!$C$12+CB54*Parameters!$C$11","v":70.669717582841884},{"$f":"CC51+CC52*Parameters!$C$13+CC53*Parameters!$C$12+CC54*Parameters!$C$11","v":75.229914838974366},{"$f":"CD51+CD52*Parameters!$C$13+CD53*Parameters!$C$12+CD54*Parameters!$C$11","v":54.102771133653846},{"$f":"CE51+CE52*Parameters!$C$13+CE53*Parameters!$C$12+CE54*Parameters!$C$11","v":81.804408363162381},{"$f":"CF51+CF52*Parameters!$C$13+CF53*Parameters!$C$12+CF54*Parameters!$C$11","v":281.80681191863249},{"$f":"CG51+CG52*Parameters!$C$13+CG53*Parameters!$C$12+CG54*Parameters!$C$11","v":30.843352981688035},{"$f":"CH51+CH52*Parameters!$C$13+CH53*Parameters!$C$12+CH54*Parameters!$C$11","v":31.377689885470087},{"$f":"CI51+CI52*Parameters!$C$13+CI53*Parameters!$C$12+CI54*Parameters!$C$11","v":21.379085821303416},{"$f":"CJ51+CJ52*Parameters!$C$13+CJ53*Parameters!$C$12+CJ54*Parameters!$C$11","v":35.875353664829063},{"$f":"CK51+CK52*Parameters!$C$13+CK53*Parameters!$C$12+CK54*Parameters!$C$11","v":119.4754823532906},{"$f":"CL51+CL52*Parameters!$C$13+CL53*Parameters!$C$12+CL54*Parameters!$C$11","v":5.1510456552991464},{"$f":"CM51+CM52*Parameters!$C$13+CM53*Parameters!$C$12+CM54*Parameters!$C$11","v":7.3740559246367514},{"$f":"CN51+CN52*Parameters!$C$13+CN53*Parameters!$C$12+CN54*Parameters!$C$11","v":4.34049739232906},{"$f":"CO51+CO52*Parameters!$C$13+CO53*Parameters!$C$12+CO54*Parameters!$C$11","v":7.247046636816239},{"$f":"CP51+CP52*Parameters!$C$13+CP53*Parameters!$C$12+CP54*Parameters!$C$11","v":24.112645609081198},{"$f":"CQ51+CQ52*Parameters!$C$13+CQ53*Parameters!$C$12+CQ54*Parameters!$C$11","v":69.382012054594014},{"$f":"CR51+CR52*Parameters!$C$13+CR53*Parameters!$C$12+CR54*Parameters!$C$11","v":73.441264660106839},{"$f":"CS51+CS52*Parameters!$C$13+CS53*Parameters!$C$12+CS54*Parameters!$C$11","v":52.478115317414527},{"$f":"CT51+CT52*Parameters!$C$13+CT53*Parameters!$C$12+CT54*Parameters!$C$11","v":80.362295953482899},{"$f":"CU51+CU52*Parameters!$C$13+CU53*Parameters!$C$12+CU54*Parameters!$C$11","v":275.6636879855983},{"$f":"CV51+CV52*Parameters!$C$13+CV53*Parameters!$C$12+CV54*Parameters!$C$11","v":59.308621911388883},{"$f":"CW51+CW52*Parameters!$C$13+CW53*Parameters!$C$12+CW54*Parameters!$C$11","v":59.455083105683762},{"$f":"CX51+CX52*Parameters!$C$13+CX53*Parameters!$C$12+CX54*Parameters!$C$11","v":39.761173454722226},{"$f":"CY51+CY52*Parameters!$C$13+CY53*Parameters!$C$12+CY54*Parameters!$C$11","v":69.089983835235032},{"$f":"CZ51+CZ52*Parameters!$C$13+CZ53*Parameters!$C$12+CZ54*Parameters!$C$11","v":227.61486230702991},{"$f":"DA51+DA52*Parameters!$C$13+DA53*Parameters!$C$12+DA54*Parameters!$C$11","v":8.9876762022863268},{"$f":"DB51+DB52*Parameters!$C$13+DB53*Parameters!$C$12+DB54*Parameters!$C$11","v":8.9572856255555546},{"$f":"DC51+DC52*Parameters!$C$13+DC53*Parameters!$C$12+DC54*Parameters!$C$11","v":5.9467531928418795},{"$f":"DD51+DD52*Parameters!$C$13+DD53*Parameters!$C$12+DD54*Parameters!$C$11","v":10.476715109957265},{"$f":"DE51+DE52*Parameters!$C$13+DE53*Parameters!$C$12+DE54*Parameters!$C$11","v":34.36843013064103},{"$f":"DF51+DF52*Parameters!$C$13+DF53*Parameters!$C$12+DF54*Parameters!$C$11","v":70.669717582841884},{"$f":"DG51+DG52*Parameters!$C$13+DG53*Parameters!$C$12+DG54*Parameters!$C$11","v":75.229914838974366},{"$f":"DH51+DH52*Parameters!$C$13+DH53*Parameters!$C$12+DH54*Parameters!$C$11","v":54.102771133653846},{"$f":"DI51+DI52*Parameters!$C$13+DI53*Parameters!$C$12+DI54*Parameters!$C$11","v":81.804408363162381},{"$f":"DJ51+DJ52*Parameters!$C$13+DJ53*Parameters!$C$12+DJ54*Parameters!$C$11","v":281.80681191863249},{"$f":"DK51+DK52*Parameters!$C$13+DK53*Parameters!$C$12+DK54*Parameters!$C$11","v":45.089781248824792},{"$f":"DL51+DL52*Parameters!$C$13+DL53*Parameters!$C$12+DL54*Parameters!$C$11","v":44.289630186965816},{"$f":"DM51+DM52*Parameters!$C$13+DM53*Parameters!$C$12+DM54*Parameters!$C$11","v":28.832351478867523},{"$f":"DN51+DN52*Parameters!$C$13+DN53*Parameters!$C$12+DN54*Parameters!$C$11","v":52.634226087991458},{"$f":"DO51+DO52*Parameters!$C$13+DO53*Parameters!$C$12+DO54*Parameters!$C$11","v":170.84598900264959},{"$f":"DP51+DP52*Parameters!$C$13+DP53*Parameters!$C$12+DP54*Parameters!$C$11","v":8.1286751441239318},{"$f":"DQ51+DQ52*Parameters!$C$13+DQ53*Parameters!$C$12+DQ54*Parameters!$C$11","v":9.0797967453846162},{"$f":"DR51+DR52*Parameters!$C$13+DR53*Parameters!$C$12+DR54*Parameters!$C$11","v":7.4653257650641027},{"$f":"DS51+DS52*Parameters!$C$13+DS53*Parameters!$C$12+DS54*Parameters!$C$11","v":9.3578399095940163},{"$f":"DT51+DT52*Parameters!$C$13+DT53*Parameters!$C$12+DT54*Parameters!$C$11","v":34.031637564166665},null,null,null,null,null,null,"Cultipacker",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Labor Hrs.",0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(E57:H57)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(J57:M57)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(O57:R57)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(T57:W57)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(Y57:AB57)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(AD57:AG57)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(AI57:AL57)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(AN57:AQ57)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(AS57:AV57)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(AX57:BA57)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(BC57:BF57)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(BH57:BK57)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(BM57:BP57)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(BR57:BU57)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(BW57:BZ57)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(CB57:CE57)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(CG57:CJ57)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(CL57:CO57)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(CQ57:CT57)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(CV57:CY57)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(DA57:DD57)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(DF57:DI57)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(DK57:DN57)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(DP57:DS57)","v":0.59599999999999997},null,null,null,null,null,null,"Tandem Disk",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.27]
[null,null,null,"Tractor 1",null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,null,null,"Springtooth",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Tractor 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,"S. Harrow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.8]
[null,null,null,"Tractor 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,"Drill",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planter",null,null,null,1,null,null,null,null,null,null,null,null,1,20.41,20.41]
[null,null,null,"Fuel",0.871,1.21,1.65,0.97499999999999998,{"$f":"+SUM(E62:H62)","v":4.7059999999999995},0.871,1.21,1.65,0.97499999999999998,{"$f":"+SUM(J62:M62)","v":4.7059999999999995},0.51700000000000002,0.96399999999999997,0.98,0.876,{"$f":"+SUM(O62:R62)","v":3.3369999999999997},0.871,1.21,1.65,0.97499999999999998,{"$f":"+SUM(T62:W62)","v":4.7059999999999995},0.871,1.21,1.65,0.97499999999999998,{"$f":"+SUM(Y62:AB62)","v":4.7059999999999995},0.871,1.21,1.65,0.97499999999999998,{"$f":"+SUM(AD62:AG62)","v":4.7059999999999995},0.871,1.21,1.65,0.97499999999999998,{"$f":"+SUM(AI62:AL62)","v":4.7059999999999995},0.871,1.21,1.65,0.97499999999999998,{"$f":"+SUM(AN62:AQ62)","v":4.7059999999999995},0.871,1.21,0.98,0.97499999999999998,{"$f":"+SUM(AS62:AV62)","v":4.0359999999999996},0.871,1.21,1.65,0.97499999999999998,{"$f":"+SUM(AX62:BA62)","v":4.7059999999999995},0.871,1.21,1.65,0.97499999999999998,{"$f":"+SUM(BC62:BF62)","v":4.7059999999999995},0.871,0.96399999999999997,0.98,0.97499999999999998,{"$f":"+SUM(BH62:BK62)","v":3.79},0.871,1.21,1.65,0.97499999999999998,{"$f":"+SUM(BM62:BP62)","v":4.7059999999999995},0.871,1.21,1.65,0.97499999999999998,{"$f":"+SUM(BR62:BU62)","v":4.7059999999999995},0.51700000000000002,1.21,0.98,0.97499999999999998,{"$f":"+SUM(BW62:BZ62)","v":3.6819999999999999},0.871,1.21,1.65,0.97499999999999998,{"$f":"+SUM(CB62:CE62)","v":4.7059999999999995},0.871,1.21,1.65,0.97499999999999998,{"$f":"+SUM(CG62:CJ62)","v":4.7059999999999995},0.51700000000000002,1.21,0.98,0.97499999999999998,{"$f":"+SUM(CL62:CO62)","v":3.6819999999999999},0.871,1.21,1.65,0.97499999999999998,{"$f":"+SUM(CQ62:CT62)","v":4.7059999999999995},0.871,1.21,1.65,0.97499999999999998,{"$f":"+SUM(CV62:CY62)","v":4.7059999999999995},0.871,1.21,1.65,0.97499999999999998,{"$f":"+SUM(DA62:DD62)","v":4.7059999999999995},0.871,1.21,1.65,0.97499999999999998,{"$f":"+SUM(DF62:DI62)","v":4.7059999999999995},0.871,1.21,1.65,0.97499999999999998,{"$f":"+SUM(DK62:DN62)","v":4.7059999999999995},0.871,1.21,0.98,0.97499999999999998,{"$f":"+SUM(DP62:DS62)","v":4.0359999999999996},null,null,null,null,null,null,"Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Lube",0.13100000000000001,0.18099999999999999,0.25,0.14599999999999999,0.70800000000000007,0.13100000000000001,0.18099999999999999,0.25,0.14599999999999999,0.70800000000000007,7.8E-2,0.14599999999999999,0.15,0.13100000000000001,0.505,0.13100000000000001,0.18099999999999999,0.25,0.14599999999999999,0.70800000000000007,0.13100000000000001,0.18099999999999999,0.25,0.14599999999999999,0.70800000000000007,0.13100000000000001,0.18099999999999999,0.25,0.14599999999999999,0.70800000000000007,0.13100000000000001,0.18099999999999999,0.25,0.14599999999999999,0.70800000000000007,0.13100000000000001,0.18099999999999999,0.25,0.14599999999999999,0.70800000000000007,0.13100000000000001,0.18099999999999999,0.15,0.14599999999999999,0.60799999999999998,0.13100000000000001,0.18099999999999999,0.25,0.14599999999999999,0.70800000000000007,0.13100000000000001,0.18099999999999999,0.25,0.14599999999999999,0.70800000000000007,0.13100000000000001,0.14499999999999999,0.15,0.14599999999999999,0.57200000000000006,0.13100000000000001,0.18099999999999999,0.25,0.14599999999999999,0.70800000000000007,0.13100000000000001,0.18099999999999999,0.25,0.14599999999999999,0.70800000000000007,7.8E-2,0.18099999999999999,0.15,0.14599999999999999,0.55500000000000005,0.13100000000000001,0.18099999999999999,0.25,0.14599999999999999,0.70800000000000007,0.13100000000000001,0.18099999999999999,0.25,0.14599999999999999,0.70800000000000007,7.8E-2,0.18099999999999999,0.15,0.14599999999999999,0.55500000000000005,0.13100000000000001,0.18099999999999999,0.25,0.14599999999999999,0.70800000000000007,0.13100000000000001,0.18099999999999999,0.25,0.14599999999999999,0.70800000000000007,0.13100000000000001,0.18099999999999999,0.25,0.14599999999999999,0.70800000000000007,0.13100000000000001,0.18099999999999999,0.25,0.14599999999999999,0.70800000000000007,0.13100000000000001,0.18099999999999999,0.25,0.14599999999999999,0.70800000000000007,0.13100000000000001,0.18099999999999999,0.15,0.14599999999999999,0.60799999999999998,null,null,null,null,null,null,"Rotary Hoe",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Repairs",2.4713844017094018,3.3903916666666665,2.3099371794871795,4.6074553418803408,12.779168589743589,3.0600458119658116,4.1032432478632472,2.8663091452991449,5.8046485897435911,15.834246794871795,4.3863968376068376,4.8334814529914523,3.7058347008547012,7.8711730341880344,20.796886025641026,2.2677125213675211,3.1494627350427353,2.1335871367521366,4.1703059401709393,11.721068333333333,2.5434147008547008,3.4872599999999996,2.3943864957264962,4.7142588888888879,13.139320085470086,3.8349924786324787,5.0321857264957259,3.6139339743589742,7.3570257264957268,19.838137905982908,2.2577773076923076,3.1345599145299148,2.1211681196581198,4.1479517094017089,11.661457051282051,2.6402830341880335,3.5965473504273504,2.4689005982905985,4.9452526068376068,13.650983589743589,3.5195494444444444,4.5403926495726488,2.7595055982905983,7.2676088034188044,18.087056495726493,2.2577773076923076,3.1345599145299148,2.1211681196581198,4.1479517094017089,11.661457051282051,2.6725724786324787,3.6338044017094022,2.4987062393162391,5.024734316239317,13.829817435897439,3.4947114102564103,4.1355326923076916,2.886179572649572,7.4414750427350427,17.957898717948716,2.1956822222222221,3.0600458119658116,2.0665244444444442,4.0163101282051281,11.338562606837606,2.3943864957264962,3.3059423504273502,2.2552935042735043,4.408751068376068,12.364373418803419,2.9234366239316238,3.8797009401709404,2.6626372649572652,5.735102094017094,15.200876923076923,2.1931984188034188,3.0575620085470083,2.0640406410256409,4.013826324786324,11.328627393162392,2.2875829487179486,3.179268376068376,2.1609089743589744,4.1852087606837607,11.81296905982906,3.0029183333333331,3.77041358974359,2.7247323504273502,5.7723591452991441,15.270423418803418,2.1956822222222221,3.0600458119658116,2.0665244444444442,4.0163101282051281,11.338562606837606,2.2130688461538464,3.0873676495726503,2.0913624786324783,4.0386643589743585,11.430463333333334,2.7073457264957268,3.7033508974358984,2.5806717521367517,4.9452526068376068,13.936620982905982,2.1931984188034188,3.0575620085470083,2.0640406410256409,4.013826324786324,11.328627393162392,2.247842094017094,3.1320761111111106,2.1286195299145301,4.0908242307692309,11.599361965811966,2.6775400854700857,3.6114501709401705,2.5334794871794872,5.1712787179487174,13.993748461538463,null,null,null,null,null,null,"Sprayer",null,null,null,1,1,1,null,null,null,null,null,null,3,17.46,5.82]
[null,null,null,"Depreciation",11.971932478632477,14.212323162393162,11.415560512820512,13.683273034188034,51.283089188034182,4.3541073931623924,5.0768941880341885,4.0088587179487183,4.9874772649572652,18.427337564102565,0.8718149999999999,2.3347752136752136,0.69794876068376077,2.7893112393162394,6.6938502136752138,29.107692264957269,34.311260427350426,27.38641649572649,33.29538482905982,124.100754017094,9.8259263247863249,11.388238675213675,8.9441761111111102,11.264048504273505,41.422389615384617,2.3720322649572645,2.7321837606837605,2.1335871367521366,2.7197647435897436,9.9575679059829056,31.894519700854701,37.801004230769223,30.319788333333335,36.462234188034181,136.47754645299145,7.9779765811965815,9.3763579059829052,7.4638292735042748,9.1304613675213684,33.94862512820513,3.0004345299145299,3.6785128632478634,2.2006498290598291,3.4127458974358968,12.292343119658121,31.894519700854701,37.801004230769223,30.319788333333335,36.462234188034181,136.47754645299145,7.4886673076923076,8.8249535470085458,7.0415826923076912,8.5641541880341894,31.919357735042738,3.2115578205128208,3.6636100427350433,1.6889863247863246,3.6437396153846158,12.207893803418804,61.292816965811959,72.13461888888888,57.487630128205126,70.125221923076921,261.04028790598289,15.392129786324787,17.793967692307692,13.944072393162392,17.649907094017092,64.780076965811958,3.1420113247863242,6.5622086324786322,2.6179288034188031,6.1002211965811961,18.422369957264955,62.924675811965812,74.399847606837596,59.546703162393165,71.953301239316247,268.8245278205128,25.766976666666672,29.293977521367523,22.585224487179484,29.604452948717952,107.25063162393162,2.7570217948717954,8.0574582905982908,2.2552935042735043,7.2328355555555541,20.302609145299144,61.292816965811959,72.13461888888888,57.487630128205126,70.125221923076921,261.04028790598289,48.523583589743588,54.407713888888892,41.370229743589739,55.840868461538456,200.14239568376067,7.2924468376068363,8.1319723931623926,6.147413461538461,8.3977393589743574,29.969572051282043,62.924675811965812,74.399847606837596,59.546703162393165,71.953301239316247,268.8245278205128,35.831348119658117,39.378219401709401,29.323783162393163,41.328005085470082,145.86135576923078,7.7320800427350429,9.488129059829058,3.8722495299145301,8.8025993162393164,29.895057948717948,null,null,null,null,null,null,"S. Shreader",null,null,null,null,null,null,null,null,null,1,null,null,1,0]
[null,null,null,"Insurance",114.65733341880343,139.68910427350428,114.82623205128203,130.61577038461539,499.78844012820514,41.355326923076923,49.579200042735039,40.182971709401713,47.204683974358979,178.32218264957262,8.0177174358974366,22.575289273504275,6.8652326495726488,26.472376837606834,63.930616196581198,277.86557226495728,336.46097871794865,275.10109905982904,316.78428803418802,1206.2119380769229,93.07308170940172,110.99123957264959,89.528694230769247,106.3117539316239,399.90476944444447,22.398939230769233,26.566761367521369,21.323452350427353,25.603045641025645,95.8921985897436,305.23460213675213,371.38077098290591,304.92412670940172,347.77718709401711,1329.3166869230768,76.059028290598278,91.853534230769242,74.926413931623927,86.741866794871797,329.58084324786324,29.167303547008551,36.578972948717947,22.105850427350425,33.104131965811966,120.9562588888889,305.23460213675213,371.38077098290591,304.92412670940172,347.77718709401711,1329.3166869230768,71.471443376068379,86.525775897435892,70.731269957264956,81.48365495726496,310.21214418803419,31.51946538461538,35.250138119658111,16.88986324786325,35.689771324786321,119.34923807692306,584.66993816239324,706.93764525641041,577.27565538461533,666.68512705128217,2535.5683658547009,145.63284585470089,173.28006170940171,139.48543239316237,166.39744243589743,624.79578239316243,29.167303547008551,65.184936923076918,25.918488675213673,59.104586153846164,179.37531529914529,601.51757675213662,730.32762205128199,598.54446405982912,685.53719499999988,2615.9268578632473,241.95722623931619,283.52367645299148,225.04500876068377,276.97637064102565,1027.5022820940171,25.493758290598294,80.870155512820517,22.287168076923077,71.138613717948701,199.78969559829056,584.66993816239324,706.93764525641041,577.27565538461533,666.68512705128217,2535.5683658547009,452.82220128205125,523.8763656837607,410.84095589743583,519.1645905982906,1906.7041134615383,67.887315042735054,78.130520341880342,60.962471111111107,77.882140000000007,284.86244649572654,601.51757675213662,730.32762205128199,598.54446405982912,685.53719499999988,2615.9268578632473,331.40643876068373,376.26889611111113,289.72821739316237,380.81177256410263,1378.2153248290597,75.204599914529908,94.310015811965812,38.412019871794868,85.350936880341862,293.27757247863246,null,null,null,null,null,null,"Dry Fert. Spdr.",null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.6]
[null,null,null,"Taxes",174.52196341880341,210.74575247863245,171.89906700854704,199.03710316239315,756.20388606837605,63.125863888888887,74.958703376068371,60.232232905982912,72.142070299145303,270.45887047008546,12.371824829059825,34.251649145299147,10.347525042735043,40.416449230769224,97.387448247863233,423.40154978632478,508.02224846153837,412.03069773504268,483.26369598290597,1826.7181919658119,142.20022952991454,167.92994914529913,134.25454239316238,162.62702884615385,607.0117499145299,34.256616752136757,40.22519636752137,31.991388034188034,39.204353162393168,145.67755431623934,464.71465205128209,560.39075974358968,456.52803598290598,530.08339042735042,2011.7168382051282,115.95139500000001,138.73780756410258,112.2455602991453,132.39168982905983,499.32645269230773,44.164508589743583,54.976504871794873,33.106615769230771,50.172829059829056,182.42045829059828,464.71465205128209,560.39075974358968,456.52803598290598,530.08339042735042,2011.7168382051282,108.90981230769231,130.64805982905983,105.94166722222221,124.3093935042735,469.80893286324783,47.574770683760683,53.565704529914527,25.334794871794873,53.915920811965819,180.39119089743591,891.13402299145309,1067.6107397008548,864.71380602564125,1017.3186880769231,3840.7772567948723,222.59349478632475,262.25238397435896,209.210761965812,254.64201029914528,948.69865102564108,44.872392564102562,97.993496282051282,39.005648888888892,89.61065974358975,271.48219747863249,916.13847200854707,1102.3293438888891,896.2804636752137,1045.2987335897435,3960.0470131623933,370.79459337606841,429.99108025641033,337.97113119658121,424.9986353846154,1563.7554402136755,39.276383461538458,121.15993076923077,33.5661194017094,107.29782388888889,301.30025752136754,891.13402299145309,1067.6107397008548,864.71380602564125,1017.3186880769231,3840.7772567948723,695.44260303418798,795.90996752136743,617.68713700854687,798.36148149572637,2907.4011890598285,104.35451683760685,118.78541470085469,91.699538418803414,119.8733205982906,434.71279055555556,916.13847200854707,1102.3293438888891,896.2804636752137,1045.2987335897435,3960.0470131623933,510.56317935897431,573.15254170940159,436.34713320512822,587.45676559829064,2107.5196198717945,113.86996773504275,141.7456935042735,57.773267521367529,129.35896585470087,442.74789461538467,null,null,null,null,null,null,"Windrower",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Interest",114.65733341880343,139.68910427350428,114.82623205128203,130.61577038461539,499.78844012820514,41.355326923076923,49.579200042735039,40.182971709401713,47.204683974358979,178.32218264957262,8.0177174358974366,22.575289273504275,6.8652326495726488,26.472376837606834,63.930616196581198,277.86557226495728,336.46097871794865,275.10109905982904,316.78428803418802,1206.2119380769229,93.07308170940172,110.99123957264959,89.528694230769247,106.3117539316239,399.90476944444447,22.398939230769233,26.566761367521369,21.323452350427353,25.603045641025645,95.8921985897436,305.23460213675213,371.38077098290591,304.92412670940172,347.77718709401711,1329.3166869230768,76.059028290598278,91.853534230769242,74.926413931623927,86.741866794871797,329.58084324786324,29.167303547008551,36.578972948717947,22.105850427350425,33.104131965811966,120.9562588888889,305.23460213675213,371.38077098290591,304.92412670940172,347.77718709401711,1329.3166869230768,71.471443376068379,86.525775897435892,70.731269957264956,81.48365495726496,310.21214418803419,31.51946538461538,35.250138119658111,16.88986324786325,35.689771324786321,119.34923807692306,584.66993816239324,706.93764525641041,577.27565538461533,666.68512705128217,2535.5683658547009,145.63284585470089,173.28006170940171,139.48543239316237,166.39744243589743,624.79578239316243,29.167303547008551,65.184936923076918,25.918488675213673,59.104586153846164,179.37531529914529,601.51757675213662,730.32762205128199,598.54446405982912,685.53719499999988,2615.9268578632473,241.95722623931619,283.52367645299148,225.04500876068377,276.97637064102565,1027.5022820940171,25.493758290598294,80.870155512820517,22.287168076923077,71.138613717948701,199.78969559829056,584.66993816239324,706.93764525641041,577.27565538461533,666.68512705128217,2535.5683658547009,452.82220128205125,523.8763656837607,410.84095589743583,519.1645905982906,1906.7041134615383,67.887315042735054,78.130520341880342,60.962471111111107,77.882140000000007,284.86244649572654,601.51757675213662,730.32762205128199,598.54446405982912,685.53719499999988,2615.9268578632473,331.40643876068373,376.26889611111113,289.72821739316237,380.81177256410263,1378.2153248290597,75.204599914529908,94.310015811965812,38.412019871794868,85.350936880341862,293.27757247863246,null,null,null,null,null,null,"Baler",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Ttl Variable Costs",{"$f":"(SUM(E62:E63)*Parameters!$C$9)+E64","v":5.7679644017094018},{"$f":"(SUM(F62:F63)*Parameters!$C$9)+F64","v":7.966781666666666},{"$f":"(SUM(G62:G63)*Parameters!$C$9)+G64","v":8.5609371794871798},{"$f":"(SUM(H62:H63)*Parameters!$C$9)+H64","v":8.2955453418803415},{"$f":"(SUM(I62:I63)*Parameters!$C$9)+I64","v":30.591228589743586},{"$f":"(SUM(J62:J63)*Parameters!$C$9)+J64","v":6.3566258119658112},{"$f":"(SUM(K62:K63)*Parameters!$C$9)+K64","v":8.6796332478632472},{"$f":"(SUM(L62:L63)*Parameters!$C$9)+L64","v":9.1173091452991439},{"$f":"(SUM(M62:M63)*Parameters!$C$9)+M64","v":9.4927385897435919},{"$f":"(SUM(N62:N63)*Parameters!$C$9)+N64","v":33.646306794871791},{"$f":"(SUM(O62:O63)*Parameters!$C$9)+O64","v":6.343946837606838},{"$f":"(SUM(P62:P63)*Parameters!$C$9)+P64","v":8.4853814529914509},{"$f":"(SUM(Q62:Q63)*Parameters!$C$9)+Q64","v":7.4235347008547006},{"$f":"(SUM(R62:R63)*Parameters!$C$9)+R64","v":11.184203034188034},{"$f":"(SUM(S62:S63)*Parameters!$C$9)+S64","v":33.437066025641023},{"$f":"(SUM(T62:T63)*Parameters!$C$9)+T64","v":5.5642925213675216},{"$f":"(SUM(U62:U63)*Parameters!$C$9)+U64","v":7.7258527350427357},{"$f":"(SUM(V62:V63)*Parameters!$C$9)+V64","v":8.3845871367521365},{"$f":"(SUM(W62:W63)*Parameters!$C$9)+W64","v":7.8583959401709391},{"$f":"(SUM(X62:X63)*Parameters!$C$9)+X64","v":29.53312833333333},{"$f":"(SUM(Y62:Y63)*Parameters!$C$9)+Y64","v":5.8399947008547013},{"$f":"(SUM(Z62:Z63)*Parameters!$C$9)+Z64","v":8.0636499999999991},{"$f":"(SUM(AA62:AA63)*Parameters!$C$9)+AA64","v":8.6453864957264948},{"$f":"(SUM(AB62:AB63)*Parameters!$C$9)+AB64","v":8.4023488888888878},{"$f":"(SUM(AC62:AC63)*Parameters!$C$9)+AC64","v":30.951380085470085},{"$f":"(SUM(AD62:AD63)*Parameters!$C$9)+AD64","v":7.1315724786324788},{"$f":"(SUM(AE62:AE63)*Parameters!$C$9)+AE64","v":9.6085757264957259},{"$f":"(SUM(AF62:AF63)*Parameters!$C$9)+AF64","v":9.8649339743589728},{"$f":"(SUM(AG62:AG63)*Parameters!$C$9)+AG64","v":11.045115726495727},{"$f":"(SUM(AH62:AH63)*Parameters!$C$9)+AH64","v":37.650197905982907},{"$f":"(SUM(AI62:AI63)*Parameters!$C$9)+AI64","v":5.5543573076923076},{"$f":"(SUM(AJ62:AJ63)*Parameters!$C$9)+AJ64","v":7.7109499145299143},{"$f":"(SUM(AK62:AK63)*Parameters!$C$9)+AK64","v":8.3721681196581201},{"$f":"(SUM(AL62:AL63)*Parameters!$C$9)+AL64","v":7.8360417094017087},{"$f":"(SUM(AM62:AM63)*Parameters!$C$9)+AM64","v":29.473517051282052},{"$f":"(SUM(AN62:AN63)*Parameters!$C$9)+AN64","v":5.9368630341880335},{"$f":"(SUM(AO62:AO63)*Parameters!$C$9)+AO64","v":8.1729373504273504},{"$f":"(SUM(AP62:AP63)*Parameters!$C$9)+AP64","v":8.7199005982905984},{"$f":"(SUM(AQ62:AQ63)*Parameters!$C$9)+AQ64","v":8.6333426068376067},{"$f":"(SUM(AR62:AR63)*Parameters!$C$9)+AR64","v":31.463043589743588},{"$f":"(SUM(AS62:AS63)*Parameters!$C$9)+AS64","v":6.816129444444444},{"$f":"(SUM(AT62:AT63)*Parameters!$C$9)+AT64","v":9.1167826495726487},{"$f":"(SUM(AU62:AU63)*Parameters!$C$9)+AU64","v":6.4772055982905981},{"$f":"(SUM(AV62:AV63)*Parameters!$C$9)+AV64","v":10.955698803418805},{"$f":"(SUM(AW62:AW63)*Parameters!$C$9)+AW64","v":33.365816495726492},{"$f":"(SUM(AX62:AX63)*Parameters!$C$9)+AX64","v":5.5543573076923076},{"$f":"(SUM(AY62:AY63)*Parameters!$C$9)+AY64","v":7.7109499145299143},{"$f":"(SUM(AZ62:AZ63)*Parameters!$C$9)+AZ64","v":8.3721681196581201},{"$f":"(SUM(BA62:BA63)*Parameters!$C$9)+BA64","v":7.8360417094017087},{"$f":"(SUM(BB62:BB63)*Parameters!$C$9)+BB64","v":29.473517051282052},{"$f":"(SUM(BC62:BC63)*Parameters!$C$9)+BC64","v":5.9691524786324788},{"$f":"(SUM(BD62:BD63)*Parameters!$C$9)+BD64","v":8.2101944017094013},{"$f":"(SUM(BE62:BE63)*Parameters!$C$9)+BE64","v":8.7497062393162395},{"$f":"(SUM(BF62:BF63)*Parameters!$C$9)+BF64","v":8.7128243162393169},{"$f":"(SUM(BG62:BG63)*Parameters!$C$9)+BG64","v":31.641877435897438},{"$f":"(SUM(BH62:BH63)*Parameters!$C$9)+BH64","v":6.7912914102564104},{"$f":"(SUM(BI62:BI63)*Parameters!$C$9)+BI64","v":7.7841426923076913},{"$f":"(SUM(BJ62:BJ63)*Parameters!$C$9)+BJ64","v":6.6038795726495714},{"$f":"(SUM(BK62:BK63)*Parameters!$C$9)+BK64","v":11.129565042735042},{"$f":"(SUM(BL62:BL63)*Parameters!$C$9)+BL64","v":32.308878717948716},{"$f":"(SUM(BM62:BM63)*Parameters!$C$9)+BM64","v":5.4922622222222222},{"$f":"(SUM(BN62:BN63)*Parameters!$C$9)+BN64","v":7.6364358119658116},{"$f":"(SUM(BO62:BO63)*Parameters!$C$9)+BO64","v":8.3175244444444445},{"$f":"(SUM(BP62:BP63)*Parameters!$C$9)+BP64","v":7.704400128205128},{"$f":"(SUM(BQ62:BQ63)*Parameters!$C$9)+BQ64","v":29.150622606837604},{"$f":"(SUM(BR62:BR63)*Parameters!$C$9)+BR64","v":5.6909664957264958},{"$f":"(SUM(BS62:BS63)*Parameters!$C$9)+BS64","v":7.8823323504273501},{"$f":"(SUM(BT62:BT63)*Parameters!$C$9)+BT64","v":8.5062935042735042},{"$f":"(SUM(BU62:BU63)*Parameters!$C$9)+BU64","v":8.0968410683760688},{"$f":"(SUM(BV62:BV63)*Parameters!$C$9)+BV64","v":30.17643341880342},{"$f":"(SUM(BW62:BW63)*Parameters!$C$9)+BW64","v":4.8809866239316237},{"$f":"(SUM(BX62:BX63)*Parameters!$C$9)+BX64","v":8.4560909401709399},{"$f":"(SUM(BY62:BY63)*Parameters!$C$9)+BY64","v":6.3803372649572649},{"$f":"(SUM(BZ62:BZ63)*Parameters!$C$9)+BZ64","v":9.423192094017093},{"$f":"(SUM(CA62:CA63)*Parameters!$C$9)+CA64","v":29.140606923076923},{"$f":"(SUM(CB62:CB63)*Parameters!$C$9)+CB64","v":5.4897784188034189},{"$f":"(SUM(CC62:CC63)*Parameters!$C$9)+CC64","v":7.6339520085470083},{"$f":"(SUM(CD62:CD63)*Parameters!$C$9)+CD64","v":8.3150406410256394},{"$f":"(SUM(CE62:CE63)*Parameters!$C$9)+CE64","v":7.7019163247863238},{"$f":"(SUM(CF62:CF63)*Parameters!$C$9)+CF64","v":29.140687393162391},{"$f":"(SUM(CG62:CG63)*Parameters!$C$9)+CG64","v":5.5841629487179487},{"$f":"(SUM(CH62:CH63)*Parameters!$C$9)+CH64","v":7.7556583760683759},{"$f":"(SUM(CI62:CI63)*Parameters!$C$9)+CI64","v":8.4119089743589743},{"$f":"(SUM(CJ62:CJ63)*Parameters!$C$9)+CJ64","v":7.8732987606837606},{"$f":"(SUM(CK62:CK63)*Parameters!$C$9)+CK64","v":29.62502905982906},{"$f":"(SUM(CL62:CL63)*Parameters!$C$9)+CL64","v":4.960468333333333},{"$f":"(SUM(CM62:CM63)*Parameters!$C$9)+CM64","v":8.3468035897435904},{"$f":"(SUM(CN62:CN63)*Parameters!$C$9)+CN64","v":6.4424323504273495},{"$f":"(SUM(CO62:CO63)*Parameters!$C$9)+CO64","v":9.4604491452991439},{"$f":"(SUM(CP62:CP63)*Parameters!$C$9)+CP64","v":29.210153418803419},{"$f":"(SUM(CQ62:CQ63)*Parameters!$C$9)+CQ64","v":5.4922622222222222},{"$f":"(SUM(CR62:CR63)*Parameters!$C$9)+CR64","v":7.6364358119658116},{"$f":"(SUM(CS62:CS63)*Parameters!$C$9)+CS64","v":8.3175244444444445},{"$f":"(SUM(CT62:CT63)*Parameters!$C$9)+CT64","v":7.704400128205128},{"$f":"(SUM(CU62:CU63)*Parameters!$C$9)+CU64","v":29.150622606837604},{"$f":"(SUM(CV62:CV63)*Parameters!$C$9)+CV64","v":5.509648846153846},{"$f":"(SUM(CW62:CW63)*Parameters!$C$9)+CW64","v":7.6637576495726503},{"$f":"(SUM(CX62:CX63)*Parameters!$C$9)+CX64","v":8.3423624786324773},{"$f":"(SUM(CY62:CY63)*Parameters!$C$9)+CY64","v":7.7267543589743584},{"$f":"(SUM(CZ62:CZ63)*Parameters!$C$9)+CZ64","v":29.242523333333331},{"$f":"(SUM(DA62:DA63)*Parameters!$C$9)+DA64","v":6.0039257264957264},{"$f":"(SUM(DB62:DB63)*Parameters!$C$9)+DB64","v":8.2797408974358984},{"$f":"(SUM(DC62:DC63)*Parameters!$C$9)+DC64","v":8.8316717521367512},{"$f":"(SUM(DD62:DD63)*Parameters!$C$9)+DD64","v":8.6333426068376067},{"$f":"(SUM(DE62:DE63)*Parameters!$C$9)+DE64","v":31.748680982905981},{"$f":"(SUM(DF62:DF63)*Parameters!$C$9)+DF64","v":5.4897784188034189},{"$f":"(SUM(DG62:DG63)*Parameters!$C$9)+DG64","v":7.6339520085470083},{"$f":"(SUM(DH62:DH63)*Parameters!$C$9)+DH64","v":8.3150406410256394},{"$f":"(SUM(DI62:DI63)*Parameters!$C$9)+DI64","v":7.7019163247863238},{"$f":"(SUM(DJ62:DJ63)*Parameters!$C$9)+DJ64","v":29.140687393162391},{"$f":"(SUM(DK62:DK63)*Parameters!$C$9)+DK64","v":5.5444220940170936},{"$f":"(SUM(DL62:DL63)*Parameters!$C$9)+DL64","v":7.708466111111111},{"$f":"(SUM(DM62:DM63)*Parameters!$C$9)+DM64","v":8.37961952991453},{"$f":"(SUM(DN62:DN63)*Parameters!$C$9)+DN64","v":7.7789142307692307},{"$f":"(SUM(DO62:DO63)*Parameters!$C$9)+DO64","v":29.411421965811964},{"$f":"(SUM(DP62:DP63)*Parameters!$C$9)+DP64","v":5.9741200854700853},{"$f":"(SUM(DQ62:DQ63)*Parameters!$C$9)+DQ64","v":8.18784017094017},{"$f":"(SUM(DR62:DR63)*Parameters!$C$9)+DR64","v":6.2511794871794866},{"$f":"(SUM(DS62:DS63)*Parameters!$C$9)+DS64","v":8.8593687179487173},{"$f":"(SUM(DT62:DT63)*Parameters!$C$9)+DT64","v":29.272508461538461},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Ttl Fixed Costs",{"$f":"E65+E66*Parameters!$C$13+E67*Parameters!$C$12+E68*Parameters!$C$11","v":22.717752786196581},{"$f":"F65+F66*Parameters!$C$13+F67*Parameters!$C$12+F68*Parameters!$C$11","v":27.285375372649575},{"$f":"G65+G66*Parameters!$C$13+G67*Parameters!$C$12+G68*Parameters!$C$11","v":22.148410398931624},{"$f":"H65+H66*Parameters!$C$13+H67*Parameters!$C$12+H68*Parameters!$C$11","v":25.926982041004276},{"$f":"I65+I66*Parameters!$C$13+I67*Parameters!$C$12+I68*Parameters!$C$11","v":98.078520598782063},{"$f":"J65+J66*Parameters!$C$13+J67*Parameters!$C$12+J68*Parameters!$C$11","v":8.2317591955128204},{"$f":"K65+K66*Parameters!$C$13+K67*Parameters!$C$12+K68*Parameters!$C$11","v":9.7184484251495729},{"$f":"L65+L66*Parameters!$C$13+L67*Parameters!$C$12+L68*Parameters!$C$11","v":7.765544326196582},{"$f":"M65+M66*Parameters!$C$13+M67*Parameters!$C$12+M68*Parameters!$C$11","v":9.4144656599358978},{"$f":"N65+N66*Parameters!$C$13+N67*Parameters!$C$12+N68*Parameters!$C$11","v":35.130217606794872},{"$f":"O65+O66*Parameters!$C$13+O67*Parameters!$C$12+O68*Parameters!$C$11","v":1.624924067008547},{"$f":"P65+P66*Parameters!$C$13+P67*Parameters!$C$12+P68*Parameters!$C$11","v":4.449451913098291},{"$f":"Q65+Q66*Parameters!$C$13+Q67*Parameters!$C$12+Q68*Parameters!$C$11","v":1.340344774102564},{"$f":"R65+R66*Parameters!$C$13+R67*Parameters!$C$12+R68*Parameters!$C$11","v":5.2715573133760678},{"$f":"S65+S66*Parameters!$C$13+S67*Parameters!$C$12+S68*Parameters!$C$11","v":12.686278067585469},{"$f":"T65+T66*Parameters!$C$13+T67*Parameters!$C$12+T68*Parameters!$C$11","v":55.154155185619672},{"$f":"U65+U66*Parameters!$C$13+U67*Parameters!$C$12+U68*Parameters!$C$11","v":65.803669741324782},{"$f":"V65+V66*Parameters!$C$13+V67*Parameters!$C$12+V68*Parameters!$C$11","v":53.102159749273497},{"$f":"W65+W66*Parameters!$C$13+W67*Parameters!$C$12+W68*Parameters!$C$11","v":62.995588399572647},{"$f":"X65+X66*Parameters!$C$13+X67*Parameters!$C$12+X68*Parameters!$C$11","v":237.05557307579059},{"$f":"Y65+Y66*Parameters!$C$13+Y67*Parameters!$C$12+Y68*Parameters!$C$11","v":18.554165534273508},{"$f":"Z65+Z66*Parameters!$C$13+Z67*Parameters!$C$12+Z68*Parameters!$C$11","v":21.780350473119661},{"$f":"AA65+AA66*Parameters!$C$13+AA67*Parameters!$C$12+AA68*Parameters!$C$11","v":17.314724032158122},{"$f":"AB65+AB66*Parameters!$C$13+AB67*Parameters!$C$12+AB68*Parameters!$C$11","v":21.23579147636752},{"$f":"AC65+AC66*Parameters!$C$13+AC67*Parameters!$C$12+AC68*Parameters!$C$11","v":78.885031515918811},{"$f":"AD65+AD66*Parameters!$C$13+AD67*Parameters!$C$12+AD68*Parameters!$C$11","v":4.4729151620940168},{"$f":"AE65+AE66*Parameters!$C$13+AE67*Parameters!$C$12+AE68*Parameters!$C$11","v":5.2199264917094013},{"$f":"AF65+AF66*Parameters!$C$13+AF67*Parameters!$C$12+AF68*Parameters!$C$11","v":4.1273920266025641},{"$f":"AG65+AG66*Parameters!$C$13+AG67*Parameters!$C$12+AG68*Parameters!$C$11","v":5.1216473580341884},{"$f":"AH65+AH66*Parameters!$C$13+AH67*Parameters!$C$12+AH68*Parameters!$C$11","v":18.941881038440172},{"$f":"AI65+AI66*Parameters!$C$13+AI67*Parameters!$C$12+AI68*Parameters!$C$11","v":60.502582489102565},{"$f":"AJ65+AJ66*Parameters!$C$13+AJ67*Parameters!$C$12+AJ68*Parameters!$C$11","v":72.558302350363235},{"$f":"AK65+AK66*Parameters!$C$13+AK67*Parameters!$C$12+AK68*Parameters!$C$11","v":58.821612639850429},{"$f":"AL65+AL66*Parameters!$C$13+AL67*Parameters!$C$12+AL68*Parameters!$C$11","v":69.063577279188024},{"$f":"AM65+AM66*Parameters!$C$13+AM67*Parameters!$C$12+AM68*Parameters!$C$11","v":260.94607475850427},{"$f":"AN65+AN66*Parameters!$C$13+AN67*Parameters!$C$12+AN68*Parameters!$C$11","v":15.108124252008546},{"$f":"AO65+AO66*Parameters!$C$13+AO67*Parameters!$C$12+AO68*Parameters!$C$11","v":17.974238418739318},{"$f":"AP65+AP66*Parameters!$C$13+AP67*Parameters!$C$12+AP68*Parameters!$C$11","v":14.468008370128207},{"$f":"AQ65+AQ66*Parameters!$C$13+AQ67*Parameters!$C$12+AQ68*Parameters!$C$11","v":17.263614809209404},{"$f":"AR65+AR66*Parameters!$C$13+AR67*Parameters!$C$12+AR68*Parameters!$C$11","v":64.813985850085473},{"$f":"AS65+AS66*Parameters!$C$13+AS67*Parameters!$C$12+AS68*Parameters!$C$11","v":5.7317129442521368},{"$f":"AT65+AT66*Parameters!$C$13+AT67*Parameters!$C$12+AT68*Parameters!$C$11","v":7.099727288440171},{"$f":"AU65+AU66*Parameters!$C$13+AU67*Parameters!$C$12+AU68*Parameters!$C$11","v":4.2670252452991457},{"$f":"AV65+AV66*Parameters!$C$13+AV67*Parameters!$C$12+AV68*Parameters!$C$11","v":6.5131485473504274},{"$f":"AW65+AW66*Parameters!$C$13+AW67*Parameters!$C$12+AW68*Parameters!$C$11","v":23.611614025341883},{"$f":"AX65+AX66*Parameters!$C$13+AX67*Parameters!$C$12+AX68*Parameters!$C$11","v":60.502582489102565},{"$f":"AY65+AY66*Parameters!$C$13+AY67*Parameters!$C$12+AY68*Parameters!$C$11","v":72.558302350363235},{"$f":"AZ65+AZ66*Parameters!$C$13+AZ67*Parameters!$C$12+AZ68*Parameters!$C$11","v":58.821612639850429},{"$f":"BA65+BA66*Parameters!$C$13+BA67*Parameters!$C$12+BA68*Parameters!$C$11","v":69.063577279188024},{"$f":"BB65+BB66*Parameters!$C$13+BB67*Parameters!$C$12+BB68*Parameters!$C$11","v":260.94607475850427},{"$f":"BC65+BC66*Parameters!$C$13+BC67*Parameters!$C$12+BC68*Parameters!$C$11","v":14.188273735790599},{"$f":"BD65+BD66*Parameters!$C$13+BD67*Parameters!$C$12+BD68*Parameters!$C$11","v":16.923707553247862},{"$f":"BE65+BE66*Parameters!$C$13+BE67*Parameters!$C$12+BE68*Parameters!$C$11","v":13.653404056175212},{"$f":"BF65+BF66*Parameters!$C$13+BF67*Parameters!$C$12+BF68*Parameters!$C$11","v":16.203715037222224},{"$f":"BG65+BG66*Parameters!$C$13+BG67*Parameters!$C$12+BG68*Parameters!$C$11","v":60.969100382435897},{"$f":"BH65+BH66*Parameters!$C$13+BH67*Parameters!$C$12+BH68*Parameters!$C$11","v":6.1615835600427351},{"$f":"BI65+BI66*Parameters!$C$13+BI67*Parameters!$C$12+BI68*Parameters!$C$11","v":6.9664029304273507},{"$f":"BJ65+BJ66*Parameters!$C$13+BJ67*Parameters!$C$12+BJ68*Parameters!$C$11","v":3.2681885384615383},{"$f":"BK65+BK66*Parameters!$C$13+BK67*Parameters!$C$12+BK68*Parameters!$C$11","v":6.9845458725},{"$f":"BL65+BL66*Parameters!$C$13+BL67*Parameters!$C$12+BL68*Parameters!$C$11","v":23.380720901431623},{"$f":"BM65+BM66*Parameters!$C$13+BM67*Parameters!$C$12+BM68*Parameters!$C$11","v":116.10074734147436},{"$f":"BN65+BN66*Parameters!$C$13+BN67*Parameters!$C$12+BN68*Parameters!$C$11","v":138.30533143852566},{"$f":"BO65+BO66*Parameters!$C$13+BO67*Parameters!$C$12+BO68*Parameters!$C$11","v":111.45090713615383},{"$f":"BP65+BP66*Parameters!$C$13+BP67*Parameters!$C$12+BP68*Parameters!$C$11","v":132.63319127737179},{"$f":"BQ65+BQ66*Parameters!$C$13+BQ67*Parameters!$C$12+BQ68*Parameters!$C$11","v":498.49017719352565},{"$f":"BR65+BR66*Parameters!$C$13+BR67*Parameters!$C$12+BR68*Parameters!$C$11","v":29.050243133782054},{"$f":"BS65+BS66*Parameters!$C$13+BS67*Parameters!$C$12+BS68*Parameters!$C$11","v":34.018976376239323},{"$f":"BT65+BT66*Parameters!$C$13+BT67*Parameters!$C$12+BT68*Parameters!$C$11","v":26.985786455683758},{"$f":"BU65+BU66*Parameters!$C$13+BU67*Parameters!$C$12+BU68*Parameters!$C$11","v":33.258526428226489},{"$f":"BV65+BV66*Parameters!$C$13+BV67*Parameters!$C$12+BV68*Parameters!$C$11","v":123.31353239393164},{"$f":"BW65+BW66*Parameters!$C$13+BW67*Parameters!$C$12+BW68*Parameters!$C$11","v":5.8803685788675217},{"$f":"BX65+BX66*Parameters!$C$13+BX67*Parameters!$C$12+BX68*Parameters!$C$11","v":12.659161143760683},{"$f":"BY65+BY66*Parameters!$C$13+BY67*Parameters!$C$12+BY68*Parameters!$C$11","v":5.0425866533119654},{"$f":"BZ65+BZ66*Parameters!$C$13+BZ67*Parameters!$C$12+BZ68*Parameters!$C$11","v":11.636037807094018},{"$f":"CA65+CA66*Parameters!$C$13+CA67*Parameters!$C$12+CA68*Parameters!$C$11","v":35.218154183034187},{"$f":"CB65+CB66*Parameters!$C$13+CB67*Parameters!$C$12+CB68*Parameters!$C$11","v":119.30519030709402},{"$f":"CC65+CC66*Parameters!$C$13+CC67*Parameters!$C$12+CC68*Parameters!$C$11","v":142.75385937675213},{"$f":"CD65+CD66*Parameters!$C$13+CD67*Parameters!$C$12+CD68*Parameters!$C$11","v":115.4952482278419},{"$f":"CE65+CE66*Parameters!$C$13+CE67*Parameters!$C$12+CE68*Parameters!$C$11","v":136.22095838271366},{"$f":"CF65+CF66*Parameters!$C$13+CF67*Parameters!$C$12+CF68*Parameters!$C$11","v":513.77525629440163},{"$f":"CG65+CG66*Parameters!$C$13+CG67*Parameters!$C$12+CG68*Parameters!$C$11","v":48.468564860213675},{"$f":"CH65+CH66*Parameters!$C$13+CH67*Parameters!$C$12+CH68*Parameters!$C$11","v":55.85049692549147},{"$f":"CI65+CI66*Parameters!$C$13+CI67*Parameters!$C$12+CI68*Parameters!$C$11","v":43.630968986858974},{"$f":"CJ65+CJ66*Parameters!$C$13+CJ67*Parameters!$C$12+CJ68*Parameters!$C$11","v":55.597084397884629},{"$f":"CK65+CK66*Parameters!$C$13+CK67*Parameters!$C$12+CK68*Parameters!$C$11","v":203.54711517044871},{"$f":"CL65+CL66*Parameters!$C$13+CL67*Parameters!$C$12+CL68*Parameters!$C$11","v":5.1510456552991464},{"$f":"CM65+CM66*Parameters!$C$13+CM67*Parameters!$C$12+CM68*Parameters!$C$11","v":15.617364806047011},{"$f":"CN65+CN66*Parameters!$C$13+CN67*Parameters!$C$12+CN68*Parameters!$C$11","v":4.34049739232906},{"$f":"CO65+CO66*Parameters!$C$13+CO67*Parameters!$C$12+CO68*Parameters!$C$11","v":13.890194971303416},{"$f":"CP65+CP66*Parameters!$C$13+CP67*Parameters!$C$12+CP68*Parameters!$C$11","v":38.999102824978628},{"$f":"CQ65+CQ66*Parameters!$C$13+CQ67*Parameters!$C$12+CQ68*Parameters!$C$11","v":116.10074734147436},{"$f":"CR65+CR66*Parameters!$C$13+CR67*Parameters!$C$12+CR68*Parameters!$C$11","v":138.30533143852566},{"$f":"CS65+CS66*Parameters!$C$13+CS67*Parameters!$C$12+CS68*Parameters!$C$11","v":111.45090713615383},{"$f":"CT65+CT66*Parameters!$C$13+CT67*Parameters!$C$12+CT68*Parameters!$C$11","v":132.63319127737179},{"$f":"CU65+CU66*Parameters!$C$13+CU67*Parameters!$C$12+CU68*Parameters!$C$11","v":498.49017719352565},{"$f":"CV65+CV66*Parameters!$C$13+CV67*Parameters!$C$12+CV68*Parameters!$C$11","v":91.024552420726494},{"$f":"CW65+CW66*Parameters!$C$13+CW67*Parameters!$C$12+CW68*Parameters!$C$11","v":103.49110827027779},{"$f":"CX65+CX66*Parameters!$C$13+CX67*Parameters!$C$12+CX68*Parameters!$C$11","v":79.79811615162393},{"$f":"CY65+CY66*Parameters!$C$13+CY67*Parameters!$C$12+CY68*Parameters!$C$11","v":104.57890363846153},{"$f":"CZ65+CZ66*Parameters!$C$13+CZ67*Parameters!$C$12+CZ68*Parameters!$C$11","v":378.89268048108971},{"$f":"DA65+DA66*Parameters!$C$13+DA67*Parameters!$C$12+DA68*Parameters!$C$11","v":13.665146236837607},{"$f":"DB65+DB66*Parameters!$C$13+DB67*Parameters!$C$12+DB68*Parameters!$C$11","v":15.453072387008548},{"$f":"DC65+DC66*Parameters!$C$13+DC67*Parameters!$C$12+DC68*Parameters!$C$11","v":11.849962827948717},{"$f":"DD65+DD66*Parameters!$C$13+DD67*Parameters!$C$12+DD68*Parameters!$C$11","v":15.710220554957264},{"$f":"DE65+DE66*Parameters!$C$13+DE67*Parameters!$C$12+DE68*Parameters!$C$11","v":56.678402006752137},{"$f":"DF65+DF66*Parameters!$C$13+DF67*Parameters!$C$12+DF68*Parameters!$C$11","v":119.30519030709402},{"$f":"DG65+DG66*Parameters!$C$13+DG67*Parameters!$C$12+DG68*Parameters!$C$11","v":142.75385937675213},{"$f":"DH65+DH66*Parameters!$C$13+DH67*Parameters!$C$12+DH68*Parameters!$C$11","v":115.4952482278419},{"$f":"DI65+DI66*Parameters!$C$13+DI67*Parameters!$C$12+DI68*Parameters!$C$11","v":136.22095838271366},{"$f":"DJ65+DJ66*Parameters!$C$13+DJ67*Parameters!$C$12+DJ68*Parameters!$C$11","v":513.77525629440163},{"$f":"DK65+DK66*Parameters!$C$13+DK67*Parameters!$C$12+DK68*Parameters!$C$11","v":66.952385355961539},{"$f":"DL65+DL66*Parameters!$C$13+DL67*Parameters!$C$12+DL68*Parameters!$C$11","v":74.646853163525648},{"$f":"DM65+DM66*Parameters!$C$13+DM67*Parameters!$C$12+DM68*Parameters!$C$11","v":56.430919559807691},{"$f":"DN65+DN66*Parameters!$C$13+DN67*Parameters!$C$12+DN68*Parameters!$C$11","v":77.096296887735051},{"$f":"DO65+DO66*Parameters!$C$13+DO67*Parameters!$C$12+DO68*Parameters!$C$11","v":275.12645496702993},{"$f":"DP65+DP66*Parameters!$C$13+DP67*Parameters!$C$12+DP68*Parameters!$C$11","v":14.774340813376067},{"$f":"DQ65+DQ66*Parameters!$C$13+DQ67*Parameters!$C$12+DQ68*Parameters!$C$11","v":18.308922236111108},{"$f":"DR65+DR66*Parameters!$C$13+DR67*Parameters!$C$12+DR68*Parameters!$C$11","v":7.4653257650641027},{"$f":"DS65+DS66*Parameters!$C$13+DS67*Parameters!$C$12+DS68*Parameters!$C$11","v":16.796237519893161},{"$f":"DT65+DT66*Parameters!$C$13+DT67*Parameters!$C$12+DT68*Parameters!$C$11","v":57.344826334444448},null,null,null,null,null,null,"Operations/Month",{"$f":"SUM(EB50:EB69)","v":0},0,1,2,1,1,0,0,0,1,0,0,{"$f":"SUM(EN50:EN69)-SUM(EB70:EM70)","v":0}]
[null,null,null,"Labor Hrs.",0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(E71:H71)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(J71:M71)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(O71:R71)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(T71:W71)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(Y71:AB71)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(AD71:AG71)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(AI71:AL71)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(AN71:AQ71)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(AS71:AV71)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(AX71:BA71)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(BC71:BF71)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(BH71:BK71)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(BM71:BP71)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(BR71:BU71)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(BW71:BZ71)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(CB71:CE71)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(CG71:CJ71)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(CL71:CO71)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(CQ71:CT71)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(CV71:CY71)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(DA71:DD71)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(DF71:DI71)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(DK71:DN71)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(DP71:DS71)","v":0.59599999999999997},null,null,null,null,null,null,"Custom Cost/Month",{"$f":"EB50*$EP50+EB51*$EP51+EB52*$EP52+EB53*$EP53+EB54*$EP54+EB55*$EP55+EB56*$EP56+EB57*$EP57+EB58*$EP58+EB59*$EP59+EB60*$EP60+EB61*$EP61+EB62*$EP62+EB63*$EP63+EB64*$EP64+EB65*$EP65+EB66*$EP66+EB67*$EP67","v":0},0,17.72,26.23,5.82,5.82,0,0,0,0,0,0,{"$f":"SUM(EB71:EM71)-EO71","v":0},{"$f":"SUM(EO50:EO69)","v":55.589999999999996}]
[null,null,null,"Tractor 1",null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160]
[null,null,null,"Tractor 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,4,"Offset Disc",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB73:EM73)","v":0},{"$f":"EN73*EP73","v":0},10.79]
[null,null,null,"Tractor 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,"Chisel",null,null,null,null,null,null,null,null,null,null,null,null,0,0,16.64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anhy. App.",null,null,1,null,null,null,null,null,null,null,null,null,1,17.72,17.72]
["moved from diversified",null,null,"Fuel",0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(E76:H76)","v":3.34},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(J76:M76)","v":3.34},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(O76:R76)","v":3.34},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(T76:W76)","v":3.34},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(Y76:AB76)","v":3.34},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(AD76:AG76)","v":3.34},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(AI76:AL76)","v":3.34},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(AN76:AQ76)","v":3.34},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(AS76:AV76)","v":3.34},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(AX76:BA76)","v":3.34},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(BC76:BF76)","v":3.34},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(BH76:BK76)","v":3.34},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(BM76:BP76)","v":3.34},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(BR76:BU76)","v":3.34},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(BW76:BZ76)","v":3.34},0.51700000000000002,1.0209999999999999,0.98,0.57899999999999996,{"$f":"+SUM(CB76:CE76)","v":3.0969999999999995},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(CG76:CJ76)","v":3.34},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(CL76:CO76)","v":3.34},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(CQ76:CT76)","v":3.34},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(CV76:CY76)","v":3.34},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(DA76:DD76)","v":3.34},0.51700000000000002,1.0209999999999999,0.98,0.57899999999999996,{"$f":"+SUM(DF76:DI76)","v":3.0969999999999995},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(DK76:DN76)","v":3.34},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(DP76:DS76)","v":3.34},null,null,null,null,null,null,"Sweep Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,13.17]
[null,null,null,"Lube",7.8E-2,0.153,0.15,0.123,0.504,7.8E-2,0.153,0.15,0.123,0.504,7.8E-2,0.153,0.15,0.123,0.504,7.8E-2,0.153,0.15,0.123,0.504,7.8E-2,0.153,0.15,0.123,0.504,7.8E-2,0.153,0.15,0.123,0.504,7.8E-2,0.153,0.15,0.123,0.504,7.8E-2,0.153,0.15,0.123,0.504,7.8E-2,0.153,0.15,0.123,0.504,7.8E-2,0.153,0.15,0.123,0.504,7.8E-2,0.153,0.15,0.123,0.504,7.8E-2,0.153,0.15,0.123,0.504,7.8E-2,0.153,0.15,0.123,0.504,7.8E-2,0.153,0.15,0.123,0.504,7.8E-2,0.153,0.15,0.123,0.504,7.8E-2,0.153,0.15,8.6999999999999994E-2,0.46799999999999997,7.8E-2,0.153,0.15,0.123,0.504,7.8E-2,0.153,0.15,0.123,0.504,7.8E-2,0.153,0.15,0.123,0.504,7.8E-2,0.153,0.15,0.123,0.504,7.8E-2,0.153,0.15,0.123,0.504,7.8E-2,0.153,0.15,8.6999999999999994E-2,0.46799999999999997,7.8E-2,0.153,0.15,0.123,0.504,7.8E-2,0.153,0.15,0.123,0.504,null,null,null,null,null,null,"M.B. Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,21.8]
[null,null,null,"Repairs",2.5185766666666667,2.0218159829059825,2.3695484615384617,5.8717112820512822,{"$f":"+SUM(E78:H78)","v":12.781652393162393},2.5906069658119657,2.0466540170940171,2.6129611965811965,5.8990331196581201,{"$f":"+SUM(J78:M78)","v":13.149255299145299},3.1916873931623932,2.3024857692307692,3.3556184188034188,7.1831594871794868,16.032951068376068,2.401837905982906,1.9721399145299146,2.3024857692307692,5.5960091025641026,12.272472692307691,2.5608013247863242,2.0267835897435895,2.4167407264957261,5.9040007264957257,12.908326367521365,3.2935233333333334,2.2677125213675211,2.9308880341880341,7.4042179914529918,15.896341880341879,2.3968702991452995,1.9721399145299146,2.2950343589743585,5.5835900854700862,12.247634658119658,2.6154449999999998,2.0541054273504269,2.439094957264957,6.0629641452991452,13.171609529914528,3.3581022222222225,2.314904786324786,2.9259204273504276,7.7221448290598289,16.321072264957266,2.3968702991452995,1.9721399145299146,2.2950343589743585,5.5835900854700862,12.247634658119658,2.6328316239316245,2.0640406410256409,2.4465463675213677,6.1176078205128208,13.261026452991455,3.4201973076923076,2.3496780341880337,2.9433070512820514,7.9655575641025633,16.678739957264956,2.3596132478632477,1.9547532905982907,2.2751639316239318,5.4991407692307694,12.088671239316239,2.4763520085470083,1.9969779487179486,2.3596132478632477,5.7226830769230768,12.555626282051282,2.8787281623931626,2.1559413675213674,2.5086414529914527,6.67646358974359,14.219774572649573,2.3645808547008542,1.9547532905982907,2.2801315384615384,4.207562991452992,10.807028675213676,2.4142569230769229,1.9721399145299146,2.319872393162393,5.5835900854700862,12.289859316239315,3.0029183333333331,2.175811794871795,2.7247323504273502,6.8056213675213675,14.709083846153845,2.3596132478632477,1.9547532905982907,2.2751639316239318,5.4991407692307694,12.088671239316239,2.3720322649572645,1.9547532905982907,2.2900667521367519,5.4991407692307694,12.115993076923075,2.6576696581196586,2.0392026068376063,2.52106047008547,5.9685796153846153,13.18651235042735,2.3645808547008542,1.9547532905982907,2.2801315384615384,4.207562991452992,10.807028675213676,2.3919026923076925,1.9597208974358973,2.3099371794871795,5.5214949999999998,12.183055769230769,2.7917950427350431,2.0938462820512815,2.598058376068376,6.2989254700854707,13.782625170940172,null,null,null,null,null,null,"Field Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0,15.39]
[null,null,null,"Depreciation",10.695257521367523,36.206402435897431,9.8010882905982921,41.536644572649571,98.239392820512819,9.8780861965811955,21.497318589743589,3.0476267948717952,29.400781068376062,63.823812649572645,2.8290520940170936,5.9884500427350424,0.94384529914529913,8.1692294444444435,17.930576880341878,25.111252564102568,91.57783205128203,22.341811752136749,105.06240081196582,244.09329717948714,8.0003308119658119,33.844305384615382,6.6392065384615382,38.826815042735042,87.310657777777777,1.9050772222222221,8.4151259829059839,1.5449257264957266,9.6545438888888881,21.51967282051282,28.258231495726495,97.300515128205134,25.727235811965812,111.62957705128206,262.91555948717951,6.7956861538461535,25.521080128205128,5.9710634188034177,29.279074700854707,67.566904401709408,1.8280793162393163,7.2750602136752143,1.5623123504273504,8.3455794871794868,19.011031367521369,28.258231495726495,97.300515128205134,25.727235811965812,111.62957705128206,262.91555948717951,6.4529212820512818,23.588681068376069,5.735102094017094,27.061038247863245,62.837742692307692,1.7461138034188028,6.5969818803418807,1.5300229059829058,7.5681490170940178,17.441267606837606,52.502636666666675,194.60351405982908,46.392480256410259,223.2566702991453,516.75530128205128,12.456274145299146,53.682443290598279,10.238237692307692,61.588389572649575,137.9653447008547,3.5344522649572645,13.193963760683761,4.3764616239316236,15.136298034188036,36.241175683760687,44.599174188034191,327.35038777777783,36.41504192307692,51.449504017094014,459.81410790598289,20.262868290598288,97.300515128205134,15.635542521367521,111.62957705128206,244.82850299145298,2.7570217948717954,11.97441628205128,2.2552935042735043,13.737916709401707,30.724648290598289,52.502636666666675,194.60351405982908,46.392480256410259,223.2566702991453,516.75530128205128,37.686749273504276,194.60351405982908,27.686956709401713,223.2566702991453,483.2338903418804,5.648168974358974,29.939766410256414,4.0709538034188029,34.346033675213675,74.00492286324787,44.599174188034191,327.35038777777783,36.41504192307692,51.449504017094014,459.81410790598289,27.654667264957265,155.68231448717947,19.001096153846156,178.60533623931622,380.94341414529913,3.9840206837606833,18.757683418803417,3.112205683760684,21.51967282051282,47.373582606837601,null,null,null,null,null,null,"Cultipacker",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Insurance",101.46833726495726,361.39836504273507,98.174813931623945,391.17171662393162,952.21323286324787,84.456767649572654,209.79693957264953,30.441494700854701,266.73068153846151,591.42588346153843,24.336305897435896,58.476183888888883,9.4608072222222219,74.148983461538464,166.42228047008547,236.60214606837604,914.12162363247865,223.01325756410262,989.43302709401723,2363.1700543589745,74.21604615384615,337.82707059829062,65.726406068376065,365.66057170940161,843.43009452991441,17.5803605982906,83.999747820512823,15.238133974358973,90.919624145299139,207.73786653846153,267.6621078205128,971.25655367521369,257.49341662393164,1051.2722808119656,2547.684358931624,63.851134487179493,254.75626525641022,59.516897521367518,275.74440414529914,653.86870141025634,17.061245683760681,72.616476752136748,15.528738974358973,78.599959188034191,183.8064205982906,267.6621078205128,971.25655367521369,257.49341662393164,1051.2722808119656,2547.684358931624,60.788604871794874,235.45711269230765,57.246701196581185,254.85313358974361,608.34555235042728,16.390618760683758,65.848112435897434,15.238133974358973,71.272739102564117,168.7496042735043,493.91424504273505,1942.5106235470084,462.71270649572654,2102.5445616239313,5001.6821367094017,115.32299273504273,535.86568478632466,101.22492452991452,580.01280675213684,1332.4264088034188,33.220870726495725,131.69622487179487,42.969799145299142,142.54547820512823,350.43237294871795,412.30143230769232,3313.2472162820509,359.69199209401705,473.82772679487181,4559.0683674786324,185.115385,971.25655367521369,153.29289559829058,1051.2722808119656,2360.9371150854699,25.493758290598294,119.53800713675217,22.287168076923077,129.38628769230766,296.70522119658119,493.91424504273505,1942.5106235470084,462.71270649572654,2102.5445616239313,5001.6821367094017,340.90698683760689,1942.5106235470084,269.56718504273505,2102.5445616239313,4655.5293570512822,50.893132051282045,298.84874354700855,39.512344786324782,323.46820303418804,712.72242341880337,412.30143230769232,3313.2472162820509,359.69199209401705,473.82772679487181,4559.0683674786324,246.96209012820515,1554.0089955982905,183.13082606837608,1682.0366428205127,3666.1385546153842,36.494523632478632,187.22910170940173,30.57313628205128,202.6560047435897,456.95276636752135,null,null,null,null,null,null,"Tandem Disk",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.27]
[null,null,null,"Taxes",154.94462487179487,542.4229258119658,147.185222991453,598.8524556837607,1443.4052293589743,133.8447148290598,317.27856491452991,45.682112478632476,413.73955448717948,910.54494670940164,38.484050170940172,88.42091790598289,14.177549914529914,114.99264688034188,256.07516487179487,362.1608926923077,1372.0107838888889,334.72231632478639,1514.7450311538464,3583.6390240598294,114.21521641025639,507.04859752136747,98.927406367521385,559.79713072649565,1279.9883510256409,27.1007791025641,126.07786153846152,22.960278803418802,139.19234358974359,315.331263034188,408.94829769230768,1457.7616131196583,386.13207948717951,1609.4151984615385,3862.2571887606837,97.83204905982906,382.36414970085474,89.372214615384621,422.14226145299142,991.71067482905983,26.196674658119662,108.99177782051281,23.342784529914528,120.33034042735042,278.8615774358974,408.94829769230768,1457.7616131196583,386.13207948717951,1609.4151984615385,3862.2571887606837,93.053211282051265,353.39803423076927,85.924695470085481,390.16080863247856,922.53674961538468,25.116220170940174,98.83053803418801,22.8857647008547,109.11348418803419,255.94600709401709,756.43239598290586,2915.5257100427352,694.67510777777773,3218.8303969230769,7585.463610726496,177.60684726495725,804.28286884615375,152.42356440170937,887.95227081196583,2022.2655513247864,50.890648247863247,197.66355987179489,64.849623461538471,218.22696837606838,531.63079995726503,635.30227085470085,4949.9991551709409,541.7696855128205,731.07276307692302,6858.1438746153854,286.42972645299147,1457.7616131196583,231.47557581196585,1609.4151984615385,3585.0821138461542,39.276383461538458,179.41753995726498,33.5661194017094,198.08083884615385,450.34088166666663,756.43239598290586,2915.5257100427352,694.67510777777773,3218.8303969230769,7585.463610726496,529.33576559829066,2915.5257100427352,408.00693619658114,3218.8303969230769,7071.6988087606842,79.131493119658117,448.54260799145305,59.859662393162395,495.20582282051288,1082.7395863247864,635.30227085470085,4949.9991551709409,541.7696855128205,731.07276307692302,6858.1438746153854,385.23045884615397,2332.4205680341879,278.13630683760681,2575.0633240170937,5570.8506577350418,56.417110854700844,281.01503499999995,46.139132307692307,310.24940123931623,693.82067940170941,null,null,null,null,null,null,"Springtooth",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Interest",101.46833726495726,361.39836504273507,98.174813931623945,391.17171662393162,952.21323286324787,84.456767649572654,209.79693957264953,30.441494700854701,266.73068153846151,591.42588346153843,24.336305897435896,58.476183888888883,9.4608072222222219,74.148983461538464,166.42228047008547,236.60214606837604,914.12162363247865,223.01325756410262,989.43302709401723,2363.1700543589745,74.21604615384615,337.82707059829062,65.726406068376065,365.66057170940161,843.43009452991441,17.5803605982906,83.999747820512823,15.238133974358973,90.919624145299139,207.73786653846153,267.6621078205128,971.25655367521369,257.49341662393164,1051.2722808119656,2547.684358931624,63.851134487179493,254.75626525641022,59.516897521367518,275.74440414529914,653.86870141025634,17.061245683760681,72.616476752136748,15.528738974358973,78.599959188034191,183.8064205982906,267.6621078205128,971.25655367521369,257.49341662393164,1051.2722808119656,2547.684358931624,60.788604871794874,235.45711269230765,57.246701196581185,254.85313358974361,608.34555235042728,16.390618760683758,65.848112435897434,15.238133974358973,71.272739102564117,168.7496042735043,493.91424504273505,1942.5106235470084,462.71270649572654,2102.5445616239313,5001.6821367094017,115.32299273504273,535.86568478632466,101.22492452991452,580.01280675213684,1332.4264088034188,33.220870726495725,131.69622487179487,42.969799145299142,142.54547820512823,350.43237294871795,412.30143230769232,3313.2472162820509,359.69199209401705,473.82772679487181,4559.0683674786324,185.115385,971.25655367521369,153.29289559829058,1051.2722808119656,2360.9371150854699,25.493758290598294,119.53800713675217,22.287168076923077,129.38628769230766,296.70522119658119,493.91424504273505,1942.5106235470084,462.71270649572654,2102.5445616239313,5001.6821367094017,340.90698683760689,1942.5106235470084,269.56718504273505,2102.5445616239313,4655.5293570512822,50.893132051282045,298.84874354700855,39.512344786324782,323.46820303418804,712.72242341880337,412.30143230769232,3313.2472162820509,359.69199209401705,473.82772679487181,4559.0683674786324,246.96209012820515,1554.0089955982905,183.13082606837608,1682.0366428205127,3666.1385546153842,36.494523632478632,187.22910170940173,30.57313628205128,202.6560047435897,456.95276636752135,null,null,null,null,null,null,"S. Harrow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.8]
[null,null,null,"Ttl Variable Costs",{"$f":"(SUM(E76:E77)*Parameters!$C$9)+E78","v":4.4761266666666666},{"$f":"(SUM(F76:F77)*Parameters!$C$9)+F78","v":5.884275982905983},{"$f":"(SUM(G76:G77)*Parameters!$C$9)+G78","v":6.0872484615384614},{"$f":"(SUM(H76:H77)*Parameters!$C$9)+H78","v":8.980761282051283},{"$f":"(SUM(I76:I77)*Parameters!$C$9)+I78","v":25.428412393162393},{"$f":"(SUM(J76:J77)*Parameters!$C$9)+J78","v":4.548156965811966},{"$f":"(SUM(K76:K77)*Parameters!$C$9)+K78","v":5.9091140170940175},{"$f":"(SUM(L76:L77)*Parameters!$C$9)+L78","v":6.3306611965811967},{"$f":"(SUM(M76:M77)*Parameters!$C$9)+M78","v":9.0080831196581208},{"$f":"(SUM(N76:N77)*Parameters!$C$9)+N78","v":25.796015299145299},{"$f":"(SUM(O76:O77)*Parameters!$C$9)+O78","v":5.1492373931623927},{"$f":"(SUM(P76:P77)*Parameters!$C$9)+P78","v":6.1649457692307692},{"$f":"(SUM(Q76:Q77)*Parameters!$C$9)+Q78","v":7.073318418803419},{"$f":"(SUM(R76:R77)*Parameters!$C$9)+R78","v":10.292209487179488},{"$f":"(SUM(S76:S77)*Parameters!$C$9)+S78","v":28.679711068376069},{"$f":"(SUM(T76:T77)*Parameters!$C$9)+T78","v":4.3593879059829064},{"$f":"(SUM(U76:U77)*Parameters!$C$9)+U78","v":5.8345999145299148},{"$f":"(SUM(V76:V77)*Parameters!$C$9)+V78","v":6.0201857692307694},{"$f":"(SUM(W76:W77)*Parameters!$C$9)+W78","v":8.7050591025641033},{"$f":"(SUM(X76:X77)*Parameters!$C$9)+X78","v":24.919232692307691},{"$f":"(SUM(Y76:Y77)*Parameters!$C$9)+Y78","v":4.5183513247863241},{"$f":"(SUM(Z76:Z77)*Parameters!$C$9)+Z78","v":5.8892435897435895},{"$f":"(SUM(AA76:AA77)*Parameters!$C$9)+AA78","v":6.1344407264957255},{"$f":"(SUM(AB76:AB77)*Parameters!$C$9)+AB78","v":9.0130507264957256},{"$f":"(SUM(AC76:AC77)*Parameters!$C$9)+AC78","v":25.555086367521366},{"$f":"(SUM(AD76:AD77)*Parameters!$C$9)+AD78","v":5.2510733333333333},{"$f":"(SUM(AE76:AE77)*Parameters!$C$9)+AE78","v":6.1301725213675216},{"$f":"(SUM(AF76:AF77)*Parameters!$C$9)+AF78","v":6.6485880341880339},{"$f":"(SUM(AG76:AG77)*Parameters!$C$9)+AG78","v":10.513267991452992},{"$f":"(SUM(AH76:AH77)*Parameters!$C$9)+AH78","v":28.543101880341879},{"$f":"(SUM(AI76:AI77)*Parameters!$C$9)+AI78","v":4.3544202991452998},{"$f":"(SUM(AJ76:AJ77)*Parameters!$C$9)+AJ78","v":5.8345999145299148},{"$f":"(SUM(AK76:AK77)*Parameters!$C$9)+AK78","v":6.0127343589743578},{"$f":"(SUM(AL76:AL77)*Parameters!$C$9)+AL78","v":8.6926400854700852},{"$f":"(SUM(AM76:AM77)*Parameters!$C$9)+AM78","v":24.894394658119658},{"$f":"(SUM(AN76:AN77)*Parameters!$C$9)+AN78","v":4.5729949999999997},{"$f":"(SUM(AO76:AO77)*Parameters!$C$9)+AO78","v":5.9165654273504273},{"$f":"(SUM(AP76:AP77)*Parameters!$C$9)+AP78","v":6.1567949572649567},{"$f":"(SUM(AQ76:AQ77)*Parameters!$C$9)+AQ78","v":9.1720141452991442},{"$f":"(SUM(AR76:AR77)*Parameters!$C$9)+AR78","v":25.818369529914527},{"$f":"(SUM(AS76:AS77)*Parameters!$C$9)+AS78","v":5.3156522222222229},{"$f":"(SUM(AT76:AT77)*Parameters!$C$9)+AT78","v":6.1773647863247856},{"$f":"(SUM(AU76:AU77)*Parameters!$C$9)+AU78","v":6.6436204273504273},{"$f":"(SUM(AV76:AV77)*Parameters!$C$9)+AV78","v":10.831194829059829},{"$f":"(SUM(AW76:AW77)*Parameters!$C$9)+AW78","v":28.967832264957266},{"$f":"(SUM(AX76:AX77)*Parameters!$C$9)+AX78","v":4.3544202991452998},{"$f":"(SUM(AY76:AY77)*Parameters!$C$9)+AY78","v":5.8345999145299148},{"$f":"(SUM(AZ76:AZ77)*Parameters!$C$9)+AZ78","v":6.0127343589743578},{"$f":"(SUM(BA76:BA77)*Parameters!$C$9)+BA78","v":8.6926400854700852},{"$f":"(SUM(BB76:BB77)*Parameters!$C$9)+BB78","v":24.894394658119658},{"$f":"(SUM(BC76:BC77)*Parameters!$C$9)+BC78","v":4.5903816239316244},{"$f":"(SUM(BD76:BD77)*Parameters!$C$9)+BD78","v":5.9265006410256404},{"$f":"(SUM(BE76:BE77)*Parameters!$C$9)+BE78","v":6.1642463675213675},{"$f":"(SUM(BF76:BF77)*Parameters!$C$9)+BF78","v":9.2266578205128198},{"$f":"(SUM(BG76:BG77)*Parameters!$C$9)+BG78","v":25.907786452991456},{"$f":"(SUM(BH76:BH77)*Parameters!$C$9)+BH78","v":5.3777473076923075},{"$f":"(SUM(BI76:BI77)*Parameters!$C$9)+BI78","v":6.2121380341880332},{"$f":"(SUM(BJ76:BJ77)*Parameters!$C$9)+BJ78","v":6.6610070512820512},{"$f":"(SUM(BK76:BK77)*Parameters!$C$9)+BK78","v":11.074607564102564},{"$f":"(SUM(BL76:BL77)*Parameters!$C$9)+BL78","v":29.325499957264956},{"$f":"(SUM(BM76:BM77)*Parameters!$C$9)+BM78","v":4.3171632478632471},{"$f":"(SUM(BN76:BN77)*Parameters!$C$9)+BN78","v":5.817213290598291},{"$f":"(SUM(BO76:BO77)*Parameters!$C$9)+BO78","v":5.9928639316239316},{"$f":"(SUM(BP76:BP77)*Parameters!$C$9)+BP78","v":8.6081907692307702},{"$f":"(SUM(BQ76:BQ77)*Parameters!$C$9)+BQ78","v":24.735431239316242},{"$f":"(SUM(BR76:BR77)*Parameters!$C$9)+BR78","v":4.4339020085470082},{"$f":"(SUM(BS76:BS77)*Parameters!$C$9)+BS78","v":5.8594379487179484},{"$f":"(SUM(BT76:BT77)*Parameters!$C$9)+BT78","v":6.0773132478632474},{"$f":"(SUM(BU76:BU77)*Parameters!$C$9)+BU78","v":8.8317330769230757},{"$f":"(SUM(BV76:BV77)*Parameters!$C$9)+BV78","v":25.202386282051283},{"$f":"(SUM(BW76:BW77)*Parameters!$C$9)+BW78","v":4.8362781623931621},{"$f":"(SUM(BX76:BX77)*Parameters!$C$9)+BX78","v":6.018401367521367},{"$f":"(SUM(BY76:BY77)*Parameters!$C$9)+BY78","v":6.226341452991452},{"$f":"(SUM(BZ76:BZ77)*Parameters!$C$9)+BZ78","v":9.7855135897435908},{"$f":"(SUM(CA76:CA77)*Parameters!$C$9)+CA78","v":26.866534572649574},{"$f":"(SUM(CB76:CB77)*Parameters!$C$9)+CB78","v":4.3221308547008537},{"$f":"(SUM(CC76:CC77)*Parameters!$C$9)+CC78","v":5.817213290598291},{"$f":"(SUM(CD76:CD77)*Parameters!$C$9)+CD78","v":5.9978315384615382},{"$f":"(SUM(CE76:CE77)*Parameters!$C$9)+CE78","v":6.3987029914529918},{"$f":"(SUM(CF76:CF77)*Parameters!$C$9)+CF78","v":22.535878675213674},{"$f":"(SUM(CG76:CG77)*Parameters!$C$9)+CG78","v":4.3718069230769228},{"$f":"(SUM(CH76:CH77)*Parameters!$C$9)+CH78","v":5.8345999145299148},{"$f":"(SUM(CI76:CI77)*Parameters!$C$9)+CI78","v":6.0375723931623924},{"$f":"(SUM(CJ76:CJ77)*Parameters!$C$9)+CJ78","v":8.6926400854700852},{"$f":"(SUM(CK76:CK77)*Parameters!$C$9)+CK78","v":24.936619316239316},{"$f":"(SUM(CL76:CL77)*Parameters!$C$9)+CL78","v":4.960468333333333},{"$f":"(SUM(CM76:CM77)*Parameters!$C$9)+CM78","v":6.038271794871795},{"$f":"(SUM(CN76:CN77)*Parameters!$C$9)+CN78","v":6.4424323504273495},{"$f":"(SUM(CO76:CO77)*Parameters!$C$9)+CO78","v":9.9146713675213682},{"$f":"(SUM(CP76:CP77)*Parameters!$C$9)+CP78","v":27.355843846153846},{"$f":"(SUM(CQ76:CQ77)*Parameters!$C$9)+CQ78","v":4.3171632478632471},{"$f":"(SUM(CR76:CR77)*Parameters!$C$9)+CR78","v":5.817213290598291},{"$f":"(SUM(CS76:CS77)*Parameters!$C$9)+CS78","v":5.9928639316239316},{"$f":"(SUM(CT76:CT77)*Parameters!$C$9)+CT78","v":8.6081907692307702},{"$f":"(SUM(CU76:CU77)*Parameters!$C$9)+CU78","v":24.735431239316242},{"$f":"(SUM(CV76:CV77)*Parameters!$C$9)+CV78","v":4.3295822649572644},{"$f":"(SUM(CW76:CW77)*Parameters!$C$9)+CW78","v":5.817213290598291},{"$f":"(SUM(CX76:CX77)*Parameters!$C$9)+CX78","v":6.0077667521367513},{"$f":"(SUM(CY76:CY77)*Parameters!$C$9)+CY78","v":8.6081907692307702},{"$f":"(SUM(CZ76:CZ77)*Parameters!$C$9)+CZ78","v":24.762753076923076},{"$f":"(SUM(DA76:DA77)*Parameters!$C$9)+DA78","v":4.6152196581196581},{"$f":"(SUM(DB76:DB77)*Parameters!$C$9)+DB78","v":5.9016626068376059},{"$f":"(SUM(DC76:DC77)*Parameters!$C$9)+DC78","v":6.2387604700854702},{"$f":"(SUM(DD76:DD77)*Parameters!$C$9)+DD78","v":9.0776296153846161},{"$f":"(SUM(DE76:DE77)*Parameters!$C$9)+DE78","v":25.83327235042735},{"$f":"(SUM(DF76:DF77)*Parameters!$C$9)+DF78","v":4.3221308547008537},{"$f":"(SUM(DG76:DG77)*Parameters!$C$9)+DG78","v":5.817213290598291},{"$f":"(SUM(DH76:DH77)*Parameters!$C$9)+DH78","v":5.9978315384615382},{"$f":"(SUM(DI76:DI77)*Parameters!$C$9)+DI78","v":6.3987029914529918},{"$f":"(SUM(DJ76:DJ77)*Parameters!$C$9)+DJ78","v":22.535878675213674},{"$f":"(SUM(DK76:DK77)*Parameters!$C$9)+DK78","v":4.3494526923076924},{"$f":"(SUM(DL76:DL77)*Parameters!$C$9)+DL78","v":5.8221808974358975},{"$f":"(SUM(DM76:DM77)*Parameters!$C$9)+DM78","v":6.0276371794871793},{"$f":"(SUM(DN76:DN77)*Parameters!$C$9)+DN78","v":8.6305449999999997},{"$f":"(SUM(DO76:DO77)*Parameters!$C$9)+DO78","v":24.82981576923077},{"$f":"(SUM(DP76:DP77)*Parameters!$C$9)+DP78","v":4.749345042735043},{"$f":"(SUM(DQ76:DQ77)*Parameters!$C$9)+DQ78","v":5.9563062820512815},{"$f":"(SUM(DR76:DR77)*Parameters!$C$9)+DR78","v":6.3157583760683753},{"$f":"(SUM(DS76:DS77)*Parameters!$C$9)+DS78","v":9.4079754700854714},{"$f":"(SUM(DT76:DT77)*Parameters!$C$9)+DT78","v":26.429385170940172},null,null,null,null,null,null,"Drill",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.55]
[null,null,null,"Ttl Fixed Costs",{"$f":"E79+E80*Parameters!$C$13+E81*Parameters!$C$12+E82*Parameters!$C$11","v":20.209968245384616},{"$f":"F79+F80*Parameters!$C$13+F81*Parameters!$C$12+F82*Parameters!$C$11","v":70.000403349871789},{"$f":"G79+G80*Parameters!$C$13+G81*Parameters!$C$12+G82*Parameters!$C$11","v":18.979663414145303},{"$f":"H79+H80*Parameters!$C$13+H81*Parameters!$C$12+H82*Parameters!$C$11","v":78.232148884465801},{"$f":"I79+I80*Parameters!$C$13+I81*Parameters!$C$12+I82*Parameters!$C$11","v":187.42218389386753},{"$f":"J79+J80*Parameters!$C$13+J81*Parameters!$C$12+J82*Parameters!$C$11","v":17.84638960536325},{"$f":"K79+K80*Parameters!$C$13+K81*Parameters!$C$12+K82*Parameters!$C$11","v":41.139163995341882},{"$f":"L79+L80*Parameters!$C$13+L81*Parameters!$C$12+L82*Parameters!$C$11","v":5.8941052536752139},{"$f":"M79+M80*Parameters!$C$13+M81*Parameters!$C$12+M82*Parameters!$C$11","v":54.476535114017089},{"$f":"N79+N80*Parameters!$C$13+N81*Parameters!$C$12+N82*Parameters!$C$11","v":119.35619396839743},{"$f":"O79+O80*Parameters!$C$13+O81*Parameters!$C$12+O82*Parameters!$C$11","v":5.1242926086752139},{"$f":"P79+P80*Parameters!$C$13+P81*Parameters!$C$12+P82*Parameters!$C$11","v":11.463039657072649},{"$f":"Q79+Q80*Parameters!$C$13+Q81*Parameters!$C$12+Q82*Parameters!$C$11","v":1.8282941652350426},{"$f":"R79+R80*Parameters!$C$13+R81*Parameters!$C$12+R82*Parameters!$C$11","v":15.139851114978631},{"$f":"S79+S80*Parameters!$C$13+S81*Parameters!$C$12+S82*Parameters!$C$11","v":33.555477545961537},{"$f":"T79+T80*Parameters!$C$13+T81*Parameters!$C$12+T82*Parameters!$C$11","v":47.306129957393168},{"$f":"U79+U80*Parameters!$C$13+U81*Parameters!$C$12+U82*Parameters!$C$11","v":177.05648734532051},{"$f":"V79+V80*Parameters!$C$13+V81*Parameters!$C$12+V82*Parameters!$C$11","v":43.195575634166673},{"$f":"W79+W80*Parameters!$C$13+W81*Parameters!$C$12+W82*Parameters!$C$11","v":197.88034375038464},{"$f":"X79+X80*Parameters!$C$13+X81*Parameters!$C$12+X82*Parameters!$C$11","v":465.43853668726496},{"$f":"Y79+Y80*Parameters!$C$13+Y81*Parameters!$C$12+Y82*Parameters!$C$11","v":14.968442599145298},{"$f":"Z79+Z80*Parameters!$C$13+Z81*Parameters!$C$12+Z82*Parameters!$C$11","v":65.434216401794885},{"$f":"AA79+AA80*Parameters!$C$13+AA81*Parameters!$C$12+AA82*Parameters!$C$11","v":12.788003478504272},{"$f":"AB79+AB80*Parameters!$C$13+AB81*Parameters!$C$12+AB82*Parameters!$C$11","v":73.129141229188022},{"$f":"AC79+AC80*Parameters!$C$13+AC81*Parameters!$C$12+AC82*Parameters!$C$11","v":166.31980370863246},{"$f":"AD79+AD80*Parameters!$C$13+AD81*Parameters!$C$12+AD82*Parameters!$C$11","v":3.5561433202136756},{"$f":"AE79+AE80*Parameters!$C$13+AE81*Parameters!$C$12+AE82*Parameters!$C$11","v":16.269884802200856},{"$f":"AF79+AF80*Parameters!$C$13+AF81*Parameters!$C$12+AF82*Parameters!$C$11","v":2.9707220315170941},{"$f":"AG79+AG80*Parameters!$C$13+AG81*Parameters!$C$12+AG82*Parameters!$C$11","v":18.183657820192305},{"$f":"AH79+AH80*Parameters!$C$13+AH81*Parameters!$C$12+AH82*Parameters!$C$11","v":40.980407974123935},{"$f":"AI79+AI80*Parameters!$C$13+AI81*Parameters!$C$12+AI82*Parameters!$C$11","v":53.359189936559829},{"$f":"AJ79+AJ80*Parameters!$C$13+AJ81*Parameters!$C$12+AJ82*Parameters!$C$11","v":188.12177072290598},{"$f":"AK79+AK80*Parameters!$C$13+AK81*Parameters!$C$12+AK82*Parameters!$C$11","v":49.801789811816242},{"$f":"AL79+AL80*Parameters!$C$13+AL81*Parameters!$C$12+AL82*Parameters!$C$11","v":210.24860307963675},{"$f":"AM79+AM80*Parameters!$C$13+AM81*Parameters!$C$12+AM82*Parameters!$C$11","v":501.53135355091888},{"$f":"AN79+AN80*Parameters!$C$13+AN81*Parameters!$C$12+AN82*Parameters!$C$11","v":12.786320701688036},{"$f":"AO79+AO80*Parameters!$C$13+AO81*Parameters!$C$12+AO82*Parameters!$C$11","v":49.343088447841879},{"$f":"AP79+AP80*Parameters!$C$13+AP81*Parameters!$C$12+AP82*Parameters!$C$11","v":11.536862020384614},{"$f":"AQ79+AQ80*Parameters!$C$13+AQ81*Parameters!$C$12+AQ82*Parameters!$C$11","v":55.146433040790605},{"$f":"AR79+AR80*Parameters!$C$13+AR81*Parameters!$C$12+AR82*Parameters!$C$11","v":128.81270421070514},{"$f":"AS79+AS80*Parameters!$C$13+AS81*Parameters!$C$12+AS82*Parameters!$C$11","v":3.4293538489957269},{"$f":"AT79+AT80*Parameters!$C$13+AT81*Parameters!$C$12+AT82*Parameters!$C$11","v":14.065371416923078},{"$f":"AU79+AU80*Parameters!$C$13+AU81*Parameters!$C$12+AU82*Parameters!$C$11","v":3.0147462052136751},{"$f":"AV79+AV80*Parameters!$C$13+AV81*Parameters!$C$12+AV82*Parameters!$C$11","v":15.718979687713674},{"$f":"AW79+AW80*Parameters!$C$13+AW81*Parameters!$C$12+AW82*Parameters!$C$11","v":36.228451158846156},{"$f":"AX79+AX80*Parameters!$C$13+AX81*Parameters!$C$12+AX82*Parameters!$C$11","v":53.359189936559829},{"$f":"AY79+AY80*Parameters!$C$13+AY81*Parameters!$C$12+AY82*Parameters!$C$11","v":188.12177072290598},{"$f":"AZ79+AZ80*Parameters!$C$13+AZ81*Parameters!$C$12+AZ82*Parameters!$C$11","v":49.801789811816242},{"$f":"BA79+BA80*Parameters!$C$13+BA81*Parameters!$C$12+BA82*Parameters!$C$11","v":210.24860307963675},{"$f":"BB79+BB80*Parameters!$C$13+BB81*Parameters!$C$12+BB82*Parameters!$C$11","v":501.53135355091888},{"$f":"BC79+BC80*Parameters!$C$13+BC81*Parameters!$C$12+BC82*Parameters!$C$11","v":12.155358877307691},{"$f":"BD79+BD80*Parameters!$C$13+BD81*Parameters!$C$12+BD82*Parameters!$C$11","v":45.606044757029913},{"$f":"BE79+BE80*Parameters!$C$13+BE81*Parameters!$C$12+BE82*Parameters!$C$11","v":11.088215092649573},{"$f":"BF79+BF80*Parameters!$C$13+BF81*Parameters!$C$12+BF82*Parameters!$C$11","v":50.968617320982901},{"$f":"BG79+BG80*Parameters!$C$13+BG81*Parameters!$C$12+BG82*Parameters!$C$11","v":119.81823604797009},{"$f":"BH79+BH80*Parameters!$C$13+BH81*Parameters!$C$12+BH82*Parameters!$C$11","v":3.2839395778418803},{"$f":"BI79+BI80*Parameters!$C$13+BI81*Parameters!$C$12+BI82*Parameters!$C$11","v":12.75436408690171},{"$f":"BJ79+BJ80*Parameters!$C$13+BJ81*Parameters!$C$12+BJ82*Parameters!$C$11","v":2.9550740699786324},{"$f":"BK79+BK80*Parameters!$C$13+BK81*Parameters!$C$12+BK82*Parameters!$C$11","v":14.254193878525644},{"$f":"BL79+BL80*Parameters!$C$13+BL81*Parameters!$C$12+BL82*Parameters!$C$11","v":33.247571613247871},{"$f":"BM79+BM80*Parameters!$C$13+BM81*Parameters!$C$12+BM82*Parameters!$C$11","v":98.839228862350438},{"$f":"BN79+BN80*Parameters!$C$13+BN81*Parameters!$C$12+BN82*Parameters!$C$11","v":376.24585510869662},{"$f":"BO79+BO80*Parameters!$C$13+BO81*Parameters!$C$12+BO82*Parameters!$C$11","v":89.662178794102573},{"$f":"BP79+BP80*Parameters!$C$13+BP81*Parameters!$C$12+BP82*Parameters!$C$11","v":420.49472235585472},{"$f":"BQ79+BQ80*Parameters!$C$13+BQ81*Parameters!$C$12+BQ82*Parameters!$C$11","v":985.24198512100429},{"$f":"BR79+BR80*Parameters!$C$13+BR81*Parameters!$C$12+BR82*Parameters!$C$11","v":23.285197547649574},{"$f":"BS79+BS80*Parameters!$C$13+BS81*Parameters!$C$12+BS82*Parameters!$C$11","v":103.79072823478631},{"$f":"BT79+BT80*Parameters!$C$13+BT81*Parameters!$C$12+BT82*Parameters!$C$11","v":19.708629911923076},{"$f":"BU79+BU80*Parameters!$C$13+BU81*Parameters!$C$12+BU82*Parameters!$C$11","v":115.99891761081197},{"$f":"BV79+BV80*Parameters!$C$13+BV81*Parameters!$C$12+BV82*Parameters!$C$11","v":262.78347330517096},{"$f":"BW79+BW80*Parameters!$C$13+BW81*Parameters!$C$12+BW82*Parameters!$C$11","v":6.6511970994658114},{"$f":"BX79+BX80*Parameters!$C$13+BX81*Parameters!$C$12+BX82*Parameters!$C$11","v":25.508753011837605},{"$f":"BY79+BY80*Parameters!$C$13+BY81*Parameters!$C$12+BY82*Parameters!$C$11","v":8.3980870914529913},{"$f":"BZ79+BZ80*Parameters!$C$13+BZ81*Parameters!$C$12+BZ82*Parameters!$C$11","v":28.508387757051288},{"$f":"CA79+CA80*Parameters!$C$13+CA81*Parameters!$C$12+CA82*Parameters!$C$11","v":69.066424959807705},{"$f":"CB79+CB80*Parameters!$C$13+CB81*Parameters!$C$12+CB82*Parameters!$C$11","v":83.317859332735054},{"$f":"CC79+CC80*Parameters!$C$13+CC81*Parameters!$C$12+CC82*Parameters!$C$11","v":636.94028580762824},{"$f":"CD79+CD80*Parameters!$C$13+CD81*Parameters!$C$12+CD82*Parameters!$C$11","v":70.068560157585466},{"$f":"CE79+CE80*Parameters!$C$13+CE81*Parameters!$C$12+CE82*Parameters!$C$11","v":95.955708201260677},{"$f":"CF79+CF80*Parameters!$C$13+CF81*Parameters!$C$12+CF82*Parameters!$C$11","v":886.2824134992095},{"$f":"CG79+CG80*Parameters!$C$13+CG81*Parameters!$C$12+CG82*Parameters!$C$11","v":37.658723277628205},{"$f":"CH79+CH80*Parameters!$C$13+CH81*Parameters!$C$12+CH82*Parameters!$C$11","v":188.12177072290598},{"$f":"CI79+CI80*Parameters!$C$13+CI81*Parameters!$C$12+CI82*Parameters!$C$11","v":29.983790583952992},{"$f":"CJ79+CJ80*Parameters!$C$13+CJ81*Parameters!$C$12+CJ82*Parameters!$C$11","v":210.24860307963675},{"$f":"CK79+CK80*Parameters!$C$13+CK81*Parameters!$C$12+CK82*Parameters!$C$11","v":466.01288766412392},{"$f":"CL79+CL80*Parameters!$C$13+CL81*Parameters!$C$12+CL82*Parameters!$C$11","v":5.1510456552991464},{"$f":"CM79+CM80*Parameters!$C$13+CM81*Parameters!$C$12+CM82*Parameters!$C$11","v":23.152325241858975},{"$f":"CN79+CN80*Parameters!$C$13+CN81*Parameters!$C$12+CN82*Parameters!$C$11","v":4.34049739232906},{"$f":"CO79+CO80*Parameters!$C$13+CO81*Parameters!$C$12+CO82*Parameters!$C$11","v":25.8755486817094},{"$f":"CP79+CP80*Parameters!$C$13+CP81*Parameters!$C$12+CP82*Parameters!$C$11","v":58.519416971196577},{"$f":"CQ79+CQ80*Parameters!$C$13+CQ81*Parameters!$C$12+CQ82*Parameters!$C$11","v":98.839228862350438},{"$f":"CR79+CR80*Parameters!$C$13+CR81*Parameters!$C$12+CR82*Parameters!$C$11","v":376.24585510869662},{"$f":"CS79+CS80*Parameters!$C$13+CS81*Parameters!$C$12+CS82*Parameters!$C$11","v":89.662178794102573},{"$f":"CT79+CT80*Parameters!$C$13+CT81*Parameters!$C$12+CT82*Parameters!$C$11","v":420.49472235585472},{"$f":"CU79+CU80*Parameters!$C$13+CU81*Parameters!$C$12+CU82*Parameters!$C$11","v":985.24198512100429},{"$f":"CV79+CV80*Parameters!$C$13+CV81*Parameters!$C$12+CV82*Parameters!$C$11","v":69.741305396239326},{"$f":"CW79+CW80*Parameters!$C$13+CW81*Parameters!$C$12+CW82*Parameters!$C$11","v":376.24585510869662},{"$f":"CX79+CX80*Parameters!$C$13+CX81*Parameters!$C$12+CX82*Parameters!$C$11","v":52.928050097222226},{"$f":"CY79+CY80*Parameters!$C$13+CY81*Parameters!$C$12+CY82*Parameters!$C$11","v":420.49472235585472},{"$f":"CZ79+CZ80*Parameters!$C$13+CZ81*Parameters!$C$12+CZ82*Parameters!$C$11","v":919.40993295801297},{"$f":"DA79+DA80*Parameters!$C$13+DA81*Parameters!$C$12+DA82*Parameters!$C$11","v":10.434594771581196},{"$f":"DB79+DB80*Parameters!$C$13+DB81*Parameters!$C$12+DB82*Parameters!$C$11","v":57.884818858611112},{"$f":"DC79+DC80*Parameters!$C$13+DC81*Parameters!$C$12+DC82*Parameters!$C$11","v":7.7712694930769226},{"$f":"DD79+DD80*Parameters!$C$13+DD81*Parameters!$C$12+DD82*Parameters!$C$11","v":64.690345841602564},{"$f":"DE79+DE80*Parameters!$C$13+DE81*Parameters!$C$12+DE82*Parameters!$C$11","v":140.78102896487178},{"$f":"DF79+DF80*Parameters!$C$13+DF81*Parameters!$C$12+DF82*Parameters!$C$11","v":83.317859332735054},{"$f":"DG79+DG80*Parameters!$C$13+DG81*Parameters!$C$12+DG82*Parameters!$C$11","v":636.94028580762824},{"$f":"DH79+DH80*Parameters!$C$13+DH81*Parameters!$C$12+DH82*Parameters!$C$11","v":70.068560157585466},{"$f":"DI79+DI80*Parameters!$C$13+DI81*Parameters!$C$12+DI82*Parameters!$C$11","v":95.955708201260677},{"$f":"DJ79+DJ80*Parameters!$C$13+DJ81*Parameters!$C$12+DJ82*Parameters!$C$11","v":886.2824134992095},{"$f":"DK79+DK80*Parameters!$C$13+DK81*Parameters!$C$12+DK82*Parameters!$C$11","v":50.893495928482913},{"$f":"DL79+DL80*Parameters!$C$13+DL81*Parameters!$C$12+DL82*Parameters!$C$11","v":300.99622632198719},{"$f":"DM79+DM80*Parameters!$C$13+DM81*Parameters!$C$12+DM82*Parameters!$C$11","v":36.158229068589748},{"$f":"DN79+DN80*Parameters!$C$13+DN81*Parameters!$C$12+DN82*Parameters!$C$11","v":336.3958459408974},{"$f":"DO79+DO80*Parameters!$C$13+DO81*Parameters!$C$12+DO82*Parameters!$C$11","v":724.44379725995725},{"$f":"DP79+DP80*Parameters!$C$13+DP81*Parameters!$C$12+DP82*Parameters!$C$11","v":7.413011897457265},{"$f":"DQ79+DQ80*Parameters!$C$13+DQ81*Parameters!$C$12+DQ82*Parameters!$C$11","v":36.265318252991456},{"$f":"DR79+DR80*Parameters!$C$13+DR81*Parameters!$C$12+DR82*Parameters!$C$11","v":5.9735882049786326},{"$f":"DS79+DS80*Parameters!$C$13+DS81*Parameters!$C$12+DS82*Parameters!$C$11","v":40.530663205277776},{"$f":"DT79+DT80*Parameters!$C$13+DT81*Parameters!$C$12+DT82*Parameters!$C$11","v":90.182581560705131},null,null,null,null,null,null,"Planter",null,null,null,1,null,null,null,null,null,null,null,null,1,20.41,20.41]
[null,null,null,"Labor Hrs.",0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(E85:H85)","v":0.44},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(J85:M85)","v":0.44},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(O85:R85)","v":0.44},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(T85:W85)","v":0.44},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(Y85:AB85)","v":0.44},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(AD85:AG85)","v":0.44},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(AI85:AL85)","v":0.44},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(AN85:AQ85)","v":0.44},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(AS85:AV85)","v":0.44},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(AX85:BA85)","v":0.44},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(BC85:BF85)","v":0.44},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(BH85:BK85)","v":0.44},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(BM85:BP85)","v":0.44},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(BR85:BU85)","v":0.44},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(BW85:BZ85)","v":0.44},0.125,8.6999999999999994E-2,0.158,0.14000000000000001,{"$f":"+SUM(CB85:CE85)","v":0.51},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(CG85:CJ85)","v":0.44},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(CL85:CO85)","v":0.44},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(CQ85:CT85)","v":0.44},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(CV85:CY85)","v":0.44},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(DA85:DD85)","v":0.44},0.125,8.6999999999999994E-2,0.158,0.14000000000000001,{"$f":"+SUM(DF85:DI85)","v":0.51},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(DK85:DN85)","v":0.44},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(DP85:DS85)","v":0.44},null,null,null,null,null,null,"Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Tractor 1",null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,null,null,"Rotary Hoe",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Tractor 2",null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,null,null,"Sprayer",null,null,null,1,1,1,null,null,null,null,null,null,3,17.46,5.82]
[null,null,null,"Tractor 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,"S. Shreader",null,null,null,null,null,null,null,null,null,1,null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dry Fert. Spdr.",null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.6]
[null,{"$f":"+C98","v":0.45284621920135937},null,null,2.4614491880341882,3.4549705555555552,2.444062564102564,4.4261376923076927,{"$f":"+SUM(E90:H90)","v":12.786620000000001},2.7272161538461543,3.8424438888888881,2.7868274358974361,4.9800258547008545,{"$f":"+SUM(J90:M90)","v":14.336513333333333},3.3133937606837609,4.686937051282051,3.2786205128205133,5.7649077350427351,{"$f":"+SUM(O90:R90)","v":17.04385905982906},2.3943864957264962,3.338231794871795,2.3322914102564098,4.2398524358974363,{"$f":"+SUM(T90:W90)","v":12.304762136752137},2.5036738461538461,3.4872599999999996,2.4962224358974354,4.3690102136752138,{"$f":"+SUM(Y90:AB90)","v":12.856166495726495},3.0625296153846158,4.2448200427350429,3.2239768376068381,5.3153393162393172,{"$f":"+SUM(AD90:AG90)","v":15.846665811965813},2.3894188888888892,3.3307803846153847,2.32484,4.2348848290598298,{"$f":"+SUM(AI90:AL90)","v":12.279924102564104},2.598058376068376,3.5766769230769229,2.5955745726495723,4.5627468803418791,{"$f":"+SUM(AN90:AQ90)","v":13.333056752136752},3.025272564102564,4.1231136752136743,3.1320761111111106,5.437045683760684,{"$f":"+SUM(AS90:AV90)","v":15.717508034188032},2.3894188888888892,3.3307803846153847,2.32484,4.2348848290598298,{"$f":"+SUM(AX90:BA90)","v":12.279924102564104},2.5359632905982901,3.5270008547008542,2.5434147008547008,4.4286214957264951,{"$f":"+SUM(BC90:BF90)","v":13.035000341880341},3.010369743589743,4.1603707264957261,3.1519465384615382,5.360047777777778,{"$f":"+SUM(BH90:BK90)","v":15.682734786324785},2.3720322649572645,3.3059423504273502,2.2900667521367519,4.2150144017094018,{"$f":"+SUM(BM90:BP90)","v":12.183055769230769},2.4664167948717952,3.4375839316239314,2.4291597435897438,4.3218179487179489,{"$f":"+SUM(BR90:BU90)","v":12.65497841880342},2.6899591025641025,3.7232213247863251,2.6328316239316245,4.6074553418803408,{"$f":"+SUM(BW90:BZ90)","v":13.653467393162392},2.3720322649572645,3.3059423504273502,2.2900667521367519,4.2150144017094018,{"$f":"+SUM(CB90:CE90)","v":12.183055769230769},2.4291597435897438,3.3854240598290599,2.3620970512820509,4.2795932905982905,{"$f":"+SUM(CG90:CJ90)","v":12.456274145299146},2.6998943162393161,3.7604783760683764,2.5881231623931624,4.8185786324786326,{"$f":"+SUM(CL90:CO90)","v":13.867074487179487},2.3720322649572645,3.3059423504273502,2.2900667521367519,4.2150144017094018,{"$f":"+SUM(CQ90:CT90)","v":12.183055769230769},2.3844512820512818,3.3233289743589749,2.3049695726495729,4.2299172222222223,{"$f":"+SUM(CV90:CY90)","v":12.242667051282051},2.6452506410256409,3.7132861111111115,2.6551858547008544,4.6347771794871795,{"$f":"+SUM(DA90:DD90)","v":13.648499786324788},2.3720322649572645,3.3059423504273502,2.2900667521367519,4.2150144017094018,{"$f":"+SUM(DF90:DI90)","v":12.183055769230769},2.4068055128205126,3.3531346153846151,2.3298076068376066,4.2696580769230774,{"$f":"+SUM(DK90:DN90)","v":12.359405811965813},2.598058376068376,3.6064825641025635,2.4912548290598284,4.5304574358974357,{"$f":"+SUM(DP90:DS90)","v":13.226253205128204},null,null,null,null,null,null,"Windrower",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,22.793863974358974,12.602818547008548,5.6705232051282044,15.486514316239315,56.553720042735044,9.0360768376068368,4.753999743589743,1.9870427350427349,6.0132880769230761,21.79040739316239,2.7247323504273502,1.6070208119658118,1.0282946153846153,3.2736529059829063,8.6337006837606829,29.952185427350425,28.623350598290592,13.34795957264957,35.061369059829062,106.98486465811965,21.787923589743588,18.727877777777774,4.4584271367521362,25.754557649572646,70.728786153846144,5.3054041025641032,3.9095065811965815,1.0754868803418802,5.2830498717948702,15.573447435897435,30.898514529914525,29.937282606837609,14.746340897435898,36.119469316239311,111.70160735042734,10.526358888888888,13.944072393162392,3.1345599145299148,12.399146666666667,40.004137863247863,3.7952516239316241,3.7281889316239316,1.1773228205128203,4.0212777350427347,12.72204111111111,30.898514529914525,29.937282606837609,14.746340897435898,36.119469316239311,111.70160735042734,16.661353333333331,14.490509145299143,3.7058347008547012,19.674206880341881,54.53190405982906,4.4162024786324787,3.4177135042735038,1.1500009829059827,4.4385567094017091,13.422473675213674,37.502947820512816,39.105001025641023,27.458446794871794,43.508784487179483,147.57518012820512,24.91006448717949,21.62150876068376,6.3908261965811963,29.418167692307691,82.340567136752128,8.8671782051282051,7.8016265384615382,2.9979507264957266,10.978411111111111,30.64516658119658,38.158671923076916,40.016556880341888,28.285553333333333,44.243990299145295,150.70477243589744,26.437603589743588,23.742676880341875,13.489536367521367,31.129508247863242,94.799325085470073,7.990395598290597,5.8866141025641028,3.2190092307692306,7.5606976068376071,24.656716538461538,37.502947820512816,39.105001025641023,27.458446794871794,43.508784487179483,147.57518012820512,32.373893760683757,31.983936623931623,20.983171282051281,37.768714786324779,123.10971645299145,22.893216111111109,9.4185825641025627,3.6685776495726499,12.920745384615385,48.901121709401707,38.158671923076916,40.016556880341888,28.285553333333333,44.243990299145295,150.70477243589744,24.698941196581202,23.919026923076924,15.27042341880342,28.871730940170938,92.760122478632482,12.568045299145297,10.968475897435898,4.5453602564102571,14.835757820512821,42.917639273504278,null,null,null,null,null,null,"Baler",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,2017,117.7,null,192.50470017094017,113.27882252136753,56.193568547008546,134.39115158119657,496.36824282051282,75.77090709401709,42.202303888888885,19.475502606837608,51.643240683760681,189.09195427350426,23.243432393162394,14.684245811965813,10.069339059829062,28.024753974358969,76.021771239316237,261.05767452991449,257.63250961538461,131.75583615384613,304.603716068376,955.04973636752118,182.10998286324786,159.66633517094016,43.558460555555556,214.87880136752139,600.21357995726498,44.343342435897434,33.640633504273509,10.531326495726498,44.350793846153849,132.8660962820513,270.83392478632481,271.20649529914527,145.7421332051282,315.54238632478632,1003.3249396153846,89.411955470085474,118.70344918803417,30.766872948717953,105.04749799145297,343.92977559829058,32.413634615384616,32.550243803418802,11.713616923076922,34.442902008547009,111.12039735042735,270.83392478632481,271.20649529914527,145.7421332051282,315.54238632478632,1003.3249396153846,139.89774376068377,124.35410196581199,36.489556025641029,164.86990333333333,465.61130508547012,37.381241452991453,29.972055854700855,11.420528119658119,37.766230982905981,116.54005641025641,339.02674764957266,365.8865978205128,267.19515277777776,391.84234354700851,1363.9508417948718,208.98721965811961,185.33644350427349,61.23817329059829,246.34113927350427,701.9029757264957,74.787320940170943,67.37565153846154,28.792249230769226,93.373621923076939,264.32884363247865,345.79759576923078,375.2828261538462,275.73943653846152,399.41546017094009,1396.2353186324785,224.77179038461537,207.25104106837605,122.96565585470086,264.00098158119658,818.98946888888895,67.671224145299149,51.797236495726494,31.897003504273503,64.561502264957269,215.9269664102564,339.02674764957266,365.8865978205128,267.19515277777776,391.84234354700851,1363.9508417948718,286.0571559401709,292.33869478632477,200.32619713675214,332.57382636752129,1111.2958742307692,188.17046320512819,80.410651880341874,33.533829957264963,107.90387192307692,410.01881696581194,345.79759576923078,375.2828261538462,275.73943653846152,399.41546017094009,1396.2353186324785,216.45104893162392,216.66217222222227,144.61448645299146,252.19049632478638,829.91820393162402,105.66348123931623,94.292629188034184,44.36818047008547,124.47829213675213,368.80258303418799,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"+B92+1","v":2018},null,null,306.47898764957267,176.29043145299147,84.543700769230753,211.82869076923083,779.14181064102581,120.95129128205127,65.974786410256414,29.40574867521368,81.704713461538475,298.03653982905985,36.862126538461531,22.716866068376071,15.210812136752136,44.393018504273506,119.18282324786324,410.82356927350429,400.74429500000002,198.49811782051282,479.90807756410254,1489.9740596581196,291.05208461538462,253.30075645299146,65.855563846153842,343.6491058119658,953.85751072649566,70.862911538461532,53.193134017094017,15.906277094017092,70.771010811965795,210.73333346153845,425.33394884615387,420.89042452991453,219.47632149572647,496.14221670940168,1561.8429115811966,142.05120132478632,188.42381115384612,46.442156324786325,167.03577991452994,543.95294871794863,51.387408931623924,51.191188461538466,17.605198632478633,54.541839273504273,174.7256352991453,425.33394884615387,420.89042452991453,219.47632149572647,496.14221670940168,1561.8429115811966,223.21196183760688,196.80913149572649,55.016245726495725,263.24342153846152,738.28076059829073,59.457286239316232,47.063107179487176,17.170533034188036,59.956530726495721,183.64745717948716,526.5464543589743,561.41657055555561,404.48490294871795,609.38874978632475,2101.8366776495723,333.53754209401711,293.4415035042735,93.192304273504277,393.43446153846151,1113.6058114102566,119.12569576923076,106.38875183760683,43.779519059829063,148.26070987179486,417.55467653846154,536.59343918803427,575.36561055555546,417.1672032051282,620.63044405982907,2149.7566970085472,356.96477594017097,325.96690927350426,190.41830529914529,419.64852282051277,1292.9985133333334,107.62568594017094,81.198017564102571,47.997017264957258,102.36747410256409,339.18819487179485,526.5464543589743,561.41657055555561,404.48490294871795,609.38874978632475,2101.8366776495723,447.9241409401709,452.25589410256401,305.2395697435897,521.42236790598292,1726.8419726923075,302.64151136752139,127.50853230769229,51.879202008547011,172.51505025641026,654.54429594017097,536.59343918803427,575.36561055555546,417.1672032051282,620.63044405982907,2149.7566970085472,339.94327111111107,336.26227444444447,220.96908735042734,396.55411863247861,1293.7287515384614,168.50619153846154,149.13004106837607,67.092497948717934,198.65956504273504,583.3882955982906,null,null,null,null,null,null,"Operations/Month",{"$f":"SUM(EB73:EB92)","v":0},0,1,2,1,1,0,0,0,1,0,0,{"$f":"SUM(EN73:EN92)-SUM(EB93:EM93)","v":0}]
[null,{"$f":"+B93+1","v":2019},null,null,192.50470017094017,113.27882252136753,56.193568547008546,134.39115158119657,496.36824282051282,75.77090709401709,42.202303888888885,19.475502606837608,51.643240683760681,189.09195427350426,23.243432393162394,14.684245811965813,10.069339059829062,28.024753974358969,76.021771239316237,261.05767452991449,257.63250961538461,131.75583615384613,304.603716068376,955.04973636752118,182.10998286324786,159.66633517094016,43.558460555555556,214.87880136752139,600.21357995726498,44.343342435897434,33.640633504273509,10.531326495726498,44.350793846153849,132.8660962820513,270.83392478632481,271.20649529914527,145.7421332051282,315.54238632478632,1003.3249396153846,89.411955470085474,118.70344918803417,30.766872948717953,105.04749799145297,343.92977559829058,32.413634615384616,32.550243803418802,11.713616923076922,34.442902008547009,111.12039735042735,270.83392478632481,271.20649529914527,145.7421332051282,315.54238632478632,1003.3249396153846,139.89774376068377,124.35410196581199,36.489556025641029,164.86990333333333,465.61130508547012,37.381241452991453,29.972055854700855,11.420528119658119,37.766230982905981,116.54005641025641,339.02674764957266,365.8865978205128,267.19515277777776,391.84234354700851,1363.9508417948718,208.98721965811961,185.33644350427349,61.23817329059829,246.34113927350427,701.9029757264957,74.787320940170943,67.37565153846154,28.792249230769226,93.373621923076939,264.32884363247865,345.79759576923078,375.2828261538462,275.73943653846152,399.41546017094009,1396.2353186324785,224.77179038461537,207.25104106837605,122.96565585470086,264.00098158119658,818.98946888888895,67.671224145299149,51.797236495726494,31.897003504273503,64.561502264957269,215.9269664102564,339.02674764957266,365.8865978205128,267.19515277777776,391.84234354700851,1363.9508417948718,286.0571559401709,292.33869478632477,200.32619713675214,332.57382636752129,1111.2958742307692,188.17046320512819,80.410651880341874,33.533829957264963,107.90387192307692,410.01881696581194,345.79759576923078,375.2828261538462,275.73943653846152,399.41546017094009,1396.2353186324785,216.45104893162392,216.66217222222227,144.61448645299146,252.19049632478638,829.91820393162402,105.66348123931623,94.292629188034184,44.36818047008547,124.47829213675213,368.80258303418799,null,null,null,null,null,null,"Custom Cost/Month",{"$f":"EB73*$EP73+EB74*$EP74+EB75*$EP75+EB76*$EP76+EB77*$EP77+EB78*$EP78+EB79*$EP79+EB80*$EP80+EB81*$EP81+EB82*$EP82+EB83*$EP83+EB84*$EP84+EB85*$EP85+EB86*$EP86+EB87*$EP87+EB88*$EP88+EB89*$EP89+EB90*$EP90","v":0},0,17.72,26.23,5.82,5.82,0,0,0,0,0,0,{"$f":"SUM(EB94:EM94)-EO94","v":0},{"$f":"SUM(EO73:EO92)","v":55.589999999999996}]
[null,2020]
[null,2021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Offset Disc",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB96:EM96)","v":0},{"$f":"EN96*EP96","v":0},10.79]
[null,2022,171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chisel",null,null,null,null,null,null,null,null,null,null,null,null,0,0,16.64]
[null,null,{"$f":"+(C97-C92)/C92","v":0.45284621920135937},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anhy. App.",null,null,1,null,null,null,null,null,null,null,null,null,1,17.72,17.72]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sweep Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,13.17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M.B. Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,21.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Field Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0,15.39]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cultipacker",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tandem Disk",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.27]
[null,null,null,null,2.32484,3.2637176923076927,2.2701963247863244,4.2721418803418798,{"$f":"+SUM(E104:H104)","v":12.130895897435897},2.7048619230769226,3.8101544444444442,2.7595055982905983,4.9551878205128208,{"$f":"+SUM(J104:M104)","v":14.229709786324786},3.2264606410256409,4.6372609829059828,3.4649057692307692,6.7087530341880344,{"$f":"+SUM(O104:R104)","v":18.037380427350428},2.2254878632478632,3.1047542735042732,2.1211681196581198,4.0510833760683758,{"$f":"+SUM(T104:W104)","v":11.502493632478632},2.3794836752136748,3.3133937606837609,2.3372590170940168,4.2299172222222223,{"$f":"+SUM(Y104:AB104)","v":12.260053675213676},3.179268376068376,4.4062672649572638,3.3705212393162389,5.4444970940170947,{"$f":"+SUM(AD104:AG104)","v":16.400553974358974},2.2180364529914529,3.0923352564102569,2.1087491025641021,4.043631965811965,{"$f":"+SUM(AI104:AL104)","v":11.462752777777776},2.4962224358974354,3.4351001282051277,2.4664167948717952,4.4484919230769231,{"$f":"+SUM(AN104:AQ104)","v":12.846231282051281},3.0525944017094018,4.1603707264957261,3.1668493589743592,5.4668513247863251,{"$f":"+SUM(AS104:AV104)","v":15.846665811965813},2.2180364529914529,3.0923352564102569,2.1087491025641021,4.043631965811965,{"$f":"+SUM(AX104:BA104)","v":11.462752777777776},2.4192245299145294,3.3630698290598291,2.3943864957264962,4.2969799145299152,{"$f":"+SUM(BC104:BF104)","v":12.47366076923077},3.1444951282051283,4.3466559829059834,3.3233289743589749,5.5115597863247858,{"$f":"+SUM(BH104:BK104)","v":16.326039871794872},2.1956822222222221,3.0600458119658116,2.0665244444444442,4.0163101282051281,{"$f":"+SUM(BM104:BP104)","v":11.338562606837606},2.3223561965811967,3.2363958547008544,2.247842094017094,4.1603707264957261,{"$f":"+SUM(BR104:BU104)","v":11.966964871794872},2.6328316239316245,3.6462234188034182,2.598058376068376,4.6074553418803408,{"$f":"+SUM(BW104:BZ104)","v":13.484568760683759},2.1931984188034188,3.0575620085470083,2.0640406410256409,4.013826324786324,{"$f":"+SUM(CB104:CE104)","v":11.328627393162392},2.2677125213675211,3.1593979487179493,2.1584251709401712,4.0982756410256407,{"$f":"+SUM(CG104:CJ104)","v":11.683811282051282},2.5558337179487176,3.5568064957264953,2.5881231623931624,4.6546476068376066,{"$f":"+SUM(CL104:CO104)","v":13.355410982905983},2.1956822222222221,3.0600458119658116,2.0665244444444442,4.0163101282051281,{"$f":"+SUM(CQ104:CT104)","v":11.338562606837606},2.2130688461538464,3.0873676495726503,2.0913624786324783,4.0386643589743585,{"$f":"+SUM(CV104:CY104)","v":11.430463333333334},2.5682527350427349,3.6064825641025635,2.5583175213675218,4.5478440598290595,{"$f":"+SUM(DA104:DD104)","v":13.280896880341881},2.1931984188034188,3.0575620085470083,2.0640406410256409,4.013826324786324,{"$f":"+SUM(DF104:DI104)","v":11.328627393162392},2.247842094017094,3.1320761111111106,2.1286195299145301,4.0908242307692309,{"$f":"+SUM(DK104:DN104)","v":11.599361965811966},2.4291597435897438,3.3754888461538464,2.4912548290598284,4.3441721794871802,{"$f":"+SUM(DP104:DS104)","v":12.640075598290601},null,null,null,null,null,null,"Springtooth",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,29.025726752136745,21.251422051282049,13.534244829059828,22.458550512820509,86.269944145299135,11.092666068376069,7.6103736752136752,4.582617307692308,8.3132900427350425,31.598947094017092,4.1206298717948719,1.6442778632478636,0.84200935897435902,3.4624219658119655,10.069339059829058,43.968288119658126,48.081466581196587,31.040091324786321,50.741620042735043,173.83146606837607,26.589115598290597,25.39192235042735,10.51890747863248,31.124540641025643,93.624486068376072,6.4255994444444449,5.4693351282051283,2.4912548290598284,6.5398544017094018,20.926043803418803,46.469478162393152,51.553823760683763,34.400677350427351,53.540866495726497,185.96484576923078,14.055843547008545,18.842132735042735,7.5880194444444449,16.343426495726494,56.82942222222222,5.2433090170940178,5.7375858974358964,3.0054021367521364,5.6407175641025642,19.627014615384617,46.469478162393152,51.553823760683763,34.400677350427351,53.540866495726497,185.96484576923078,20.916108589743587,20.396993675213675,9.0733338888888877,24.433174230769229,74.819610384615387,5.5711710683760689,5.0222505128205119,2.6079935897435895,5.7326182905982899,18.934033461538458,61.292816965811959,72.13461888888888,57.487630128205126,70.125221923076921,261.04028790598289,31.27853645299145,30.463848931623932,14.430897863247862,36.544199700854698,112.71748294871793,11.318692179487181,11.204437222222221,4.5453602564102571,10.978411111111111,38.046900769230774,62.924675811965812,74.399847606837596,59.546703162393165,71.953301239316247,268.8245278205128,35.975408717948717,36.983832905982901,25.528531538461539,41.799927735042729,140.28770089743588,11.427979529914531,10.65303286324786,3.2190092307692306,11.405625299145298,36.70564692307692,61.292816965811959,72.13461888888888,57.487630128205126,70.125221923076921,261.04028790598289,48.523583589743588,54.407713888888892,41.370229743589739,55.840868461538456,200.14239568376067,25.523563931623929,13.069773589743589,6.9869390170940164,15.864052435897435,61.444328974358967,62.924675811965812,74.399847606837596,59.546703162393165,71.953301239316247,268.8245278205128,35.831348119658117,39.378219401709401,29.323783162393163,41.328005085470082,145.86135576923078,17.349366880341879,17.632520470085471,4.5453602564102571,20.185870384615381,59.713117991452989,null,null,null,null,null,null,"S. Harrow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.8]
[null,null,null,null,256.83024111111109,202.59142585470084,137.39406991452992,206.36680705128202,803.18254393162397,97.014877735042731,71.69746948717949,46.293128119658121,75.41323940170939,290.4187147435897,37.671846452991446,15.061783931623932,8.4275450000000003,32.858235427350422,94.019410811965798,405.77399692307688,458.55730337606832,314.43460999999996,466.52286094017092,1645.288771239316,231.67924769230768,228.49004410256407,106.13292008547008,270.34213170940171,836.64434358974358,55.932769188034179,49.730712051282048,25.160928632478633,57.318731495726496,188.14314136752137,431.60803628205133,494.42590854700848,348.69122675213674,495.42936512820512,1770.1545367094016,125.83444880341878,169.27120299145301,76.742074230769219,145.79677688034189,517.6445029059829,47.366131196581193,53.309872777777791,30.588039102564103,51.171318034188033,182.43536111111112,431.60803628205133,494.42590854700848,348.69122675213674,495.42936512820512,1770.1545367094016,183.81635581196582,185.33147589743589,91.930532136752134,214.00947017094018,675.087834017094,49.318400683760693,46.546476068376066,26.489763461538459,51.121641965811961,173.47628217948716,584.66993816239324,706.93764525641041,577.27565538461533,666.68512705128217,2535.5683658547009,274.74839897435896,276.63857337606839,144.24936735042735,319.92133175213672,1015.5576714529914,100.09976158119657,102.51898611111112,44.76807282051282,93.373621923076939,340.76044243589746,601.51757675213662,730.32762205128199,598.54446405982912,685.53719499999988,2615.9268578632473,323.24466072649574,343.97200025641018,247.27256555555553,374.18250123931625,1288.6717277777777,103.16477499999999,101.07341252136752,31.897003504273503,104.27255132478632,340.40774235042733,584.66993816239324,706.93764525641041,577.27565538461533,666.68512705128217,2535.5683658547009,452.82220128205125,523.8763656837607,410.84095589743583,519.1645905982906,1906.7041134615383,215.31346696581195,118.09740115384614,67.797898119658115,138.27582012820511,539.48458636752127,601.51757675213662,730.32762205128199,598.54446405982912,685.53719499999988,2615.9268578632473,331.40643876068373,376.26889611111113,289.72821739316237,380.81177256410263,1378.2153248290597,155.02410658119658,162.82573311965814,44.36818047008547,179.7106287606837,541.92864893162391,null,null,null,null,null,null,"Drill",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.55]
[null,null,null,null,401.95390726495731,308.85101991452996,205.06529405982906,318.65459200854707,1234.5248132478634,152.48317568376066,109.75182166666667,69.208698461538461,116.98465722222221,448.42835303418798,58.279963418803419,23.280689444444437,12.640075598290597,50.167861452991453,144.36858991452991,625.6129537179487,698.95966867521361,469.63258282051288,720.23344495726485,2514.43865017094,364.62482568376066,355.45213965811962,158.72745747863249,425.96731871794861,1304.7717415384614,88.065734017094016,77.077387692307681,37.62217038461538,90.018003504273494,292.78329559829058,663.95542709401718,752.19502735042727,520.69709730769227,763.1336976068377,2699.9812493589743,196.10621512820509,263.47689905982907,114.67720384615386,227.51887696581193,801.77919499999996,73.580192478632469,82.005253675213666,45.617533589743587,79.372422051282058,280.57540179487177,663.95542709401718,752.19502735042727,520.69709730769227,763.1336976068377,2699.9812493589743,288.39441495726498,287.31396047008548,137.29968538461537,336.17782512820514,1049.1858859401709,77.174256025641014,71.660212435897421,39.534699017094013,79.779765811965802,268.14893329059828,891.13402299145309,1067.6107397008548,864.71380602564125,1017.3186880769231,3840.7772567948723,431.14108123931624,428.95285042735037,216.40137286324787,502.64233025641016,1579.1376347863245,156.69322247863246,158.54613982905983,67.489906495726501,148.26070987179486,530.98997867521371,916.13847200854707,1102.3293438888891,896.2804636752137,1045.2987335897435,3960.0470131623933,503.12170431623935,528.89364858974363,374.91770705128204,583.17965611111117,1990.1127160683761,160.30467264957267,154.33609303418802,47.997017264957258,161.30564542735044,523.94342837606837,891.13402299145309,1067.6107397008548,864.71380602564125,1017.3186880769231,3840.7772567948723,695.44260303418798,795.90996752136743,617.68713700854687,798.36148149572637,2907.4011890598285,342.92880282051283,183.44130149572649,102.73507700854701,217.59111470085472,846.69629602564112,916.13847200854707,1102.3293438888891,896.2804636752137,1045.2987335897435,3960.0470131623933,510.56317935897431,573.15254170940159,436.34713320512822,587.45676559829064,2107.5196198717945,241.76845717948714,250.85172628205126,67.092497948717934,280.63501307692303,840.3476944871793,null,null,null,null,null,null,"Planter",null,null,null,1,null,null,null,null,null,null,null,null,1,20.41,20.41]
[null,null,null,null,256.83024111111109,202.59142585470084,137.39406991452992,206.36680705128202,803.18254393162397,97.014877735042731,71.69746948717949,46.293128119658121,75.41323940170939,290.4187147435897,37.671846452991446,15.061783931623932,8.4275450000000003,32.858235427350422,94.019410811965798,405.77399692307688,458.55730337606832,314.43460999999996,466.52286094017092,1645.288771239316,231.67924769230768,228.49004410256407,106.13292008547008,270.34213170940171,836.64434358974358,55.932769188034179,49.730712051282048,25.160928632478633,57.318731495726496,188.14314136752137,431.60803628205133,494.42590854700848,348.69122675213674,495.42936512820512,1770.1545367094016,125.83444880341878,169.27120299145301,76.742074230769219,145.79677688034189,517.6445029059829,47.366131196581193,53.309872777777791,30.588039102564103,51.171318034188033,182.43536111111112,431.60803628205133,494.42590854700848,348.69122675213674,495.42936512820512,1770.1545367094016,183.81635581196582,185.33147589743589,91.930532136752134,214.00947017094018,675.087834017094,49.318400683760693,46.546476068376066,26.489763461538459,51.121641965811961,173.47628217948716,584.66993816239324,706.93764525641041,577.27565538461533,666.68512705128217,2535.5683658547009,274.74839897435896,276.63857337606839,144.24936735042735,319.92133175213672,1015.5576714529914,100.09976158119657,102.51898611111112,44.76807282051282,93.373621923076939,340.76044243589746,601.51757675213662,730.32762205128199,598.54446405982912,685.53719499999988,2615.9268578632473,323.24466072649574,343.97200025641018,247.27256555555553,374.18250123931625,1288.6717277777777,103.16477499999999,101.07341252136752,31.897003504273503,104.27255132478632,340.40774235042733,584.66993816239324,706.93764525641041,577.27565538461533,666.68512705128217,2535.5683658547009,452.82220128205125,523.8763656837607,410.84095589743583,519.1645905982906,1906.7041134615383,215.31346696581195,118.09740115384614,67.797898119658115,138.27582012820511,539.48458636752127,601.51757675213662,730.32762205128199,598.54446405982912,685.53719499999988,2615.9268578632473,331.40643876068373,376.26889611111113,289.72821739316237,380.81177256410263,1378.2153248290597,155.02410658119658,162.82573311965814,44.36818047008547,179.7106287606837,541.92864893162391,null,null,null,null,null,null,"Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rotary Hoe",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprayer",null,null,null,1,1,1,null,null,null,null,null,null,3,17.46,5.82]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S. Shreader",null,null,null,null,null,null,null,null,null,1,null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dry Fert. Spdr.",null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Windrower",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baler",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operations/Month",{"$f":"SUM(EB96:EB115)","v":0},0,1,2,1,1,0,0,0,1,0,0,{"$f":"SUM(EN96:EN115)-SUM(EB116:EM116)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Custom Cost/Month",{"$f":"EB96*$EP96+EB97*$EP97+EB98*$EP98+EB99*$EP99+EB100*$EP100+EB101*$EP101+EB102*$EP102+EB103*$EP103+EB104*$EP104+EB105*$EP105+EB106*$EP106+EB107*$EP107+EB108*$EP108+EB109*$EP109+EB110*$EP110+EB111*$EP111+EB112*$EP112+EB113*$EP113","v":0},0,17.72,26.23,5.82,5.82,0,0,0,0,0,0,{"$f":"SUM(EB117:EM117)-EO117","v":0},{"$f":"SUM(EO96:EO115)","v":55.589999999999996}]
[null,null,null,null,2.4117731196581196,1.9820751282051283,2.381967478632478,5.6109119230769222,{"$f":"+SUM(E118:H118)","v":12.386727649572649},2.5906069658119657,2.0466540170940171,2.6129611965811965,5.8990331196581201,{"$f":"+SUM(J118:M118)","v":13.149255299145299},3.1916873931623932,2.3024857692307692,3.3556184188034188,7.1831594871794868,{"$f":"+SUM(O118:R118)","v":16.032951068376068},2.3769998717948715,1.957237094017094,2.3099371794871795,5.5016245726495727,{"$f":"+SUM(T118:W118)","v":12.145798717948718},2.4465463675213677,1.9696561111111111,2.4241921367521369,5.5214949999999998,{"$f":"+SUM(Y118:AB118)","v":12.361889615384616},2.8663091452991449,2.0615568376068372,2.9731126923076925,5.9213873504273504,{"$f":"+SUM(AD118:AG118)","v":13.822366025641024},2.3720322649572645,1.957237094017094,2.3024857692307692,5.5016245726495727,{"$f":"+SUM(AI118:AL118)","v":12.1333797008547},2.5036738461538461,1.9870427350427349,2.478835811965812,5.6432013675213666,{"$f":"+SUM(AN118:AQ118)","v":12.612753760683759},2.9408232478632477,2.0913624786324783,3.0277563675213677,6.1449296581196586,{"$f":"+SUM(AS118:AV118)","v":14.204871752136754},2.3720322649572645,1.957237094017094,2.3024857692307692,5.5016245726495727,{"$f":"+SUM(AX118:BA118)","v":12.1333797008547},2.4639329914529915,1.9795913247863248,2.4515139743589742,5.5537844444444442,{"$f":"+SUM(BC118:BF118)","v":12.448822735042736},2.8787281623931626,2.0938462820512815,2.9855317094017089,6.0579965384615377,{"$f":"+SUM(BH118:BK118)","v":14.01610269230769},2.3596132478632477,1.9547532905982907,2.2751639316239318,5.4991407692307694,{"$f":"+SUM(BM118:BP118)","v":12.088671239316239},2.4068055128205126,1.9721399145299146,2.3521618376068369,5.5140435897435909,{"$f":"+SUM(BR118:BU118)","v":12.245150854700855},2.5533499145299143,2.0416864102564101,2.5011900427350424,5.7052964529914529,{"$f":"+SUM(BW118:BZ118)","v":12.801522820512819},2.3645808547008542,1.9547532905982907,2.2801315384615384,4.207562991452992,{"$f":"+SUM(CB118:CE118)","v":10.807028675213676},2.381967478632478,1.9671723076923078,2.3024857692307692,5.5090759829059834,{"$f":"+SUM(CG118:CJ118)","v":12.160701538461538},2.6154449999999998,2.0739758547008544,2.6079935897435895,5.8319704273504271,{"$f":"+SUM(CL118:CO118)","v":13.129384871794871},2.3596132478632477,1.9547532905982907,2.2751639316239318,5.4991407692307694,{"$f":"+SUM(CQ118:CT118)","v":12.088671239316239},2.3720322649572645,1.9547532905982907,2.2900667521367519,5.4991407692307694,{"$f":"+SUM(CV118:CY118)","v":12.115993076923075},2.4937386324786326,2.0118807692307694,2.4664167948717952,5.6357499572649576,{"$f":"+SUM(DA118:DD118)","v":12.607786153846154},2.3645808547008542,1.9547532905982907,2.2801315384615384,4.207562991452992,{"$f":"+SUM(DF118:DI118)","v":10.807028675213676},2.3919026923076925,1.9597208974358973,2.3099371794871795,5.5214949999999998,{"$f":"+SUM(DK118:DN118)","v":12.183055769230769},2.5334794871794872,2.0292673931623928,2.5036738461538461,5.6307823504273502,{"$f":"+SUM(DP118:DS118)","v":12.697203076923078}]
[null,null,null,null,25.68252735042735,59.012685427350426,9.3142628205128197,77.082355299145291,171.0918308974359,9.8780861965811955,21.497318589743589,3.0476267948717952,29.400781068376062,63.823812649572645,2.8290520940170936,5.9884500427350424,0.94384529914529913,8.1692294444444435,17.930576880341878,35.257589529914533,152.63717149572651,20.044293589743589,189.43720294871795,397.37625756410262,23.352719743589738,68.702002564102571,6.4355346581196589,114.41640448717949,212.90666145299147,5.6034605128205124,17.441267606837609,1.453025,25.866328803418803,50.364081923076924,37.507915427350426,156.21384841880339,23.089436581196576,192.31841491452994,409.12961534188031,12.014157136752138,44.740750982905986,5.0123152991452979,56.205987564102564,117.97321098290598,3.9417960256410254,13.663402606837607,1.3636080769230772,18.37269388888889,37.341500598290601,37.507915427350426,156.21384841880339,23.089436581196576,192.31841491452994,409.12961534188031,18.265890341880343,53.061492435897435,5.7276506837606833,87.04985841880341,164.10489188034188,4.6596152136752131,13.693208247863245,1.4555088034188033,20.359736623931621,40.168068888888882,52.502636666666675,194.60351405982908,46.392480256410259,223.2566702991453,516.75530128205128,28.437065341880341,65.482993333333326,10.844285726495725,119.20269367521367,223.96703807692307,10.039533418803419,20.916108589743587,4.341688376068376,39.96439700854701,75.261727393162388,44.599174188034191,327.35038777777783,36.41504192307692,51.449504017094014,459.81410790598289,32.917846709401701,79.432033333333337,21.668701025641028,130.44438794871795,264.462969017094,8.5393161538461548,15.558544615384616,3.0227887606837607,28.16881457264957,55.289464102564096,52.502636666666675,194.60351405982908,46.392480256410259,223.2566702991453,516.75530128205128,37.686749273504276,194.60351405982908,27.686956709401713,223.2566702991453,483.2338903418804,24.291597435897433,28.886633760683765,5.4345618803418807,52.803176880341866,111.41596995726493,44.599174188034191,327.35038777777783,36.41504192307692,51.449504017094014,459.81410790598289,27.654667264957265,155.68231448717947,19.001096153846156,178.60533623931622,380.94341414529913,13.2933158974359,26.226480299145301,4.3367207692307685,54.350586410256412,98.207103376068375,null,null,null,null,null,6,"Offset Disc",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB119:EM119)","v":0},{"$f":"EN119*EP119","v":0},10.79]
[null,null,null,null,222.31034119658116,579.61291440170942,93.818222735042724,705.81744991452979,1601.5589282478632,84.456767649572654,209.79693957264953,30.441494700854701,266.73068153846151,591.42588346153843,24.336305897435896,58.476183888888883,9.4608072222222219,74.148983461538464,166.42228047008547,315.82553991452988,1509.1713762820516,200.8925043162393,1753.3267685470084,3779.216189059829,198.27209170940171,649.91200256410264,63.957938034188032,1001.1913524786326,1913.333384786325,47.428226282051277,168.1957161111111,14.428414059829059,231.03345880341885,461.08581525641029,339.07642371794873,1546.0980817094016,231.88540337606833,1783.0877011111108,3900.1476099145293,104.76434440170941,417.3559722649573,50.145507222222221,499.27180901709397,1071.5376329059829,33.926270897435899,130.58099713675213,13.623661752136753,164.76061598290602,342.89154576923079,339.07642371794873,1546.0980817094016,231.88540337606833,1783.0877011111108,3900.1476099145293,156.45229354700854,503.29060294871783,57.388277991452995,763.67268294871781,1480.8038574358973,39.892366709401713,131.99676508547009,14.589861282051279,181.75728277777782,368.23627585470092,493.91424504273505,1942.5106235470084,462.71270649572654,2102.5445616239313,5001.6821367094017,245.40722918803419,609.21985115384598,107.21337457264957,1028.0810082905982,1989.921463205128,86.888411196581202,192.70340444444446,42.669258931623936,342.12156670940175,664.38264128205128,412.30143230769232,3313.2472162820509,359.69199209401705,473.82772679487181,4559.0683674786324,291.67551927350428,753.26057901709396,207.42242350427352,1144.1590772649572,2396.5175990598291,73.341747350427354,144.90757525641027,29.862768504273504,243.15938709401706,491.27147820512818,493.91424504273505,1942.5106235470084,462.71270649572654,2102.5445616239313,5001.6821367094017,340.90698683760689,1942.5106235470084,269.56718504273505,2102.5445616239313,4655.5293570512822,202.61129628205128,268.52647141025636,51.759979444444433,455.12220324786324,978.0199503846153,412.30143230769232,3313.2472162820509,359.69199209401705,473.82772679487181,4559.0683674786324,246.96209012820515,1554.0089955982905,183.13082606837608,1682.0366428205127,3666.1385546153842,113.15214854700852,237.32990047008551,42.21969051282052,459.8215593162393,852.52329884615392,null,null,null,null,null,null,"Chisel",null,null,null,null,null,null,null,null,null,null,null,null,0,0,16.64]
[null,null,null,null,350.7180103418803,874.67882534188027,140.38705303418803,1091.2292264102564,2457.0131151282048,133.8447148290598,317.27856491452991,45.682112478632476,413.73955448717948,910.54494670940164,38.484050170940172,88.42091790598289,14.177549914529914,114.99264688034188,256.07516487179487,492.11100376068373,2272.3547499572646,301.10900465811966,2700.515267094017,5766.0900254700846,315.03817423076919,993.42449918803413,96.133127521367499,1573.2708911111113,2977.8666920512819,75.445528846153849,255.39957034188032,21.691055256410259,360.36013521367522,712.89628965811971,526.6209684615385,2327.1623561965807,347.33507008547014,2744.6847432905979,5945.8031380341872,164.83513008547007,641.05724337606841,75.20211611111111,780.30423064102547,1661.398720213675,53.632767222222228,198.89552636752137,20.439218333333329,256.62656923076918,529.5940811538461,526.6209684615385,2327.1623561965807,347.33507008547014,2744.6847432905979,5945.8031380341872,247.78174525641026,768.60303273504292,86.031499017094006,1198.9194912393161,2301.3357682478636,63.18547517094018,200.46032252136749,21.872372905982903,283.55099829059827,569.06916888888884,756.43239598290586,2915.5257100427352,694.67510777777773,3218.8303969230769,7585.463610726496,387.59503970085473,936.63233401709397,161.42983559829057,1624.0919928632482,3109.7492021794874,137.08607829059829,297.28891500000003,64.377700811965809,541.93858414529916,1040.6912782478635,635.30227085470085,4949.9991551709409,541.7696855128205,731.07276307692302,6858.1438746153854,456.26723662393158,1150.4182618803418,315.7684124358974,1796.3760494017095,3718.82996034188,116.04329572649574,222.70029833333336,44.979196111111108,384.00594376068375,767.72873393162399,756.43239598290586,2915.5257100427352,694.67510777777773,3218.8303969230769,7585.463610726496,529.33576559829066,2915.5257100427352,408.00693619658114,3218.8303969230769,7071.6988087606842,324.07425106837604,412.95964021367519,78.932788846153841,719.14057145299137,1535.1072515811964,635.30227085470085,4949.9991551709409,541.7696855128205,731.07276307692302,6858.1438746153854,385.23045884615397,2332.4205680341879,278.13630683760681,2575.0633240170937,5570.8506577350418,179.61872803418802,368.45733435897432,63.905778162393162,731.57200756410248,1343.5538481196581,null,null,null,null,null,null,"Anhy. App.",null,null,1,null,null,null,null,null,null,null,null,null,1,17.72,17.72]
[null,null,null,null,222.31034119658116,579.61291440170942,93.818222735042724,705.81744991452979,1601.5589282478632,84.456767649572654,209.79693957264953,30.441494700854701,266.73068153846151,591.42588346153843,24.336305897435896,58.476183888888883,9.4608072222222219,74.148983461538464,166.42228047008547,315.82553991452988,1509.1713762820516,200.8925043162393,1753.3267685470084,3779.216189059829,198.27209170940171,649.91200256410264,63.957938034188032,1001.1913524786326,1913.333384786325,47.428226282051277,168.1957161111111,14.428414059829059,231.03345880341885,461.08581525641029,339.07642371794873,1546.0980817094016,231.88540337606833,1783.0877011111108,3900.1476099145293,104.76434440170941,417.3559722649573,50.145507222222221,499.27180901709397,1071.5376329059829,33.926270897435899,130.58099713675213,13.623661752136753,164.76061598290602,342.89154576923079,339.07642371794873,1546.0980817094016,231.88540337606833,1783.0877011111108,3900.1476099145293,156.45229354700854,503.29060294871783,57.388277991452995,763.67268294871781,1480.8038574358973,39.892366709401713,131.99676508547009,14.589861282051279,181.75728277777782,368.23627585470092,493.91424504273505,1942.5106235470084,462.71270649572654,2102.5445616239313,5001.6821367094017,245.40722918803419,609.21985115384598,107.21337457264957,1028.0810082905982,1989.921463205128,86.888411196581202,192.70340444444446,42.669258931623936,342.12156670940175,664.38264128205128,412.30143230769232,3313.2472162820509,359.69199209401705,473.82772679487181,4559.0683674786324,291.67551927350428,753.26057901709396,207.42242350427352,1144.1590772649572,2396.5175990598291,73.341747350427354,144.90757525641027,29.862768504273504,243.15938709401706,491.27147820512818,493.91424504273505,1942.5106235470084,462.71270649572654,2102.5445616239313,5001.6821367094017,340.90698683760689,1942.5106235470084,269.56718504273505,2102.5445616239313,4655.5293570512822,202.61129628205128,268.52647141025636,51.759979444444433,455.12220324786324,978.0199503846153,412.30143230769232,3313.2472162820509,359.69199209401705,473.82772679487181,4559.0683674786324,246.96209012820515,1554.0089955982905,183.13082606837608,1682.0366428205127,3666.1385546153842,113.15214854700852,237.32990047008551,42.21969051282052,459.8215593162393,852.52329884615392,null,null,null,null,null,null,"Sweep Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,13.17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M.B. Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,21.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Field Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0,15.39]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cultipacker",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tandem Disk",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Springtooth",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S. Harrow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drill",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planter",null,null,null,1,null,null,null,null,null,null,null,null,1,20.41,20.41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,2.583155555555555,3.5468712820512818,2.4539977777777779,4.7341293162393159,{"$f":"+SUM(E132:H132)","v":13.318153931623929},3.0178211538461541,4.043631965811965,2.8141492735042735,5.7599401282051277,{"$f":"+SUM(J132:M132)","v":15.635542521367519},4.3863968376068376,4.7390969230769233,3.7058347008547012,7.7544342735042733,{"$f":"+SUM(O132:R132)","v":20.585762735042735},2.4190085470085467,3.369333333333334,2.3326153846153845,4.3412564102564097,{"$f":"+SUM(T132:W132)","v":12.462213675213675},2.6328316239316245,3.6114501709401705,2.506157649572649,4.8136110256410252,{"$f":"+SUM(Y132:AB132)","v":13.564050470085469},3.5791607264957266,4.677001837606837,3.2910395299145296,7.0713883333333332,{"$f":"+SUM(AD132:AG132)","v":18.618590427350426},2.4192245299145294,3.3605860256410254,2.3273238034188033,4.331753162393162,{"$f":"+SUM(AI132:AL132)","v":12.438887521367519},2.7073457264957268,3.6909318803418802,2.5583175213675218,5.0222505128205119,{"$f":"+SUM(AN132:AQ132)","v":13.978845641025639},3.4201973076923076,4.4012996581196582,2.7595055982905983,7.1558376495726481,{"$f":"+SUM(AS132:AV132)","v":17.736840213675212},2.4192245299145294,3.3605860256410254,2.3273238034188033,4.331753162393162,{"$f":"+SUM(AX132:BA132)","v":12.438887521367519},2.7346675641025642,3.7207375213675213,2.5757041452991452,5.0942808119658123,{"$f":"+SUM(BC132:BF132)","v":14.125390042735042},3.4276487179487178,4.0883404273504267,2.886179572649572,7.3669609401709417,{"$f":"+SUM(BH132:BK132)","v":17.76912965811966},2.3720322649572645,3.3059423504273502,2.2900667521367519,4.2150144017094018,{"$f":"+SUM(BM132:BP132)","v":12.183055769230769},2.52106047008547,3.4822923931623926,2.4142569230769229,4.5478440598290595,{"$f":"+SUM(BR132:BU132)","v":12.965453846153846},2.9234366239316238,3.9194417948717946,2.6626372649572652,5.7673915384615384,{"$f":"+SUM(BW132:BZ132)","v":15.272907222222223},2.3720322649572645,3.3059423504273502,2.2900667521367519,4.2150144017094018,{"$f":"+SUM(CB132:CE132)","v":12.183055769230769},2.439094957264957,3.3879078632478627,2.3521618376068369,4.3541073931623924,{"$f":"+SUM(CG132:CJ132)","v":12.533272051282049},3.0029183333333331,3.8647981196581203,2.7247323504273502,5.8443894444444444,{"$f":"+SUM(CL132:CO132)","v":15.43683824786325},2.3720322649572645,3.3059423504273502,2.2900667521367519,4.2150144017094018,{"$f":"+SUM(CQ132:CT132)","v":12.183055769230769},2.3844512820512818,3.3233289743589749,2.3049695726495729,4.2299172222222223,{"$f":"+SUM(CV132:CY132)","v":12.242667051282051},2.7396351709401712,3.7480593589743587,2.6228964102564101,4.9800258547008545,{"$f":"+SUM(DA132:DD132)","v":14.090616794871796},2.3720322649572645,3.3059423504273502,2.2900667521367519,4.2150144017094018,{"$f":"+SUM(DF132:DI132)","v":12.183055769230769},2.4068055128205126,3.3531346153846151,2.3298076068376066,4.2696580769230774,{"$f":"+SUM(DK132:DN132)","v":12.359405811965813},2.7570217948717954,3.7232213247863251,2.5334794871794872,5.2606956410256398,{"$f":"+SUM(DP132:DS132)","v":14.274418247863247},null,null,null,null,null,null,"Rotary Hoe",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,7.2055137179487172,7.5929870512820505,5.3973048290598298,8.3505470940170934,28.546352692307693,2.7123133333333334,2.7967626495726492,1.9373666666666669,3.1494627350427353,10.595905384615385,0.8718149999999999,1.5300229059829058,0.69794876068376077,1.8156602991452993,4.9154469658119657,17.754226837606836,18.549043931623931,13.054870769230771,20.593214145299147,69.951355683760681,6.1871543162393161,6.3361825213675216,4.35162358974359,7.1930947008547008,24.068055128205128,1.5101524786324783,1.5349905128205128,1.0456812393162391,1.7560490170940171,5.8468732478632468,19.254444102564101,20.250449273504273,14.36383517094017,22.316973717948716,76.185702264957257,4.8955765384615386,5.0942808119658123,3.5717093162393159,5.6804584188034175,19.242025085470083,1.6865025213675213,1.8578849572649574,2.2006498290598291,1.944818076923077,7.6898553846153845,19.254444102564101,20.250449273504273,14.36383517094017,22.316973717948716,76.185702264957257,4.5701982905982907,4.7788377777777784,3.3581022222222225,5.3004364957264949,18.007574786324785,1.7262433760683757,2.6328316239316245,1.6889863247863246,1.9845589316239316,8.032620256410258,37.502947820512816,39.105001025641023,27.458446794871794,43.508784487179483,147.57518012820512,9.7365094017094016,9.942665085470086,6.8056213675213675,11.321175982905983,37.80597183760684,3.1420113247863242,3.3233289743589749,2.6179288034188031,3.4897438034188033,12.573012905982907,38.158671923076916,40.016556880341888,28.285553333333333,44.243990299145295,150.70477243589744,16.792994914529917,16.832735769230769,11.254113290598289,19.562435726495732,64.442279700854712,2.7570217948717954,3.8598305128205128,2.2552935042735043,3.8498952991452993,12.722041111111112,37.502947820512816,39.105001025641023,27.458446794871794,43.508784487179483,147.57518012820512,32.373893760683757,31.983936623931623,20.983171282051281,37.768714786324779,123.10971645299145,4.9104793589743592,4.8235462393162392,3.1420113247863242,5.7326182905982899,18.608655213675213,38.158671923076916,40.016556880341888,28.285553333333333,44.243990299145295,150.70477243589744,24.698941196581202,23.919026923076924,15.27042341880342,28.871730940170938,92.760122478632482,4.3491397863247858,4.7887729914529924,3.8722495299145301,5.0147991025641021,18.02496141025641,null,null,null,null,null,null,"Sprayer",null,null,null,1,1,1,null,null,null,null,null,null,3,17.46,5.82]
[null,null,null,null,65.438284871794863,71.352220811965822,52.693889529914529,75.54488098290598,265.02927619658118,24.400884786324784,26.040195042735039,18.780037649572648,28.235877264957264,97.456994743589732,8.0177174358974366,14.252064017094018,6.8652326495726488,16.410489188034187,45.54550329059829,160.63750230769233,173.70230829059827,127.12105897435896,185.62208089743592,647.08295047008551,55.503071196581196,58.828883974358973,42.102951752136754,64.275864871794866,220.71077179487179,13.501955384615385,14.214806965811965,10.09169329059829,15.647961538461541,53.45641717948719,174.69582965811966,190.14011931623929,140.14115649572648,201.71961085470085,706.69671632478628,44.214184658119656,47.639349572649571,34.728539401709405,51.111706752136747,177.69378038461537,15.610704487179488,17.756710641025638,22.105850427350425,17.935544487179484,73.408810042735041,174.69582965811966,190.14011931623929,140.14115649572648,201.71961085470085,706.69671632478628,41.335456495726497,44.686107307692311,32.691820598290597,47.766023547008551,166.47940794871798,16.194398290598286,24.612008076923079,16.88986324786325,18.541592521367519,76.237862136752128,339.02674764957266,365.8865978205128,267.19515277777776,391.84234354700851,1363.9508417948718,87.236143675213668,92.201266709401722,65.768630726495715,101.05602589743589,346.26206700854698,29.167303547008551,31.738040085470082,25.918488675213673,32.152835256410249,118.97666756410254,345.79759576923078,375.2828261538462,275.73943653846152,399.41546017094009,1396.2353186324785,149.27410166666667,154.84030512820513,108.04793252136749,173.27509410256408,585.43743341880338,25.493758290598294,37.527785854700852,22.287168076923077,36.211370042735041,121.52008226495727,339.02674764957266,365.8865978205128,267.19515277777776,391.84234354700851,1363.9508417948718,286.0571559401709,292.33869478632477,200.32619713675214,332.57382636752129,1111.2958742307692,43.295177393162398,43.983190940170935,29.917412179487179,50.366565726495722,167.56234623931624,345.79759576923078,375.2828261538462,275.73943653846152,399.41546017094009,1396.2353186324785,216.45104893162392,216.66217222222227,144.61448645299146,252.19049632478638,829.91820393162402,40.250034401709399,45.781464615384614,38.412019871794868,46.240968247863243,170.68448713675213,null,null,null,null,null,null,"S. Shreader",null,null,null,null,null,null,null,null,null,1,null,null,1,0]
[null,null,null,null,101.47082106837605,109.31963987179485,79.680413675213671,117.30010025641026,407.77097487179481,37.959967649572654,40.021524487179484,28.466870982905984,43.988158547008553,150.43652166666669,12.371824829059825,21.897210940170943,10.347525042735043,25.481339273504272,70.097900085470087,249.4111202991453,266.45249555555557,192.39789662393164,288.59063542735043,996.85214790598286,86.438842777777779,90.509796581196582,63.863553504273497,100.23637076923077,341.04856363247859,21.050233974358971,21.889759529914532,15.320099487179487,24.428206623931629,82.688299615384622,270.96556636752138,291.38739807692303,211.95288094017093,313.30199564102566,1087.6078410256409,68.687099743589741,73.115721239316244,52.582118376068372,79.506547435897431,273.89148679487175,24.043217094017091,27.041167820512822,33.106615769230771,27.659634871794871,111.85063555555556,270.96556636752138,291.38739807692303,211.95288094017093,313.30199564102566,1087.6078410256409,64.181480341880345,68.548006752136743,49.482331709401706,74.265722222222223,256.47754102564102,24.825615170940168,37.773682393162396,25.334794871794873,28.464387179487176,116.39847961538462,526.5464543589743,561.41657055555561,404.48490294871795,609.38874978632475,2101.8366776495723,135.91869068376067,141.91210833333332,99.799221367521369,157.66190581196582,535.29192619658124,44.872392564102562,48.352201153846146,39.005648888888892,49.60652188034188,181.83676448717949,536.59343918803427,575.36561055555546,417.1672032051282,620.63044405982907,2149.7566970085472,233.23410863247861,238.99901636752131,164.32098277777774,271.08230512820512,907.63641290598275,39.276383461538458,56.829422222222213,33.5661194017094,55.455878931623943,185.12780401709404,526.5464543589743,561.41657055555561,404.48490294871795,609.38874978632475,2101.8366776495723,447.9241409401709,452.25589410256401,305.2395697435897,521.42236790598292,1726.8419726923075,67.852541794871797,68.105889743589742,45.62250119658119,79.032140982905972,260.61307371794868,536.59343918803427,575.36561055555546,417.1672032051282,620.63044405982907,2149.7566970085472,339.94327111111107,336.26227444444447,220.96908735042734,396.55411863247861,1293.7287515384614,61.990765726495717,69.717878162393163,57.773267521367529,71.312479957264941,260.79439136752137,null,null,null,null,null,null,"Dry Fert. Spdr.",null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.6]
[null,null,null,null,65.438284871794863,71.352220811965822,52.693889529914529,75.54488098290598,265.02927619658118,24.400884786324784,26.040195042735039,18.780037649572648,28.235877264957264,97.456994743589732,8.0177174358974366,14.252064017094018,6.8652326495726488,16.410489188034187,45.54550329059829,160.63750230769233,173.70230829059827,127.12105897435896,185.62208089743592,647.08295047008551,55.503071196581196,58.828883974358973,42.102951752136754,64.275864871794866,220.71077179487179,13.501955384615385,14.214806965811965,10.09169329059829,15.647961538461541,53.45641717948719,174.69582965811966,190.14011931623929,140.14115649572648,201.71961085470085,706.69671632478628,44.214184658119656,47.639349572649571,34.728539401709405,51.111706752136747,177.69378038461537,15.610704487179488,17.756710641025638,22.105850427350425,17.935544487179484,73.408810042735041,174.69582965811966,190.14011931623929,140.14115649572648,201.71961085470085,706.69671632478628,41.335456495726497,44.686107307692311,32.691820598290597,47.766023547008551,166.47940794871798,16.194398290598286,24.612008076923079,16.88986324786325,18.541592521367519,76.237862136752128,339.02674764957266,365.8865978205128,267.19515277777776,391.84234354700851,1363.9508417948718,87.236143675213668,92.201266709401722,65.768630726495715,101.05602589743589,346.26206700854698,29.167303547008551,31.738040085470082,25.918488675213673,32.152835256410249,118.97666756410254,345.79759576923078,375.2828261538462,275.73943653846152,399.41546017094009,1396.2353186324785,149.27410166666667,154.84030512820513,108.04793252136749,173.27509410256408,585.43743341880338,25.493758290598294,37.527785854700852,22.287168076923077,36.211370042735041,121.52008226495727,339.02674764957266,365.8865978205128,267.19515277777776,391.84234354700851,1363.9508417948718,286.0571559401709,292.33869478632477,200.32619713675214,332.57382636752129,1111.2958742307692,43.295177393162398,43.983190940170935,29.917412179487179,50.366565726495722,167.56234623931624,345.79759576923078,375.2828261538462,275.73943653846152,399.41546017094009,1396.2353186324785,216.45104893162392,216.66217222222227,144.61448645299146,252.19049632478638,829.91820393162402,40.250034401709399,45.781464615384614,38.412019871794868,46.240968247863243,170.68448713675213,null,null,null,null,null,null,"Windrower",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baler",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operations/Month",{"$f":"SUM(EB119:EB138)","v":0},0,1,2,1,1,0,0,0,1,0,0,{"$f":"SUM(EN119:EN138)-SUM(EB139:EM139)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Custom Cost/Month",{"$f":"EB119*$EP119+EB120*$EP120+EB121*$EP121+EB122*$EP122+EB123*$EP123+EB124*$EP124+EB125*$EP125+EB126*$EP126+EB127*$EP127+EB128*$EP128+EB129*$EP129+EB130*$EP130+EB131*$EP131+EB132*$EP132+EB133*$EP133+EB134*$EP134+EB135*$EP135+EB136*$EP136","v":0},0,17.72,26.23,5.82,5.82,0,0,0,0,0,0,{"$f":"SUM(EB140:EM140)-EO140","v":0},{"$f":"SUM(EO119:EO138)","v":55.589999999999996}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Offset Disc",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB142:EM142)","v":0},{"$f":"EN142*EP142","v":0},10.79]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chisel",null,null,null,null,null,null,null,null,null,null,null,null,0,0,16.64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anhy. App.",null,null,1,null,null,null,null,null,null,null,null,null,1,17.72,17.72]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sweep Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,13.17]
[null,null,null,null,2.4713844017094018,3.3903916666666665,2.3099371794871795,4.6074553418803408,{"$f":"+SUM(E146:H146)","v":12.779168589743589},3.0600458119658116,4.1032432478632472,2.8663091452991449,5.8046485897435911,{"$f":"+SUM(J146:M146)","v":15.834246794871795},4.3863968376068376,4.8334814529914523,3.7058347008547012,7.8711730341880344,{"$f":"+SUM(O146:R146)","v":20.796886025641026},2.2677125213675211,3.1494627350427353,2.1335871367521366,4.1703059401709393,{"$f":"+SUM(T146:W146)","v":11.721068333333333},2.5434147008547008,3.4872599999999996,2.3943864957264962,4.7142588888888879,{"$f":"+SUM(Y146:AB146)","v":13.139320085470086},3.8349924786324787,5.0321857264957259,3.6139339743589742,7.3570257264957268,{"$f":"+SUM(AD146:AG146)","v":19.838137905982908},2.2577773076923076,3.1345599145299148,2.1211681196581198,4.1479517094017089,{"$f":"+SUM(AI146:AL146)","v":11.661457051282051},2.6402830341880335,3.5965473504273504,2.4689005982905985,4.9452526068376068,{"$f":"+SUM(AN146:AQ146)","v":13.650983589743589},3.5195494444444444,4.5403926495726488,2.7595055982905983,7.2676088034188044,{"$f":"+SUM(AS146:AV146)","v":18.087056495726493},2.2577773076923076,3.1345599145299148,2.1211681196581198,4.1479517094017089,{"$f":"+SUM(AX146:BA146)","v":11.661457051282051},2.6725724786324787,3.6338044017094022,2.4987062393162391,5.024734316239317,{"$f":"+SUM(BC146:BF146)","v":13.829817435897439},3.4947114102564103,4.1355326923076916,2.886179572649572,7.4414750427350427,{"$f":"+SUM(BH146:BK146)","v":17.957898717948716},2.1956822222222221,3.0600458119658116,2.0665244444444442,4.0163101282051281,{"$f":"+SUM(BM146:BP146)","v":11.338562606837606},2.3943864957264962,3.3059423504273502,2.2552935042735043,4.408751068376068,{"$f":"+SUM(BR146:BU146)","v":12.364373418803419},2.9234366239316238,3.8797009401709404,2.6626372649572652,5.735102094017094,{"$f":"+SUM(BW146:BZ146)","v":15.200876923076923},2.1931984188034188,3.0575620085470083,2.0640406410256409,4.013826324786324,{"$f":"+SUM(CB146:CE146)","v":11.328627393162392},2.2875829487179486,3.179268376068376,2.1609089743589744,4.1852087606837607,{"$f":"+SUM(CG146:CJ146)","v":11.81296905982906},3.0029183333333331,3.77041358974359,2.7247323504273502,5.7723591452991441,{"$f":"+SUM(CL146:CO146)","v":15.270423418803418},2.1956822222222221,3.0600458119658116,2.0665244444444442,4.0163101282051281,{"$f":"+SUM(CQ146:CT146)","v":11.338562606837606},2.2130688461538464,3.0873676495726503,2.0913624786324783,4.0386643589743585,{"$f":"+SUM(CV146:CY146)","v":11.430463333333334},2.7073457264957268,3.7033508974358984,2.5806717521367517,4.9452526068376068,{"$f":"+SUM(DA146:DD146)","v":13.936620982905982},2.1931984188034188,3.0575620085470083,2.0640406410256409,4.013826324786324,{"$f":"+SUM(DF146:DI146)","v":11.328627393162392},2.247842094017094,3.1320761111111106,2.1286195299145301,4.0908242307692309,{"$f":"+SUM(DK146:DN146)","v":11.599361965811966},2.6775400854700857,3.6114501709401705,2.5334794871794872,5.1712787179487174,{"$f":"+SUM(DP146:DS146)","v":13.993748461538463},null,null,null,null,null,null,"M.B. Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,21.8]
[null,null,null,null,11.971932478632477,14.212323162393162,11.415560512820512,13.683273034188034,51.283089188034182,4.3541073931623924,5.0768941880341885,4.0088587179487183,4.9874772649572652,18.427337564102565,0.8718149999999999,2.3347752136752136,0.69794876068376077,2.7893112393162394,6.6938502136752138,29.107692264957269,34.311260427350426,27.38641649572649,33.29538482905982,124.100754017094,9.8259263247863249,11.388238675213675,8.9441761111111102,11.264048504273505,41.422389615384617,2.3720322649572645,2.7321837606837605,2.1335871367521366,2.7197647435897436,9.9575679059829056,31.894519700854701,37.801004230769223,30.319788333333335,36.462234188034181,136.47754645299145,7.9779765811965815,9.3763579059829052,7.4638292735042748,9.1304613675213684,33.94862512820513,3.0004345299145299,3.6785128632478634,2.2006498290598291,3.4127458974358968,12.292343119658121,31.894519700854701,37.801004230769223,30.319788333333335,36.462234188034181,136.47754645299145,7.4886673076923076,8.8249535470085458,7.0415826923076912,8.5641541880341894,31.919357735042738,3.2115578205128208,3.6636100427350433,1.6889863247863246,3.6437396153846158,12.207893803418804,61.292816965811959,72.13461888888888,57.487630128205126,70.125221923076921,261.04028790598289,15.392129786324787,17.793967692307692,13.944072393162392,17.649907094017092,64.780076965811958,3.1420113247863242,6.5622086324786322,2.6179288034188031,6.1002211965811961,18.422369957264955,62.924675811965812,74.399847606837596,59.546703162393165,71.953301239316247,268.8245278205128,25.766976666666672,29.293977521367523,22.585224487179484,29.604452948717952,107.25063162393162,2.7570217948717954,8.0574582905982908,2.2552935042735043,7.2328355555555541,20.302609145299144,61.292816965811959,72.13461888888888,57.487630128205126,70.125221923076921,261.04028790598289,48.523583589743588,54.407713888888892,41.370229743589739,55.840868461538456,200.14239568376067,7.2924468376068363,8.1319723931623926,6.147413461538461,8.3977393589743574,29.969572051282043,62.924675811965812,74.399847606837596,59.546703162393165,71.953301239316247,268.8245278205128,35.831348119658117,39.378219401709401,29.323783162393163,41.328005085470082,145.86135576923078,7.7320800427350429,9.488129059829058,3.8722495299145301,8.8025993162393164,29.895057948717948,null,null,null,null,null,null,"Field Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0,15.39]
[null,null,null,null,114.65733341880343,139.68910427350428,114.82623205128203,130.61577038461539,499.78844012820514,41.355326923076923,49.579200042735039,40.182971709401713,47.204683974358979,178.32218264957262,8.0177174358974366,22.575289273504275,6.8652326495726488,26.472376837606834,63.930616196581198,277.86557226495728,336.46097871794865,275.10109905982904,316.78428803418802,1206.2119380769229,93.07308170940172,110.99123957264959,89.528694230769247,106.3117539316239,399.90476944444447,22.398939230769233,26.566761367521369,21.323452350427353,25.603045641025645,95.8921985897436,305.23460213675213,371.38077098290591,304.92412670940172,347.77718709401711,1329.3166869230768,76.059028290598278,91.853534230769242,74.926413931623927,86.741866794871797,329.58084324786324,29.167303547008551,36.578972948717947,22.105850427350425,33.104131965811966,120.9562588888889,305.23460213675213,371.38077098290591,304.92412670940172,347.77718709401711,1329.3166869230768,71.471443376068379,86.525775897435892,70.731269957264956,81.48365495726496,310.21214418803419,31.51946538461538,35.250138119658111,16.88986324786325,35.689771324786321,119.34923807692306,584.66993816239324,706.93764525641041,577.27565538461533,666.68512705128217,2535.5683658547009,145.63284585470089,173.28006170940171,139.48543239316237,166.39744243589743,624.79578239316243,29.167303547008551,65.184936923076918,25.918488675213673,59.104586153846164,179.37531529914529,601.51757675213662,730.32762205128199,598.54446405982912,685.53719499999988,2615.9268578632473,241.95722623931619,283.52367645299148,225.04500876068377,276.97637064102565,1027.5022820940171,25.493758290598294,80.870155512820517,22.287168076923077,71.138613717948701,199.78969559829056,584.66993816239324,706.93764525641041,577.27565538461533,666.68512705128217,2535.5683658547009,452.82220128205125,523.8763656837607,410.84095589743583,519.1645905982906,1906.7041134615383,67.887315042735054,78.130520341880342,60.962471111111107,77.882140000000007,284.86244649572654,601.51757675213662,730.32762205128199,598.54446405982912,685.53719499999988,2615.9268578632473,331.40643876068373,376.26889611111113,289.72821739316237,380.81177256410263,1378.2153248290597,75.204599914529908,94.310015811965812,38.412019871794868,85.350936880341862,293.27757247863246,null,null,null,null,null,null,"Cultipacker",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,174.52196341880341,210.74575247863245,171.89906700854704,199.03710316239315,756.20388606837605,63.125863888888887,74.958703376068371,60.232232905982912,72.142070299145303,270.45887047008546,12.371824829059825,34.251649145299147,10.347525042735043,40.416449230769224,97.387448247863233,423.40154978632478,508.02224846153837,412.03069773504268,483.26369598290597,1826.7181919658119,142.20022952991454,167.92994914529913,134.25454239316238,162.62702884615385,607.0117499145299,34.256616752136757,40.22519636752137,31.991388034188034,39.204353162393168,145.67755431623934,464.71465205128209,560.39075974358968,456.52803598290598,530.08339042735042,2011.7168382051282,115.95139500000001,138.73780756410258,112.2455602991453,132.39168982905983,499.32645269230773,44.164508589743583,54.976504871794873,33.106615769230771,50.172829059829056,182.42045829059828,464.71465205128209,560.39075974358968,456.52803598290598,530.08339042735042,2011.7168382051282,108.90981230769231,130.64805982905983,105.94166722222221,124.3093935042735,469.80893286324783,47.574770683760683,53.565704529914527,25.334794871794873,53.915920811965819,180.39119089743591,891.13402299145309,1067.6107397008548,864.71380602564125,1017.3186880769231,3840.7772567948723,222.59349478632475,262.25238397435896,209.210761965812,254.64201029914528,948.69865102564108,44.872392564102562,97.993496282051282,39.005648888888892,89.61065974358975,271.48219747863249,916.13847200854707,1102.3293438888891,896.2804636752137,1045.2987335897435,3960.0470131623933,370.79459337606841,429.99108025641033,337.97113119658121,424.9986353846154,1563.7554402136755,39.276383461538458,121.15993076923077,33.5661194017094,107.29782388888889,301.30025752136754,891.13402299145309,1067.6107397008548,864.71380602564125,1017.3186880769231,3840.7772567948723,695.44260303418798,795.90996752136743,617.68713700854687,798.36148149572637,2907.4011890598285,104.35451683760685,118.78541470085469,91.699538418803414,119.8733205982906,434.71279055555556,916.13847200854707,1102.3293438888891,896.2804636752137,1045.2987335897435,3960.0470131623933,510.56317935897431,573.15254170940159,436.34713320512822,587.45676559829064,2107.5196198717945,113.86996773504275,141.7456935042735,57.773267521367529,129.35896585470087,442.74789461538467,null,null,null,null,null,null,"Tandem Disk",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.27]
[null,null,null,null,114.65733341880343,139.68910427350428,114.82623205128203,130.61577038461539,499.78844012820514,41.355326923076923,49.579200042735039,40.182971709401713,47.204683974358979,178.32218264957262,8.0177174358974366,22.575289273504275,6.8652326495726488,26.472376837606834,63.930616196581198,277.86557226495728,336.46097871794865,275.10109905982904,316.78428803418802,1206.2119380769229,93.07308170940172,110.99123957264959,89.528694230769247,106.3117539316239,399.90476944444447,22.398939230769233,26.566761367521369,21.323452350427353,25.603045641025645,95.8921985897436,305.23460213675213,371.38077098290591,304.92412670940172,347.77718709401711,1329.3166869230768,76.059028290598278,91.853534230769242,74.926413931623927,86.741866794871797,329.58084324786324,29.167303547008551,36.578972948717947,22.105850427350425,33.104131965811966,120.9562588888889,305.23460213675213,371.38077098290591,304.92412670940172,347.77718709401711,1329.3166869230768,71.471443376068379,86.525775897435892,70.731269957264956,81.48365495726496,310.21214418803419,31.51946538461538,35.250138119658111,16.88986324786325,35.689771324786321,119.34923807692306,584.66993816239324,706.93764525641041,577.27565538461533,666.68512705128217,2535.5683658547009,145.63284585470089,173.28006170940171,139.48543239316237,166.39744243589743,624.79578239316243,29.167303547008551,65.184936923076918,25.918488675213673,59.104586153846164,179.37531529914529,601.51757675213662,730.32762205128199,598.54446405982912,685.53719499999988,2615.9268578632473,241.95722623931619,283.52367645299148,225.04500876068377,276.97637064102565,1027.5022820940171,25.493758290598294,80.870155512820517,22.287168076923077,71.138613717948701,199.78969559829056,584.66993816239324,706.93764525641041,577.27565538461533,666.68512705128217,2535.5683658547009,452.82220128205125,523.8763656837607,410.84095589743583,519.1645905982906,1906.7041134615383,67.887315042735054,78.130520341880342,60.962471111111107,77.882140000000007,284.86244649572654,601.51757675213662,730.32762205128199,598.54446405982912,685.53719499999988,2615.9268578632473,331.40643876068373,376.26889611111113,289.72821739316237,380.81177256410263,1378.2153248290597,75.204599914529908,94.310015811965812,38.412019871794868,85.350936880341862,293.27757247863246,null,null,null,null,null,null,"Springtooth",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S. Harrow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drill",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planter",null,null,null,1,null,null,null,null,null,null,null,null,1,20.41,20.41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rotary Hoe",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprayer",null,null,null,1,1,1,null,null,null,null,null,null,3,17.46,5.82]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S. Shreader",null,null,null,null,null,null,null,null,null,1,null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dry Fert. Spdr.",null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Windrower",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,2.5185766666666667,2.0218159829059825,2.3695484615384617,5.8717112820512822,{"$f":"+SUM(E160:H160)","v":12.781652393162393},2.5906069658119657,2.0466540170940171,2.6129611965811965,5.8990331196581201,{"$f":"+SUM(J160:M160)","v":13.149255299145299},3.1916873931623932,2.3024857692307692,3.3556184188034188,7.1831594871794868,{"$f":"+SUM(O160:R160)","v":16.032951068376068},2.401837905982906,1.9721399145299146,2.3024857692307692,5.5960091025641026,{"$f":"+SUM(T160:W160)","v":12.272472692307691},2.5608013247863242,2.0267835897435895,2.4167407264957261,5.9040007264957257,{"$f":"+SUM(Y160:AB160)","v":12.908326367521365},3.2935233333333334,2.2677125213675211,2.9308880341880341,7.4042179914529918,{"$f":"+SUM(AD160:AG160)","v":15.896341880341879},2.3968702991452995,1.9721399145299146,2.2950343589743585,5.5835900854700862,{"$f":"+SUM(AI160:AL160)","v":12.247634658119658},2.6154449999999998,2.0541054273504269,2.439094957264957,6.0629641452991452,{"$f":"+SUM(AN160:AQ160)","v":13.171609529914528},3.3581022222222225,2.314904786324786,2.9259204273504276,7.7221448290598289,{"$f":"+SUM(AS160:AV160)","v":16.321072264957266},2.3968702991452995,1.9721399145299146,2.2950343589743585,5.5835900854700862,{"$f":"+SUM(AX160:BA160)","v":12.247634658119658},2.6328316239316245,2.0640406410256409,2.4465463675213677,6.1176078205128208,{"$f":"+SUM(BC160:BF160)","v":13.261026452991455},3.4201973076923076,2.3496780341880337,2.9433070512820514,7.9655575641025633,{"$f":"+SUM(BH160:BK160)","v":16.678739957264956},2.3596132478632477,1.9547532905982907,2.2751639316239318,5.4991407692307694,{"$f":"+SUM(BM160:BP160)","v":12.088671239316239},2.4763520085470083,1.9969779487179486,2.3596132478632477,5.7226830769230768,{"$f":"+SUM(BR160:BU160)","v":12.555626282051282},2.8787281623931626,2.1559413675213674,2.5086414529914527,6.67646358974359,{"$f":"+SUM(BW160:BZ160)","v":14.219774572649573},2.3645808547008542,1.9547532905982907,2.2801315384615384,4.207562991452992,{"$f":"+SUM(CB160:CE160)","v":10.807028675213676},2.4142569230769229,1.9721399145299146,2.319872393162393,5.5835900854700862,{"$f":"+SUM(CG160:CJ160)","v":12.289859316239315},3.0029183333333331,2.175811794871795,2.7247323504273502,6.8056213675213675,{"$f":"+SUM(CL160:CO160)","v":14.709083846153845},2.3596132478632477,1.9547532905982907,2.2751639316239318,5.4991407692307694,{"$f":"+SUM(CQ160:CT160)","v":12.088671239316239},2.3720322649572645,1.9547532905982907,2.2900667521367519,5.4991407692307694,{"$f":"+SUM(CV160:CY160)","v":12.115993076923075},2.6576696581196586,2.0392026068376063,2.52106047008547,5.9685796153846153,{"$f":"+SUM(DA160:DD160)","v":13.18651235042735},2.3645808547008542,1.9547532905982907,2.2801315384615384,4.207562991452992,{"$f":"+SUM(DF160:DI160)","v":10.807028675213676},2.3919026923076925,1.9597208974358973,2.3099371794871795,5.5214949999999998,{"$f":"+SUM(DK160:DN160)","v":12.183055769230769},2.7917950427350431,2.0938462820512815,2.598058376068376,6.2989254700854707,{"$f":"+SUM(DP160:DS160)","v":13.782625170940172},null,null,null,null,null,null,"Baler",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,10.695257521367523,36.206402435897431,9.8010882905982921,41.536644572649571,98.239392820512819,9.8780861965811955,21.497318589743589,3.0476267948717952,29.400781068376062,63.823812649572645,2.8290520940170936,5.9884500427350424,0.94384529914529913,8.1692294444444435,17.930576880341878,25.111252564102568,91.57783205128203,22.341811752136749,105.06240081196582,244.09329717948714,8.0003308119658119,33.844305384615382,6.6392065384615382,38.826815042735042,87.310657777777777,1.9050772222222221,8.4151259829059839,1.5449257264957266,9.6545438888888881,21.51967282051282,28.258231495726495,97.300515128205134,25.727235811965812,111.62957705128206,262.91555948717951,6.7956861538461535,25.521080128205128,5.9710634188034177,29.279074700854707,67.566904401709408,1.8280793162393163,7.2750602136752143,1.5623123504273504,8.3455794871794868,19.011031367521369,28.258231495726495,97.300515128205134,25.727235811965812,111.62957705128206,262.91555948717951,6.4529212820512818,23.588681068376069,5.735102094017094,27.061038247863245,62.837742692307692,1.7461138034188028,6.5969818803418807,1.5300229059829058,7.5681490170940178,17.441267606837606,52.502636666666675,194.60351405982908,46.392480256410259,223.2566702991453,516.75530128205128,12.456274145299146,53.682443290598279,10.238237692307692,61.588389572649575,137.9653447008547,3.5344522649572645,13.193963760683761,4.3764616239316236,15.136298034188036,36.241175683760687,44.599174188034191,327.35038777777783,36.41504192307692,51.449504017094014,459.81410790598289,20.262868290598288,97.300515128205134,15.635542521367521,111.62957705128206,244.82850299145298,2.7570217948717954,11.97441628205128,2.2552935042735043,13.737916709401707,30.724648290598289,52.502636666666675,194.60351405982908,46.392480256410259,223.2566702991453,516.75530128205128,37.686749273504276,194.60351405982908,27.686956709401713,223.2566702991453,483.2338903418804,5.648168974358974,29.939766410256414,4.0709538034188029,34.346033675213675,74.00492286324787,44.599174188034191,327.35038777777783,36.41504192307692,51.449504017094014,459.81410790598289,27.654667264957265,155.68231448717947,19.001096153846156,178.60533623931622,380.94341414529913,3.9840206837606833,18.757683418803417,3.112205683760684,21.51967282051282,47.373582606837601,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,101.46833726495726,361.39836504273507,98.174813931623945,391.17171662393162,952.21323286324787,84.456767649572654,209.79693957264953,30.441494700854701,266.73068153846151,591.42588346153843,24.336305897435896,58.476183888888883,9.4608072222222219,74.148983461538464,166.42228047008547,236.60214606837604,914.12162363247865,223.01325756410262,989.43302709401723,2363.1700543589745,74.21604615384615,337.82707059829062,65.726406068376065,365.66057170940161,843.43009452991441,17.5803605982906,83.999747820512823,15.238133974358973,90.919624145299139,207.73786653846153,267.6621078205128,971.25655367521369,257.49341662393164,1051.2722808119656,2547.684358931624,63.851134487179493,254.75626525641022,59.516897521367518,275.74440414529914,653.86870141025634,17.061245683760681,72.616476752136748,15.528738974358973,78.599959188034191,183.8064205982906,267.6621078205128,971.25655367521369,257.49341662393164,1051.2722808119656,2547.684358931624,60.788604871794874,235.45711269230765,57.246701196581185,254.85313358974361,608.34555235042728,16.390618760683758,65.848112435897434,15.238133974358973,71.272739102564117,168.7496042735043,493.91424504273505,1942.5106235470084,462.71270649572654,2102.5445616239313,5001.6821367094017,115.32299273504273,535.86568478632466,101.22492452991452,580.01280675213684,1332.4264088034188,33.220870726495725,131.69622487179487,42.969799145299142,142.54547820512823,350.43237294871795,412.30143230769232,3313.2472162820509,359.69199209401705,473.82772679487181,4559.0683674786324,185.115385,971.25655367521369,153.29289559829058,1051.2722808119656,2360.9371150854699,25.493758290598294,119.53800713675217,22.287168076923077,129.38628769230766,296.70522119658119,493.91424504273505,1942.5106235470084,462.71270649572654,2102.5445616239313,5001.6821367094017,340.90698683760689,1942.5106235470084,269.56718504273505,2102.5445616239313,4655.5293570512822,50.893132051282045,298.84874354700855,39.512344786324782,323.46820303418804,712.72242341880337,412.30143230769232,3313.2472162820509,359.69199209401705,473.82772679487181,4559.0683674786324,246.96209012820515,1554.0089955982905,183.13082606837608,1682.0366428205127,3666.1385546153842,36.494523632478632,187.22910170940173,30.57313628205128,202.6560047435897,456.95276636752135,null,null,null,null,null,null,"Operations/Month",{"$f":"SUM(EB142:EB161)","v":0},0,1,2,1,1,0,0,0,1,0,0,{"$f":"SUM(EN142:EN161)-SUM(EB162:EM162)","v":0}]
[null,null,null,null,154.94462487179487,542.4229258119658,147.185222991453,598.8524556837607,1443.4052293589743,133.8447148290598,317.27856491452991,45.682112478632476,413.73955448717948,910.54494670940164,38.484050170940172,88.42091790598289,14.177549914529914,114.99264688034188,256.07516487179487,362.1608926923077,1372.0107838888889,334.72231632478639,1514.7450311538464,3583.6390240598294,114.21521641025639,507.04859752136747,98.927406367521385,559.79713072649565,1279.9883510256409,27.1007791025641,126.07786153846152,22.960278803418802,139.19234358974359,315.331263034188,408.94829769230768,1457.7616131196583,386.13207948717951,1609.4151984615385,3862.2571887606837,97.83204905982906,382.36414970085474,89.372214615384621,422.14226145299142,991.71067482905983,26.196674658119662,108.99177782051281,23.342784529914528,120.33034042735042,278.8615774358974,408.94829769230768,1457.7616131196583,386.13207948717951,1609.4151984615385,3862.2571887606837,93.053211282051265,353.39803423076927,85.924695470085481,390.16080863247856,922.53674961538468,25.116220170940174,98.83053803418801,22.8857647008547,109.11348418803419,255.94600709401709,756.43239598290586,2915.5257100427352,694.67510777777773,3218.8303969230769,7585.463610726496,177.60684726495725,804.28286884615375,152.42356440170937,887.95227081196583,2022.2655513247864,50.890648247863247,197.66355987179489,64.849623461538471,218.22696837606838,531.63079995726503,635.30227085470085,4949.9991551709409,541.7696855128205,731.07276307692302,6858.1438746153854,286.42972645299147,1457.7616131196583,231.47557581196585,1609.4151984615385,3585.0821138461542,39.276383461538458,179.41753995726498,33.5661194017094,198.08083884615385,450.34088166666663,756.43239598290586,2915.5257100427352,694.67510777777773,3218.8303969230769,7585.463610726496,529.33576559829066,2915.5257100427352,408.00693619658114,3218.8303969230769,7071.6988087606842,79.131493119658117,448.54260799145305,59.859662393162395,495.20582282051288,1082.7395863247864,635.30227085470085,4949.9991551709409,541.7696855128205,731.07276307692302,6858.1438746153854,385.23045884615397,2332.4205680341879,278.13630683760681,2575.0633240170937,5570.8506577350418,56.417110854700844,281.01503499999995,46.139132307692307,310.24940123931623,693.82067940170941,null,null,null,null,null,null,"Custom Cost/Month",{"$f":"EB142*$EP142+EB143*$EP143+EB144*$EP144+EB145*$EP145+EB146*$EP146+EB147*$EP147+EB148*$EP148+EB149*$EP149+EB150*$EP150+EB151*$EP151+EB152*$EP152+EB153*$EP153+EB154*$EP154+EB155*$EP155+EB156*$EP156+EB157*$EP157+EB158*$EP158+EB159*$EP159","v":0},0,17.72,26.23,5.82,5.82,0,0,0,0,0,0,{"$f":"SUM(EB163:EM163)-EO163","v":0},{"$f":"SUM(EO142:EO161)","v":55.589999999999996}]
[null,null,null,null,101.46833726495726,361.39836504273507,98.174813931623945,391.17171662393162,952.21323286324787,84.456767649572654,209.79693957264953,30.441494700854701,266.73068153846151,591.42588346153843,24.336305897435896,58.476183888888883,9.4608072222222219,74.148983461538464,166.42228047008547,236.60214606837604,914.12162363247865,223.01325756410262,989.43302709401723,2363.1700543589745,74.21604615384615,337.82707059829062,65.726406068376065,365.66057170940161,843.43009452991441,17.5803605982906,83.999747820512823,15.238133974358973,90.919624145299139,207.73786653846153,267.6621078205128,971.25655367521369,257.49341662393164,1051.2722808119656,2547.684358931624,63.851134487179493,254.75626525641022,59.516897521367518,275.74440414529914,653.86870141025634,17.061245683760681,72.616476752136748,15.528738974358973,78.599959188034191,183.8064205982906,267.6621078205128,971.25655367521369,257.49341662393164,1051.2722808119656,2547.684358931624,60.788604871794874,235.45711269230765,57.246701196581185,254.85313358974361,608.34555235042728,16.390618760683758,65.848112435897434,15.238133974358973,71.272739102564117,168.7496042735043,493.91424504273505,1942.5106235470084,462.71270649572654,2102.5445616239313,5001.6821367094017,115.32299273504273,535.86568478632466,101.22492452991452,580.01280675213684,1332.4264088034188,33.220870726495725,131.69622487179487,42.969799145299142,142.54547820512823,350.43237294871795,412.30143230769232,3313.2472162820509,359.69199209401705,473.82772679487181,4559.0683674786324,185.115385,971.25655367521369,153.29289559829058,1051.2722808119656,2360.9371150854699,25.493758290598294,119.53800713675217,22.287168076923077,129.38628769230766,296.70522119658119,493.91424504273505,1942.5106235470084,462.71270649572654,2102.5445616239313,5001.6821367094017,340.90698683760689,1942.5106235470084,269.56718504273505,2102.5445616239313,4655.5293570512822,50.893132051282045,298.84874354700855,39.512344786324782,323.46820303418804,712.72242341880337,412.30143230769232,3313.2472162820509,359.69199209401705,473.82772679487181,4559.0683674786324,246.96209012820515,1554.0089955982905,183.13082606837608,1682.0366428205127,3666.1385546153842,36.494523632478632,187.22910170940173,30.57313628205128,202.6560047435897,456.95276636752135]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Offset Disc",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB165:EM165)","v":0},{"$f":"EN165*EP165","v":0},10.79]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chisel",null,null,null,null,null,null,null,null,null,null,null,null,0,0,16.64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anhy. App.",null,null,1,null,null,null,null,null,null,null,null,null,1,17.72,17.72]
[null,null,"difference",null,{"$f":"+E90-E8","v":0},{"$f":"+F90-F8","v":0},0,0,null,{"$f":"+J90-J8","v":0},{"$f":"+K90-K8","v":0},0,0,null,{"$f":"+O90-O8","v":0},{"$f":"+P90-P8","v":0},0,0,null,{"$f":"+T90-T8","v":0},{"$f":"+U90-U8","v":0},0,0,null,{"$f":"+Y90-Y8","v":0},{"$f":"+Z90-Z8","v":0},0,0,null,{"$f":"+AD90-AD8","v":0},{"$f":"+AE90-AE8","v":0},0,0,null,{"$f":"+AI90-AI8","v":0},{"$f":"+AJ90-AJ8","v":0},0,0,null,{"$f":"+AN90-AN8","v":0},{"$f":"+AO90-AO8","v":0},0,0,null,{"$f":"+AS90-AS8","v":0},{"$f":"+AT90-AT8","v":0},0,0,null,{"$f":"+AX90-AX8","v":0},{"$f":"+AY90-AY8","v":0},0,0,null,{"$f":"+BC90-BC8","v":0},{"$f":"+BD90-BD8","v":0},0,0,null,{"$f":"+BH90-BH8","v":0},{"$f":"+BI90-BI8","v":0},0,0,null,{"$f":"+BM90-BM8","v":0},{"$f":"+BN90-BN8","v":0},0,0,null,{"$f":"+BR90-BR8","v":0},{"$f":"+BS90-BS8","v":0},0,0,null,{"$f":"+BW90-BW8","v":0},{"$f":"+BX90-BX8","v":0},0,0,null,{"$f":"+CB90-CB8","v":0},{"$f":"+CC90-CC8","v":0},0,0,null,{"$f":"+CG90-CG8","v":0},{"$f":"+CH90-CH8","v":0},0,0,null,{"$f":"+CL90-CL8","v":0},{"$f":"+CM90-CM8","v":0},0,0,null,{"$f":"+CQ90-CQ8","v":0},{"$f":"+CR90-CR8","v":0},0,0,null,{"$f":"+CV90-CV8","v":0},{"$f":"+CW90-CW8","v":0},0,0,null,{"$f":"+DA90-DA8","v":0},{"$f":"+DB90-DB8","v":0},{"$f":"+DC90-DC8","v":0},{"$f":"+DD90-DD8","v":0},null,{"$f":"+DF90-DF8","v":0},{"$f":"+DG90-DG8","v":0},0,0,null,{"$f":"+DK90-DK8","v":0},{"$f":"+DL90-DL8","v":0},0,0,null,{"$f":"+DP90-DP8","v":0},{"$f":"+DQ90-DQ8","v":0},0,0,null,null,null,null,null,null,null,"Sweep Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,13.17]
[null,null,"should be zero",null,{"$f":"+E91-E9","v":0},0,0,0,null,{"$f":"+J91-J9","v":0},0,0,0,null,{"$f":"+O91-O9","v":0},0,0,0,null,{"$f":"+T91-T9","v":0},0,0,0,null,{"$f":"+Y91-Y9","v":0},0,0,0,null,{"$f":"+AD91-AD9","v":0},0,0,0,null,{"$f":"+AI91-AI9","v":0},0,0,0,null,{"$f":"+AN91-AN9","v":0},0,0,0,null,{"$f":"+AS91-AS9","v":0},0,0,0,null,{"$f":"+AX91-AX9","v":0},0,0,0,null,{"$f":"+BC91-BC9","v":0},0,0,0,null,{"$f":"+BH91-BH9","v":0},0,0,0,null,{"$f":"+BM91-BM9","v":0},0,0,0,null,{"$f":"+BR91-BR9","v":0},0,0,0,null,{"$f":"+BW91-BW9","v":0},0,0,0,null,{"$f":"+CB91-CB9","v":0},0,0,0,null,{"$f":"+CG91-CG9","v":0},0,0,0,null,{"$f":"+CL91-CL9","v":0},0,0,0,null,{"$f":"+CQ91-CQ9","v":0},0,0,0,null,{"$f":"+CV91-CV9","v":0},0,0,0,null,{"$f":"+DA91-DA9","v":0},0,0,0,null,{"$f":"+DF91-DF9","v":0},0,0,0,null,{"$f":"+DK91-DK9","v":0},0,0,0,null,{"$f":"+DP91-DP9","v":0},0,0,0,null,null,null,null,null,null,null,"M.B. Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,21.8]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,"Field Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0,15.39]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,"Cultipacker",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,"Tandem Disk",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Springtooth",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S. Harrow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drill",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planter",null,null,null,1,null,null,null,null,null,null,null,null,1,20.41,20.41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rotary Hoe",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprayer",null,null,null,1,1,1,null,null,null,null,null,null,3,17.46,5.82]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S. Shreader",null,null,null,null,null,null,null,null,null,1,null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dry Fert. Spdr.",null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.6]
[null,null,null,null,{"$f":"+E104-E22","v":0},{"$f":"+F104-F22","v":0},0,0,null,{"$f":"+J104-J22","v":0},{"$f":"+K104-K22","v":0},0,0,null,{"$f":"+O104-O22","v":0},{"$f":"+P104-P22","v":0},0,0,null,{"$f":"+T104-T22","v":0},{"$f":"+U104-U22","v":0},0,0,null,{"$f":"+Y104-Y22","v":0},{"$f":"+Z104-Z22","v":0},0,0,null,{"$f":"+AD104-AD22","v":0},{"$f":"+AE104-AE22","v":0},0,0,null,{"$f":"+AI104-AI22","v":0},{"$f":"+AJ104-AJ22","v":0},0,0,null,{"$f":"+AN104-AN22","v":0},{"$f":"+AO104-AO22","v":0},0,0,null,{"$f":"+AS104-AS22","v":0},{"$f":"+AT104-AT22","v":0},0,0,null,{"$f":"+AX104-AX22","v":0},{"$f":"+AY104-AY22","v":0},0,0,null,{"$f":"+BC104-BC22","v":0},{"$f":"+BD104-BD22","v":0},0,0,null,{"$f":"+BH104-BH22","v":0},{"$f":"+BI104-BI22","v":0},0,0,null,{"$f":"+BM104-BM22","v":0},{"$f":"+BN104-BN22","v":0},0,0,null,{"$f":"+BR104-BR22","v":0},{"$f":"+BS104-BS22","v":0},0,0,null,{"$f":"+BW104-BW22","v":0},{"$f":"+BX104-BX22","v":0},0,0,null,{"$f":"+CB104-CB22","v":0},{"$f":"+CC104-CC22","v":0},0,0,null,{"$f":"+CG104-CG22","v":0},{"$f":"+CH104-CH22","v":0},0,0,null,{"$f":"+CL104-CL22","v":0},{"$f":"+CM104-CM22","v":0},0,0,null,{"$f":"+CQ104-CQ22","v":0},{"$f":"+CR104-CR22","v":0},0,0,null,{"$f":"+CV104-CV22","v":0},{"$f":"+CW104-CW22","v":0},0,0,null,{"$f":"+DA104-DA22","v":0},{"$f":"+DB104-DB22","v":0},0,0,null,{"$f":"+DF104-DF22","v":0},{"$f":"+DG104-DG22","v":0},0,0,null,{"$f":"+DK104-DK22","v":0},{"$f":"+DL104-DL22","v":0},0,0,null,{"$f":"+DP104-DP22","v":0},{"$f":"+DQ104-DQ22","v":0},0,0,null,null,null,null,null,null,null,"Windrower",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,{"$f":"+E105-E23","v":0},0,0,0,null,{"$f":"+J105-J23","v":0},0,0,0,null,{"$f":"+O105-O23","v":0},0,0,0,null,{"$f":"+T105-T23","v":0},0,0,0,null,{"$f":"+Y105-Y23","v":0},0,0,0,null,{"$f":"+AD105-AD23","v":0},0,0,0,null,{"$f":"+AI105-AI23","v":0},0,0,0,null,{"$f":"+AN105-AN23","v":0},0,0,0,null,{"$f":"+AS105-AS23","v":0},0,0,0,null,{"$f":"+AX105-AX23","v":0},0,0,0,null,{"$f":"+BC105-BC23","v":0},0,0,0,null,{"$f":"+BH105-BH23","v":0},0,0,0,null,{"$f":"+BM105-BM23","v":0},0,0,0,null,{"$f":"+BR105-BR23","v":0},0,0,0,null,{"$f":"+BW105-BW23","v":0},0,0,0,null,{"$f":"+CB105-CB23","v":0},0,0,0,null,{"$f":"+CG105-CG23","v":0},0,0,0,null,{"$f":"+CL105-CL23","v":0},0,0,0,null,{"$f":"+CQ105-CQ23","v":0},0,0,0,null,{"$f":"+CV105-CV23","v":0},0,0,0,null,{"$f":"+DA105-DA23","v":0},0,0,0,null,{"$f":"+DF105-DF23","v":0},0,0,0,null,{"$f":"+DK105-DK23","v":0},0,0,0,null,{"$f":"+DP105-DP23","v":0},0,0,0,null,null,null,null,null,null,null,"Baler",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,"Operations/Month",{"$f":"SUM(EB165:EB184)","v":0},0,1,2,1,1,0,0,0,1,0,0,{"$f":"SUM(EN165:EN184)-SUM(EB185:EM185)","v":0}]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,"Custom Cost/Month",{"$f":"EB165*$EP165+EB166*$EP166+EB167*$EP167+EB168*$EP168+EB169*$EP169+EB170*$EP170+EB171*$EP171+EB172*$EP172+EB173*$EP173+EB174*$EP174+EB175*$EP175+EB176*$EP176+EB177*$EP177+EB178*$EP178+EB179*$EP179+EB180*$EP180+EB181*$EP181+EB182*$EP182","v":0},0,17.72,26.23,5.82,5.82,0,0,0,0,0,0,{"$f":"SUM(EB186:EM186)-EO186","v":0},{"$f":"SUM(EO165:EO184)","v":55.589999999999996}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Offset Disc",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB188:EM188)","v":0},{"$f":"EN188*EP188","v":0},10.79]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chisel",null,null,null,null,null,null,null,null,null,null,null,null,0,0,16.64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anhy. App.",null,null,1,null,null,null,null,null,null,null,null,null,1,17.72,17.72]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sweep Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,13.17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M.B. Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,21.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Field Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0,15.39]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cultipacker",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tandem Disk",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.27]
[null,null,null,null,{"$f":"+E118-E36","v":0},{"$f":"+F118-F36","v":0},0,0,null,{"$f":"+J118-J36","v":0},{"$f":"+K118-K36","v":0},0,0,null,{"$f":"+O118-O36","v":0},{"$f":"+P118-P36","v":0},0,0,null,{"$f":"+T118-T36","v":0},{"$f":"+U118-U36","v":0},0,0,null,{"$f":"+Y118-Y36","v":0},{"$f":"+Z118-Z36","v":0},0,0,null,{"$f":"+AD118-AD36","v":0},{"$f":"+AE118-AE36","v":0},0,0,null,{"$f":"+AI118-AI36","v":0},{"$f":"+AJ118-AJ36","v":0},0,0,null,{"$f":"+AN118-AN36","v":0},{"$f":"+AO118-AO36","v":0},0,0,null,{"$f":"+AS118-AS36","v":0},{"$f":"+AT118-AT36","v":0},0,0,null,{"$f":"+AX118-AX36","v":0},{"$f":"+AY118-AY36","v":0},0,0,null,{"$f":"+BC118-BC36","v":0},{"$f":"+BD118-BD36","v":0},0,0,null,{"$f":"+BH118-BH36","v":0},{"$f":"+BI118-BI36","v":0},0,0,null,{"$f":"+BM118-BM36","v":0},{"$f":"+BN118-BN36","v":0},0,0,null,{"$f":"+BR118-BR36","v":0},{"$f":"+BS118-BS36","v":0},0,0,null,{"$f":"+BW118-BW36","v":0},{"$f":"+BX118-BX36","v":0},0,0,null,{"$f":"+CB118-CB36","v":0},{"$f":"+CC118-CC36","v":0},0,0,null,{"$f":"+CG118-CG36","v":0},{"$f":"+CH118-CH36","v":0},0,0,null,{"$f":"+CL118-CL36","v":0},{"$f":"+CM118-CM36","v":0},0,0,null,{"$f":"+CQ118-CQ36","v":0},{"$f":"+CR118-CR36","v":0},0,0,null,{"$f":"+CV118-CV36","v":0},{"$f":"+CW118-CW36","v":0},0,0,null,{"$f":"+DA118-DA36","v":0},{"$f":"+DB118-DB36","v":0},0,0,null,{"$f":"+DF118-DF36","v":0},{"$f":"+DG118-DG36","v":0},0,0,null,{"$f":"+DK118-DK36","v":0},{"$f":"+DL118-DL36","v":0},0,0,null,{"$f":"+DP118-DP36","v":0},{"$f":"+DQ118-DQ36","v":0},0,0,null,null,null,null,null,null,null,"Springtooth",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,{"$f":"+E119-E37","v":0},0,0,0,null,{"$f":"+J119-J37","v":0},0,0,0,null,{"$f":"+O119-O37","v":0},0,0,0,null,{"$f":"+T119-T37","v":0},0,0,0,null,{"$f":"+Y119-Y37","v":0},0,0,0,null,{"$f":"+AD119-AD37","v":0},0,0,0,null,{"$f":"+AI119-AI37","v":0},0,0,0,null,{"$f":"+AN119-AN37","v":0},0,0,0,null,{"$f":"+AS119-AS37","v":0},0,0,0,null,{"$f":"+AX119-AX37","v":0},0,0,0,null,{"$f":"+BC119-BC37","v":0},0,0,0,null,{"$f":"+BH119-BH37","v":0},0,0,0,null,{"$f":"+BM119-BM37","v":0},0,0,0,null,{"$f":"+BR119-BR37","v":0},0,0,0,null,{"$f":"+BW119-BW37","v":0},0,0,0,null,{"$f":"+CB119-CB37","v":0},0,0,0,null,{"$f":"+CG119-CG37","v":0},0,0,0,null,{"$f":"+CL119-CL37","v":0},0,0,0,null,{"$f":"+CQ119-CQ37","v":0},0,0,0,null,{"$f":"+CV119-CV37","v":0},0,0,0,null,{"$f":"+DA119-DA37","v":0},0,0,0,null,{"$f":"+DF119-DF37","v":0},0,0,0,null,{"$f":"+DK119-DK37","v":0},0,0,0,null,{"$f":"+DP119-DP37","v":0},0,0,0,null,null,null,null,null,null,null,"S. Harrow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.8]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,"Drill",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.55]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,"Planter",null,null,null,1,null,null,null,null,null,null,null,null,1,20.41,20.41]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,"Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rotary Hoe",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprayer",null,null,null,1,1,1,null,null,null,null,null,null,3,17.46,5.82]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S. Shreader",null,null,null,null,null,null,null,null,null,1,null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dry Fert. Spdr.",null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Windrower",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baler",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operations/Month",{"$f":"SUM(EB188:EB207)","v":0},0,1,2,1,1,0,0,0,1,0,0,{"$f":"SUM(EN188:EN207)-SUM(EB208:EM208)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Custom Cost/Month",{"$f":"EB188*$EP188+EB189*$EP189+EB190*$EP190+EB191*$EP191+EB192*$EP192+EB193*$EP193+EB194*$EP194+EB195*$EP195+EB196*$EP196+EB197*$EP197+EB198*$EP198+EB199*$EP199+EB200*$EP200+EB201*$EP201+EB202*$EP202+EB203*$EP203+EB204*$EP204+EB205*$EP205","v":0},{"$f":"EC188*$EP188+EC189*$EP189+EC190*$EP190+EC191*$EP191+EC192*$EP192+EC193*$EP193+EC194*$EP194+EC195*$EP195+EC196*$EP196+EC197*$EP197+EC198*$EP198+EC199*$EP199+EC200*$EP200+EC201*$EP201+EC202*$EP202+EC203*$EP203+EC204*$EP204+EC205*$EP205","v":0},17.72,26.23,5.82,5.82,0,0,0,0,0,0,{"$f":"SUM(EB209:EM209)-EO209","v":0},{"$f":"SUM(EO188:EO207)","v":55.589999999999996}]
[null,null,null,null,{"$f":"+E132-E50","v":0},{"$f":"+F132-F50","v":0},0,0,null,{"$f":"+J132-J50","v":0},{"$f":"+K132-K50","v":0},0,0,null,{"$f":"+O132-O50","v":0},{"$f":"+P132-P50","v":0},0,0,null,{"$f":"+T132-T50","v":0},{"$f":"+U132-U50","v":0},0,0,null,{"$f":"+Y132-Y50","v":0},{"$f":"+Z132-Z50","v":0},0,0,null,{"$f":"+AD132-AD50","v":0},{"$f":"+AE132-AE50","v":0},0,0,null,{"$f":"+AI132-AI50","v":0},{"$f":"+AJ132-AJ50","v":0},0,0,null,{"$f":"+AN132-AN50","v":0},{"$f":"+AO132-AO50","v":0},0,0,null,{"$f":"+AS132-AS50","v":0},{"$f":"+AT132-AT50","v":0},0,0,null,{"$f":"+AX132-AX50","v":0},{"$f":"+AY132-AY50","v":0},0,0,null,{"$f":"+BC132-BC50","v":0},{"$f":"+BD132-BD50","v":0},0,0,null,{"$f":"+BH132-BH50","v":0},{"$f":"+BI132-BI50","v":0},0,0,null,{"$f":"+BM132-BM50","v":0},{"$f":"+BN132-BN50","v":0},0,0,null,{"$f":"+BR132-BR50","v":0},{"$f":"+BS132-BS50","v":0},0,0,null,{"$f":"+BW132-BW50","v":0},{"$f":"+BX132-BX50","v":0},0,0,null,{"$f":"+CB132-CB50","v":0},{"$f":"+CC132-CC50","v":0},0,0,null,{"$f":"+CG132-CG50","v":0},{"$f":"+CH132-CH50","v":0},0,0,null,{"$f":"+CL132-CL50","v":0},{"$f":"+CM132-CM50","v":0},0,0,null,{"$f":"+CQ132-CQ50","v":0},{"$f":"+CR132-CR50","v":0},0,0,null,{"$f":"+CV132-CV50","v":0},{"$f":"+CW132-CW50","v":0},0,0,null,{"$f":"+DA132-DA50","v":0},{"$f":"+DB132-DB50","v":0},0,0,null,{"$f":"+DF132-DF50","v":0},{"$f":"+DG132-DG50","v":0},0,0,null,{"$f":"+DK132-DK50","v":0},{"$f":"+DL132-DL50","v":0},0,0,null,{"$f":"+DP132-DP50","v":0},{"$f":"+DQ132-DQ50","v":0},0,0]
[null,null,null,null,{"$f":"+E133-E51","v":0},0,0,0,null,{"$f":"+J133-J51","v":0},0,0,0,null,{"$f":"+O133-O51","v":0},0,0,0,null,{"$f":"+T133-T51","v":0},0,0,0,null,{"$f":"+Y133-Y51","v":0},0,0,0,null,{"$f":"+AD133-AD51","v":0},0,0,0,null,{"$f":"+AI133-AI51","v":0},0,0,0,null,{"$f":"+AN133-AN51","v":0},0,0,0,null,{"$f":"+AS133-AS51","v":0},0,0,0,null,{"$f":"+AX133-AX51","v":0},0,0,0,null,{"$f":"+BC133-BC51","v":0},0,0,0,null,{"$f":"+BH133-BH51","v":0},0,0,0,null,{"$f":"+BM133-BM51","v":0},0,0,0,null,{"$f":"+BR133-BR51","v":0},0,0,0,null,{"$f":"+BW133-BW51","v":0},0,0,0,null,{"$f":"+CB133-CB51","v":0},0,0,0,null,{"$f":"+CG133-CG51","v":0},0,0,0,null,{"$f":"+CL133-CL51","v":0},0,0,0,null,{"$f":"+CQ133-CQ51","v":0},0,0,0,null,{"$f":"+CV133-CV51","v":0},0,0,0,null,{"$f":"+DA133-DA51","v":0},0,0,0,null,{"$f":"+DF133-DF51","v":0},0,0,0,null,{"$f":"+DK133-DK51","v":0},0,0,0,null,{"$f":"+DP133-DP51","v":0},0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,"fertilizer"]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,"Anhydrous Ammonia",3,123,160,0.82,0,0,820,0,null,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"pesticide"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clarity",4,"Fl. Oz.",16,160,0.78,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Glyphosate (generic 4# ai/gal)",4,"Fl. Oz.",32,160,0.25,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bicep II Magnum ",5,"Fl. Oz.",40,160,0.38,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fierce",5,"Ounce",3,160,8,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Glyphosate (generic 4# ai/gal)",6,"Fl. Oz.",22,160,0.25,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Status",6,"Ounce",5,160,4.6500000000000004,0]
[null,null,null,null,{"$f":"+E146-E64","v":0},{"$f":"+F146-F64","v":0},0,0,null,{"$f":"+J146-J64","v":0},{"$f":"+K146-K64","v":0},0,0,null,{"$f":"+O146-O64","v":0},{"$f":"+P146-P64","v":0},0,0,null,{"$f":"+T146-T64","v":0},{"$f":"+U146-U64","v":0},0,0,null,{"$f":"+Y146-Y64","v":0},{"$f":"+Z146-Z64","v":0},0,0,null,{"$f":"+AD146-AD64","v":0},{"$f":"+AE146-AE64","v":0},0,0,null,{"$f":"+AI146-AI64","v":0},{"$f":"+AJ146-AJ64","v":0},0,0,null,{"$f":"+AN146-AN64","v":0},{"$f":"+AO146-AO64","v":0},0,0,null,{"$f":"+AS146-AS64","v":0},{"$f":"+AT146-AT64","v":0},0,0,null,{"$f":"+AX146-AX64","v":0},{"$f":"+AY146-AY64","v":0},0,0,null,{"$f":"+BC146-BC64","v":0},{"$f":"+BD146-BD64","v":0},0,0,null,{"$f":"+BH146-BH64","v":0},{"$f":"+BI146-BI64","v":0},0,0,null,{"$f":"+BM146-BM64","v":0},{"$f":"+BN146-BN64","v":0},0,0,null,{"$f":"+BR146-BR64","v":0},{"$f":"+BS146-BS64","v":0},0,0,null,{"$f":"+BW146-BW64","v":0},{"$f":"+BX146-BX64","v":0},0,0,null,{"$f":"+CB146-CB64","v":0},{"$f":"+CC146-CC64","v":0},0,0,null,{"$f":"+CG146-CG64","v":0},{"$f":"+CH146-CH64","v":0},0,0,null,{"$f":"+CL146-CL64","v":0},{"$f":"+CM146-CM64","v":0},0,0,null,{"$f":"+CQ146-CQ64","v":0},{"$f":"+CR146-CR64","v":0},0,0,null,{"$f":"+CV146-CV64","v":0},{"$f":"+CW146-CW64","v":0},0,0,null,{"$f":"+DA146-DA64","v":0},{"$f":"+DB146-DB64","v":0},0,0,null,{"$f":"+DF146-DF64","v":0},{"$f":"+DG146-DG64","v":0},0,0,null,{"$f":"+DK146-DK64","v":0},{"$f":"+DL146-DL64","v":0},0,0,null,{"$f":"+DP146-DP64","v":0},{"$f":"+DQ146-DQ64","v":0},0,0]
[null,null,null,null,{"$f":"+E147-E65","v":0},0,0,0,null,{"$f":"+J147-J65","v":0},0,0,0,null,{"$f":"+O147-O65","v":0},0,0,0,null,{"$f":"+T147-T65","v":0},0,0,0,null,{"$f":"+Y147-Y65","v":0},0,0,0,null,{"$f":"+AD147-AD65","v":0},0,0,0,null,{"$f":"+AI147-AI65","v":0},0,0,0,null,{"$f":"+AN147-AN65","v":0},0,0,0,null,{"$f":"+AS147-AS65","v":0},0,0,0,null,{"$f":"+AX147-AX65","v":0},0,0,0,null,{"$f":"+BC147-BC65","v":0},0,0,0,null,{"$f":"+BH147-BH65","v":0},0,0,0,null,{"$f":"+BM147-BM65","v":0},0,0,0,null,{"$f":"+BR147-BR65","v":0},0,0,0,null,{"$f":"+BW147-BW65","v":0},0,0,0,null,{"$f":"+CB147-CB65","v":0},0,0,0,null,{"$f":"+CG147-CG65","v":0},0,0,0,null,{"$f":"+CL147-CL65","v":0},0,0,0,null,{"$f":"+CQ147-CQ65","v":0},0,0,0,null,{"$f":"+CV147-CV65","v":0},0,0,0,null,{"$f":"+DA147-DA65","v":0},0,0,0,null,{"$f":"+DF147-DF65","v":0},0,0,0,null,{"$f":"+DK147-DK65","v":0},0,0,0,null,{"$f":"+DP147-DP65","v":0},0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,"planting"]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,"Seeding",null,"Plant Pop.","Seed Cost","Planting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate","Area","(000/acre)","$/bag","Month"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Default","State",{"$f":"+IF(Budget!BB3,20,32)","v":20},300,4]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"+E160-E78","v":0},{"$f":"+F160-F78","v":0},0,0,null,{"$f":"+J160-J78","v":0},{"$f":"+K160-K78","v":0},0,0,null,{"$f":"+O160-O78","v":0},{"$f":"+P160-P78","v":0},0,0,null,{"$f":"+T160-T78","v":0},{"$f":"+U160-U78","v":0},0,0,null,{"$f":"+Y160-Y78","v":0},{"$f":"+Z160-Z78","v":0},0,0,null,{"$f":"+AD160-AD78","v":0},{"$f":"+AE160-AE78","v":0},0,0,null,{"$f":"+AI160-AI78","v":0},{"$f":"+AJ160-AJ78","v":0},0,0,null,{"$f":"+AN160-AN78","v":0},{"$f":"+AO160-AO78","v":0},0,0,null,{"$f":"+AS160-AS78","v":0},{"$f":"+AT160-AT78","v":0},0,0,null,{"$f":"+AX160-AX78","v":0},{"$f":"+AY160-AY78","v":0},0,0,null,{"$f":"+BC160-BC78","v":0},{"$f":"+BD160-BD78","v":0},0,0,null,{"$f":"+BH160-BH78","v":0},{"$f":"+BI160-BI78","v":0},0,0,null,{"$f":"+BM160-BM78","v":0},{"$f":"+BN160-BN78","v":0},0,0,null,{"$f":"+BR160-BR78","v":0},{"$f":"+BS160-BS78","v":0},0,0,null,{"$f":"+BW160-BW78","v":0},{"$f":"+BX160-BX78","v":0},0,0,null,{"$f":"+CB160-CB78","v":0},{"$f":"+CC160-CC78","v":0},0,0,null,{"$f":"+CG160-CG78","v":0},{"$f":"+CH160-CH78","v":0},0,0,null,{"$f":"+CL160-CL78","v":0},{"$f":"+CM160-CM78","v":0},0,0,null,{"$f":"+CQ160-CQ78","v":0},{"$f":"+CR160-CR78","v":0},0,0,null,{"$f":"+CV160-CV78","v":0},{"$f":"+CW160-CW78","v":0},0,0,null,{"$f":"+DA160-DA78","v":0},{"$f":"+DB160-DB78","v":0},0,0,null,{"$f":"+DF160-DF78","v":0},{"$f":"+DG160-DG78","v":0},0,0,null,{"$f":"+DK160-DK78","v":0},{"$f":"+DL160-DL78","v":0},0,0,null,{"$f":"+DP160-DP78","v":0},{"$f":"+DQ160-DQ78","v":0},0,0]
[null,null,null,null,{"$f":"+E161-E79","v":0},0,0,0,null,{"$f":"+J161-J79","v":0},0,0,0,null,{"$f":"+O161-O79","v":0},0,0,0,null,{"$f":"+T161-T79","v":0},0,0,0,null,{"$f":"+Y161-Y79","v":0},0,0,0,null,{"$f":"+AD161-AD79","v":0},0,0,0,null,{"$f":"+AI161-AI79","v":0},0,0,0,null,{"$f":"+AN161-AN79","v":0},0,0,0,null,{"$f":"+AS161-AS79","v":0},0,0,0,null,{"$f":"+AX161-AX79","v":0},0,0,0,null,{"$f":"+BC161-BC79","v":0},0,0,0,null,{"$f":"+BH161-BH79","v":0},0,0,0,null,{"$f":"+BM161-BM79","v":0},0,0,0,null,{"$f":"+BR161-BR79","v":0},0,0,0,null,{"$f":"+BW161-BW79","v":0},0,0,0,null,{"$f":"+CB161-CB79","v":0},0,0,0,null,{"$f":"+CG161-CG79","v":0},0,0,0,null,{"$f":"+CL161-CL79","v":0},0,0,0,null,{"$f":"+CQ161-CQ79","v":0},0,0,0,null,{"$f":"+CV161-CV79","v":0},0,0,0,null,{"$f":"+DA161-DA79","v":0},0,0,0,null,{"$f":"+DF161-DF79","v":0},0,0,0,null,{"$f":"+DK161-DK79","v":0},0,0,0,null,{"$f":"+DP161-DP79","v":0},0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]

{"sheet":"MachData4","index":20,"n_rows":242,"n_cols":146,"rows_kept":242,"cut":false,"hidden":true,"merged":[]}
["RR Corn No-Till wheat",null,null,"Diversified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specified monthly field operations, equipment compliment, and Custom Rate costs (Max equipment is 20 items)"]
["Panhandle",1,null,"Area",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Times","Custom","Cost/per"]
["West-Northwest",2,null,"Farm Size","Small","Small","Small","Small","Small","Medium","Medium","Medium","Medium","Medium","Large","Large","Large","Large","Large","Small","Small","Small","Small","Small","Medium","Medium","Medium","Medium","Medium","Large","Large","Large","Large","Large","Small","Small","Small","Small","Small","Medium","Medium","Medium","Medium","Medium","Large","Large","Large","Large","Large","Small","Small","Small","Small","Small","Medium","Medium","Medium","Medium","Medium","Large","Large","Large","Large","Large","Small","Small","Small","Small","Small","Medium","Medium","Medium","Medium","Medium","Large","Large","Large","Large","Large","Small","Small","Small","Small","Small","Medium","Medium","Medium","Medium","Medium","Large","Large","Large","Large","Large","Small","Small","Small","Small","Small","Medium","Medium","Medium","Medium","Medium","Large","Large","Large","Large","Large","Small","Small","Small","Small","Small","Medium","Medium","Medium","Medium","Medium","Large","Large","Large","Large","Large",null,null,null,null,null,"Area","Equipment Desc.",1,2,3,4,5,6,7,8,9,10,11,12,"Over","Cost","Operation"]
["Southwest",3,null,"Acres",{"$f":"499/1.5","v":332.66666666666669},{"$f":"499/1.5","v":332.66666666666669},{"$f":"499/1.5","v":332.66666666666669},{"$f":"499/1.5","v":332.66666666666669},{"$f":"499/1.5","v":332.66666666666669},{"$f":"1999/1.5","v":1332.6666666666667},{"$f":"1999/1.5","v":1332.6666666666667},{"$f":"1999/1.5","v":1332.6666666666667},{"$f":"1999/1.5","v":1332.6666666666667},{"$f":"1999/1.5","v":1332.6666666666667},4950,4950,4950,4950,4950,{"$f":"259/1.5","v":172.66666666666666},{"$f":"259/1.5","v":172.66666666666666},{"$f":"259/1.5","v":172.66666666666666},{"$f":"259/1.5","v":172.66666666666666},{"$f":"259/1.5","v":172.66666666666666},666,666,666,666,666,2525,2525,2525,2525,2525,{"$f":"179/1.5","v":119.33333333333333},{"$f":"179/1.5","v":119.33333333333333},{"$f":"179/1.5","v":119.33333333333333},{"$f":"179/1.5","v":119.33333333333333},{"$f":"179/1.5","v":119.33333333333333},666,666,666,666,666,2070,2070,2070,2070,2070,{"$f":"179/1.5","v":119.33333333333333},{"$f":"179/1.5","v":119.33333333333333},{"$f":"179/1.5","v":119.33333333333333},{"$f":"179/1.5","v":119.33333333333333},{"$f":"179/1.5","v":119.33333333333333},666,666,666,666,666,1900,1900,1900,1900,1900,{"$f":"139/1.5","v":92.666666666666671},{"$f":"139/1.5","v":92.666666666666671},{"$f":"139/1.5","v":92.666666666666671},{"$f":"139/1.5","v":92.666666666666671},{"$f":"139/1.5","v":92.666666666666671},666,666,666,666,666,2140,2140,2140,2140,2140,66,66,66,66,66,666,666,666,666,666,2710,2710,2710,2710,2710,46,46,46,46,46,{"$f":"499/1.5","v":332.66666666666669},{"$f":"499/1.5","v":332.66666666666669},{"$f":"499/1.5","v":332.66666666666669},{"$f":"499/1.5","v":332.66666666666669},{"$f":"499/1.5","v":332.66666666666669},1275,1275,1275,1275,1275,66,66,66,66,66,666,666,666,666,666,2360,2360,2360,2360,2360,null,null,null,null,null,1,"Offset Disc",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB4:EM4)","v":0},{"$f":"EN4*EP4","v":0},10.79]
["North-Central",4,null,"operation category",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",null,null,null,null,null,null,"Chisel",null,null,null,null,null,null,null,null,null,null,null,null,0,0,16.64]
["South-Central",5,null,"Fuel",0.51700000000000002,0.92900000000000005,0.98,0.57899999999999996,{"$f":"+SUM(E6:H6)","v":3.0049999999999999},0.51700000000000002,0.92900000000000005,0.98,0.57899999999999996,{"$f":"+SUM(J6:M6)","v":3.0049999999999999},0.51700000000000002,0.92900000000000005,0.98,0.57899999999999996,{"$f":"+SUM(O6:R6)","v":3.0049999999999999},0.51700000000000002,0.92900000000000005,0.98,0.57899999999999996,{"$f":"+SUM(T6:W6)","v":3.0049999999999999},0.51700000000000002,0.92900000000000005,0.98,0.57899999999999996,{"$f":"+SUM(Y6:AB6)","v":3.0049999999999999},0.51700000000000002,0.92900000000000005,0.98,0.57899999999999996,{"$f":"+SUM(AD6:AG6)","v":3.0049999999999999},0.51700000000000002,0.92900000000000005,0.98,0.57899999999999996,{"$f":"+SUM(AI6:AL6)","v":3.0049999999999999},0.51700000000000002,0.92900000000000005,0.98,0.57899999999999996,{"$f":"+SUM(AN6:AQ6)","v":3.0049999999999999},0.51700000000000002,0.92900000000000005,0.98,0.57899999999999996,{"$f":"+SUM(AS6:AV6)","v":3.0049999999999999},0.51700000000000002,0.92900000000000005,0.98,0.57899999999999996,{"$f":"+SUM(AX6:BA6)","v":3.0049999999999999},0.51700000000000002,0.92900000000000005,0.98,0.57899999999999996,{"$f":"+SUM(BC6:BF6)","v":3.0049999999999999},0.51700000000000002,0.92900000000000005,0.98,0.57899999999999996,{"$f":"+SUM(BH6:BK6)","v":3.0049999999999999},0.51700000000000002,0.92900000000000005,0.98,0.57899999999999996,{"$f":"+SUM(BM6:BP6)","v":3.0049999999999999},0.51700000000000002,0.92900000000000005,0.98,0.57899999999999996,{"$f":"+SUM(BR6:BU6)","v":3.0049999999999999},0.51700000000000002,0.92900000000000005,0.98,0.57899999999999996,{"$f":"+SUM(BW6:BZ6)","v":3.0049999999999999},0.51700000000000002,0.92900000000000005,0.98,0.57899999999999996,{"$f":"+SUM(CB6:CE6)","v":3.0049999999999999},0.51700000000000002,0.92900000000000005,0.98,0.57899999999999996,{"$f":"+SUM(CG6:CJ6)","v":3.0049999999999999},0.51700000000000002,0.92900000000000005,0.98,0.57899999999999996,{"$f":"+SUM(CL6:CO6)","v":3.0049999999999999},0.51700000000000002,0.92900000000000005,0.98,0.57899999999999996,{"$f":"+SUM(CQ6:CT6)","v":3.0049999999999999},0.51700000000000002,0.92900000000000005,0.98,0.57899999999999996,{"$f":"+SUM(CV6:CY6)","v":3.0049999999999999},0.51700000000000002,0.92900000000000005,0.98,0.57899999999999996,{"$f":"+SUM(DA6:DD6)","v":3.0049999999999999},0.51700000000000002,0.92900000000000005,0.98,0.57899999999999996,{"$f":"+SUM(DF6:DI6)","v":3.0049999999999999},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(DK6:DN6)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(DP6:DS6)","v":2.7939999999999996},null,null,null,null,null,null,"Anhy. App.",null,null,1,null,null,null,null,null,null,null,null,null,1,17.72,17.72]
["Northeast",6,null,"Lube",7.8E-2,0.13900000000000001,0.15,8.6999999999999994E-2,0.45399999999999996,7.8E-2,0.13900000000000001,0.15,8.6999999999999994E-2,0.45399999999999996,7.8E-2,0.13900000000000001,0.15,8.6999999999999994E-2,0.45399999999999996,7.8E-2,0.13900000000000001,0.15,8.6999999999999994E-2,0.45399999999999996,7.8E-2,0.13900000000000001,0.15,8.6999999999999994E-2,0.45399999999999996,7.8E-2,0.13900000000000001,0.15,8.6999999999999994E-2,0.45399999999999996,7.8E-2,0.13900000000000001,0.15,8.6999999999999994E-2,0.45399999999999996,7.8E-2,0.13900000000000001,0.15,8.6999999999999994E-2,0.45399999999999996,7.8E-2,0.13900000000000001,0.15,8.6999999999999994E-2,0.45399999999999996,7.8E-2,0.13900000000000001,0.15,8.6999999999999994E-2,0.45399999999999996,7.8E-2,0.13900000000000001,0.15,8.6999999999999994E-2,0.45399999999999996,7.8E-2,0.13900000000000001,0.15,8.6999999999999994E-2,0.45399999999999996,7.8E-2,0.13900000000000001,0.15,8.6999999999999994E-2,0.45399999999999996,7.8E-2,0.13900000000000001,0.15,8.6999999999999994E-2,0.45399999999999996,7.8E-2,0.13900000000000001,0.15,8.6999999999999994E-2,0.45399999999999996,7.8E-2,0.13900000000000001,0.15,8.6999999999999994E-2,0.45399999999999996,7.8E-2,0.13900000000000001,0.15,8.6999999999999994E-2,0.45399999999999996,7.8E-2,0.13900000000000001,0.15,8.6999999999999994E-2,0.45399999999999996,7.8E-2,0.13900000000000001,0.15,8.6999999999999994E-2,0.45399999999999996,7.8E-2,0.13900000000000001,0.15,8.6999999999999994E-2,0.45399999999999996,7.8E-2,0.13900000000000001,0.15,8.6999999999999994E-2,0.45399999999999996,7.8E-2,0.13900000000000001,0.15,8.6999999999999994E-2,0.45399999999999996,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,null,null,null,null,null,null,"Sweep Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,13.17]
["East-Northeast",7,null,"Repairs",2.4937386324786326,4.9825096581196568,2.4490301709401709,4.4609109401709404,{"$f":"+SUM(E8:H8)","v":14.386189401709402},2.7967626495726492,5.6804584188034175,2.8066978632478632,5.0595075641025646,{"$f":"+SUM(J8:M8)","v":16.343426495726494},3.2115578205128208,6.1002211965811961,3.2016226068376068,6.6938502136752129,19.207251837606837,2.4092893162393163,4.7589673504273495,2.3347752136752136,4.254755256410256,13.757787136752135,2.5409308974358975,5.0992484188034188,2.4987062393162391,4.4112348717948713,14.550120427350427,3.0674972222222228,6.341150128205129,3.0973028632478634,5.320306923076922,17.826257136752137,2.401837905982906,4.7415807264957257,2.3273238034188033,4.2473038461538462,13.718046282051281,2.6377992307692311,5.2209547863247865,2.6030259829059825,4.6099391452991458,15.071719145299147,2.7768922222222221,5.8369380341880346,3.0774324358974359,5.504108376068376,17.195371068376069,2.401837905982906,4.7415807264957257,2.3273238034188033,4.2473038461538462,13.718046282051281,2.5806717521367517,5.1687949145299141,2.5508661111111111,4.4807813675213675,14.781114145299146,2.9631774786324785,5.6655555982905987,2.9457908547008547,5.3103717094017089,16.88489564102564,2.3745160683760682,4.6670666239316239,2.2925505555555552,4.2174982051282042,13.551631452991451,2.4838034188034186,4.9402850000000003,2.4316435470085471,4.341688376068376,14.197420341880342,2.7843436324786324,5.6084281196581198,2.7868274358974361,4.7962244017094013,15.975823589743591,2.3745160683760682,4.6645828205128197,2.2925505555555552,4.2174982051282042,13.549147649572646,2.4316435470085471,4.8011920085470088,2.3645808547008542,4.2820770940170947,13.879493504273505,2.7595055982905983,5.4444970940170947,2.5235442735042737,4.8856413247863246,15.613188290598291,2.3745160683760682,4.6670666239316239,2.2925505555555552,4.2174982051282042,13.551631452991451,2.3869350854700855,4.7068074786324798,2.3074533760683762,4.2299172222222223,13.631113162393163,2.6328316239316245,5.2557280341880341,2.6303478205128199,4.5230060256410258,15.041913504273504,2.3745160683760682,4.6645828205128197,2.2925505555555552,4.2174982051282042,13.549147649572646,2.4068055128205126,3.3531346153846151,2.3298076068376066,4.2696580769230774,12.359405811965813,2.6253802136752133,3.6462234188034182,2.6204126068376064,4.4162024786324787,13.308218717948716,null,null,null,null,null,null,"M.B. Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,21.8]
["Southeast",8,null,"Depreciation",21.981660256410258,11.427979529914531,6.8329432051282035,14.577442264957266,54.820025256410261,8.8274373504273491,3.5468712820512818,2.5881231623931624,5.7798105555555557,20.74224235042735,2.8091816666666669,2.4217083333333336,1.16242,1.9944941452991454,8.3878041452991461,28.208555427350422,23.844512820512819,15.722475641025641,33.109099572649569,100.88464346153845,21.27874388888889,8.0822963247863253,9.1875888461538455,25.183282863247861,63.731911923076922,5.3004364957264949,2.1385547435897436,1.9150124358974359,5.2780822649572645,14.632085940170938,28.94624504273504,27.801211666666664,16.653901923076926,33.933722307692314,107.33508094017094,10.210915854700854,6.7484938888888886,3.8424438888888881,12.043962777777779,32.845816410256404,4.4832651709401707,3.4971952136752131,1.4728954273504273,3.9318608119658118,13.385216623931623,28.94624504273504,27.801211666666664,16.653901923076926,33.933722307692314,107.33508094017094,16.18943068376068,7.031647478632479,5.2358576068376061,19.145156752136753,47.602092521367517,4.485748974358974,4.5304574358974357,1.8355307264957266,4.5155546153846151,15.367291752136751,36.335560213675208,51.044644059829061,25.985551367521371,42.202303888888885,155.56805952991451,24.485334102564099,12.722041111111112,11.023119572649572,28.941277435897433,77.171772222222216,8.5293809401709417,4.3342369658119662,2.583155555555555,10.081758076923077,25.528531538461539,36.896899786324788,54.559225897435894,26.693435341880342,42.830706153846158,160.98026717948719,26.323348632478634,26.673564914529912,13.342991965811965,30.99786666666667,97.337772179487175,7.7618856837606831,5.3749505982905985,3.9616664529914529,7.3048658547008536,24.403368589743586,36.335560213675208,51.044644059829061,25.985551367521371,42.202303888888885,155.56805952991451,31.822489401709397,37.299275940170936,20.287706324786321,37.152731538461531,126.56220320512818,18.675717905982907,16.403037777777776,4.0784052136752127,22.133172264957267,61.290333162393161,36.896899786324788,54.559225897435894,26.693435341880342,42.830706153846158,160.98026717948719,24.698941196581202,23.919026923076924,15.27042341880342,28.871730940170938,92.760122478632482,12.364373418803417,10.685322307692305,3.1643655555555559,16.534679358974355,42.748740641025634,null,null,null,null,null,null,"Field Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0,15.39]
["small machinery",null,null,"Insurance",184.11441222222223,103.85278854700854,63.307181538461535,125.00734226495726,476.28172457264952,73.614965726495726,32.704239615384616,23.74516068376068,49.228983760683754,179.29334978632477,24.130150213675211,23.004987264957265,11.17463158119658,17.704550769230771,76.014319829059815,243.03519692307691,219.6775095726496,146.02280299145298,284.43771611111111,893.17322559829063,176.851771025641,73.970149615384614,80.338621581196577,208.99467106837608,540.15521329059823,44.29118256410257,19.885330170940172,17.302174615384615,44.293666367521361,125.7723537179487,250.65302200854697,254.6345588888889,155.63760602564102,292.95964564102565,953.88483256410257,86.150721581196592,61.012147179487179,35.600354401709396,101.39630696581195,284.15953012820512,39.527247606837605,32.264606410256405,13.8770097008547,33.543765170940176,119.21262888888889,250.65302200854697,254.6345588888889,155.63760602564102,292.95964564102565,953.88483256410257,135.00465102564104,64.241091623931624,47.520127008547014,159.39311679487182,406.15898645299148,38.09657683760684,44.753170000000004,17.153146410256408,38.566015683760682,138.56890893162392,326.97284965811957,472.32254192307693,251.97937303418803,378.35529098290601,1429.6300555982907,204.5884038034188,114.75420175213675,97.486800384615393,241.42072470085463,658.25013064102563,71.300060940170937,40.242582991452991,23.832093803418804,84.128905598290601,219.50364333333334,332.77253064102564,502.99503034188029,259.29914170940174,384.84298551282046,1479.9096882051281,223.57211333333336,234.96531961538457,121.45053576923075,262.65972773504268,842.64769645299134,65.314094700854696,49.616457094017093,38.811912222222226,61.92370303418803,215.66616705128206,326.97284965811957,472.32254192307693,251.97937303418803,378.35529098290601,1429.6300555982907,280.36676230769228,343.02070354700857,193.14552145299143,326.20783820512821,1142.7408255128205,154.2590951282051,138.48445961538462,37.085668846153837,182.60425974358975,512.43348333333324,332.77253064102564,502.99503034188029,259.29914170940174,384.84298551282046,1479.9096882051281,216.45104893162392,216.66217222222227,144.61448645299146,252.19049632478638,829.91820393162402,103.56715115384617,91.38161158119658,30.123567863247864,142.02636329059828,367.09869388888887,null,null,null,null,null,null,"Cultipacker",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["medium machinery",null,null,"Taxes",294.02768111111112,160.99020239316238,97.476865170940172,197.89703739316238,750.39178606837606,117.75215247863248,50.438596025641019,36.680808888888883,78.125552735042731,282.99711012820512,38.178542350427357,35.108561324786322,16.984247777777778,27.677021495726496,117.94837294871795,384.07549025641021,338.89758987179493,224.64014880341873,449.98073017094009,1397.593959102564,283.24549047008549,114.37666363247864,126.27159820512821,334.916052991453,858.80980529914541,70.788397435897437,30.578103888888887,26.872269188034185,70.68656149572648,198.925332008547,395.37927961538463,393.63564961538458,238.90959944444444,462.62825717948721,1490.5527858547009,137.20778465811964,94.757100427350437,54.815057649572658,161.61860465811966,448.3985473931624,61.943573461538463,49.748098675213669,21.241486837606836,53.208036837606841,186.14119581196582,395.37927961538463,393.63564961538458,238.90959944444444,462.62825717948721,1490.5527858547009,215.94435303418803,99.396845213675206,73.691963632478632,255.11393294871795,644.14709482905982,60.520354102564092,67.400489572649576,26.325832435897439,61.143788760683755,215.39046487179485,508.65561833333322,727.54576222222204,381.90216226495727,589.37177803418808,2207.4753208547008,327.00762290598294,178.35695589743591,152.60488205128203,386.12959568376073,1044.0990565384616,113.94944944444444,61.913767820512803,36.747871581196577,134.53769598290594,347.14878482905976,517.26199717948714,775.78619222222233,392.76631841880339,599.00148388888886,2284.8159917094017,355.18388888888887,368.33066038461544,188.17046320512819,417.65402867521368,1329.3390411538462,104.12849072649573,76.486242478632477,58.625212094017094,98.452999914529912,337.69294521367522,508.65561833333322,727.54576222222204,381.90216226495727,589.37177803418808,2207.4753208547008,439.48169311965813,529.51708324786318,294.58156927350427,511.97397970085461,1775.5543253418803,247.63768465811967,220.50213230769231,57.477694914529913,293.27260487179484,818.89011675213669,517.26199717948714,775.78619222222233,392.76631841880339,599.00148388888886,2284.8159917094017,339.94327111111107,336.26227444444447,220.96908735042734,396.55411863247861,1293.7287515384614,165.39398585470082,144.81070692307694,45.950363247863244,224.70472769230773,580.85978371794874,null,null,null,null,null,null,"Tandem Disk",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.27]
["large machinery",null,null,"Interest",184.11441222222223,103.85278854700854,63.307181538461535,125.00734226495726,476.28172457264952,73.614965726495726,32.704239615384616,23.74516068376068,49.228983760683754,179.29334978632477,24.130150213675211,23.004987264957265,11.17463158119658,17.704550769230771,76.014319829059815,243.03519692307691,219.6775095726496,146.02280299145298,284.43771611111111,893.17322559829063,176.851771025641,73.970149615384614,80.338621581196577,208.99467106837608,540.15521329059823,44.29118256410257,19.885330170940172,17.302174615384615,44.293666367521361,125.7723537179487,250.65302200854697,254.6345588888889,155.63760602564102,292.95964564102565,953.88483256410257,86.150721581196592,61.012147179487179,35.600354401709396,101.39630696581195,284.15953012820512,39.527247606837605,32.264606410256405,13.8770097008547,33.543765170940176,119.21262888888889,250.65302200854697,254.6345588888889,155.63760602564102,292.95964564102565,953.88483256410257,135.00465102564104,64.241091623931624,47.520127008547014,159.39311679487182,406.15898645299148,38.09657683760684,44.753170000000004,17.153146410256408,38.566015683760682,138.56890893162392,326.97284965811957,472.32254192307693,251.97937303418803,378.35529098290601,1429.6300555982907,204.5884038034188,114.75420175213675,97.486800384615393,241.42072470085463,658.25013064102563,71.300060940170937,40.242582991452991,23.832093803418804,84.128905598290601,219.50364333333334,332.77253064102564,502.99503034188029,259.29914170940174,384.84298551282046,1479.9096882051281,223.57211333333336,234.96531961538457,121.45053576923075,262.65972773504268,842.64769645299134,65.314094700854696,49.616457094017093,38.811912222222226,61.92370303418803,215.66616705128206,326.97284965811957,472.32254192307693,251.97937303418803,378.35529098290601,1429.6300555982907,280.36676230769228,343.02070354700857,193.14552145299143,326.20783820512821,1142.7408255128205,154.2590951282051,138.48445961538462,37.085668846153837,182.60425974358975,512.43348333333324,332.77253064102564,502.99503034188029,259.29914170940174,384.84298551282046,1479.9096882051281,216.45104893162392,216.66217222222227,144.61448645299146,252.19049632478638,829.91820393162402,103.56715115384617,91.38161158119658,30.123567863247864,142.02636329059828,367.09869388888887,null,null,null,null,null,null,"Springtooth",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["All Used",null,null,"Ttl Variable Costs",{"$f":"(SUM(E6:E7)*Parameters!$C$9)+E8","v":4.4512886324786329},{"$f":"(SUM(F6:F7)*Parameters!$C$9)+F8","v":8.4962296581196561},{"$f":"(SUM(G6:G7)*Parameters!$C$9)+G8","v":6.1667301709401707},{"$f":"(SUM(H6:H7)*Parameters!$C$9)+H8","v":6.6520509401709402},{"$f":"(SUM(I6:I7)*Parameters!$C$9)+I8","v":25.7662994017094},{"$f":"(SUM(J6:J7)*Parameters!$C$9)+J8","v":4.7543126495726487},{"$f":"(SUM(K6:K7)*Parameters!$C$9)+K8","v":9.1941784188034177},{"$f":"(SUM(L6:L7)*Parameters!$C$9)+L8","v":6.524397863247863},{"$f":"(SUM(M6:M7)*Parameters!$C$9)+M8","v":7.2506475641025645},{"$f":"(SUM(N6:N7)*Parameters!$C$9)+N8","v":27.723536495726492},{"$f":"(SUM(O6:O7)*Parameters!$C$9)+O8","v":5.1691078205128207},{"$f":"(SUM(P6:P7)*Parameters!$C$9)+P8","v":9.6139411965811963},{"$f":"(SUM(Q6:Q7)*Parameters!$C$9)+Q8","v":6.919322606837607},{"$f":"(SUM(R6:R7)*Parameters!$C$9)+R8","v":8.8849902136752128},{"$f":"(SUM(S6:S7)*Parameters!$C$9)+S8","v":30.587361837606835},{"$f":"(SUM(T6:T7)*Parameters!$C$9)+T8","v":4.3668393162393162},{"$f":"(SUM(U6:U7)*Parameters!$C$9)+U8","v":8.2726873504273506},{"$f":"(SUM(V6:V7)*Parameters!$C$9)+V8","v":6.0524752136752138},{"$f":"(SUM(W6:W7)*Parameters!$C$9)+W8","v":6.4458952564102558},{"$f":"(SUM(X6:X7)*Parameters!$C$9)+X8","v":25.137897136752134},{"$f":"(SUM(Y6:Y7)*Parameters!$C$9)+Y8","v":4.498480897435897},{"$f":"(SUM(Z6:Z7)*Parameters!$C$9)+Z8","v":8.612968418803419},{"$f":"(SUM(AA6:AA7)*Parameters!$C$9)+AA8","v":6.2164062393162389},{"$f":"(SUM(AB6:AB7)*Parameters!$C$9)+AB8","v":6.6023748717948711},{"$f":"(SUM(AC6:AC7)*Parameters!$C$9)+AC8","v":25.930230427350423},{"$f":"(SUM(AD6:AD7)*Parameters!$C$9)+AD8","v":5.0250472222222227},{"$f":"(SUM(AE6:AE7)*Parameters!$C$9)+AE8","v":9.8548701282051283},{"$f":"(SUM(AF6:AF7)*Parameters!$C$9)+AF8","v":6.8150028632478632},{"$f":"(SUM(AG6:AG7)*Parameters!$C$9)+AG8","v":7.5114469230769219},{"$f":"(SUM(AH6:AH7)*Parameters!$C$9)+AH8","v":29.206367136752135},{"$f":"(SUM(AI6:AI7)*Parameters!$C$9)+AI8","v":4.3593879059829064},{"$f":"(SUM(AJ6:AJ7)*Parameters!$C$9)+AJ8","v":8.2553007264957259},{"$f":"(SUM(AK6:AK7)*Parameters!$C$9)+AK8","v":6.0450238034188031},{"$f":"(SUM(AL6:AL7)*Parameters!$C$9)+AL8","v":6.438443846153846},{"$f":"(SUM(AM6:AM7)*Parameters!$C$9)+AM8","v":25.098156282051278},{"$f":"(SUM(AN6:AN7)*Parameters!$C$9)+AN8","v":4.595349230769231},{"$f":"(SUM(AO6:AO7)*Parameters!$C$9)+AO8","v":8.7346747863247867},{"$f":"(SUM(AP6:AP7)*Parameters!$C$9)+AP8","v":6.3207259829059819},{"$f":"(SUM(AQ6:AQ7)*Parameters!$C$9)+AQ8","v":6.8010791452991457},{"$f":"(SUM(AR6:AR7)*Parameters!$C$9)+AR8","v":26.451829145299143},{"$f":"(SUM(AS6:AS7)*Parameters!$C$9)+AS8","v":4.7344422222222224},{"$f":"(SUM(AT6:AT7)*Parameters!$C$9)+AT8","v":9.3506580341880348},{"$f":"(SUM(AU6:AU7)*Parameters!$C$9)+AU8","v":6.7951324358974361},{"$f":"(SUM(AV6:AV7)*Parameters!$C$9)+AV8","v":7.6952483760683759},{"$f":"(SUM(AW6:AW7)*Parameters!$C$9)+AW8","v":28.575481068376067},{"$f":"(SUM(AX6:AX7)*Parameters!$C$9)+AX8","v":4.3593879059829064},{"$f":"(SUM(AY6:AY7)*Parameters!$C$9)+AY8","v":8.2553007264957259},{"$f":"(SUM(AZ6:AZ7)*Parameters!$C$9)+AZ8","v":6.0450238034188031},{"$f":"(SUM(BA6:BA7)*Parameters!$C$9)+BA8","v":6.438443846153846},{"$f":"(SUM(BB6:BB7)*Parameters!$C$9)+BB8","v":25.098156282051278},{"$f":"(SUM(BC6:BC7)*Parameters!$C$9)+BC8","v":4.5382217521367512},{"$f":"(SUM(BD6:BD7)*Parameters!$C$9)+BD8","v":8.6825149145299143},{"$f":"(SUM(BE6:BE7)*Parameters!$C$9)+BE8","v":6.2685661111111113},{"$f":"(SUM(BF6:BF7)*Parameters!$C$9)+BF8","v":6.6719213675213673},{"$f":"(SUM(BG6:BG7)*Parameters!$C$9)+BG8","v":26.161224145299144},{"$f":"(SUM(BH6:BH7)*Parameters!$C$9)+BH8","v":4.9207274786324788},{"$f":"(SUM(BI6:BI7)*Parameters!$C$9)+BI8","v":9.179275598290598},{"$f":"(SUM(BJ6:BJ7)*Parameters!$C$9)+BJ8","v":6.6634908547008544},{"$f":"(SUM(BK6:BK7)*Parameters!$C$9)+BK8","v":7.5015117094017087},{"$f":"(SUM(BL6:BL7)*Parameters!$C$9)+BL8","v":28.265005641025638},{"$f":"(SUM(BM6:BM7)*Parameters!$C$9)+BM8","v":4.3320660683760686},{"$f":"(SUM(BN6:BN7)*Parameters!$C$9)+BN8","v":8.180786623931624},{"$f":"(SUM(BO6:BO7)*Parameters!$C$9)+BO8","v":6.0102505555555545},{"$f":"(SUM(BP6:BP7)*Parameters!$C$9)+BP8","v":6.408638205128204},{"$f":"(SUM(BQ6:BQ7)*Parameters!$C$9)+BQ8","v":24.931741452991449},{"$f":"(SUM(BR6:BR7)*Parameters!$C$9)+BR8","v":4.4413534188034181},{"$f":"(SUM(BS6:BS7)*Parameters!$C$9)+BS8","v":8.4540050000000004},{"$f":"(SUM(BT6:BT7)*Parameters!$C$9)+BT8","v":6.1493435470085469},{"$f":"(SUM(BU6:BU7)*Parameters!$C$9)+BU8","v":6.5328283760683759},{"$f":"(SUM(BV6:BV7)*Parameters!$C$9)+BV8","v":25.57753034188034},{"$f":"(SUM(BW6:BW7)*Parameters!$C$9)+BW8","v":4.7418936324786323},{"$f":"(SUM(BX6:BX7)*Parameters!$C$9)+BX8","v":9.1221481196581209},{"$f":"(SUM(BY6:BY7)*Parameters!$C$9)+BY8","v":6.5045274358974359},{"$f":"(SUM(BZ6:BZ7)*Parameters!$C$9)+BZ8","v":6.9873644017094012},{"$f":"(SUM(CA6:CA7)*Parameters!$C$9)+CA8","v":27.355933589743589},{"$f":"(SUM(CB6:CB7)*Parameters!$C$9)+CB8","v":4.3320660683760686},{"$f":"(SUM(CC6:CC7)*Parameters!$C$9)+CC8","v":8.178302820512819},{"$f":"(SUM(CD6:CD7)*Parameters!$C$9)+CD8","v":6.0102505555555545},{"$f":"(SUM(CE6:CE7)*Parameters!$C$9)+CE8","v":6.408638205128204},{"$f":"(SUM(CF6:CF7)*Parameters!$C$9)+CF8","v":24.929257649572644},{"$f":"(SUM(CG6:CG7)*Parameters!$C$9)+CG8","v":4.3891935470085475},{"$f":"(SUM(CH6:CH7)*Parameters!$C$9)+CH8","v":8.3149120085470081},{"$f":"(SUM(CI6:CI7)*Parameters!$C$9)+CI8","v":6.082280854700854},{"$f":"(SUM(CJ6:CJ7)*Parameters!$C$9)+CJ8","v":6.4732170940170946},{"$f":"(SUM(CK6:CK7)*Parameters!$C$9)+CK8","v":25.259603504273503},{"$f":"(SUM(CL6:CL7)*Parameters!$C$9)+CL8","v":4.7170555982905977},{"$f":"(SUM(CM6:CM7)*Parameters!$C$9)+CM8","v":8.958217094017094},{"$f":"(SUM(CN6:CN7)*Parameters!$C$9)+CN8","v":6.2412442735042735},{"$f":"(SUM(CO6:CO7)*Parameters!$C$9)+CO8","v":7.0767813247863245},{"$f":"(SUM(CP6:CP7)*Parameters!$C$9)+CP8","v":26.99329829059829},{"$f":"(SUM(CQ6:CQ7)*Parameters!$C$9)+CQ8","v":4.3320660683760686},{"$f":"(SUM(CR6:CR7)*Parameters!$C$9)+CR8","v":8.180786623931624},{"$f":"(SUM(CS6:CS7)*Parameters!$C$9)+CS8","v":6.0102505555555545},{"$f":"(SUM(CT6:CT7)*Parameters!$C$9)+CT8","v":6.408638205128204},{"$f":"(SUM(CU6:CU7)*Parameters!$C$9)+CU8","v":24.931741452991449},{"$f":"(SUM(CV6:CV7)*Parameters!$C$9)+CV8","v":4.3444850854700849},{"$f":"(SUM(CW6:CW7)*Parameters!$C$9)+CW8","v":8.22052747863248},{"$f":"(SUM(CX6:CX7)*Parameters!$C$9)+CX8","v":6.025153376068376},{"$f":"(SUM(CY6:CY7)*Parameters!$C$9)+CY8","v":6.4210572222222222},{"$f":"(SUM(CZ6:CZ7)*Parameters!$C$9)+CZ8","v":25.011223162393161},{"$f":"(SUM(DA6:DA7)*Parameters!$C$9)+DA8","v":4.5903816239316244},{"$f":"(SUM(DB6:DB7)*Parameters!$C$9)+DB8","v":8.7694480341880343},{"$f":"(SUM(DC6:DC7)*Parameters!$C$9)+DC8","v":6.3480478205128197},{"$f":"(SUM(DD6:DD7)*Parameters!$C$9)+DD8","v":6.7141460256410257},{"$f":"(SUM(DE6:DE7)*Parameters!$C$9)+DE8","v":26.422023504273504},{"$f":"(SUM(DF6:DF7)*Parameters!$C$9)+DF8","v":4.3320660683760686},{"$f":"(SUM(DG6:DG7)*Parameters!$C$9)+DG8","v":8.178302820512819},{"$f":"(SUM(DH6:DH7)*Parameters!$C$9)+DH8","v":6.0102505555555545},{"$f":"(SUM(DI6:DI7)*Parameters!$C$9)+DI8","v":6.408638205128204},{"$f":"(SUM(DJ6:DJ7)*Parameters!$C$9)+DJ8","v":24.929257649572644},{"$f":"(SUM(DK6:DK7)*Parameters!$C$9)+DK8","v":4.3643555128205129},{"$f":"(SUM(DL6:DL7)*Parameters!$C$9)+DL8","v":6.0706746153846147},{"$f":"(SUM(DM6:DM7)*Parameters!$C$9)+DM8","v":6.0475076068376064},{"$f":"(SUM(DN6:DN7)*Parameters!$C$9)+DN8","v":6.4607980769230773},{"$f":"(SUM(DO6:DO7)*Parameters!$C$9)+DO8","v":22.94333581196581},{"$f":"(SUM(DP6:DP7)*Parameters!$C$9)+DP8","v":4.5829302136752137},{"$f":"(SUM(DQ6:DQ7)*Parameters!$C$9)+DQ8","v":6.3637634188034182},{"$f":"(SUM(DR6:DR7)*Parameters!$C$9)+DR8","v":6.3381126068376066},{"$f":"(SUM(DS6:DS7)*Parameters!$C$9)+DS8","v":6.6073424786324786},{"$f":"(SUM(DT6:DT7)*Parameters!$C$9)+DT8","v":23.892148717948714},null,null,null,null,null,null,"S. Harrow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.8]
[null,null,null,"Ttl Fixed Costs",{"$f":"E9+E10*Parameters!$C$13+E11*Parameters!$C$12+E12*Parameters!$C$11","v":39.374918426965813},{"$f":"F9+F10*Parameters!$C$13+F11*Parameters!$C$12+F12*Parameters!$C$11","v":21.190325454786326},{"$f":"G9+G10*Parameters!$C$13+G11*Parameters!$C$12+G12*Parameters!$C$11","v":12.777325607606837},{"$f":"H9+H10*Parameters!$C$13+H11*Parameters!$C$12+H12*Parameters!$C$11","v":26.369489006688035},{"$f":"I9+I10*Parameters!$C$13+I11*Parameters!$C$12+I12*Parameters!$C$11","v":99.712058496047007},{"$f":"J9+J10*Parameters!$C$13+J11*Parameters!$C$12+J12*Parameters!$C$11","v":15.783733684743588},{"$f":"K9+K10*Parameters!$C$13+K11*Parameters!$C$12+K12*Parameters!$C$11","v":6.6185400521153852},{"$f":"L9+L10*Parameters!$C$13+L11*Parameters!$C$12+L12*Parameters!$C$11","v":4.8189263649572647},{"$f":"M9+M10*Parameters!$C$13+M11*Parameters!$C$12+M12*Parameters!$C$11","v":10.425541308119659},{"$f":"N9+N10*Parameters!$C$13+N11*Parameters!$C$12+N12*Parameters!$C$11","v":37.646741409935899},{"$f":"O9+O10*Parameters!$C$13+O11*Parameters!$C$12+O12*Parameters!$C$11","v":5.0851838819444453},{"$f":"P9+P10*Parameters!$C$13+P11*Parameters!$C$12+P12*Parameters!$C$11","v":4.5786854468803426},{"$f":"Q9+Q10*Parameters!$C$13+Q11*Parameters!$C$12+Q12*Parameters!$C$11","v":2.2094710569017098},{"$f":"R9+R10*Parameters!$C$13+R11*Parameters!$C$12+R12*Parameters!$C$11","v":3.661071595641026},{"$f":"S9+S10*Parameters!$C$13+S11*Parameters!$C$12+S12*Parameters!$C$11","v":15.534411981367521},{"$f":"T9+T10*Parameters!$C$13+T11*Parameters!$C$12+T12*Parameters!$C$11","v":51.127573288376063},{"$f":"U9+U10*Parameters!$C$13+U11*Parameters!$C$12+U12*Parameters!$C$11","v":44.478173220683765},{"$f":"V9+V10*Parameters!$C$13+V11*Parameters!$C$12+V12*Parameters!$C$11","v":29.431667163888889},{"$f":"W9+W10*Parameters!$C$13+W11*Parameters!$C$12+W12*Parameters!$C$11","v":59.937267589081202},{"$f":"X9+X10*Parameters!$C$13+X11*Parameters!$C$12+X12*Parameters!$C$11","v":184.97468126202989},{"$f":"Y9+Y10*Parameters!$C$13+Y11*Parameters!$C$12+Y12*Parameters!$C$11","v":37.994062819102567},{"$f":"Z9+Z10*Parameters!$C$13+Z11*Parameters!$C$12+Z12*Parameters!$C$11","v":15.032719705918804},{"$f":"AA9+AA10*Parameters!$C$13+AA11*Parameters!$C$12+AA12*Parameters!$C$11","v":16.756886622329059},{"$f":"AB9+AB10*Parameters!$C$13+AB11*Parameters!$C$12+AB12*Parameters!$C$11","v":44.938525072029918},{"$f":"AC9+AC10*Parameters!$C$13+AC11*Parameters!$C$12+AC12*Parameters!$C$11","v":114.72219421938034},{"$f":"AD9+AD10*Parameters!$C$13+AD11*Parameters!$C$12+AD12*Parameters!$C$11","v":9.4851783013675224},{"$f":"AE9+AE10*Parameters!$C$13+AE11*Parameters!$C$12+AE12*Parameters!$C$11","v":4.005334200897436},{"$f":"AF9+AF10*Parameters!$C$13+AF11*Parameters!$C$12+AF12*Parameters!$C$11","v":3.5419558350854699},{"$f":"AG9+AG10*Parameters!$C$13+AG11*Parameters!$C$12+AG12*Parameters!$C$11","v":9.462000689764956},{"$f":"AH9+AH10*Parameters!$C$13+AH11*Parameters!$C$12+AH12*Parameters!$C$11","v":26.494469027115382},{"$f":"AI9+AI10*Parameters!$C$13+AI11*Parameters!$C$12+AI12*Parameters!$C$11","v":52.576300066559824},{"$f":"AJ9+AJ10*Parameters!$C$13+AJ11*Parameters!$C$12+AJ12*Parameters!$C$11","v":51.726381035598294},{"$f":"AK9+AK10*Parameters!$C$13+AK11*Parameters!$C$12+AK12*Parameters!$C$11","v":31.260549990534194},{"$f":"AL9+AL10*Parameters!$C$13+AL11*Parameters!$C$12+AL12*Parameters!$C$11","v":61.557337062307703},{"$f":"AM9+AM10*Parameters!$C$13+AM11*Parameters!$C$12+AM12*Parameters!$C$11","v":197.120568155},{"$f":"AN9+AN10*Parameters!$C$13+AN11*Parameters!$C$12+AN12*Parameters!$C$11","v":18.345825345405984},{"$f":"AO9+AO10*Parameters!$C$13+AO11*Parameters!$C$12+AO12*Parameters!$C$11","v":12.485518446752137},{"$f":"AP9+AP10*Parameters!$C$13+AP11*Parameters!$C$12+AP12*Parameters!$C$11","v":7.1852222859188029},{"$f":"AQ9+AQ10*Parameters!$C$13+AQ11*Parameters!$C$12+AQ12*Parameters!$C$11","v":21.619758921175215},{"$f":"AR9+AR10*Parameters!$C$13+AR11*Parameters!$C$12+AR12*Parameters!$C$11","v":59.636324999252139},{"$f":"AS9+AS10*Parameters!$C$13+AS11*Parameters!$C$12+AS12*Parameters!$C$11","v":8.2055898426923068},{"$f":"AT9+AT10*Parameters!$C$13+AT11*Parameters!$C$12+AT12*Parameters!$C$11","v":6.5274478036324783},{"$f":"AU9+AU10*Parameters!$C$13+AU11*Parameters!$C$12+AU12*Parameters!$C$11","v":2.7746555572435896},{"$f":"AV9+AV10*Parameters!$C$13+AV11*Parameters!$C$12+AV12*Parameters!$C$11","v":7.0971267462606846},{"$f":"AW9+AW10*Parameters!$C$13+AW11*Parameters!$C$12+AW12*Parameters!$C$11","v":24.604819949829057},{"$f":"AX9+AX10*Parameters!$C$13+AX11*Parameters!$C$12+AX12*Parameters!$C$11","v":52.576300066559824},{"$f":"AY9+AY10*Parameters!$C$13+AY11*Parameters!$C$12+AY12*Parameters!$C$11","v":51.726381035598294},{"$f":"AZ9+AZ10*Parameters!$C$13+AZ11*Parameters!$C$12+AZ12*Parameters!$C$11","v":31.260549990534194},{"$f":"BA9+BA10*Parameters!$C$13+BA11*Parameters!$C$12+BA12*Parameters!$C$11","v":61.557337062307703},{"$f":"BB9+BB10*Parameters!$C$13+BB11*Parameters!$C$12+BB12*Parameters!$C$11","v":197.120568155},{"$f":"BC9+BC10*Parameters!$C$13+BC11*Parameters!$C$12+BC12*Parameters!$C$11","v":28.946739319615386},{"$f":"BD9+BD10*Parameters!$C$13+BD11*Parameters!$C$12+BD12*Parameters!$C$11","v":13.068541623247864},{"$f":"BE9+BE10*Parameters!$C$13+BE11*Parameters!$C$12+BE12*Parameters!$C$11","v":9.7031072133333325},{"$f":"BF9+BF10*Parameters!$C$13+BF11*Parameters!$C$12+BF12*Parameters!$C$11","v":34.208655750021371},{"$f":"BG9+BG10*Parameters!$C$13+BG11*Parameters!$C$12+BG12*Parameters!$C$11","v":85.927043906217961},{"$f":"BH9+BH10*Parameters!$C$13+BH11*Parameters!$C$12+BH12*Parameters!$C$11","v":8.0815337971367516},{"$f":"BI9+BI10*Parameters!$C$13+BI11*Parameters!$C$12+BI12*Parameters!$C$11","v":8.7175861766239322},{"$f":"BJ9+BJ10*Parameters!$C$13+BJ11*Parameters!$C$12+BJ12*Parameters!$C$11","v":3.4453110440598289},{"$f":"BK9+BK10*Parameters!$C$13+BK11*Parameters!$C$12+BK12*Parameters!$C$11","v":8.1544247341666658},{"$f":"BL9+BL10*Parameters!$C$13+BL11*Parameters!$C$12+BL12*Parameters!$C$11","v":28.398855751987178},{"$f":"BM9+BM10*Parameters!$C$13+BM11*Parameters!$C$12+BM12*Parameters!$C$11","v":67.089485095170929},{"$f":"BN9+BN10*Parameters!$C$13+BN11*Parameters!$C$12+BN12*Parameters!$C$11","v":95.397421223012827},{"$f":"BO9+BO10*Parameters!$C$13+BO11*Parameters!$C$12+BO12*Parameters!$C$11","v":49.584953773354705},{"$f":"BP9+BP10*Parameters!$C$13+BP11*Parameters!$C$12+BP12*Parameters!$C$11","v":77.796912011388898},{"$f":"BQ9+BQ10*Parameters!$C$13+BQ11*Parameters!$C$12+BQ12*Parameters!$C$11","v":289.86877210292732},{"$f":"BR9+BR10*Parameters!$C$13+BR11*Parameters!$C$12+BR12*Parameters!$C$11","v":43.815600030192307},{"$f":"BS9+BS10*Parameters!$C$13+BS11*Parameters!$C$12+BS12*Parameters!$C$11","v":23.513815507628205},{"$f":"BT9+BT10*Parameters!$C$13+BT11*Parameters!$C$12+BT12*Parameters!$C$11","v":20.201882223354701},{"$f":"BU9+BU10*Parameters!$C$13+BU11*Parameters!$C$12+BU12*Parameters!$C$11","v":51.75410028175213},{"$f":"BV9+BV10*Parameters!$C$13+BV11*Parameters!$C$12+BV12*Parameters!$C$11","v":139.28539804292734},{"$f":"BW9+BW10*Parameters!$C$13+BW11*Parameters!$C$12+BW12*Parameters!$C$11","v":15.265930218418806},{"$f":"BX9+BX10*Parameters!$C$13+BX11*Parameters!$C$12+BX12*Parameters!$C$11","v":8.112417408846154},{"$f":"BY9+BY10*Parameters!$C$13+BY11*Parameters!$C$12+BY12*Parameters!$C$11","v":4.8214536349358967},{"$f":"BZ9+BZ10*Parameters!$C$13+BZ11*Parameters!$C$12+BZ12*Parameters!$C$11","v":18.031254126217949},{"$f":"CA9+CA10*Parameters!$C$13+CA11*Parameters!$C$12+CA12*Parameters!$C$11","v":46.231055388418802},{"$f":"CB9+CB10*Parameters!$C$13+CB11*Parameters!$C$12+CB12*Parameters!$C$11","v":68.19216341344017},{"$f":"CC9+CC10*Parameters!$C$13+CC11*Parameters!$C$12+CC12*Parameters!$C$11","v":101.80219770149571},{"$f":"CD9+CD10*Parameters!$C$13+CD11*Parameters!$C$12+CD12*Parameters!$C$11","v":50.97608115025642},{"$f":"CE9+CE10*Parameters!$C$13+CE11*Parameters!$C$12+CE12*Parameters!$C$11","v":79.030895355491452},{"$f":"CF9+CF10*Parameters!$C$13+CF11*Parameters!$C$12+CF12*Parameters!$C$11","v":300.00133762068378},{"$f":"CG9+CG10*Parameters!$C$13+CG11*Parameters!$C$12+CG12*Parameters!$C$11","v":47.425598418034191},{"$f":"CH9+CH10*Parameters!$C$13+CH11*Parameters!$C$12+CH12*Parameters!$C$11","v":48.80164910818376},{"$f":"CI9+CI10*Parameters!$C$13+CI11*Parameters!$C$12+CI12*Parameters!$C$11","v":24.758563655747864},{"$f":"CJ9+CJ10*Parameters!$C$13+CJ11*Parameters!$C$12+CJ12*Parameters!$C$11","v":55.793195580619653},{"$f":"CK9+CK10*Parameters!$C$13+CK11*Parameters!$C$12+CK12*Parameters!$C$11","v":176.77900676258548},{"$f":"CL9+CL10*Parameters!$C$13+CL11*Parameters!$C$12+CL12*Parameters!$C$11","v":13.930327025042734},{"$f":"CM9+CM10*Parameters!$C$13+CM11*Parameters!$C$12+CM12*Parameters!$C$11","v":10.034704904957266},{"$f":"CN9+CN10*Parameters!$C$13+CN11*Parameters!$C$12+CN12*Parameters!$C$11","v":7.5946536833760678},{"$f":"CO9+CO10*Parameters!$C$13+CO11*Parameters!$C$12+CO12*Parameters!$C$11","v":13.150406542029913},{"$f":"CP9+CP10*Parameters!$C$13+CP11*Parameters!$C$12+CP12*Parameters!$C$11","v":44.710092155405988},{"$f":"CQ9+CQ10*Parameters!$C$13+CQ11*Parameters!$C$12+CQ12*Parameters!$C$11","v":67.089485095170929},{"$f":"CR9+CR10*Parameters!$C$13+CR11*Parameters!$C$12+CR12*Parameters!$C$11","v":95.397421223012827},{"$f":"CS9+CS10*Parameters!$C$13+CS11*Parameters!$C$12+CS12*Parameters!$C$11","v":49.584953773354705},{"$f":"CT9+CT10*Parameters!$C$13+CT11*Parameters!$C$12+CT12*Parameters!$C$11","v":77.796912011388898},{"$f":"CU9+CU10*Parameters!$C$13+CU11*Parameters!$C$12+CU12*Parameters!$C$11","v":289.86877210292732},{"$f":"CV9+CV10*Parameters!$C$13+CV11*Parameters!$C$12+CV12*Parameters!$C$11","v":58.226097174059824},{"$f":"CW9+CW10*Parameters!$C$13+CW11*Parameters!$C$12+CW12*Parameters!$C$11","v":69.521572001089737},{"$f":"CX9+CX10*Parameters!$C$13+CX11*Parameters!$C$12+CX12*Parameters!$C$11","v":38.395445451581189},{"$f":"CY9+CY10*Parameters!$C$13+CY11*Parameters!$C$12+CY12*Parameters!$C$11","v":67.879786634572639},{"$f":"CZ9+CZ10*Parameters!$C$13+CZ11*Parameters!$C$12+CZ12*Parameters!$C$11","v":234.02290126130339},{"$f":"DA9+DA10*Parameters!$C$13+DA11*Parameters!$C$12+DA12*Parameters!$C$11","v":33.261433720128203},{"$f":"DB9+DB10*Parameters!$C$13+DB11*Parameters!$C$12+DB12*Parameters!$C$11","v":29.479089180662392},{"$f":"DC9+DC10*Parameters!$C$13+DC11*Parameters!$C$12+DC12*Parameters!$C$11","v":7.5644071672435889},{"$f":"DD9+DD10*Parameters!$C$13+DD11*Parameters!$C$12+DD12*Parameters!$C$11","v":39.400332703547015},{"$f":"DE9+DE10*Parameters!$C$13+DE11*Parameters!$C$12+DE12*Parameters!$C$11","v":109.70526277158118},{"$f":"DF9+DF10*Parameters!$C$13+DF11*Parameters!$C$12+DF12*Parameters!$C$11","v":68.19216341344017},{"$f":"DG9+DG10*Parameters!$C$13+DG11*Parameters!$C$12+DG12*Parameters!$C$11","v":101.80219770149571},{"$f":"DH9+DH10*Parameters!$C$13+DH11*Parameters!$C$12+DH12*Parameters!$C$11","v":50.97608115025642},{"$f":"DI9+DI10*Parameters!$C$13+DI11*Parameters!$C$12+DI12*Parameters!$C$11","v":79.030895355491452},{"$f":"DJ9+DJ10*Parameters!$C$13+DJ11*Parameters!$C$12+DJ12*Parameters!$C$11","v":300.00133762068378},{"$f":"DK9+DK10*Parameters!$C$13+DK11*Parameters!$C$12+DK12*Parameters!$C$11","v":45.089781248824792},{"$f":"DL9+DL10*Parameters!$C$13+DL11*Parameters!$C$12+DL12*Parameters!$C$11","v":44.289630186965816},{"$f":"DM9+DM10*Parameters!$C$13+DM11*Parameters!$C$12+DM12*Parameters!$C$11","v":28.832351478867523},{"$f":"DN9+DN10*Parameters!$C$13+DN11*Parameters!$C$12+DN12*Parameters!$C$11","v":52.634226087991458},{"$f":"DO9+DO10*Parameters!$C$13+DO11*Parameters!$C$12+DO12*Parameters!$C$11","v":170.84598900264959},{"$f":"DP9+DP10*Parameters!$C$13+DP11*Parameters!$C$12+DP12*Parameters!$C$11","v":22.148334642927352},{"$f":"DQ9+DQ10*Parameters!$C$13+DQ11*Parameters!$C$12+DQ12*Parameters!$C$11","v":19.306885886047006},{"$f":"DR9+DR10*Parameters!$C$13+DR11*Parameters!$C$12+DR12*Parameters!$C$11","v":5.9885692652991462},{"$f":"DS9+DS10*Parameters!$C$13+DS11*Parameters!$C$12+DS12*Parameters!$C$11","v":29.930796154209396},{"$f":"DT9+DT10*Parameters!$C$13+DT11*Parameters!$C$12+DT12*Parameters!$C$11","v":77.374585948482903},null,null,null,null,null,null,"Drill",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.55]
["non-harvest, non-fertilizer, non-pesticide, non-planting operations",1,null,"Labor Hrs.",0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(E15:H15)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(J15:M15)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(O15:R15)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(T15:W15)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(Y15:AB15)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AD15:AG15)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AI15:AL15)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AN15:AQ15)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AS15:AV15)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AX15:BA15)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BC15:BF15)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BH15:BK15)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BM15:BP15)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BR15:BU15)","v":0.64700000000000002},0.125,0.224,0.125,0.14000000000000001,{"$f":"+SUM(BW15:BZ15)","v":0.61399999999999999},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CB15:CE15)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CG15:CJ15)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CL15:CO15)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CQ15:CT15)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CV15:CY15)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(DA15:DD15)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(DF15:DI15)","v":0.64700000000000002},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(DK15:DN15)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(DP15:DS15)","v":0.59599999999999997},null,null,null,null,null,null,"Planter",null,null,null,1,null,null,null,null,null,null,null,null,1,20.41,20.41]
["fertilizer operations",2,null,"Tractor 1",null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,null,null,"Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["pesticide operations",3,null,"Tractor 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,"Rotary Hoe",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["planting operations",4,null,"Tractor 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,"Sprayer",null,null,null,1,1,1,null,null,null,null,null,null,3,17.46,5.82]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S. Shreader",null,null,null,null,null,null,null,null,1,null,null,null,1,0]
[null,2.5,{"$f":"B20/Parameters!C9","v":0.75987841945288748},"Fuel",0.871,1.5649999999999999,1.65,0.97499999999999998,{"$f":"+SUM(E20:H20)","v":5.0609999999999999},0.871,1.5649999999999999,1.65,0.97499999999999998,{"$f":"+SUM(J20:M20)","v":5.0609999999999999},0.871,0.92900000000000005,1.65,0.97499999999999998,{"$f":"+SUM(O20:R20)","v":4.4249999999999998},0.871,1.5649999999999999,1.65,0.97499999999999998,{"$f":"+SUM(T20:W20)","v":5.0609999999999999},0.871,1.5649999999999999,1.65,0.97499999999999998,{"$f":"+SUM(Y20:AB20)","v":5.0609999999999999},0.871,1.5649999999999999,1.65,0.97499999999999998,{"$f":"+SUM(AD20:AG20)","v":5.0609999999999999},0.871,1.5649999999999999,1.65,0.97499999999999998,{"$f":"+SUM(AI20:AL20)","v":5.0609999999999999},0.871,1.5649999999999999,1.65,0.97499999999999998,{"$f":"+SUM(AN20:AQ20)","v":5.0609999999999999},0.51700000000000002,1.5649999999999999,1.65,0.97499999999999998,{"$f":"+SUM(AS20:AV20)","v":4.7069999999999999},0.871,1.5649999999999999,1.65,0.97499999999999998,{"$f":"+SUM(AX20:BA20)","v":5.0609999999999999},0.871,1.5649999999999999,1.65,0.97499999999999998,{"$f":"+SUM(BC20:BF20)","v":5.0609999999999999},0.51700000000000002,1.298,1.65,0.97499999999999998,{"$f":"+SUM(BH20:BK20)","v":4.4399999999999995},0.871,1.5649999999999999,1.65,0.97499999999999998,{"$f":"+SUM(BM20:BP20)","v":5.0609999999999999},0.871,1.5649999999999999,1.65,0.97499999999999998,{"$f":"+SUM(BR20:BU20)","v":5.0609999999999999},0.871,1.421,1.65,0.97499999999999998,{"$f":"+SUM(BW20:BZ20)","v":4.9169999999999998},0.871,1.5649999999999999,1.65,0.97499999999999998,{"$f":"+SUM(CB20:CE20)","v":5.0609999999999999},0.871,1.5649999999999999,1.65,0.97499999999999998,{"$f":"+SUM(CG20:CJ20)","v":5.0609999999999999},0.871,1.421,0.98,0.97499999999999998,{"$f":"+SUM(CL20:CO20)","v":4.2469999999999999},0.871,1.5649999999999999,1.65,0.97499999999999998,{"$f":"+SUM(CQ20:CT20)","v":5.0609999999999999},0.871,1.5649999999999999,1.65,0.97499999999999998,{"$f":"+SUM(CV20:CY20)","v":5.0609999999999999},0.871,1.5649999999999999,1.65,0.97499999999999998,{"$f":"+SUM(DA20:DD20)","v":5.0609999999999999},0.871,1.5649999999999999,1.65,0.97499999999999998,{"$f":"+SUM(DF20:DI20)","v":5.0609999999999999},0.871,1.21,1.65,0.97499999999999998,{"$f":"+SUM(DK20:DN20)","v":4.7059999999999995},0.871,1.21,1.65,0.57899999999999996,{"$f":"+SUM(DP20:DS20)","v":4.3099999999999996},null,null,null,null,null,null,"Dry Fert. Spdr.",null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.6]
[null,0.37,{"$f":"B21/Parameters!C9","v":0.11246200607902736},"Lube",0.13100000000000001,0.23499999999999999,0.25,0.14599999999999999,0.76200000000000001,0.13100000000000001,0.23499999999999999,0.25,0.14599999999999999,0.76200000000000001,0.13100000000000001,0.13900000000000001,0.25,0.14599999999999999,0.66600000000000004,0.13100000000000001,0.23499999999999999,0.25,0.14599999999999999,0.76200000000000001,0.13100000000000001,0.23499999999999999,0.25,0.14599999999999999,0.76200000000000001,0.13100000000000001,0.23499999999999999,0.25,0.14599999999999999,0.76200000000000001,0.13100000000000001,0.23499999999999999,0.25,0.14599999999999999,0.76200000000000001,0.13100000000000001,0.23499999999999999,0.25,0.14599999999999999,0.76200000000000001,7.8E-2,0.23499999999999999,0.25,0.14599999999999999,0.70899999999999996,0.13100000000000001,0.23499999999999999,0.25,0.14599999999999999,0.76200000000000001,0.13100000000000001,0.23499999999999999,0.25,0.14599999999999999,0.76200000000000001,7.8E-2,0.19500000000000001,0.25,0.14599999999999999,0.66900000000000004,0.13100000000000001,0.23499999999999999,0.25,0.14599999999999999,0.76200000000000001,0.13100000000000001,0.23499999999999999,0.25,0.14599999999999999,0.76200000000000001,0.13100000000000001,0.21299999999999999,0.25,0.14599999999999999,0.74,0.13100000000000001,0.23499999999999999,0.25,0.14599999999999999,0.76200000000000001,0.13100000000000001,0.23499999999999999,0.25,0.14599999999999999,0.76200000000000001,0.13100000000000001,0.21299999999999999,0.15,0.14599999999999999,0.64,0.13100000000000001,0.23499999999999999,0.25,0.14599999999999999,0.76200000000000001,0.13100000000000001,0.23499999999999999,0.25,0.14599999999999999,0.76200000000000001,0.13100000000000001,0.23499999999999999,0.25,0.14599999999999999,0.76200000000000001,0.13100000000000001,0.23499999999999999,0.25,0.14599999999999999,0.76200000000000001,0.13100000000000001,0.18099999999999999,0.25,0.14599999999999999,0.70800000000000007,0.13100000000000001,0.18099999999999999,0.25,8.6999999999999994E-2,0.64900000000000002,null,null,null,null,null,null,"Windrower",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,9.01,{"$f":"B22","v":9.01},"Repairs",2.3521618376068369,4.7316455128205126,2.2726801282051285,4.3044313247863251,{"$f":"+SUM(E22:H22)","v":13.660918803418802},2.7719246153846155,5.6332661538461526,2.7744084188034193,5.0297019230769227,16.20930111111111,3.3481670085470085,5.9859662393162383,3.3730050427350426,6.8453622222222208,19.552500512820508,2.2403906837606837,4.4559433333333329,2.1211681196581198,4.0659861965811963,12.883488333333332,2.4117731196581196,4.8682547008547008,2.3372590170940168,4.2671742735042733,13.884461111111111,3.1444951282051283,6.4802431196581196,3.194171196581197,5.4047562393162396,18.223665683760686,2.2304554700854702,4.4360729059829058,2.1112329059829062,4.0560509829059823,12.833812264957263,2.5334794871794872,5.034669529914531,2.4713844017094018,4.4932003846153847,14.532733803418806,2.7023781196581198,6.515016367521369,3.2662014957264951,5.6680394017094011,18.151635384615386,2.2304554700854702,4.4360729059829058,2.1112329059829062,4.0560509829059823,12.833812264957263,2.4614491880341882,4.9527040170940166,2.3968702991452995,4.3466559829059834,14.157679487179486,2.7669570085470085,5.8220352136752131,2.9706288888888888,5.3302421367521369,16.889863247863246,2.1981660256410254,4.3491397863247858,2.0690082478632479,4.0187939316239314,12.63510799145299,2.3397428205128201,4.6794856410256402,2.247842094017094,4.17775735042735,13.444827905982905,2.6974105128205133,5.4867217521367522,2.6775400854700857,4.696872264957265,15.558544615384616,2.1956822222222221,4.3466559829059834,2.0690082478632479,4.0187939316239314,12.630140384615384,2.2701963247863244,4.5105870085470086,2.1609089743589744,4.100759444444444,13.042451752136751,2.6328316239316245,5.265663247863249,2.5235442735042737,4.7415807264957257,15.163619871794875,2.1981660256410254,4.3491397863247858,2.0690082478632479,4.0187939316239314,12.63510799145299,2.2180364529914529,4.4012996581196582,2.0938462820512815,4.0411481623931627,12.754330555555555,2.5458985042735041,5.0992484188034188,2.5185766666666667,4.4236538888888877,14.587377478632478,2.1956822222222221,4.3466559829059834,2.0690082478632479,4.0187939316239314,12.630140384615384,2.247842094017094,3.1320761111111106,2.1286195299145301,4.0908242307692309,11.599361965811966,2.4763520085470083,3.4400677350427351,2.4316435470085471,4.4162024786324787,12.764265769230768,null,null,null,null,null,null,"Baler",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,3.03,{"$f":"B23","v":3.03},"Depreciation",27.532960897435899,21.400450256410256,13.839752649572647,20.789434615384611,83.562598418803404,10.715127948717949,6.9397467521367506,4.9700906410256405,7.8910434615384615,30.516008803418803,3.8797009401709404,2.6998943162393161,2.5136090598290597,3.1916873931623932,12.284891709401709,40.682216196581201,46.255871068376067,31.469789316239311,47.065590982905981,165.47346756410255,25.603045641025645,15.849149615384617,14.644504957264958,30.021731923076924,86.118432136752148,6.4951459401709402,4.2870447008547004,3.4226811111111104,6.6168523076923078,20.821724059829059,42.756192051282049,52.611924017094019,34.087718119658128,49.385463376068373,178.84129756410258,13.43240888888889,12.535755854700854,7.9084300854700844,15.647961538461541,49.52455636752137,5.0321857264957259,4.1703059401709393,2.8538901282051281,5.1563758974358969,17.21275769230769,42.756192051282049,52.611924017094019,34.087718119658128,49.385463376068373,178.84129756410258,19.969779487179483,13.827333632478632,10.009727777777778,23.375073974358973,67.181914871794859,5.0272181196581194,5.0396371367521358,3.7505431623931624,6.2144761538461539,20.031874572649571,58.386766965811972,90.658824786324786,53.819052478632472,66.876407051282044,269.74105128205127,30.399270042735047,23.347752136752138,18.489432649572649,35.560613547008543,107.79706837606838,10.829382905982907,7.5284081623931627,5.4867217521367522,12.654978418803417,36.499491239316242,59.7851482905983,95.676107692307696,55.585036709401713,68.438719401709392,279.48501209401707,35.573032564102562,43.292693589743592,25.021835641025643,41.350359316239313,145.23792111111112,10.548713119658119,9.2422325213675212,3.9616664529914529,10.424522948717948,34.177135042735038,58.386766965811972,90.658824786324786,53.819052478632472,66.876407051282044,269.74105128205127,47.152524102564101,64.839688247863251,39.639018760683761,54.305877948717942,205.93710905982906,21.51967282051282,21.512221410256405,7.6675011538461533,25.314924444444447,76.014319829059829,59.7851482905983,95.676107692307696,55.585036709401713,68.438719401709392,279.48501209401707,35.831348119658117,39.378219401709401,29.323783162393163,41.328005085470082,145.86135576923078,16.316104658119656,16.172044059829059,8.1543266239316239,16.534679358974355,57.1771547008547,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,0.16,{"$f":"B24/Parameters!C13","v":18.823529411764707},"Insurance",241.43065991452988,206.82631068376068,135.65789132478631,189.13666273504273,773.05152465811955,93.112822564102558,67.735803034188024,48.359652564102554,71.04919679487179,280.25747495726495,35.185559230769236,25.881231623931626,25.13112299145299,30.073891794871798,116.27180564102565,371.84275841880338,451.08850649572639,308.62002619658119,428.55792568376069,1560.1092167948716,221.49068606837608,154.16719440170942,136.68866974358977,258.94147401709398,771.28802423076922,56.635685555555547,42.063210897435894,32.883073461538459,58.106097179487186,189.6880670940171,393.25314388888893,510.82397871794871,335.64380739316238,452.5117258547009,1692.2326558547009,119.40139794871797,120.75010320512823,77.574148376068379,138.6011983760684,456.32684790598296,45.19777081196581,40.913209914529915,28.136525128205122,46.181356965811965,160.42886282051282,393.25314388888893,510.82397871794871,335.64380739316238,452.5117258547009,1692.2326558547009,174.05997598290597,134.4085382051282,96.818657264957253,203.09067034188035,608.37784179487176,43.690102136752138,48.508680769230764,36.941608247863243,56.106635427350426,185.24702658119659,554.66559286324775,881.39006217948713,539.4026208547009,633.11652384615377,2608.5747997435897,265.6700974786325,224.49360440170938,174.59399371794871,309.76257576923075,974.52027136752145,95.05018923076922,73.220040982905985,53.814084871794876,110.70063457264955,332.78494965811961,569.09897452991447,927.57141914529916,557.62131893162393,649.26372987179491,2703.5554424786328,319.09174141025642,406.57378162393161,242.02925653846151,369.53530504273505,1337.2300846153846,94.088957307692326,89.565951282051287,38.811912222222226,94.116279145299146,316.58309995726501,554.66559286324775,881.39006217948713,539.4026208547009,633.11652384615377,2608.5747997435897,438.66203799145296,627.40625978632465,392.96502269230768,503.32040858974358,1962.3537290598288,183.62510294871794,191.24292803418803,74.156434871794872,215.46249517094017,664.48696102564099,569.09897452991447,927.57141914529916,557.62131893162393,649.26372987179491,2703.5554424786328,331.40643876068373,376.26889611111113,289.72821739316237,380.81177256410263,1378.2153248290597,144.37107371794869,148.03468376068375,81.630199358974366,142.02636329059828,516.0623201282051,null,null,null,null,null,null,"Operations/Month",{"$f":"SUM(EB4:EB23)","v":0},0,1,2,1,1,0,0,1,0,0,0,{"$f":"SUM(EN4:EN23)-SUM(EB24:EM24)","v":0}]
[null,0.43,{"$f":"B25/Parameters!C12","v":43},"Taxes",379.0979482051282,313.82359435897428,204.86410598290601,293.07886820512823,1190.8645167521368,146.6934299145299,102.43453679487179,73.215073376068375,110.50689790598291,432.84993799145298,54.586547735042735,39.380703205128206,37.696684487179482,46.034812564102559,177.69874799145299,575.25383940170946,682.36289423076926,465.96897277777776,663.88588059829067,2387.4715870085474,349.50094666666666,233.40797487179483,209.90622692307696,409.04516602564109,1201.8603144871795,89.108931452991442,63.493466794871793,50.001446623931628,91.187874914529914,293.79171978632473,607.02913653846156,773.87863119658107,506.07991418803419,699.43904273504268,2586.4267246581194,186.56095858974362,183.42391487179486,117.113815,216.83852226495728,703.93721072649578,70.358699444444454,61.759772008546996,42.405975769230764,71.968204059829063,246.49265128205127,607.02913653846156,773.87863119658107,506.07991418803419,699.43904273504268,2586.4267246581194,273.91135722222225,203.53775495726492,146.86481235042734,319.97349162393164,944.28741615384615,68.818741324786316,73.706866452991449,55.696807863247848,87.17653239316239,285.39894803418798,846.60191149572643,1334.6891537179488,808.50036705128207,967.49359149572649,3957.2850237606835,417.6689314957265,341.23484888888879,267.0461245726496,487.56812730769235,1513.5180322649571,149.19958756410259,110.85711418803419,81.245209829059831,173.97801047008545,515.27992205128203,868.02223217948722,1405.9519576068376,835.54153487179485,991.45981068376068,4100.9755353418805,496.95690423076928,623.03724957264956,367.13346713675219,576.28213401709399,2063.4097549572652,146.83500670940174,135.7795976923077,58.625212094017094,146.23392628205127,487.47374277777783,846.60191149572643,1334.6891537179488,808.50036705128207,967.49359149572649,3957.2850237606835,674.42465850427345,951.60966863247859,591.15514888888879,774.84731452991457,2992.0367905555554,291.223467051282,298.81148649572651,112.49890824786326,342.04208499999999,1044.5759467948717,868.02223217948722,1405.9519576068376,835.54153487179485,991.45981068376068,4100.9755353418805,510.56317935897431,573.15254170940159,436.34713320512822,587.45676559829064,2107.5196198717945,225.95656461538459,228.89738786324787,122.39934867521367,224.70472769230773,801.95802884615387,null,null,null,null,null,null,"Custom Cost/Month",{"$f":"EB4*$EP4+EB5*$EP5+EB6*$EP6+EB7*$EP7+EB8*$EP8+EB9*$EP9+EB10*$EP10+EB11*$EP11+EB12*$EP12+EB13*$EP13+EB14*$EP14+EB15*$EP15+EB16*$EP16+EB17*$EP17+EB18*$EP18+EB19*$EP19+EB20*$EP20+EB21*$EP21","v":0},0,17.72,26.23,5.82,5.82,0,0,0,0,0,0,{"$f":"SUM(EB25:EM25)-EO25","v":0},{"$f":"SUM(EO4:EO23)","v":55.589999999999996}]
[null,2.4700000000000002,{"$f":"B26/Parameters!C11","v":35.285714285714285},"Interest",241.43065991452988,206.82631068376068,135.65789132478631,189.13666273504273,773.05152465811955,93.112822564102558,67.735803034188024,48.359652564102554,71.04919679487179,280.25747495726495,35.185559230769236,25.881231623931626,25.13112299145299,30.073891794871798,116.27180564102565,371.84275841880338,451.08850649572639,308.62002619658119,428.55792568376069,1560.1092167948716,221.49068606837608,154.16719440170942,136.68866974358977,258.94147401709398,771.28802423076922,56.635685555555547,42.063210897435894,32.883073461538459,58.106097179487186,189.6880670940171,393.25314388888893,510.82397871794871,335.64380739316238,452.5117258547009,1692.2326558547009,119.40139794871797,120.75010320512823,77.574148376068379,138.6011983760684,456.32684790598296,45.19777081196581,40.913209914529915,28.136525128205122,46.181356965811965,160.42886282051282,393.25314388888893,510.82397871794871,335.64380739316238,452.5117258547009,1692.2326558547009,174.05997598290597,134.4085382051282,96.818657264957253,203.09067034188035,608.37784179487176,43.690102136752138,48.508680769230764,36.941608247863243,56.106635427350426,185.24702658119659,554.66559286324775,881.39006217948713,539.4026208547009,633.11652384615377,2608.5747997435897,265.6700974786325,224.49360440170938,174.59399371794871,309.76257576923075,974.52027136752145,95.05018923076922,73.220040982905985,53.814084871794876,110.70063457264955,332.78494965811961,569.09897452991447,927.57141914529916,557.62131893162393,649.26372987179491,2703.5554424786328,319.09174141025642,406.57378162393161,242.02925653846151,369.53530504273505,1337.2300846153846,94.088957307692326,89.565951282051287,38.811912222222226,94.116279145299146,316.58309995726501,554.66559286324775,881.39006217948713,539.4026208547009,633.11652384615377,2608.5747997435897,438.66203799145296,627.40625978632465,392.96502269230768,503.32040858974358,1962.3537290598288,183.62510294871794,191.24292803418803,74.156434871794872,215.46249517094017,664.48696102564099,569.09897452991447,927.57141914529916,557.62131893162393,649.26372987179491,2703.5554424786328,331.40643876068373,376.26889611111113,289.72821739316237,380.81177256410263,1378.2153248290597,144.37107371794869,148.03468376068375,81.630199358974366,142.02636329059828,516.0623201282051]
[null,null,null,"Ttl Variable Costs",{"$f":"(SUM(E20:E21)*Parameters!$C$9)+E22","v":5.6487418376068366},{"$f":"(SUM(F20:F21)*Parameters!$C$9)+F22","v":10.653645512820512},{"$f":"(SUM(G20:G21)*Parameters!$C$9)+G22","v":8.5236801282051289},{"$f":"(SUM(H20:H21)*Parameters!$C$9)+H22","v":7.9925213247863249},{"$f":"(SUM(I20:I21)*Parameters!$C$9)+I22","v":32.818588803418805},{"$f":"(SUM(J20:J21)*Parameters!$C$9)+J22","v":6.0685046153846152},{"$f":"(SUM(K20:K21)*Parameters!$C$9)+K22","v":11.555266153846151},{"$f":"(SUM(L20:L21)*Parameters!$C$9)+L22","v":9.0254084188034192},{"$f":"(SUM(M20:M21)*Parameters!$C$9)+M22","v":8.7177919230769234},{"$f":"(SUM(N20:N21)*Parameters!$C$9)+N22","v":35.366971111111113},{"$f":"(SUM(O20:O21)*Parameters!$C$9)+O22","v":6.6447470085470091},{"$f":"(SUM(P20:P21)*Parameters!$C$9)+P22","v":9.4996862393162385},{"$f":"(SUM(Q20:Q21)*Parameters!$C$9)+Q22","v":9.6240050427350425},{"$f":"(SUM(R20:R21)*Parameters!$C$9)+R22","v":10.53345222222222},{"$f":"(SUM(S20:S21)*Parameters!$C$9)+S22","v":36.301890512820506},{"$f":"(SUM(T20:T21)*Parameters!$C$9)+T22","v":5.5369706837606838},{"$f":"(SUM(U20:U21)*Parameters!$C$9)+U22","v":10.377943333333333},{"$f":"(SUM(V20:V21)*Parameters!$C$9)+V22","v":8.3721681196581201},{"$f":"(SUM(W20:W21)*Parameters!$C$9)+W22","v":7.7540761965811962},{"$f":"(SUM(X20:X21)*Parameters!$C$9)+X22","v":32.041158333333335},{"$f":"(SUM(Y20:Y21)*Parameters!$C$9)+Y22","v":5.7083531196581196},{"$f":"(SUM(Z20:Z21)*Parameters!$C$9)+Z22","v":10.7902547008547},{"$f":"(SUM(AA20:AA21)*Parameters!$C$9)+AA22","v":8.5882590170940158},{"$f":"(SUM(AB20:AB21)*Parameters!$C$9)+AB22","v":7.9552642735042731},{"$f":"(SUM(AC20:AC21)*Parameters!$C$9)+AC22","v":33.042131111111118},{"$f":"(SUM(AD20:AD21)*Parameters!$C$9)+AD22","v":6.441075128205128},{"$f":"(SUM(AE20:AE21)*Parameters!$C$9)+AE22","v":12.40224311965812},{"$f":"(SUM(AF20:AF21)*Parameters!$C$9)+AF22","v":9.445171196581196},{"$f":"(SUM(AG20:AG21)*Parameters!$C$9)+AG22","v":9.0928462393162395},{"$f":"(SUM(AH20:AH21)*Parameters!$C$9)+AH22","v":37.381335683760689},{"$f":"(SUM(AI20:AI21)*Parameters!$C$9)+AI22","v":5.5270354700854707},{"$f":"(SUM(AJ20:AJ21)*Parameters!$C$9)+AJ22","v":10.358072905982905},{"$f":"(SUM(AK20:AK21)*Parameters!$C$9)+AK22","v":8.3622329059829053},{"$f":"(SUM(AL20:AL21)*Parameters!$C$9)+AL22","v":7.7441409829059822},{"$f":"(SUM(AM20:AM21)*Parameters!$C$9)+AM22","v":31.991482264957266},{"$f":"(SUM(AN20:AN21)*Parameters!$C$9)+AN22","v":5.8300594871794873},{"$f":"(SUM(AO20:AO21)*Parameters!$C$9)+AO22","v":10.956669529914532},{"$f":"(SUM(AP20:AP21)*Parameters!$C$9)+AP22","v":8.7223844017094017},{"$f":"(SUM(AQ20:AQ21)*Parameters!$C$9)+AQ22","v":8.1812903846153837},{"$f":"(SUM(AR20:AR21)*Parameters!$C$9)+AR22","v":33.69040380341881},{"$f":"(SUM(AS20:AS21)*Parameters!$C$9)+AS22","v":4.6599281196581197},{"$f":"(SUM(AT20:AT21)*Parameters!$C$9)+AT22","v":12.43701636752137},{"$f":"(SUM(AU20:AU21)*Parameters!$C$9)+AU22","v":9.5172014957264945},{"$f":"(SUM(AV20:AV21)*Parameters!$C$9)+AV22","v":9.356129401709401},{"$f":"(SUM(AW20:AW21)*Parameters!$C$9)+AW22","v":35.970275384615384},{"$f":"(SUM(AX20:AX21)*Parameters!$C$9)+AX22","v":5.5270354700854707},{"$f":"(SUM(AY20:AY21)*Parameters!$C$9)+AY22","v":10.358072905982905},{"$f":"(SUM(AZ20:AZ21)*Parameters!$C$9)+AZ22","v":8.3622329059829053},{"$f":"(SUM(BA20:BA21)*Parameters!$C$9)+BA22","v":7.7441409829059822},{"$f":"(SUM(BB20:BB21)*Parameters!$C$9)+BB22","v":31.991482264957266},{"$f":"(SUM(BC20:BC21)*Parameters!$C$9)+BC22","v":5.7580291880341878},{"$f":"(SUM(BD20:BD21)*Parameters!$C$9)+BD22","v":10.874704017094016},{"$f":"(SUM(BE20:BE21)*Parameters!$C$9)+BE22","v":8.6478702991452998},{"$f":"(SUM(BF20:BF21)*Parameters!$C$9)+BF22","v":8.0347459829059833},{"$f":"(SUM(BG20:BG21)*Parameters!$C$9)+BG22","v":33.315349487179489},{"$f":"(SUM(BH20:BH21)*Parameters!$C$9)+BH22","v":4.7245070085470084},{"$f":"(SUM(BI20:BI21)*Parameters!$C$9)+BI22","v":10.734005213675214},{"$f":"(SUM(BJ20:BJ21)*Parameters!$C$9)+BJ22","v":9.2216288888888887},{"$f":"(SUM(BK20:BK21)*Parameters!$C$9)+BK22","v":9.0183321367521359},{"$f":"(SUM(BL20:BL21)*Parameters!$C$9)+BL22","v":33.698473247863248},{"$f":"(SUM(BM20:BM21)*Parameters!$C$9)+BM22","v":5.4947460256410254},{"$f":"(SUM(BN20:BN21)*Parameters!$C$9)+BN22","v":10.271139786324785},{"$f":"(SUM(BO20:BO21)*Parameters!$C$9)+BO22","v":8.3200082478632478},{"$f":"(SUM(BP20:BP21)*Parameters!$C$9)+BP22","v":7.7068839316239313},{"$f":"(SUM(BQ20:BQ21)*Parameters!$C$9)+BQ22","v":31.792777991452994},{"$f":"(SUM(BR20:BR21)*Parameters!$C$9)+BR22","v":5.6363228205128202},{"$f":"(SUM(BS20:BS21)*Parameters!$C$9)+BS22","v":10.60148564102564},{"$f":"(SUM(BT20:BT21)*Parameters!$C$9)+BT22","v":8.4988420940170926},{"$f":"(SUM(BU20:BU21)*Parameters!$C$9)+BU22","v":7.8658473504273498},{"$f":"(SUM(BV20:BV21)*Parameters!$C$9)+BV22","v":32.602497905982908},{"$f":"(SUM(BW20:BW21)*Parameters!$C$9)+BW22","v":5.9939905128205133},{"$f":"(SUM(BX20:BX21)*Parameters!$C$9)+BX22","v":10.862581752136752},{"$f":"(SUM(BY20:BY21)*Parameters!$C$9)+BY22","v":8.928540085470086},{"$f":"(SUM(BZ20:BZ21)*Parameters!$C$9)+BZ22","v":8.3849622649572648},{"$f":"(SUM(CA20:CA21)*Parameters!$C$9)+CA22","v":34.170074615384621},{"$f":"(SUM(CB20:CB21)*Parameters!$C$9)+CB22","v":5.4922622222222222},{"$f":"(SUM(CC20:CC21)*Parameters!$C$9)+CC22","v":10.268655982905983},{"$f":"(SUM(CD20:CD21)*Parameters!$C$9)+CD22","v":8.3200082478632478},{"$f":"(SUM(CE20:CE21)*Parameters!$C$9)+CE22","v":7.7068839316239313},{"$f":"(SUM(CF20:CF21)*Parameters!$C$9)+CF22","v":31.787810384615387},{"$f":"(SUM(CG20:CG21)*Parameters!$C$9)+CG22","v":5.5667763247863249},{"$f":"(SUM(CH20:CH21)*Parameters!$C$9)+CH22","v":10.432587008547008},{"$f":"(SUM(CI20:CI21)*Parameters!$C$9)+CI22","v":8.4119089743589743},{"$f":"(SUM(CJ20:CJ21)*Parameters!$C$9)+CJ22","v":7.7888494444444438},{"$f":"(SUM(CK20:CK21)*Parameters!$C$9)+CK22","v":32.200121752136752},{"$f":"(SUM(CL20:CL21)*Parameters!$C$9)+CL22","v":5.9294116239316246},{"$f":"(SUM(CM20:CM21)*Parameters!$C$9)+CM22","v":10.641523247863249},{"$f":"(SUM(CN20:CN21)*Parameters!$C$9)+CN22","v":6.2412442735042735},{"$f":"(SUM(CO20:CO21)*Parameters!$C$9)+CO22","v":8.4296707264957256},{"$f":"(SUM(CP20:CP21)*Parameters!$C$9)+CP22","v":31.241849871794873},{"$f":"(SUM(CQ20:CQ21)*Parameters!$C$9)+CQ22","v":5.4947460256410254},{"$f":"(SUM(CR20:CR21)*Parameters!$C$9)+CR22","v":10.271139786324785},{"$f":"(SUM(CS20:CS21)*Parameters!$C$9)+CS22","v":8.3200082478632478},{"$f":"(SUM(CT20:CT21)*Parameters!$C$9)+CT22","v":7.7068839316239313},{"$f":"(SUM(CU20:CU21)*Parameters!$C$9)+CU22","v":31.792777991452994},{"$f":"(SUM(CV20:CV21)*Parameters!$C$9)+CV22","v":5.5146164529914525},{"$f":"(SUM(CW20:CW21)*Parameters!$C$9)+CW22","v":10.323299658119659},{"$f":"(SUM(CX20:CX21)*Parameters!$C$9)+CX22","v":8.3448462820512805},{"$f":"(SUM(CY20:CY21)*Parameters!$C$9)+CY22","v":7.7292381623931625},{"$f":"(SUM(CZ20:CZ21)*Parameters!$C$9)+CZ22","v":31.912000555555558},{"$f":"(SUM(DA20:DA21)*Parameters!$C$9)+DA22","v":5.8424785042735046},{"$f":"(SUM(DB20:DB21)*Parameters!$C$9)+DB22","v":11.021248418803419},{"$f":"(SUM(DC20:DC21)*Parameters!$C$9)+DC22","v":8.7695766666666657},{"$f":"(SUM(DD20:DD21)*Parameters!$C$9)+DD22","v":8.1117438888888884},{"$f":"(SUM(DE20:DE21)*Parameters!$C$9)+DE22","v":33.745047478632479},{"$f":"(SUM(DF20:DF21)*Parameters!$C$9)+DF22","v":5.4922622222222222},{"$f":"(SUM(DG20:DG21)*Parameters!$C$9)+DG22","v":10.268655982905983},{"$f":"(SUM(DH20:DH21)*Parameters!$C$9)+DH22","v":8.3200082478632478},{"$f":"(SUM(DI20:DI21)*Parameters!$C$9)+DI22","v":7.7068839316239313},{"$f":"(SUM(DJ20:DJ21)*Parameters!$C$9)+DJ22","v":31.787810384615387},{"$f":"(SUM(DK20:DK21)*Parameters!$C$9)+DK22","v":5.5444220940170936},{"$f":"(SUM(DL20:DL21)*Parameters!$C$9)+DL22","v":7.708466111111111},{"$f":"(SUM(DM20:DM21)*Parameters!$C$9)+DM22","v":8.37961952991453},{"$f":"(SUM(DN20:DN21)*Parameters!$C$9)+DN22","v":7.7789142307692307},{"$f":"(SUM(DO20:DO21)*Parameters!$C$9)+DO22","v":29.411421965811964},{"$f":"(SUM(DP20:DP21)*Parameters!$C$9)+DP22","v":5.7729320085470084},{"$f":"(SUM(DQ20:DQ21)*Parameters!$C$9)+DQ22","v":8.0164577350427351},{"$f":"(SUM(DR20:DR21)*Parameters!$C$9)+DR22","v":8.6826435470085457},{"$f":"(SUM(DS20:DS21)*Parameters!$C$9)+DS22","v":6.6073424786324786},{"$f":"(SUM(DT20:DT21)*Parameters!$C$9)+DT22","v":29.079375769230769},null,null,null,null,null,2,"Offset Disc",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB27:EM27)","v":0},{"$f":"EN27*EP27","v":0},10.79]
[null,null,null,"Ttl Fixed Costs",{"$f":"E23+E24*Parameters!$C$13+E25*Parameters!$C$12+E26*Parameters!$C$11","v":50.27624718277778},{"$f":"F23+F24*Parameters!$C$13+F25*Parameters!$C$12+F26*Parameters!$C$11","v":40.774551588675209},{"$f":"G23+G24*Parameters!$C$13+G25*Parameters!$C$12+G26*Parameters!$C$11","v":26.537538178397433},{"$f":"H23+H24*Parameters!$C$13+H25*Parameters!$C$12+H26*Parameters!$C$11","v":38.567451322136748},{"$f":"I23+I24*Parameters!$C$13+I25*Parameters!$C$12+I26*Parameters!$C$11","v":156.15578827198718},{"$f":"J23+J24*Parameters!$C$13+J25*Parameters!$C$12+J26*Parameters!$C$11","v":19.491418819145302},{"$f":"K23+K24*Parameters!$C$13+K25*Parameters!$C$12+K26*Parameters!$C$11","v":13.281352658269228},{"$f":"L23+L24*Parameters!$C$13+L25*Parameters!$C$12+L26*Parameters!$C$11","v":9.4984741010683749},{"$f":"M23+M24*Parameters!$C$13+M25*Parameters!$C$12+M26*Parameters!$C$11","v":14.573474388995727},{"$f":"N23+N24*Parameters!$C$13+N25*Parameters!$C$12+N26*Parameters!$C$11","v":56.844719967478639},{"$f":"O23+O24*Parameters!$C$13+O25*Parameters!$C$12+O26*Parameters!$C$11","v":7.1876328171367536},{"$f":"P23+P24*Parameters!$C$13+P25*Parameters!$C$12+P26*Parameters!$C$11","v":5.1253780307692312},{"$f":"Q23+Q24*Parameters!$C$13+Q25*Parameters!$C$12+Q26*Parameters!$C$11","v":4.8633690595299139},{"$f":"R23+R24*Parameters!$C$13+R25*Parameters!$C$12+R26*Parameters!$C$11","v":6.0128360247008548},{"$f":"S23+S24*Parameters!$C$13+S25*Parameters!$C$12+S26*Parameters!$C$11","v":23.189215932136754},{"$f":"T23+T24*Parameters!$C$13+T25*Parameters!$C$12+T26*Parameters!$C$11","v":75.624411126474371},{"$f":"U23+U24*Parameters!$C$13+U25*Parameters!$C$12+U26*Parameters!$C$11","v":88.489947770598292},{"$f":"V23+V24*Parameters!$C$13+V25*Parameters!$C$12+V26*Parameters!$C$11","v":60.356151100448713},{"$f":"W23+W24*Parameters!$C$13+W25*Parameters!$C$12+W26*Parameters!$C$11","v":87.346246955064103},{"$f":"X23+X24*Parameters!$C$13+X25*Parameters!$C$12+X26*Parameters!$C$11","v":311.81675695258548},{"$f":"Y23+Y24*Parameters!$C$13+Y25*Parameters!$C$12+Y26*Parameters!$C$11","v":46.485073964059836},{"$f":"Z23+Z24*Parameters!$C$13+Z25*Parameters!$C$12+Z26*Parameters!$C$11","v":30.285354124636754},{"$f":"AA23+AA24*Parameters!$C$13+AA25*Parameters!$C$12+AA26*Parameters!$C$11","v":27.473627801367527},{"$f":"AB23+AB24*Parameters!$C$13+AB25*Parameters!$C$12+AB26*Parameters!$C$11","v":54.439089293675224},{"$f":"AC23+AC24*Parameters!$C$13+AC25*Parameters!$C$12+AC26*Parameters!$C$11","v":158.68314518373933},{"$f":"AD23+AD24*Parameters!$C$13+AD25*Parameters!$C$12+AD26*Parameters!$C$11","v":11.832136570811965},{"$f":"AE23+AE24*Parameters!$C$13+AE25*Parameters!$C$12+AE26*Parameters!$C$11","v":8.2239414242521356},{"$f":"AF23+AF24*Parameters!$C$13+AF25*Parameters!$C$12+AF26*Parameters!$C$11","v":6.5040168440811961},{"$f":"AG23+AG24*Parameters!$C$13+AG25*Parameters!$C$12+AG26*Parameters!$C$11","v":12.090059685427351},{"$f":"AH23+AH24*Parameters!$C$13+AH25*Parameters!$C$12+AH26*Parameters!$C$11","v":38.650154524572649},{"$f":"AI23+AI24*Parameters!$C$13+AI25*Parameters!$C$12+AI26*Parameters!$C$11","v":79.696855211944438},{"$f":"AJ23+AJ24*Parameters!$C$13+AJ25*Parameters!$C$12+AJ26*Parameters!$C$11","v":100.45039265841881},{"$f":"AK23+AK24*Parameters!$C$13+AK25*Parameters!$C$12+AK26*Parameters!$C$11","v":65.496556141901721},{"$f":"AL23+AL24*Parameters!$C$13+AL25*Parameters!$C$12+AL26*Parameters!$C$11","v":91.902024283012821},{"$f":"AM23+AM24*Parameters!$C$13+AM25*Parameters!$C$12+AM26*Parameters!$C$11","v":337.54582829527783},{"$f":"AN23+AN24*Parameters!$C$13+AN25*Parameters!$C$12+AN26*Parameters!$C$11","v":24.671028213760685},{"$f":"AO23+AO24*Parameters!$C$13+AO25*Parameters!$C$12+AO26*Parameters!$C$11","v":23.84887810502137},{"$f":"AP23+AP24*Parameters!$C$13+AP25*Parameters!$C$12+AP26*Parameters!$C$11","v":15.169138882991453},{"$f":"AQ23+AQ24*Parameters!$C$13+AQ25*Parameters!$C$12+AQ26*Parameters!$C$11","v":28.696540833632483},{"$f":"AR23+AR24*Parameters!$C$13+AR25*Parameters!$C$12+AR26*Parameters!$C$11","v":92.385586035405993},{"$f":"AS23+AS24*Parameters!$C$13+AS25*Parameters!$C$12+AS26*Parameters!$C$11","v":9.2837977296794865},{"$f":"AT23+AT24*Parameters!$C$13+AT25*Parameters!$C$12+AT26*Parameters!$C$11","v":7.9995906385470086},{"$f":"AU23+AU24*Parameters!$C$13+AU25*Parameters!$C$12+AU26*Parameters!$C$11","v":5.4866671084615382},{"$f":"AV23+AV24*Parameters!$C$13+AV25*Parameters!$C$12+AV26*Parameters!$C$11","v":9.5012944598504276},{"$f":"AW23+AW24*Parameters!$C$13+AW25*Parameters!$C$12+AW26*Parameters!$C$11","v":32.271349936538456},{"$f":"AX23+AX24*Parameters!$C$13+AX25*Parameters!$C$12+AX26*Parameters!$C$11","v":79.696855211944438},{"$f":"AY23+AY24*Parameters!$C$13+AY25*Parameters!$C$12+AY26*Parameters!$C$11","v":100.45039265841881},{"$f":"AZ23+AZ24*Parameters!$C$13+AZ25*Parameters!$C$12+AZ26*Parameters!$C$11","v":65.496556141901721},{"$f":"BA23+BA24*Parameters!$C$13+BA25*Parameters!$C$12+BA26*Parameters!$C$11","v":91.902024283012821},{"$f":"BB23+BB24*Parameters!$C$13+BB25*Parameters!$C$12+BB26*Parameters!$C$11","v":337.54582829527783},{"$f":"BC23+BC24*Parameters!$C$13+BC25*Parameters!$C$12+BC26*Parameters!$C$11","v":36.372601174059824},{"$f":"BD23+BD24*Parameters!$C$13+BD25*Parameters!$C$12+BD26*Parameters!$C$11","v":26.413781431153843},{"$f":"BE23+BE24*Parameters!$C$13+BE25*Parameters!$C$12+BE26*Parameters!$C$11","v":19.078640496581198},{"$f":"BF23+BF24*Parameters!$C$13+BF25*Parameters!$C$12+BF26*Parameters!$C$11","v":42.517426512435897},{"$f":"BG23+BG24*Parameters!$C$13+BG25*Parameters!$C$12+BG26*Parameters!$C$11","v":124.38244961423078},{"$f":"BH23+BH24*Parameters!$C$13+BH25*Parameters!$C$12+BH26*Parameters!$C$11","v":9.1450785506410259},{"$f":"BI23+BI24*Parameters!$C$13+BI25*Parameters!$C$12+BI26*Parameters!$C$11","v":9.5846372416666661},{"$f":"BJ23+BJ24*Parameters!$C$13+BJ25*Parameters!$C$12+BJ26*Parameters!$C$11","v":7.2074274884829057},{"$f":"BK23+BK24*Parameters!$C$13+BK25*Parameters!$C$12+BK26*Parameters!$C$11","v":11.490612358824787},{"$f":"BL23+BL24*Parameters!$C$13+BL25*Parameters!$C$12+BL26*Parameters!$C$11","v":37.427755639615384},{"$f":"BM23+BM24*Parameters!$C$13+BM25*Parameters!$C$12+BM26*Parameters!$C$11","v":110.3940351205342},{"$f":"BN23+BN24*Parameters!$C$13+BN25*Parameters!$C$12+BN26*Parameters!$C$11","v":173.19483620459403},{"$f":"BO23+BO24*Parameters!$C$13+BO25*Parameters!$C$12+BO26*Parameters!$C$11","v":104.24716188623933},{"$f":"BP23+BP24*Parameters!$C$13+BP25*Parameters!$C$12+BP26*Parameters!$C$11","v":126.25099008816238},{"$f":"BQ23+BQ24*Parameters!$C$13+BQ25*Parameters!$C$12+BQ26*Parameters!$C$11","v":514.08702329952985},{"$f":"BR23+BR24*Parameters!$C$13+BR25*Parameters!$C$12+BR26*Parameters!$C$11","v":55.431062009764965},{"$f":"BS23+BS24*Parameters!$C$13+BS25*Parameters!$C$12+BS26*Parameters!$C$11","v":44.382848571175217},{"$f":"BT23+BT24*Parameters!$C$13+BT25*Parameters!$C$12+BT26*Parameters!$C$11","v":34.86552240215812},{"$f":"BU23+BU24*Parameters!$C$13+BU25*Parameters!$C$12+BU26*Parameters!$C$11","v":64.75265701797008},{"$f":"BV23+BV24*Parameters!$C$13+BV25*Parameters!$C$12+BV26*Parameters!$C$11","v":199.43209000106839},{"$f":"BW23+BW24*Parameters!$C$13+BW25*Parameters!$C$12+BW26*Parameters!$C$11","v":19.78281863623932},{"$f":"BX23+BX24*Parameters!$C$13+BX25*Parameters!$C$12+BX26*Parameters!$C$11","v":14.384752521431626},{"$f":"BY23+BY24*Parameters!$C$13+BY25*Parameters!$C$12+BY26*Parameters!$C$11","v":10.523579512863249},{"$f":"BZ23+BZ24*Parameters!$C$13+BZ25*Parameters!$C$12+BZ26*Parameters!$C$11","v":23.084758337457259},{"$f":"CA23+CA24*Parameters!$C$13+CA25*Parameters!$C$12+CA26*Parameters!$C$11","v":67.775909007991459},{"$f":"CB23+CB24*Parameters!$C$13+CB25*Parameters!$C$12+CB26*Parameters!$C$11","v":113.13964011299146},{"$f":"CC23+CC24*Parameters!$C$13+CC25*Parameters!$C$12+CC26*Parameters!$C$11","v":182.54998367128206},{"$f":"CD23+CD24*Parameters!$C$13+CD25*Parameters!$C$12+CD26*Parameters!$C$11","v":107.71372559425214},{"$f":"CE23+CE24*Parameters!$C$13+CE25*Parameters!$C$12+CE26*Parameters!$C$11","v":129.32052030348291},{"$f":"CF23+CF24*Parameters!$C$13+CF25*Parameters!$C$12+CF26*Parameters!$C$11","v":532.72386968200863},{"$f":"CG23+CG24*Parameters!$C$13+CG25*Parameters!$C$12+CG26*Parameters!$C$11","v":65.591303307115396},{"$f":"CH23+CH24*Parameters!$C$13+CH25*Parameters!$C$12+CH26*Parameters!$C$11","v":81.439107942948723},{"$f":"CI23+CI24*Parameters!$C$13+CI25*Parameters!$C$12+CI26*Parameters!$C$11","v":47.692466950662393},{"$f":"CJ23+CJ24*Parameters!$C$13+CJ25*Parameters!$C$12+CJ26*Parameters!$C$11","v":76.121702102264948},{"$f":"CK23+CK24*Parameters!$C$13+CK25*Parameters!$C$12+CK26*Parameters!$C$11","v":270.84458030299152},{"$f":"CL23+CL24*Parameters!$C$13+CL25*Parameters!$C$12+CL26*Parameters!$C$11","v":19.403046335405982},{"$f":"CM23+CM24*Parameters!$C$13+CM25*Parameters!$C$12+CM26*Parameters!$C$11","v":17.630955673931624},{"$f":"CN23+CN24*Parameters!$C$13+CN25*Parameters!$C$12+CN26*Parameters!$C$11","v":7.5946536833760678},{"$f":"CO23+CO24*Parameters!$C$13+CO25*Parameters!$C$12+CO26*Parameters!$C$11","v":19.274990124444443},{"$f":"CP23+CP24*Parameters!$C$13+CP25*Parameters!$C$12+CP26*Parameters!$C$11","v":63.903645817158122},{"$f":"CQ23+CQ24*Parameters!$C$13+CQ25*Parameters!$C$12+CQ26*Parameters!$C$11","v":110.3940351205342},{"$f":"CR23+CR24*Parameters!$C$13+CR25*Parameters!$C$12+CR26*Parameters!$C$11","v":173.19483620459403},{"$f":"CS23+CS24*Parameters!$C$13+CS25*Parameters!$C$12+CS26*Parameters!$C$11","v":104.24716188623933},{"$f":"CT23+CT24*Parameters!$C$13+CT25*Parameters!$C$12+CT26*Parameters!$C$11","v":126.25099008816238},{"$f":"CU23+CU24*Parameters!$C$13+CU25*Parameters!$C$12+CU26*Parameters!$C$11","v":514.08702329952985},{"$f":"CV23+CV24*Parameters!$C$13+CV25*Parameters!$C$12+CV26*Parameters!$C$11","v":88.331740669935897},{"$f":"CW23+CW24*Parameters!$C$13+CW25*Parameters!$C$12+CW26*Parameters!$C$11","v":123.60717632741454},{"$f":"CX23+CX24*Parameters!$C$13+CX25*Parameters!$C$12+CX26*Parameters!$C$11","v":76.398324530918813},{"$f":"CY23+CY24*Parameters!$C$13+CY25*Parameters!$C$12+CY26*Parameters!$C$11","v":101.56500316831196},{"$f":"CZ23+CZ24*Parameters!$C$13+CZ25*Parameters!$C$12+CZ26*Parameters!$C$11","v":389.90224469658119},{"$f":"DA23+DA24*Parameters!$C$13+DA25*Parameters!$C$12+DA26*Parameters!$C$11","v":38.846478072500005},{"$f":"DB23+DB24*Parameters!$C$13+DB25*Parameters!$C$12+DB26*Parameters!$C$11","v":39.51290612589743},{"$f":"DC23+DC24*Parameters!$C$13+DC25*Parameters!$C$12+DC26*Parameters!$C$11","v":14.613770373760685},{"$f":"DD23+DD24*Parameters!$C$13+DD25*Parameters!$C$12+DD26*Parameters!$C$11","v":45.64915116536325},{"$f":"DE23+DE24*Parameters!$C$13+DE25*Parameters!$C$12+DE26*Parameters!$C$11","v":138.62230573752137},{"$f":"DF23+DF24*Parameters!$C$13+DF25*Parameters!$C$12+DF26*Parameters!$C$11","v":113.13964011299146},{"$f":"DG23+DG24*Parameters!$C$13+DG25*Parameters!$C$12+DG26*Parameters!$C$11","v":182.54998367128206},{"$f":"DH23+DH24*Parameters!$C$13+DH25*Parameters!$C$12+DH26*Parameters!$C$11","v":107.71372559425214},{"$f":"DI23+DI24*Parameters!$C$13+DI25*Parameters!$C$12+DI26*Parameters!$C$11","v":129.32052030348291},{"$f":"DJ23+DJ24*Parameters!$C$13+DJ25*Parameters!$C$12+DJ26*Parameters!$C$11","v":532.72386968200863},{"$f":"DK23+DK24*Parameters!$C$13+DK25*Parameters!$C$12+DK26*Parameters!$C$11","v":66.952385355961539},{"$f":"DL23+DL24*Parameters!$C$13+DL25*Parameters!$C$12+DL26*Parameters!$C$11","v":74.646853163525648},{"$f":"DM23+DM24*Parameters!$C$13+DM25*Parameters!$C$12+DM26*Parameters!$C$11","v":56.430919559807691},{"$f":"DN23+DN24*Parameters!$C$13+DN25*Parameters!$C$12+DN26*Parameters!$C$11","v":77.096296887735051},{"$f":"DO23+DO24*Parameters!$C$13+DO25*Parameters!$C$12+DO26*Parameters!$C$11","v":275.12645496702993},{"$f":"DP23+DP24*Parameters!$C$13+DP25*Parameters!$C$12+DP26*Parameters!$C$11","v":29.908799591132475},{"$f":"DQ23+DQ24*Parameters!$C$13+DQ25*Parameters!$C$12+DQ26*Parameters!$C$11","v":30.081740613675212},{"$f":"DR23+DR24*Parameters!$C$13+DR25*Parameters!$C$12+DR26*Parameters!$C$11","v":15.786290760363251},{"$f":"DS23+DS24*Parameters!$C$13+DS25*Parameters!$C$12+DS26*Parameters!$C$11","v":29.930796154209396},{"$f":"DT23+DT24*Parameters!$C$13+DT25*Parameters!$C$12+DT26*Parameters!$C$11","v":105.70762711938035},null,null,null,null,null,null,"Chisel",null,null,null,null,null,null,null,null,null,null,null,null,0,0,16.64]
[null,null,null,"Labor Hrs.",0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(E29:H29)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(J29:M29)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(O29:R29)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(T29:W29)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(Y29:AB29)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AD29:AG29)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AI29:AL29)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AN29:AQ29)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AS29:AV29)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AX29:BA29)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BC29:BF29)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BH29:BK29)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BM29:BP29)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BR29:BU29)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BW29:BZ29)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CB29:CE29)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CG29:CJ29)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CL29:CO29)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CQ29:CT29)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CV29:CY29)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(DA29:DD29)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(DF29:DI29)","v":0.64700000000000002},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(DK29:DN29)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(DP29:DS29)","v":0.59599999999999997},null,null,null,null,null,null,"Anhy. App.",null,null,1,null,null,null,null,null,null,null,null,null,1,17.72,17.72]
[null,null,null,"Tractor 1",null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,null,null,"Sweep Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,13.17]
[null,null,null,"Tractor 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,"M.B. Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,21.8]
[null,null,null,"Tractor 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,"Field Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0,15.39]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cultipacker",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Fuel",0.51700000000000002,1.232,0.98,0.82199999999999995,{"$f":"+SUM(E34:H34)","v":3.5510000000000002},0.51700000000000002,1.232,0.98,0.82199999999999995,{"$f":"+SUM(J34:M34)","v":3.5510000000000002},0.51700000000000002,1.232,0.98,0.82199999999999995,{"$f":"+SUM(O34:R34)","v":3.5510000000000002},0.51700000000000002,1.232,0.98,0.82199999999999995,{"$f":"+SUM(T34:W34)","v":3.5510000000000002},0.51700000000000002,1.232,0.98,0.82199999999999995,{"$f":"+SUM(Y34:AB34)","v":3.5510000000000002},0.51700000000000002,1.232,0.98,0.82199999999999995,{"$f":"+SUM(AD34:AG34)","v":3.5510000000000002},0.51700000000000002,1.232,0.98,0.82199999999999995,{"$f":"+SUM(AI34:AL34)","v":3.5510000000000002},0.51700000000000002,1.232,0.98,0.82199999999999995,{"$f":"+SUM(AN34:AQ34)","v":3.5510000000000002},0.51700000000000002,1.232,0.98,0.82199999999999995,{"$f":"+SUM(AS34:AV34)","v":3.5510000000000002},0.51700000000000002,1.232,0.98,0.82199999999999995,{"$f":"+SUM(AX34:BA34)","v":3.5510000000000002},0.51700000000000002,1.232,0.98,0.82199999999999995,{"$f":"+SUM(BC34:BF34)","v":3.5510000000000002},0.51700000000000002,1.232,0.98,0.82199999999999995,{"$f":"+SUM(BH34:BK34)","v":3.5510000000000002},0.51700000000000002,1.232,0.98,0.82199999999999995,{"$f":"+SUM(BM34:BP34)","v":3.5510000000000002},0.51700000000000002,1.232,0.98,0.82199999999999995,{"$f":"+SUM(BR34:BU34)","v":3.5510000000000002},0.51700000000000002,1.232,0.98,0.82199999999999995,{"$f":"+SUM(BW34:BZ34)","v":3.5510000000000002},0.51700000000000002,1.232,0.98,0.82199999999999995,{"$f":"+SUM(CB34:CE34)","v":3.5510000000000002},0.51700000000000002,1.232,0.98,0.82199999999999995,{"$f":"+SUM(CG34:CJ34)","v":3.5510000000000002},0.51700000000000002,1.232,0.98,0.82199999999999995,{"$f":"+SUM(CL34:CO34)","v":3.5510000000000002},0.51700000000000002,1.232,0.98,0.82199999999999995,{"$f":"+SUM(CQ34:CT34)","v":3.5510000000000002},0.51700000000000002,1.232,0.98,0.82199999999999995,{"$f":"+SUM(CV34:CY34)","v":3.5510000000000002},0.51700000000000002,1.232,0.98,0.82199999999999995,{"$f":"+SUM(DA34:DD34)","v":3.5510000000000002},0.51700000000000002,1.232,0.98,0.82199999999999995,{"$f":"+SUM(DF34:DI34)","v":3.5510000000000002},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(DK34:DN34)","v":3.34},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(DP34:DS34)","v":3.34},null,null,null,null,null,null,"Tandem Disk",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.27]
[null,null,null,"Lube",7.8E-2,0.185,0.15,0.123,0.53600000000000003,7.8E-2,0.185,0.15,0.123,0.53600000000000003,7.8E-2,0.185,0.15,0.123,0.53600000000000003,7.8E-2,0.185,0.15,0.123,0.53600000000000003,7.8E-2,0.185,0.15,0.123,0.53600000000000003,7.8E-2,0.185,0.15,0.123,0.53600000000000003,7.8E-2,0.185,0.15,0.123,0.53600000000000003,7.8E-2,0.185,0.15,0.123,0.53600000000000003,7.8E-2,0.185,0.15,0.123,0.53600000000000003,7.8E-2,0.185,0.15,0.123,0.53600000000000003,7.8E-2,0.185,0.15,0.123,0.53600000000000003,7.8E-2,0.185,0.15,0.123,0.53600000000000003,7.8E-2,0.185,0.15,0.123,0.53600000000000003,7.8E-2,0.185,0.15,0.123,0.53600000000000003,7.8E-2,0.185,0.15,0.123,0.53600000000000003,7.8E-2,0.185,0.15,0.123,0.53600000000000003,7.8E-2,0.185,0.15,0.123,0.53600000000000003,7.8E-2,0.185,0.15,0.123,0.53600000000000003,7.8E-2,0.185,0.15,0.123,0.53600000000000003,7.8E-2,0.185,0.15,0.123,0.53600000000000003,7.8E-2,0.185,0.15,0.123,0.53600000000000003,7.8E-2,0.185,0.15,0.123,0.53600000000000003,7.8E-2,0.153,0.15,0.123,0.504,7.8E-2,0.153,0.15,0.123,0.504,null,null,null,null,null,null,"Springtooth",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Repairs",2.3794836752136748,3.4028106837606837,2.3049695726495729,5.6282985470085469,13.715562478632478,2.5185766666666667,3.6511910256410247,2.4539977777777779,5.9412577777777775,14.565023247863248,2.9308880341880341,4.3590749999999998,2.8464387179487174,7.3396391025641039,17.476040854700855,2.3670646581196579,3.338231794871795,2.2826153418803421,5.5090759829059834,13.496987777777779,2.4068055128205126,3.4599381623931618,2.3322914102564098,5.5413654273504269,13.740400512820511,2.7098295299145301,3.9716016666666665,2.6452506410256409,6.0083204700854687,15.335002307692307,2.3645808547008542,3.3307803846153847,2.2801315384615384,5.5065921794871793,13.482084957264956,2.4614491880341882,3.4798085897435902,2.3794836752136748,5.6655555982905987,13.986297051282051,2.7719246153846155,3.976569273504273,2.684991495726496,6.2368303846153861,15.67031576923077,2.3645808547008542,3.3307803846153847,2.2801315384615384,5.5065921794871793,13.482084957264956,2.4167407264957261,3.4673895726495725,2.3422266239316234,5.581106282051282,13.807463205128204,2.684991495726496,3.9691178632478632,2.5930907692307694,6.1648000854700866,15.412000213675217,2.3620970512820509,3.3084261538461539,2.2776477350427351,5.4991407692307694,13.44731170940171,2.3894188888888892,3.4028106837606837,2.3124209829059827,5.523978803418804,13.628629358974358,2.598058376068376,3.7753811965811965,2.3397428205128201,5.7425535042735039,14.455735897435897,2.3620970512820509,3.3084261538461539,2.2776477350427351,5.4991407692307694,13.44731170940171,2.3844512820512818,3.3581022222222225,2.3049695726495729,5.5090759829059834,13.556599059829061,2.5906069658119657,3.6660938461538461,2.5458985042735041,5.8468732478632477,14.649472564102563,2.3620970512820509,3.3084261538461539,2.2776477350427351,5.4991407692307694,13.44731170940171,2.3745160683760682,3.3307803846153847,2.2925505555555552,5.4991407692307694,13.496987777777779,2.4987062393162391,3.5319684615384608,2.4614491880341882,5.5488168376068385,14.040940726495727,2.3620970512820509,3.3084261538461539,2.2776477350427351,5.4991407692307694,13.44731170940171,2.3919026923076925,1.9597208974358973,2.3099371794871795,5.5214949999999998,12.183055769230769,2.5334794871794872,2.0292673931623928,2.5036738461538461,5.6307823504273502,12.697203076923078,null,null,null,null,null,null,"S. Harrow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.8]
[null,null,null,"Depreciation",33.146356623931624,33.528862350427353,20.926043803418803,55.607390940170937,143.20865371794872,11.052925213675213,11.842774700854701,5.3948210256410265,22.684576623931623,50.975097564102562,3.2984909401709404,3.5443874786324785,1.7784032478632477,6.2318627777777769,14.853144444444442,43.046797051282056,78.979981111111101,34.455321025641027,132.62268354700853,289.1047827350427,26.18922324786325,26.745595213675212,15.384678376068376,94.079022094017105,162.39851893162393,6.147413461538461,6.6665283760683769,2.9830479059829056,19.666755470085469,35.46374521367521,46.725309914529916,87.785064230769237,39.10003341880342,136.08013790598289,309.69054547008545,13.973878034188033,20.774531794871795,8.5914760256410272,46.203711196581189,89.543597051282035,4.5105870085470086,5.8965493162393159,2.473868205128205,14.162647094017093,27.043651623931623,46.725309914529916,87.785064230769237,39.10003341880342,136.08013790598289,309.69054547008545,21.614057350427352,22.344295555555554,12.083703632478633,71.210644017094012,127.25270055555555,5.5363978205128213,5.7400697008547006,3.1618817521367517,15.570963632478634,30.00931290598291,48.396909615384608,213.08549529914529,41.208782521367517,223.2566702991453,525.94785773504282,31.102186410256408,39.000681282051275,19.37615047008547,108.84274961538461,198.32176777777775,9.4806776495726481,10.65303286324786,15.655412948717949,36.646035641025641,72.435159102564086,50.304470641025631,216.36908341880337,43.615588034188036,223.2566702991453,533.54581239316235,32.311798675213673,84.968431153846154,20.903689572649572,130.44438794871795,268.62830735042735,8.8125345299145277,12.448822735042736,3.7033508974358984,26.842463547008546,51.8071717094017,48.396909615384608,213.08549529914529,41.208782521367517,223.2566702991453,525.94785773504282,36.492039829059834,202.58894205128203,26.181771837606838,223.2566702991453,488.51942401709402,20.012004145299144,43.382110512820518,5.7673915384615384,86.982795726495723,156.14430192307691,50.304470641025631,216.36908341880337,43.615588034188036,223.2566702991453,533.54581239316235,27.654667264957265,155.68231448717947,19.001096153846156,178.60533623931622,380.94341414529913,13.2933158974359,26.226480299145301,4.3367207692307685,54.350586410256412,98.207103376068375,null,null,null,null,null,null,"Drill",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.55]
[null,null,null,"Insurance",299.3951802991453,326.66734183760684,208.82825623931623,484.07589970085473,1318.966678076923,96.580212136752124,116.00603867521366,52.736114188034193,197.35805205128207,462.68041705128206,29.169787350427345,34.803053504273507,17.538135940170942,54.136979316239312,135.64795611111111,396.27096504273499,775.35897803418811,339.45396183760681,1166.6697876495728,2677.7536925641025,227.5461988034188,260.58823568376073,144.33133286324784,791.20564384615386,1423.6714111965812,53.041622008547002,65.217226367521377,28.34764841880342,167.0332961111111,313.63979290598292,434.26073833333328,859.51520547008556,387.40875444444441,1202.3670103846155,2883.5517086324789,124.99740705128204,200.68386482905981,84.638085299145288,395.98781145299142,806.30716863247858,39.793014572649575,57.445405470085468,24.207148119658118,121.29653995726493,242.7421081196581,434.26073833333328,859.51520547008556,387.40875444444441,1202.3670103846155,2883.5517086324789,191.02932094017095,217.53150341880342,118.24146175213674,600.12664683760681,1126.9289329487178,48.960732991452986,56.091732606837603,30.866225085470084,132.31220811965812,268.23089880341877,451.50826927350437,2116.5159558547002,409.18177521367528,2102.5445616239313,5079.7505619658114,272.92280346153848,375.04934863247865,183.74929311965812,921.09862743589747,1752.8200726495727,81.12598726495726,102.32276564102564,158.8019715811966,307.85998235042734,650.11070683760681,471.20483038461543,2144.8089605982905,434.04713123931623,2102.5445616239313,5152.6054838461532,285.41633465811964,807.88438380341893,199.52144482905982,1144.1590772649572,2436.9812405555558,76.150929017094001,118.60409705128204,36.129404529914524,229.44630841880337,460.33073901709395,451.50826927350437,2116.5159558547002,409.18177521367528,2102.5445616239313,5079.7505619658114,328.58732188034185,2020.7727854700856,254.01609183760684,2102.5445616239313,4705.920760811965,168.06655833333335,393.82938628205119,54.519485042735035,735.95343679487178,1352.3688664529914,471.20483038461543,2144.8089605982905,434.04713123931623,2102.5445616239313,5152.6054838461532,246.96209012820515,1554.0089955982905,183.13082606837608,1682.0366428205127,3666.1385546153842,113.15214854700852,237.32990047008551,42.21969051282052,459.8215593162393,852.52329884615392,null,null,null,null,null,null,"Planter",null,null,null,1,null,null,null,null,null,null,null,null,1,20.41,20.41]
[null,null,null,"Taxes",465.12944722222221,494.31165358974363,313.46344286324785,762.11782200854691,2035.0223656837607,151.83738679487178,175.21246076923077,79.707735512820506,310.77596756410253,717.53355064102561,45.659758247863245,52.527474700854704,26.427668376068379,85.291325598290584,209.90622692307693,611.50743410256405,1170.2638511965811,511.73305076923072,1829.7881729914529,4123.2925090598292,358.48983123931623,394.31869555555556,221.25224094017094,1261.6057219230768,2235.6664896581196,83.776205512820511,98.554835854700855,43.267855555555556,265.36955726495722,490.96845418803417,667.8922555128205,1298.4355590170937,582.90892153846141,1882.7726675213676,4432.0094035897437,194.86679722222223,304.55900760683755,127.59794923076923,627.01133504273491,1254.0350891025639,62.340982008546995,86.928152051282041,36.574005341880337,192.11474303418802,377.95788243589743,667.8922555128205,1298.4355590170937,582.90892153846141,1882.7726675213676,4432.0094035897437,299.0996076923077,329.25298119658123,178.65997991452994,956.17986692307704,1763.1924357264959,76.645205897435901,84.792081111111102,46.678117649572648,210.16205867521373,418.27746333333334,693.49281735042734,3181.9384647435891,615.22568782051269,3218.8303969230769,7709.4873668376058,428.43373551282059,570.04778743589736,280.63501307692303,1465.3074079059829,2744.4239439316239,128.53185931623932,155.59538136752136,237.07406871794871,491.08767675213676,1012.2889861538461,722.7271835897435,3226.6494100854702,652.13003901709408,3218.8303969230769,7820.3370296153844,446.97781183760685,1232.721571965812,304.0423764957265,1796.3760494017095,3780.1178097008551,120.21360166666669,180.85317833333332,54.643675213675209,363.65117474358971,719.361629957265,693.49281735042734,3181.9384647435891,615.22568782051269,3218.8303969230769,7709.4873668376058,511.05000482905979,3033.7224633333335,384.92495102564101,3218.8303969230769,7148.527816111111,268.13403047008546,610.73497123931611,83.351475128205124,1170.8698992307693,2133.0903760683759,722.7271835897435,3226.6494100854702,652.13003901709408,3218.8303969230769,7820.3370296153844,385.23045884615397,2332.4205680341879,278.13630683760681,2575.0633240170937,5570.8506577350418,179.61872803418802,368.45733435897432,63.905778162393162,731.57200756410248,1343.5538481196581,null,null,null,null,null,null,"Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Interest",299.3951802991453,326.66734183760684,208.82825623931623,484.07589970085473,1318.966678076923,96.580212136752124,116.00603867521366,52.736114188034193,197.35805205128207,462.68041705128206,29.169787350427345,34.803053504273507,17.538135940170942,54.136979316239312,135.64795611111111,396.27096504273499,775.35897803418811,339.45396183760681,1166.6697876495728,2677.7536925641025,227.5461988034188,260.58823568376073,144.33133286324784,791.20564384615386,1423.6714111965812,53.041622008547002,65.217226367521377,28.34764841880342,167.0332961111111,313.63979290598292,434.26073833333328,859.51520547008556,387.40875444444441,1202.3670103846155,2883.5517086324789,124.99740705128204,200.68386482905981,84.638085299145288,395.98781145299142,806.30716863247858,39.793014572649575,57.445405470085468,24.207148119658118,121.29653995726493,242.7421081196581,434.26073833333328,859.51520547008556,387.40875444444441,1202.3670103846155,2883.5517086324789,191.02932094017095,217.53150341880342,118.24146175213674,600.12664683760681,1126.9289329487178,48.960732991452986,56.091732606837603,30.866225085470084,132.31220811965812,268.23089880341877,451.50826927350437,2116.5159558547002,409.18177521367528,2102.5445616239313,5079.7505619658114,272.92280346153848,375.04934863247865,183.74929311965812,921.09862743589747,1752.8200726495727,81.12598726495726,102.32276564102564,158.8019715811966,307.85998235042734,650.11070683760681,471.20483038461543,2144.8089605982905,434.04713123931623,2102.5445616239313,5152.6054838461532,285.41633465811964,807.88438380341893,199.52144482905982,1144.1590772649572,2436.9812405555558,76.150929017094001,118.60409705128204,36.129404529914524,229.44630841880337,460.33073901709395,451.50826927350437,2116.5159558547002,409.18177521367528,2102.5445616239313,5079.7505619658114,328.58732188034185,2020.7727854700856,254.01609183760684,2102.5445616239313,4705.920760811965,168.06655833333335,393.82938628205119,54.519485042735035,735.95343679487178,1352.3688664529914,471.20483038461543,2144.8089605982905,434.04713123931623,2102.5445616239313,5152.6054838461532,246.96209012820515,1554.0089955982905,183.13082606837608,1682.0366428205127,3666.1385546153842,113.15214854700852,237.32990047008551,42.21969051282052,459.8215593162393,852.52329884615392,null,null,null,null,null,null,"Rotary Hoe",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Ttl Variable Costs",{"$f":"(SUM(E34:E35)*Parameters!$C$9)+E36","v":4.3370336752136751},{"$f":"(SUM(F34:F35)*Parameters!$C$9)+F36","v":8.0647406837606841},{"$f":"(SUM(G34:G35)*Parameters!$C$9)+G36","v":6.0226695726495727},{"$f":"(SUM(H34:H35)*Parameters!$C$9)+H36","v":8.7373485470085477},{"$f":"(SUM(I34:I35)*Parameters!$C$9)+I36","v":27.161792478632478},{"$f":"(SUM(J34:J35)*Parameters!$C$9)+J36","v":4.4761266666666666},{"$f":"(SUM(K34:K35)*Parameters!$C$9)+K36","v":8.3131210256410242},{"$f":"(SUM(L34:L35)*Parameters!$C$9)+L36","v":6.1716977777777782},{"$f":"(SUM(M34:M35)*Parameters!$C$9)+M36","v":9.0503077777777783},{"$f":"(SUM(N34:N35)*Parameters!$C$9)+N36","v":28.011253247863248},{"$f":"(SUM(O34:O35)*Parameters!$C$9)+O36","v":4.8884380341880345},{"$f":"(SUM(P34:P35)*Parameters!$C$9)+P36","v":9.0210049999999988},{"$f":"(SUM(Q34:Q35)*Parameters!$C$9)+Q36","v":6.5641387179487172},{"$f":"(SUM(R34:R35)*Parameters!$C$9)+R36","v":10.448689102564103},{"$f":"(SUM(S34:S35)*Parameters!$C$9)+S36","v":30.922270854700855},{"$f":"(SUM(T34:T35)*Parameters!$C$9)+T36","v":4.3246146581196578},{"$f":"(SUM(U34:U35)*Parameters!$C$9)+U36","v":8.0001617948717954},{"$f":"(SUM(V34:V35)*Parameters!$C$9)+V36","v":6.0003153418803414},{"$f":"(SUM(W34:W35)*Parameters!$C$9)+W36","v":8.6181259829059833},{"$f":"(SUM(X34:X35)*Parameters!$C$9)+X36","v":26.943217777777779},{"$f":"(SUM(Y34:Y35)*Parameters!$C$9)+Y36","v":4.3643555128205129},{"$f":"(SUM(Z34:Z35)*Parameters!$C$9)+Z36","v":8.1218681623931612},{"$f":"(SUM(AA34:AA35)*Parameters!$C$9)+AA36","v":6.0499914102564096},{"$f":"(SUM(AB34:AB35)*Parameters!$C$9)+AB36","v":8.6504154273504277},{"$f":"(SUM(AC34:AC35)*Parameters!$C$9)+AC36","v":27.186630512820511},{"$f":"(SUM(AD34:AD35)*Parameters!$C$9)+AD36","v":4.6673795299145304},{"$f":"(SUM(AE34:AE35)*Parameters!$C$9)+AE36","v":8.6335316666666664},{"$f":"(SUM(AF34:AF35)*Parameters!$C$9)+AF36","v":6.3629506410256411},{"$f":"(SUM(AG34:AG35)*Parameters!$C$9)+AG36","v":9.1173704700854685},{"$f":"(SUM(AH34:AH35)*Parameters!$C$9)+AH36","v":28.781232307692306},{"$f":"(SUM(AI34:AI35)*Parameters!$C$9)+AI36","v":4.3221308547008537},{"$f":"(SUM(AJ34:AJ35)*Parameters!$C$9)+AJ36","v":7.9927103846153846},{"$f":"(SUM(AK34:AK35)*Parameters!$C$9)+AK36","v":5.9978315384615382},{"$f":"(SUM(AL34:AL35)*Parameters!$C$9)+AL36","v":8.6156421794871783},{"$f":"(SUM(AM34:AM35)*Parameters!$C$9)+AM36","v":26.928314957264956},{"$f":"(SUM(AN34:AN35)*Parameters!$C$9)+AN36","v":4.4189991880341886},{"$f":"(SUM(AO34:AO35)*Parameters!$C$9)+AO36","v":8.1417385897435892},{"$f":"(SUM(AP34:AP35)*Parameters!$C$9)+AP36","v":6.0971836752136745},{"$f":"(SUM(AQ34:AQ35)*Parameters!$C$9)+AQ36","v":8.7746055982905986},{"$f":"(SUM(AR34:AR35)*Parameters!$C$9)+AR36","v":27.432527051282051},{"$f":"(SUM(AS34:AS35)*Parameters!$C$9)+AS36","v":4.7294746153846159},{"$f":"(SUM(AT34:AT35)*Parameters!$C$9)+AT36","v":8.6384992735042729},{"$f":"(SUM(AU34:AU35)*Parameters!$C$9)+AU36","v":6.4026914957264953},{"$f":"(SUM(AV34:AV35)*Parameters!$C$9)+AV36","v":9.3458803846153859},{"$f":"(SUM(AW34:AW35)*Parameters!$C$9)+AW36","v":29.116545769230768},{"$f":"(SUM(AX34:AX35)*Parameters!$C$9)+AX36","v":4.3221308547008537},{"$f":"(SUM(AY34:AY35)*Parameters!$C$9)+AY36","v":7.9927103846153846},{"$f":"(SUM(AZ34:AZ35)*Parameters!$C$9)+AZ36","v":5.9978315384615382},{"$f":"(SUM(BA34:BA35)*Parameters!$C$9)+BA36","v":8.6156421794871783},{"$f":"(SUM(BB34:BB35)*Parameters!$C$9)+BB36","v":26.928314957264956},{"$f":"(SUM(BC34:BC35)*Parameters!$C$9)+BC36","v":4.374290726495726},{"$f":"(SUM(BD34:BD35)*Parameters!$C$9)+BD36","v":8.1293195726495728},{"$f":"(SUM(BE34:BE35)*Parameters!$C$9)+BE36","v":6.0599266239316236},{"$f":"(SUM(BF34:BF35)*Parameters!$C$9)+BF36","v":8.6901562820512819},{"$f":"(SUM(BG34:BG35)*Parameters!$C$9)+BG36","v":27.253693205128204},{"$f":"(SUM(BH34:BH35)*Parameters!$C$9)+BH36","v":4.6425414957264959},{"$f":"(SUM(BI34:BI35)*Parameters!$C$9)+BI36","v":8.6310478632478631},{"$f":"(SUM(BJ34:BJ35)*Parameters!$C$9)+BJ36","v":6.3107907692307688},{"$f":"(SUM(BK34:BK35)*Parameters!$C$9)+BK36","v":9.2738500854700874},{"$f":"(SUM(BL34:BL35)*Parameters!$C$9)+BL36","v":28.858230213675217},{"$f":"(SUM(BM34:BM35)*Parameters!$C$9)+BM36","v":4.3196470512820504},{"$f":"(SUM(BN34:BN35)*Parameters!$C$9)+BN36","v":7.9703561538461543},{"$f":"(SUM(BO34:BO35)*Parameters!$C$9)+BO36","v":5.9953477350427349},{"$f":"(SUM(BP34:BP35)*Parameters!$C$9)+BP36","v":8.6081907692307702},{"$f":"(SUM(BQ34:BQ35)*Parameters!$C$9)+BQ36","v":26.89354170940171},{"$f":"(SUM(BR34:BR35)*Parameters!$C$9)+BR36","v":4.3469688888888891},{"$f":"(SUM(BS34:BS35)*Parameters!$C$9)+BS36","v":8.0647406837606841},{"$f":"(SUM(BT34:BT35)*Parameters!$C$9)+BT36","v":6.0301209829059825},{"$f":"(SUM(BU34:BU35)*Parameters!$C$9)+BU36","v":8.633028803418803},{"$f":"(SUM(BV34:BV35)*Parameters!$C$9)+BV36","v":27.074859358974358},{"$f":"(SUM(BW34:BW35)*Parameters!$C$9)+BW36","v":4.5556083760683759},{"$f":"(SUM(BX34:BX35)*Parameters!$C$9)+BX36","v":8.4373111965811969},{"$f":"(SUM(BY34:BY35)*Parameters!$C$9)+BY36","v":6.0574428205128203},{"$f":"(SUM(BZ34:BZ35)*Parameters!$C$9)+BZ36","v":8.8516035042735037},{"$f":"(SUM(CA34:CA35)*Parameters!$C$9)+CA36","v":27.901965897435897},{"$f":"(SUM(CB34:CB35)*Parameters!$C$9)+CB36","v":4.3196470512820504},{"$f":"(SUM(CC34:CC35)*Parameters!$C$9)+CC36","v":7.9703561538461543},{"$f":"(SUM(CD34:CD35)*Parameters!$C$9)+CD36","v":5.9953477350427349},{"$f":"(SUM(CE34:CE35)*Parameters!$C$9)+CE36","v":8.6081907692307702},{"$f":"(SUM(CF34:CF35)*Parameters!$C$9)+CF36","v":26.89354170940171},{"$f":"(SUM(CG34:CG35)*Parameters!$C$9)+CG36","v":4.3420012820512817},{"$f":"(SUM(CH34:CH35)*Parameters!$C$9)+CH36","v":8.0200322222222233},{"$f":"(SUM(CI34:CI35)*Parameters!$C$9)+CI36","v":6.0226695726495727},{"$f":"(SUM(CJ34:CJ35)*Parameters!$C$9)+CJ36","v":8.6181259829059833},{"$f":"(SUM(CK34:CK35)*Parameters!$C$9)+CK36","v":27.002829059829061},{"$f":"(SUM(CL34:CL35)*Parameters!$C$9)+CL36","v":4.548156965811966},{"$f":"(SUM(CM34:CM35)*Parameters!$C$9)+CM36","v":8.3280238461538456},{"$f":"(SUM(CN34:CN35)*Parameters!$C$9)+CN36","v":6.2635985042735038},{"$f":"(SUM(CO34:CO35)*Parameters!$C$9)+CO36","v":8.9559232478632467},{"$f":"(SUM(CP34:CP35)*Parameters!$C$9)+CP36","v":28.095702564102563},{"$f":"(SUM(CQ34:CQ35)*Parameters!$C$9)+CQ36","v":4.3196470512820504},{"$f":"(SUM(CR34:CR35)*Parameters!$C$9)+CR36","v":7.9703561538461543},{"$f":"(SUM(CS34:CS35)*Parameters!$C$9)+CS36","v":5.9953477350427349},{"$f":"(SUM(CT34:CT35)*Parameters!$C$9)+CT36","v":8.6081907692307702},{"$f":"(SUM(CU34:CU35)*Parameters!$C$9)+CU36","v":26.89354170940171},{"$f":"(SUM(CV34:CV35)*Parameters!$C$9)+CV36","v":4.3320660683760686},{"$f":"(SUM(CW34:CW35)*Parameters!$C$9)+CW36","v":7.9927103846153846},{"$f":"(SUM(CX34:CX35)*Parameters!$C$9)+CX36","v":6.0102505555555545},{"$f":"(SUM(CY34:CY35)*Parameters!$C$9)+CY36","v":8.6081907692307702},{"$f":"(SUM(CZ34:CZ35)*Parameters!$C$9)+CZ36","v":26.943217777777779},{"$f":"(SUM(DA34:DA35)*Parameters!$C$9)+DA36","v":4.4562562393162395},{"$f":"(SUM(DB34:DB35)*Parameters!$C$9)+DB36","v":8.1938984615384598},{"$f":"(SUM(DC34:DC35)*Parameters!$C$9)+DC36","v":6.179149188034188},{"$f":"(SUM(DD34:DD35)*Parameters!$C$9)+DD36","v":8.6578668376068393},{"$f":"(SUM(DE34:DE35)*Parameters!$C$9)+DE36","v":27.487170726495727},{"$f":"(SUM(DF34:DF35)*Parameters!$C$9)+DF36","v":4.3196470512820504},{"$f":"(SUM(DG34:DG35)*Parameters!$C$9)+DG36","v":7.9703561538461543},{"$f":"(SUM(DH34:DH35)*Parameters!$C$9)+DH36","v":5.9953477350427349},{"$f":"(SUM(DI34:DI35)*Parameters!$C$9)+DI36","v":8.6081907692307702},{"$f":"(SUM(DJ34:DJ35)*Parameters!$C$9)+DJ36","v":26.89354170940171},{"$f":"(SUM(DK34:DK35)*Parameters!$C$9)+DK36","v":4.3494526923076924},{"$f":"(SUM(DL34:DL35)*Parameters!$C$9)+DL36","v":5.8221808974358975},{"$f":"(SUM(DM34:DM35)*Parameters!$C$9)+DM36","v":6.0276371794871793},{"$f":"(SUM(DN34:DN35)*Parameters!$C$9)+DN36","v":8.6305449999999997},{"$f":"(SUM(DO34:DO35)*Parameters!$C$9)+DO36","v":24.82981576923077},{"$f":"(SUM(DP34:DP35)*Parameters!$C$9)+DP36","v":4.4910294871794871},{"$f":"(SUM(DQ34:DQ35)*Parameters!$C$9)+DQ36","v":5.8917273931623928},{"$f":"(SUM(DR34:DR35)*Parameters!$C$9)+DR36","v":6.2213738461538455},{"$f":"(SUM(DS34:DS35)*Parameters!$C$9)+DS36","v":8.7398323504273492},{"$f":"(SUM(DT34:DT35)*Parameters!$C$9)+DT36","v":25.343963076923078},null,null,null,null,null,null,"Sprayer",null,null,null,1,1,1,null,null,null,null,null,null,3,17.46,5.82]
[null,null,null,"Ttl Fixed Costs",{"$f":"E37+E38*Parameters!$C$13+E39*Parameters!$C$12+E40*Parameters!$C$11","v":61.300172749636744},{"$f":"F37+F38*Parameters!$C$13+F39*Parameters!$C$12+F40*Parameters!$C$11","v":64.115365220576933},{"$f":"G37+G38*Parameters!$C$13+G39*Parameters!$C$12+G40*Parameters!$C$11","v":40.453696346837603},{"$f":"H37+H38*Parameters!$C$13+H39*Parameters!$C$12+H40*Parameters!$C$11","v":101.22852728677351},{"$f":"I37+I38*Parameters!$C$13+I39*Parameters!$C$12+I40*Parameters!$C$11","v":267.09776160382478},{"$f":"J37+J38*Parameters!$C$13+J39*Parameters!$C$12+J40*Parameters!$C$11","v":20.152845734358973},{"$f":"K37+K38*Parameters!$C$13+K39*Parameters!$C$12+K40*Parameters!$C$11","v":22.701373344551282},{"$f":"L37+L38*Parameters!$C$13+L39*Parameters!$C$12+L40*Parameters!$C$11","v":10.331683344529916},{"$f":"M37+M38*Parameters!$C$13+M39*Parameters!$C$12+M40*Parameters!$C$11","v":41.284943385598289},{"$f":"N37+N38*Parameters!$C$13+N39*Parameters!$C$12+N40*Parameters!$C$11","v":94.470845809038451},{"$f":"O37+O38*Parameters!$C$13+O39*Parameters!$C$12+O40*Parameters!$C$11","v":6.0449168296581197},{"$f":"P37+P38*Parameters!$C$13+P39*Parameters!$C$12+P40*Parameters!$C$11","v":6.8017019257264959},{"$f":"Q37+Q38*Parameters!$C$13+Q39*Parameters!$C$12+Q40*Parameters!$C$11","v":3.4194236029273508},{"$f":"R37+R38*Parameters!$C$13+R39*Parameters!$C$12+R40*Parameters!$C$11","v":11.334528910085469},{"$f":"S37+S38*Parameters!$C$13+S39*Parameters!$C$12+S40*Parameters!$C$11","v":27.600571268397431},{"$f":"T37+T38*Parameters!$C$13+T39*Parameters!$C$12+T40*Parameters!$C$11","v":80.269142148162388},{"$f":"U37+U38*Parameters!$C$13+U39*Parameters!$C$12+U40*Parameters!$C$11","v":151.54829939876069},{"$f":"V37+V38*Parameters!$C$13+V39*Parameters!$C$12+V40*Parameters!$C$11","v":66.219787537585475},{"$f":"W37+W38*Parameters!$C$13+W39*Parameters!$C$12+W40*Parameters!$C$11","v":242.50414360741453},{"$f":"X37+X38*Parameters!$C$13+X39*Parameters!$C$12+X40*Parameters!$C$11","v":540.54137269192313},{"$f":"Y37+Y38*Parameters!$C$13+Y39*Parameters!$C$12+Y40*Parameters!$C$11","v":47.636498166324785},{"$f":"Z37+Z38*Parameters!$C$13+Z39*Parameters!$C$12+Z40*Parameters!$C$11","v":51.144958670405984},{"$f":"AA37+AA38*Parameters!$C$13+AA39*Parameters!$C$12+AA40*Parameters!$C$11","v":28.927210415235042},{"$f":"AB37+AB38*Parameters!$C$13+AB39*Parameters!$C$12+AB40*Parameters!$C$11","v":168.80472235517095},{"$f":"AC37+AC38*Parameters!$C$13+AC39*Parameters!$C$12+AC40*Parameters!$C$11","v":296.51338960713679},{"$f":"AD37+AD38*Parameters!$C$13+AD39*Parameters!$C$12+AD40*Parameters!$C$11","v":11.148942844337606},{"$f":"AE37+AE38*Parameters!$C$13+AE39*Parameters!$C$12+AE40*Parameters!$C$11","v":12.771629004465815},{"$f":"AF37+AF38*Parameters!$C$13+AF39*Parameters!$C$12+AF40*Parameters!$C$11","v":5.6410168624145296},{"$f":"AG37+AG38*Parameters!$C$13+AG39*Parameters!$C$12+AG40*Parameters!$C$11","v":35.43256478745726},{"$f":"AH37+AH38*Parameters!$C$13+AH39*Parameters!$C$12+AH40*Parameters!$C$11","v":64.994153498675217},{"$f":"AI37+AI38*Parameters!$C$13+AI39*Parameters!$C$12+AI40*Parameters!$C$11","v":87.493700428824781},{"$f":"AJ37+AJ38*Parameters!$C$13+AJ39*Parameters!$C$12+AJ40*Parameters!$C$11","v":168.24136345034191},{"$f":"AK37+AK38*Parameters!$C$13+AK39*Parameters!$C$12+AK40*Parameters!$C$11","v":75.340709858076934},{"$f":"AL37+AL38*Parameters!$C$13+AL39*Parameters!$C$12+AL40*Parameters!$C$11","v":249.29367489638889},{"$f":"AM37+AM38*Parameters!$C$13+AM39*Parameters!$C$12+AM40*Parameters!$C$11","v":580.3694486336326},{"$f":"AN37+AN38*Parameters!$C$13+AN39*Parameters!$C$12+AN40*Parameters!$C$11","v":25.734842459935894},{"$f":"AO37+AO38*Parameters!$C$13+AO39*Parameters!$C$12+AO40*Parameters!$C$11","v":39.573805260021366},{"$f":"AP37+AP38*Parameters!$C$13+AP39*Parameters!$C$12+AP40*Parameters!$C$11","v":16.511545213931626},{"$f":"AQ37+AQ38*Parameters!$C$13+AQ39*Parameters!$C$12+AQ40*Parameters!$C$11","v":83.558867746068373},{"$f":"AR37+AR38*Parameters!$C$13+AR39*Parameters!$C$12+AR40*Parameters!$C$11","v":165.37906067995726},{"$f":"AS37+AS38*Parameters!$C$13+AS39*Parameters!$C$12+AS40*Parameters!$C$11","v":8.2577484725854706},{"$f":"AT37+AT38*Parameters!$C$13+AT39*Parameters!$C$12+AT40*Parameters!$C$11","v":11.275295166153846},{"$f":"AU37+AU38*Parameters!$C$13+AU39*Parameters!$C$12+AU40*Parameters!$C$11","v":4.739869385940171},{"$f":"AV37+AV38*Parameters!$C$13+AV39*Parameters!$C$12+AV40*Parameters!$C$11","v":25.60557291100427},{"$f":"AW37+AW38*Parameters!$C$13+AW39*Parameters!$C$12+AW40*Parameters!$C$11","v":49.878485935683763},{"$f":"AX37+AX38*Parameters!$C$13+AX39*Parameters!$C$12+AX40*Parameters!$C$11","v":87.493700428824781},{"$f":"AY37+AY38*Parameters!$C$13+AY39*Parameters!$C$12+AY40*Parameters!$C$11","v":168.24136345034191},{"$f":"AZ37+AZ38*Parameters!$C$13+AZ39*Parameters!$C$12+AZ40*Parameters!$C$11","v":75.340709858076934},{"$f":"BA37+BA38*Parameters!$C$13+BA39*Parameters!$C$12+BA40*Parameters!$C$11","v":249.29367489638889},{"$f":"BB37+BB38*Parameters!$C$13+BB39*Parameters!$C$12+BB40*Parameters!$C$11","v":580.3694486336326},{"$f":"BC37+BC38*Parameters!$C$13+BC39*Parameters!$C$12+BC40*Parameters!$C$11","v":39.600855121153849},{"$f":"BD37+BD38*Parameters!$C$13+BD39*Parameters!$C$12+BD40*Parameters!$C$11","v":42.713048385897437},{"$f":"BE37+BE38*Parameters!$C$13+BE39*Parameters!$C$12+BE40*Parameters!$C$11","v":23.152258179166669},{"$f":"BF37+BF38*Parameters!$C$13+BF39*Parameters!$C$12+BF40*Parameters!$C$11","v":127.88238446307692},{"$f":"BG37+BG38*Parameters!$C$13+BG39*Parameters!$C$12+BG40*Parameters!$C$11","v":233.34854614929486},{"$f":"BH37+BH38*Parameters!$C$13+BH39*Parameters!$C$12+BH40*Parameters!$C$11","v":10.14626741931624},{"$f":"BI37+BI38*Parameters!$C$13+BI39*Parameters!$C$12+BI40*Parameters!$C$11","v":10.991191521602564},{"$f":"BJ37+BJ38*Parameters!$C$13+BJ39*Parameters!$C$12+BJ40*Parameters!$C$11","v":6.0516615978418802},{"$f":"BK37+BK38*Parameters!$C$13+BK39*Parameters!$C$12+BK40*Parameters!$C$11","v":28.059092556623934},{"$f":"BL37+BL38*Parameters!$C$13+BL39*Parameters!$C$12+BL40*Parameters!$C$11","v":55.248213095384614},{"$f":"BM37+BM38*Parameters!$C$13+BM39*Parameters!$C$12+BM40*Parameters!$C$11","v":90.77523692685898},{"$f":"BN37+BN38*Parameters!$C$13+BN39*Parameters!$C$12+BN40*Parameters!$C$11","v":411.0513824811751},{"$f":"BO37+BO38*Parameters!$C$13+BO39*Parameters!$C$12+BO40*Parameters!$C$11","v":79.481808753846167},{"$f":"BP37+BP38*Parameters!$C$13+BP39*Parameters!$C$12+BP40*Parameters!$C$11","v":420.49472235585472},{"$f":"BQ37+BQ38*Parameters!$C$13+BQ39*Parameters!$C$12+BQ40*Parameters!$C$11","v":1001.803150517735},{"$f":"BR37+BR38*Parameters!$C$13+BR39*Parameters!$C$12+BR40*Parameters!$C$11","v":56.810963837115395},{"$f":"BS37+BS38*Parameters!$C$13+BS39*Parameters!$C$12+BS40*Parameters!$C$11","v":74.14253302405983},{"$f":"BT37+BT38*Parameters!$C$13+BT39*Parameters!$C$12+BT40*Parameters!$C$11","v":36.606820110747869},{"$f":"BU37+BU38*Parameters!$C$13+BU39*Parameters!$C$12+BU40*Parameters!$C$11","v":195.80206594816238},{"$f":"BV37+BV38*Parameters!$C$13+BV39*Parameters!$C$12+BV40*Parameters!$C$11","v":363.36238292008545},{"$f":"BW37+BW38*Parameters!$C$13+BW39*Parameters!$C$12+BW40*Parameters!$C$11","v":17.134386243034186},{"$f":"BX37+BX38*Parameters!$C$13+BX39*Parameters!$C$12+BX40*Parameters!$C$11","v":20.241323779743588},{"$f":"BY37+BY38*Parameters!$C$13+BY39*Parameters!$C$12+BY40*Parameters!$C$11","v":30.492108405021369},{"$f":"BZ37+BZ38*Parameters!$C$13+BZ39*Parameters!$C$12+BZ40*Parameters!$C$11","v":65.723921023055553},{"$f":"CA37+CA38*Parameters!$C$13+CA39*Parameters!$C$12+CA40*Parameters!$C$11","v":133.5917394508547},{"$f":"CB37+CB38*Parameters!$C$13+CB39*Parameters!$C$12+CB40*Parameters!$C$11","v":94.521321662115383},{"$f":"CC37+CC38*Parameters!$C$13+CC39*Parameters!$C$12+CC40*Parameters!$C$11","v":417.00308092662385},{"$f":"CD37+CD38*Parameters!$C$13+CD39*Parameters!$C$12+CD40*Parameters!$C$11","v":84.209588226645309},{"$f":"CE37+CE38*Parameters!$C$13+CE39*Parameters!$C$12+CE40*Parameters!$C$11","v":420.49472235585472},{"$f":"CF37+CF38*Parameters!$C$13+CF39*Parameters!$C$12+CF40*Parameters!$C$11","v":1016.2287131712393},{"$f":"CG37+CG38*Parameters!$C$13+CG39*Parameters!$C$12+CG40*Parameters!$C$11","v":59.186759064252136},{"$f":"CH37+CH38*Parameters!$C$13+CH39*Parameters!$C$12+CH40*Parameters!$C$11","v":160.71457100207266},{"$f":"CI37+CI38*Parameters!$C$13+CI39*Parameters!$C$12+CI40*Parameters!$C$11","v":39.606546756688033},{"$f":"CJ37+CJ38*Parameters!$C$13+CJ39*Parameters!$C$12+CJ40*Parameters!$C$11","v":238.2246360080342},{"$f":"CK37+CK38*Parameters!$C$13+CK39*Parameters!$C$12+CK40*Parameters!$C$11","v":497.73251283104707},{"$f":"CL37+CL38*Parameters!$C$13+CL39*Parameters!$C$12+CL40*Parameters!$C$11","v":15.992518474423076},{"$f":"CM37+CM38*Parameters!$C$13+CM39*Parameters!$C$12+CM40*Parameters!$C$11","v":23.56777613690171},{"$f":"CN37+CN38*Parameters!$C$13+CN39*Parameters!$C$12+CN40*Parameters!$C$11","v":7.0859459051709406},{"$f":"CO37+CO38*Parameters!$C$13+CO39*Parameters!$C$12+CO40*Parameters!$C$11","v":48.490510505320515},{"$f":"CP37+CP38*Parameters!$C$13+CP39*Parameters!$C$12+CP40*Parameters!$C$11","v":95.136751021816224},{"$f":"CQ37+CQ38*Parameters!$C$13+CQ39*Parameters!$C$12+CQ40*Parameters!$C$11","v":90.77523692685898},{"$f":"CR37+CR38*Parameters!$C$13+CR39*Parameters!$C$12+CR40*Parameters!$C$11","v":411.0513824811751},{"$f":"CS37+CS38*Parameters!$C$13+CS39*Parameters!$C$12+CS40*Parameters!$C$11","v":79.481808753846167},{"$f":"CT37+CT38*Parameters!$C$13+CT39*Parameters!$C$12+CT40*Parameters!$C$11","v":420.49472235585472},{"$f":"CU37+CU38*Parameters!$C$13+CU39*Parameters!$C$12+CU40*Parameters!$C$11","v":1001.803150517735},{"$f":"CV37+CV38*Parameters!$C$13+CV39*Parameters!$C$12+CV40*Parameters!$C$11","v":67.396644644957263},{"$f":"CW37+CW38*Parameters!$C$13+CW39*Parameters!$C$12+CW40*Parameters!$C$11","v":391.5568303440171},{"$f":"CX37+CX38*Parameters!$C$13+CX39*Parameters!$C$12+CX40*Parameters!$C$11","v":49.971284557115382},{"$f":"CY37+CY38*Parameters!$C$13+CY39*Parameters!$C$12+CY40*Parameters!$C$11","v":420.49472235585472},{"$f":"CZ37+CZ38*Parameters!$C$13+CZ39*Parameters!$C$12+CZ40*Parameters!$C$11","v":929.41948190194444},{"$f":"DA37+DA38*Parameters!$C$13+DA39*Parameters!$C$12+DA40*Parameters!$C$11","v":35.886569279166665},{"$f":"DB37+DB38*Parameters!$C$13+DB39*Parameters!$C$12+DB40*Parameters!$C$11","v":80.405067048354695},{"$f":"DC37+DC38*Parameters!$C$13+DC39*Parameters!$C$12+DC40*Parameters!$C$11","v":10.88068586559829},{"$f":"DD37+DD38*Parameters!$C$13+DD39*Parameters!$C$12+DD40*Parameters!$C$11","v":156.46383950720084},{"$f":"DE37+DE38*Parameters!$C$13+DE39*Parameters!$C$12+DE40*Parameters!$C$11","v":283.63616170032049},{"$f":"DF37+DF38*Parameters!$C$13+DF39*Parameters!$C$12+DF40*Parameters!$C$11","v":94.521321662115383},{"$f":"DG37+DG38*Parameters!$C$13+DG39*Parameters!$C$12+DG40*Parameters!$C$11","v":417.00308092662385},{"$f":"DH37+DH38*Parameters!$C$13+DH39*Parameters!$C$12+DH40*Parameters!$C$11","v":84.209588226645309},{"$f":"DI37+DI38*Parameters!$C$13+DI39*Parameters!$C$12+DI40*Parameters!$C$11","v":420.49472235585472},{"$f":"DJ37+DJ38*Parameters!$C$13+DJ39*Parameters!$C$12+DJ40*Parameters!$C$11","v":1016.2287131712393},{"$f":"DK37+DK38*Parameters!$C$13+DK39*Parameters!$C$12+DK40*Parameters!$C$11","v":50.893495928482913},{"$f":"DL37+DL38*Parameters!$C$13+DL39*Parameters!$C$12+DL40*Parameters!$C$11","v":300.99622632198719},{"$f":"DM37+DM38*Parameters!$C$13+DM39*Parameters!$C$12+DM40*Parameters!$C$11","v":36.158229068589748},{"$f":"DN37+DN38*Parameters!$C$13+DN39*Parameters!$C$12+DN40*Parameters!$C$11","v":336.3958459408974},{"$f":"DO37+DO38*Parameters!$C$13+DO39*Parameters!$C$12+DO40*Parameters!$C$11","v":724.44379725995725},{"$f":"DP37+DP38*Parameters!$C$13+DP39*Parameters!$C$12+DP40*Parameters!$C$11","v":23.971946838717951},{"$f":"DQ37+DQ38*Parameters!$C$13+DQ39*Parameters!$C$12+DQ40*Parameters!$C$11","v":48.541450829636759},{"$f":"DR37+DR38*Parameters!$C$13+DR39*Parameters!$C$12+DR40*Parameters!$C$11","v":8.2900242561111117},{"$f":"DS37+DS38*Parameters!$C$13+DS39*Parameters!$C$12+DS40*Parameters!$C$11","v":97.762298892222219},{"$f":"DT37+DT38*Parameters!$C$13+DT39*Parameters!$C$12+DT40*Parameters!$C$11","v":178.56572081668804},null,null,null,null,null,null,"S. Shreader",null,null,null,null,null,null,null,null,1,null,null,null,1,0]
[null,null,null,"Labor Hrs.",0.125,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(E43:H43)","v":0.49100000000000005},0.125,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(J43:M43)","v":0.49100000000000005},0.125,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(O43:R43)","v":0.49100000000000005},0.125,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(T43:W43)","v":0.49100000000000005},0.125,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(Y43:AB43)","v":0.49100000000000005},0.125,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(AD43:AG43)","v":0.49100000000000005},0.125,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(AI43:AL43)","v":0.49100000000000005},0.125,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(AN43:AQ43)","v":0.49100000000000005},0.125,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(AS43:AV43)","v":0.49100000000000005},0.125,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(AX43:BA43)","v":0.49100000000000005},0.125,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(BC43:BF43)","v":0.49100000000000005},0.125,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(BH43:BK43)","v":0.49100000000000005},0.125,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(BM43:BP43)","v":0.49100000000000005},0.125,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(BR43:BU43)","v":0.49100000000000005},0.125,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(BW43:BZ43)","v":0.49100000000000005},0.125,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(CB43:CE43)","v":0.49100000000000005},0.125,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(CG43:CJ43)","v":0.49100000000000005},0.125,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(CL43:CO43)","v":0.49100000000000005},0.125,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(CQ43:CT43)","v":0.49100000000000005},0.125,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(CV43:CY43)","v":0.49100000000000005},0.125,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(DA43:DD43)","v":0.49100000000000005},0.125,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(DF43:DI43)","v":0.49100000000000005},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(DK43:DN43)","v":0.44},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(DP43:DS43)","v":0.44},null,null,null,null,null,null,"Dry Fert. Spdr.",null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.6]
[null,null,null,"Tractor 1",null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,null,null,"Windrower",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Tractor 2",null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,null,null,"Baler",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Tractor 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Specialized",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operations/Month",{"$f":"SUM(EB27:EB46)","v":0},0,1,2,1,1,0,0,1,0,0,0,{"$f":"SUM(EN27:EN46)-SUM(EB47:EM47)","v":0}]
[null,null,null,"Fuel",0.51700000000000002,0.92900000000000005,0.98,0.57899999999999996,{"$f":"+SUM(E48:H48)","v":3.0049999999999999},0.51700000000000002,0.92900000000000005,0.98,0.57899999999999996,{"$f":"+SUM(J48:M48)","v":3.0049999999999999},null,null,null,null,{"$f":"+SUM(O48:R48)","v":0},0.51700000000000002,0.92900000000000005,0.98,0.57899999999999996,{"$f":"+SUM(T48:W48)","v":3.0049999999999999},0.51700000000000002,0.92900000000000005,0.98,0.57899999999999996,{"$f":"+SUM(Y48:AB48)","v":3.0049999999999999},0.51700000000000002,0.92900000000000005,0.98,0.57899999999999996,{"$f":"+SUM(AD48:AG48)","v":3.0049999999999999},0.51700000000000002,0.92900000000000005,0.98,0.57899999999999996,{"$f":"+SUM(AI48:AL48)","v":3.0049999999999999},0.51700000000000002,0.92900000000000005,0.98,0.57899999999999996,{"$f":"+SUM(AN48:AQ48)","v":3.0049999999999999},0.51700000000000002,0.92900000000000005,0.98,0.57899999999999996,{"$f":"+SUM(AS48:AV48)","v":3.0049999999999999},0.51700000000000002,0.92900000000000005,0.98,0.57899999999999996,{"$f":"+SUM(AX48:BA48)","v":3.0049999999999999},0.51700000000000002,0.92900000000000005,0.98,0.57899999999999996,{"$f":"+SUM(BC48:BF48)","v":3.0049999999999999},0.51700000000000002,0.92900000000000005,0.98,0.57899999999999996,{"$f":"+SUM(BH48:BK48)","v":3.0049999999999999},0.51700000000000002,0.92900000000000005,0.98,0.57899999999999996,{"$f":"+SUM(BM48:BP48)","v":3.0049999999999999},0.51700000000000002,0.92900000000000005,0.98,0.57899999999999996,{"$f":"+SUM(BR48:BU48)","v":3.0049999999999999},0.51700000000000002,0.92900000000000005,0.98,0.57899999999999996,{"$f":"+SUM(BW48:BZ48)","v":3.0049999999999999},0.51700000000000002,0.92900000000000005,0.98,0.57899999999999996,{"$f":"+SUM(CB48:CE48)","v":3.0049999999999999},0.51700000000000002,0.92900000000000005,0.98,0.57899999999999996,{"$f":"+SUM(CG48:CJ48)","v":3.0049999999999999},0.51700000000000002,0.92900000000000005,0.98,0.57899999999999996,{"$f":"+SUM(CL48:CO48)","v":3.0049999999999999},0.51700000000000002,0.92900000000000005,0.98,0.57899999999999996,{"$f":"+SUM(CQ48:CT48)","v":3.0049999999999999},0.51700000000000002,0.92900000000000005,0.98,0.57899999999999996,{"$f":"+SUM(CV48:CY48)","v":3.0049999999999999},0.51700000000000002,0.92900000000000005,0.98,0.57899999999999996,{"$f":"+SUM(DA48:DD48)","v":3.0049999999999999},0.51700000000000002,0.92900000000000005,0.98,0.57899999999999996,{"$f":"+SUM(DF48:DI48)","v":3.0049999999999999},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(DK48:DN48)","v":2.7939999999999996},0.51700000000000002,0.71799999999999997,0.98,0.57899999999999996,{"$f":"+SUM(DP48:DS48)","v":2.7939999999999996},null,null,null,null,null,null,"Custom Cost/Month",{"$f":"EB27*$EP27+EB28*$EP28+EB29*$EP29+EB30*$EP30+EB31*$EP31+EB32*$EP32+EB33*$EP33+EB34*$EP34+EB35*$EP35+EB36*$EP36+EB37*$EP37+EB38*$EP38+EB39*$EP39+EB40*$EP40+EB41*$EP41+EB42*$EP42+EB43*$EP43+EB44*$EP44","v":0},0,17.72,26.23,5.82,5.82,0,0,0,0,0,0,{"$f":"SUM(EB48:EM48)-EO48","v":0},{"$f":"SUM(EO27:EO46)","v":55.589999999999996}]
[null,null,null,"Lube",7.8E-2,0.13900000000000001,0.15,8.6999999999999994E-2,0.45399999999999996,7.8E-2,0.13900000000000001,0.15,8.6999999999999994E-2,0.45399999999999996,null,null,null,null,0,7.8E-2,0.13900000000000001,0.15,8.6999999999999994E-2,0.45399999999999996,7.8E-2,0.13900000000000001,0.15,8.6999999999999994E-2,0.45399999999999996,7.8E-2,0.13900000000000001,0.15,8.6999999999999994E-2,0.45399999999999996,7.8E-2,0.13900000000000001,0.15,8.6999999999999994E-2,0.45399999999999996,7.8E-2,0.13900000000000001,0.15,8.6999999999999994E-2,0.45399999999999996,7.8E-2,0.13900000000000001,0.15,8.6999999999999994E-2,0.45399999999999996,7.8E-2,0.13900000000000001,0.15,8.6999999999999994E-2,0.45399999999999996,7.8E-2,0.13900000000000001,0.15,8.6999999999999994E-2,0.45399999999999996,7.8E-2,0.13900000000000001,0.15,8.6999999999999994E-2,0.45399999999999996,7.8E-2,0.13900000000000001,0.15,8.6999999999999994E-2,0.45399999999999996,7.8E-2,0.13900000000000001,0.15,8.6999999999999994E-2,0.45399999999999996,7.8E-2,0.13900000000000001,0.15,8.6999999999999994E-2,0.45399999999999996,7.8E-2,0.13900000000000001,0.15,8.6999999999999994E-2,0.45399999999999996,7.8E-2,0.13900000000000001,0.15,8.6999999999999994E-2,0.45399999999999996,7.8E-2,0.13900000000000001,0.15,8.6999999999999994E-2,0.45399999999999996,7.8E-2,0.13900000000000001,0.15,8.6999999999999994E-2,0.45399999999999996,7.8E-2,0.13900000000000001,0.15,8.6999999999999994E-2,0.45399999999999996,7.8E-2,0.13900000000000001,0.15,8.6999999999999994E-2,0.45399999999999996,7.8E-2,0.13900000000000001,0.15,8.6999999999999994E-2,0.45399999999999996,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993,7.8E-2,0.108,0.15,8.6999999999999994E-2,0.42299999999999993]
[null,null,null,"Repairs",2.5955745726495723,4.9775420512820503,2.4664167948717952,4.7465483333333323,{"$f":"+SUM(E50:H50)","v":14.786081752136749},3.0451429914529906,5.6829422222222217,2.8464387179487174,5.7897457692307688,{"$f":"+SUM(J50:M50)","v":17.364269700854699},0,0,0,0,0,2.4406068376068371,4.7516239316239322,2.3326153846153845,4.3628547008547001,13.887700854700853,2.6427668376068376,5.0967646153846147,2.52106047008547,4.8260300427350424,15.086621965811965,3.4673895726495725,5.715231666666666,3.1494627350427353,6.9471981623931613,19.279282136752137,2.4241921367521369,4.7366131196581192,2.3322914102564098,4.3367207692307685,13.829817435897436,2.7247323504273502,5.1836977350427347,2.5757041452991452,5.0396371367521358,15.523771367521366,3.410262094017094,5.9114521367521373,2.9929831196581191,7.0092932478632486,19.3239905982906,2.4241921367521369,4.7366131196581192,2.3322914102564098,4.3367207692307685,13.829817435897436,2.752054188034188,5.215987179487179,2.5955745726495723,5.1116674358974352,15.675283376068375,3.3481670085470085,5.5711710683760689,2.8514063247863244,7.262641196581197,19.0333855982906,2.3745160683760682,4.6670666239316239,2.2925505555555552,4.2174982051282042,13.551631452991451,2.5285118803418802,4.917930769230769,2.4241921367521369,4.5577792735042726,14.428414059829059,2.9408232478632477,5.5786224786324787,2.7023781196581198,5.7822943589743581,17.004118205128204,2.3745160683760682,4.6645828205128197,2.2925505555555552,4.2174982051282042,13.549147649572646,2.444062564102564,4.7987082051282055,2.3571294444444439,4.3590749999999998,13.958975213675213,3.0178211538461541,5.4271104700854709,2.7446027777777777,5.8443894444444444,17.033923846153847,2.3745160683760682,4.6670666239316239,2.2925505555555552,4.2174982051282042,13.551631452991451,2.3869350854700855,4.7068074786324798,2.3074533760683762,4.2299172222222223,13.631113162393163,2.752054188034188,5.350112564102564,2.6377992307692311,4.9949286752136759,15.734894658119657,2.3745160683760682,4.6645828205128197,2.2925505555555552,4.2174982051282042,13.549147649572646,2.4068055128205126,3.3531346153846151,2.3298076068376066,4.2696580769230774,12.359405811965813,2.7917950427350431,3.7878002136752138,2.598058376068376,5.3128555128205122,14.490509145299145,null,null,null,null,null,3,"Offset Disc",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB50:EM50)","v":0},{"$f":"EN50*EP50","v":0},10.79]
[null,null,null,"Depreciation",6.954649572649573,11.008216752136752,5.081861794871795,8.0698773076923072,31.114605427350426,2.6377992307692311,3.4798085897435902,1.8429821367521362,3.0674972222222228,11.02808717948718,0,0,0,0,0,17.190403461538462,24.527558760683757,12.34201918803419,19.962328076923079,74.022309487179484,6.0281908974358975,7.7469828632478634,4.1529193162393154,7.0142608547008534,24.942353931623931,1.6194398290598291,4.7366131196581192,1.1822904273504271,1.8777553846153845,9.4160987606837594,18.59872,28.548836495726491,13.534244829059828,21.581767905982904,82.263569230769221,4.744064529914529,6.58953047008547,3.3804564529914529,5.5115597863247858,20.225611239316237,1.7063729487179484,2.9085338034188037,1.4083165384615381,2.3372590170940168,8.3604823076923065,18.59872,28.548836495726491,13.534244829059828,21.581767905982904,82.263569230769221,4.4236538888888877,6.2989254700854707,3.1743007692307694,5.1389892735042739,19.035869401709398,1.9696561111111111,4.4186862820512811,1.8106926923076918,2.3223561965811967,10.521391282051281,36.335560213675208,51.044644059829061,25.985551367521371,42.202303888888885,155.56805952991451,9.4955804700854696,12.086187435897433,6.5001135470085467,11.050441410256409,39.132322863247857,3.0376915811965812,4.0212777350427347,2.3720322649572645,3.4028106837606837,12.833812264957265,36.896899786324788,54.559225897435894,26.693435341880342,42.830706153846158,160.98026717948719,16.452713846153845,19.910168205128201,10.826899102564104,19.182413803418804,66.372194957264952,2.6775400854700857,5.081861794871795,2.1584251709401712,3.8498952991452993,13.76772235042735,36.335560213675208,51.044644059829061,25.985551367521371,42.202303888888885,155.56805952991451,31.822489401709397,37.299275940170936,20.287706324786321,37.152731538461531,126.56220320512818,4.8334814529914523,5.5984929059829049,3.0426591880341878,5.6456851709401707,19.120318717948717,36.896899786324788,54.559225897435894,26.693435341880342,42.830706153846158,160.98026717948719,24.698941196581202,23.919026923076924,15.27042341880342,28.871730940170938,92.760122478632482,3.9840206837606833,4.1355326923076916,3.112205683760684,4.4882327777777773,15.719991837606837,null,null,null,null,null,null,"Chisel",null,null,null,null,null,null,null,null,null,null,null,null,0,0,16.64]
[null,null,null,"Insurance",62.852645512820516,100.88215965811965,49.427688034188037,72.651250000000005,285.81374320512816,23.628421923076921,32.272057820512821,17.806386709401707,27.371513675213674,101.07838012820513,0,0,0,0,0,154.81049948717947,226.72654367521366,119.76403324786327,179.10209692307691,680.40317333333337,53.866244743589732,71.841530085470083,40.036427307692307,62.445301752136743,228.18950388888885,14.627118333333335,46.931465598290593,11.512428846153846,16.907249871794871,89.978262649572656,167.92001393162391,262.35421991452995,131.58445371794872,194.13655901709402,755.99524658119651,42.666775128205131,61.012147179487179,32.776269914529912,49.380495769230777,185.835687991453,15.806924957264957,28.176265982905981,13.944072393162392,21.996563076923078,79.92382641025641,167.92001393162391,262.35421991452995,131.58445371794872,194.13655901709402,755.99524658119651,39.840206837606836,58.227803547008541,30.804130000000001,46.094423846153845,174.96656423076922,18.698072136752135,42.537617350427354,18.154119188034187,22.023884914529916,101.41369358974359,326.97284965811957,472.32254192307693,251.97937303418803,378.35529098290601,1429.6300555982907,84.739921239316232,112.03443700854703,62.619167991452983,98.264230854700841,357.65775709401709,28.10175188034188,38.575950897435902,23.389976794871796,31.241279401709399,121.30895897435897,332.77253064102564,502.99503034188029,259.29914170940174,384.84298551282046,1479.9096882051281,145.77939025641027,183.88838611111109,103.63669764957264,169.36558752136753,602.67006153846148,24.691489786324784,49.581683846153844,21.276260085470089,36.211370042735041,131.76080376068376,326.97284965811957,472.32254192307693,251.97937303418803,378.35529098290601,1429.6300555982907,280.36676230769228,343.02070354700857,193.14552145299143,326.20783820512821,1142.7408255128205,42.487941282051288,51.399827948717942,28.901536581196577,49.464945085470085,172.2542508974359,332.77253064102564,502.99503034188029,259.29914170940174,384.84298551282046,1479.9096882051281,216.45104893162392,216.66217222222227,144.61448645299146,252.19049632478638,829.91820393162402,36.494523632478632,39.050357350427348,30.57313628205128,40.816341581196582,146.93435884615383,null,null,null,null,null,null,"Anhy. App.",null,null,1,null,null,null,null,null,null,null,null,null,1,17.72,17.72]
[null,null,null,"Taxes",97.630860982905986,155.92324341880342,74.834513205128204,113.00312034188032,441.39173794871795,36.814934273504271,49.671100769230776,27.018813589743587,42.704032179487179,156.2088808119658,0,0,0,0,0,240.7625167948718,349.35936987179485,181.47909679487177,278.91125350427347,1050.512236965812,84.012166837606827,110.57892820512819,60.801023888888878,97.519089829059808,352.91120876068368,22.72183367521367,70.609563589743587,17.431332393162396,26.298510598290598,137.06124025641026,260.90864632478633,405.09343478632474,199.25567786324783,302.0478823504273,1167.3056413247862,66.392065384615378,93.959799529914505,49.683519786324787,76.938294700854698,286.97367940170932,24.333822094017091,42.718935000000009,20.990622692307692,33.68782576923077,121.73120555555556,260.90864632478633,405.09343478632474,199.25567786324783,302.0478823504273,1167.3056413247862,61.963443888888882,89.717463290598289,46.680601452991453,71.784402606837617,270.14591123931626,28.546352692307693,64.628564957264956,27.212550256410253,33.630698290598282,154.01816619658118,508.65561833333322,727.54576222222204,381.90216226495727,589.37177803418808,2207.4753208547008,132.21533978632479,172.46537418803422,95.124703333333329,153.51892170940172,553.32433901709408,43.29020978632478,58.677371965811972,35.250138119658111,48.252849017094022,185.47056888888886,517.26199717948714,775.78619222222233,392.76631841880339,599.00148388888886,2284.8159917094017,228.04544329059829,283.44171094017088,157.77367696581197,265.28014034188033,934.54097153846146,38.084157820512829,74.993476623931628,32.063418333333331,55.455878931623943,200.59693170940173,508.65561833333322,727.54576222222204,381.90216226495727,589.37177803418808,2207.4753208547008,439.48169311965813,529.51708324786318,294.58156927350427,511.97397970085461,1775.5543253418803,66.655348547008529,79.399743888888892,44.112348717948727,77.695854743589734,267.86329589743588,517.26199717948714,775.78619222222233,392.76631841880339,599.00148388888886,2284.8159917094017,339.94327111111107,336.26227444444447,220.96908735042734,396.55411863247861,1293.7287515384614,56.417110854700844,59.728020811965813,46.139132307692307,63.262473076923072,225.54673705128204,null,null,null,null,null,null,"Sweep Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,13.17]
[null,null,null,"Interest",62.852645512820516,100.88215965811965,49.427688034188037,72.651250000000005,285.81374320512816,23.628421923076921,32.272057820512821,17.806386709401707,27.371513675213674,101.07838012820513,0,0,0,0,0,154.81049948717947,226.72654367521366,119.76403324786327,179.10209692307691,680.40317333333337,53.866244743589732,71.841530085470083,40.036427307692307,62.445301752136743,228.18950388888885,14.627118333333335,46.931465598290593,11.512428846153846,16.907249871794871,89.978262649572656,167.92001393162391,262.35421991452995,131.58445371794872,194.13655901709402,755.99524658119651,42.666775128205131,61.012147179487179,32.776269914529912,49.380495769230777,185.835687991453,15.806924957264957,28.176265982905981,13.944072393162392,21.996563076923078,79.92382641025641,167.92001393162391,262.35421991452995,131.58445371794872,194.13655901709402,755.99524658119651,39.840206837606836,58.227803547008541,30.804130000000001,46.094423846153845,174.96656423076922,18.698072136752135,42.537617350427354,18.154119188034187,22.023884914529916,101.41369358974359,326.97284965811957,472.32254192307693,251.97937303418803,378.35529098290601,1429.6300555982907,84.739921239316232,112.03443700854703,62.619167991452983,98.264230854700841,357.65775709401709,28.10175188034188,38.575950897435902,23.389976794871796,31.241279401709399,121.30895897435897,332.77253064102564,502.99503034188029,259.29914170940174,384.84298551282046,1479.9096882051281,145.77939025641027,183.88838611111109,103.63669764957264,169.36558752136753,602.67006153846148,24.691489786324784,49.581683846153844,21.276260085470089,36.211370042735041,131.76080376068376,326.97284965811957,472.32254192307693,251.97937303418803,378.35529098290601,1429.6300555982907,280.36676230769228,343.02070354700857,193.14552145299143,326.20783820512821,1142.7408255128205,42.487941282051288,51.399827948717942,28.901536581196577,49.464945085470085,172.2542508974359,332.77253064102564,502.99503034188029,259.29914170940174,384.84298551282046,1479.9096882051281,216.45104893162392,216.66217222222227,144.61448645299146,252.19049632478638,829.91820393162402,36.494523632478632,39.050357350427348,30.57313628205128,40.816341581196582,146.93435884615383,null,null,null,null,null,null,"M.B. Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,21.8]
[null,null,null,"Ttl Variable Costs",{"$f":"(SUM(E48:E49)*Parameters!$C$9)+E50","v":4.5531245726495726},{"$f":"(SUM(F48:F49)*Parameters!$C$9)+F50","v":8.4912620512820496},{"$f":"(SUM(G48:G49)*Parameters!$C$9)+G50","v":6.1841167948717946},{"$f":"(SUM(H48:H49)*Parameters!$C$9)+H50","v":6.9376883333333321},{"$f":"(SUM(I48:I49)*Parameters!$C$9)+I50","v":26.166191752136747},{"$f":"(SUM(J48:J49)*Parameters!$C$9)+J50","v":5.0026929914529905},{"$f":"(SUM(K48:K49)*Parameters!$C$9)+K50","v":9.1966622222222227},{"$f":"(SUM(L48:L49)*Parameters!$C$9)+L50","v":6.5641387179487172},{"$f":"(SUM(M48:M49)*Parameters!$C$9)+M50","v":7.9808857692307686},{"$f":"(SUM(N48:N49)*Parameters!$C$9)+N50","v":28.744379700854697},{"$f":"(SUM(O48:O49)*Parameters!$C$9)+O50","v":0},{"$f":"(SUM(P48:P49)*Parameters!$C$9)+P50","v":0},{"$f":"(SUM(Q48:Q49)*Parameters!$C$9)+Q50","v":0},{"$f":"(SUM(R48:R49)*Parameters!$C$9)+R50","v":0},{"$f":"(SUM(S48:S49)*Parameters!$C$9)+S50","v":0},{"$f":"(SUM(T48:T49)*Parameters!$C$9)+T50","v":4.3981568376068374},{"$f":"(SUM(U48:U49)*Parameters!$C$9)+U50","v":8.2653439316239314},{"$f":"(SUM(V48:V49)*Parameters!$C$9)+V50","v":6.0503153846153843},{"$f":"(SUM(W48:W49)*Parameters!$C$9)+W50","v":6.5539947008546999},{"$f":"(SUM(X48:X49)*Parameters!$C$9)+X50","v":25.267810854700851},{"$f":"(SUM(Y48:Y49)*Parameters!$C$9)+Y50","v":4.6003168376068375},{"$f":"(SUM(Z48:Z49)*Parameters!$C$9)+Z50","v":8.610484615384614},{"$f":"(SUM(AA48:AA49)*Parameters!$C$9)+AA50","v":6.2387604700854702},{"$f":"(SUM(AB48:AB49)*Parameters!$C$9)+AB50","v":7.0171700427350423},{"$f":"(SUM(AC48:AC49)*Parameters!$C$9)+AC50","v":26.466731965811963},{"$f":"(SUM(AD48:AD49)*Parameters!$C$9)+AD50","v":5.4249395726495724},{"$f":"(SUM(AE48:AE49)*Parameters!$C$9)+AE50","v":9.2289516666666671},{"$f":"(SUM(AF48:AF49)*Parameters!$C$9)+AF50","v":6.8671627350427347},{"$f":"(SUM(AG48:AG49)*Parameters!$C$9)+AG50","v":9.1383381623931612},{"$f":"(SUM(AH48:AH49)*Parameters!$C$9)+AH50","v":30.659392136752135},{"$f":"(SUM(AI48:AI49)*Parameters!$C$9)+AI50","v":4.3817421367521368},{"$f":"(SUM(AJ48:AJ49)*Parameters!$C$9)+AJ50","v":8.2503331196581193},{"$f":"(SUM(AK48:AK49)*Parameters!$C$9)+AK50","v":6.0499914102564096},{"$f":"(SUM(AL48:AL49)*Parameters!$C$9)+AL50","v":6.5278607692307684},{"$f":"(SUM(AM48:AM49)*Parameters!$C$9)+AM50","v":25.209927435897434},{"$f":"(SUM(AN48:AN49)*Parameters!$C$9)+AN50","v":4.6822823504273501},{"$f":"(SUM(AO48:AO49)*Parameters!$C$9)+AO50","v":8.697417735042734},{"$f":"(SUM(AP48:AP49)*Parameters!$C$9)+AP50","v":6.2934041452991449},{"$f":"(SUM(AQ48:AQ49)*Parameters!$C$9)+AQ50","v":7.2307771367521356},{"$f":"(SUM(AR48:AR49)*Parameters!$C$9)+AR50","v":26.903881367521365},{"$f":"(SUM(AS48:AS49)*Parameters!$C$9)+AS50","v":5.3678120940170935},{"$f":"(SUM(AT48:AT49)*Parameters!$C$9)+AT50","v":9.4251721367521384},{"$f":"(SUM(AU48:AU49)*Parameters!$C$9)+AU50","v":6.7106831196581194},{"$f":"(SUM(AV48:AV49)*Parameters!$C$9)+AV50","v":9.2004332478632485},{"$f":"(SUM(AW48:AW49)*Parameters!$C$9)+AW50","v":30.704100598290598},{"$f":"(SUM(AX48:AX49)*Parameters!$C$9)+AX50","v":4.3817421367521368},{"$f":"(SUM(AY48:AY49)*Parameters!$C$9)+AY50","v":8.2503331196581193},{"$f":"(SUM(AZ48:AZ49)*Parameters!$C$9)+AZ50","v":6.0499914102564096},{"$f":"(SUM(BA48:BA49)*Parameters!$C$9)+BA50","v":6.5278607692307684},{"$f":"(SUM(BB48:BB49)*Parameters!$C$9)+BB50","v":25.209927435897434},{"$f":"(SUM(BC48:BC49)*Parameters!$C$9)+BC50","v":4.7096041880341879},{"$f":"(SUM(BD48:BD49)*Parameters!$C$9)+BD50","v":8.7297071794871783},{"$f":"(SUM(BE48:BE49)*Parameters!$C$9)+BE50","v":6.313274572649572},{"$f":"(SUM(BF48:BF49)*Parameters!$C$9)+BF50","v":7.3028074358974351},{"$f":"(SUM(BG48:BG49)*Parameters!$C$9)+BG50","v":27.055393376068373},{"$f":"(SUM(BH48:BH49)*Parameters!$C$9)+BH50","v":5.305717008547008},{"$f":"(SUM(BI48:BI49)*Parameters!$C$9)+BI50","v":9.08489106837607},{"$f":"(SUM(BJ48:BJ49)*Parameters!$C$9)+BJ50","v":6.5691063247863237},{"$f":"(SUM(BK48:BK49)*Parameters!$C$9)+BK50","v":9.4537811965811969},{"$f":"(SUM(BL48:BL49)*Parameters!$C$9)+BL50","v":30.413495598290599},{"$f":"(SUM(BM48:BM49)*Parameters!$C$9)+BM50","v":4.3320660683760686},{"$f":"(SUM(BN48:BN49)*Parameters!$C$9)+BN50","v":8.180786623931624},{"$f":"(SUM(BO48:BO49)*Parameters!$C$9)+BO50","v":6.0102505555555545},{"$f":"(SUM(BP48:BP49)*Parameters!$C$9)+BP50","v":6.408638205128204},{"$f":"(SUM(BQ48:BQ49)*Parameters!$C$9)+BQ50","v":24.931741452991449},{"$f":"(SUM(BR48:BR49)*Parameters!$C$9)+BR50","v":4.4860618803418806},{"$f":"(SUM(BS48:BS49)*Parameters!$C$9)+BS50","v":8.4316507692307692},{"$f":"(SUM(BT48:BT49)*Parameters!$C$9)+BT50","v":6.1418921367521371},{"$f":"(SUM(BU48:BU49)*Parameters!$C$9)+BU50","v":6.7489192735042725},{"$f":"(SUM(BV48:BV49)*Parameters!$C$9)+BV50","v":25.808524059829058},{"$f":"(SUM(BW48:BW49)*Parameters!$C$9)+BW50","v":4.8983732478632476},{"$f":"(SUM(BX48:BX49)*Parameters!$C$9)+BX50","v":9.092342478632478},{"$f":"(SUM(BY48:BY49)*Parameters!$C$9)+BY50","v":6.42007811965812},{"$f":"(SUM(BZ48:BZ49)*Parameters!$C$9)+BZ50","v":7.9734343589743579},{"$f":"(SUM(CA48:CA49)*Parameters!$C$9)+CA50","v":28.384228205128203},{"$f":"(SUM(CB48:CB49)*Parameters!$C$9)+CB50","v":4.3320660683760686},{"$f":"(SUM(CC48:CC49)*Parameters!$C$9)+CC50","v":8.178302820512819},{"$f":"(SUM(CD48:CD49)*Parameters!$C$9)+CD50","v":6.0102505555555545},{"$f":"(SUM(CE48:CE49)*Parameters!$C$9)+CE50","v":6.408638205128204},{"$f":"(SUM(CF48:CF49)*Parameters!$C$9)+CF50","v":24.929257649572644},{"$f":"(SUM(CG48:CG49)*Parameters!$C$9)+CG50","v":4.4016125641025639},{"$f":"(SUM(CH48:CH49)*Parameters!$C$9)+CH50","v":8.3124282051282066},{"$f":"(SUM(CI48:CI49)*Parameters!$C$9)+CI50","v":6.0748294444444433},{"$f":"(SUM(CJ48:CJ49)*Parameters!$C$9)+CJ50","v":6.5502149999999997},{"$f":"(SUM(CK48:CK49)*Parameters!$C$9)+CK50","v":25.339085213675212},{"$f":"(SUM(CL48:CL49)*Parameters!$C$9)+CL50","v":4.9753711538461545},{"$f":"(SUM(CM48:CM49)*Parameters!$C$9)+CM50","v":8.940830470085471},{"$f":"(SUM(CN48:CN49)*Parameters!$C$9)+CN50","v":6.4623027777777775},{"$f":"(SUM(CO48:CO49)*Parameters!$C$9)+CO50","v":8.0355294444444443},{"$f":"(SUM(CP48:CP49)*Parameters!$C$9)+CP50","v":28.414033846153846},{"$f":"(SUM(CQ48:CQ49)*Parameters!$C$9)+CQ50","v":4.3320660683760686},{"$f":"(SUM(CR48:CR49)*Parameters!$C$9)+CR50","v":8.180786623931624},{"$f":"(SUM(CS48:CS49)*Parameters!$C$9)+CS50","v":6.0102505555555545},{"$f":"(SUM(CT48:CT49)*Parameters!$C$9)+CT50","v":6.408638205128204},{"$f":"(SUM(CU48:CU49)*Parameters!$C$9)+CU50","v":24.931741452991449},{"$f":"(SUM(CV48:CV49)*Parameters!$C$9)+CV50","v":4.3444850854700849},{"$f":"(SUM(CW48:CW49)*Parameters!$C$9)+CW50","v":8.22052747863248},{"$f":"(SUM(CX48:CX49)*Parameters!$C$9)+CX50","v":6.025153376068376},{"$f":"(SUM(CY48:CY49)*Parameters!$C$9)+CY50","v":6.4210572222222222},{"$f":"(SUM(CZ48:CZ49)*Parameters!$C$9)+CZ50","v":25.011223162393161},{"$f":"(SUM(DA48:DA49)*Parameters!$C$9)+DA50","v":4.7096041880341879},{"$f":"(SUM(DB48:DB49)*Parameters!$C$9)+DB50","v":8.8638325641025641},{"$f":"(SUM(DC48:DC49)*Parameters!$C$9)+DC50","v":6.3554992307692313},{"$f":"(SUM(DD48:DD49)*Parameters!$C$9)+DD50","v":7.1860686752136758},{"$f":"(SUM(DE48:DE49)*Parameters!$C$9)+DE50","v":27.115004658119656},{"$f":"(SUM(DF48:DF49)*Parameters!$C$9)+DF50","v":4.3320660683760686},{"$f":"(SUM(DG48:DG49)*Parameters!$C$9)+DG50","v":8.178302820512819},{"$f":"(SUM(DH48:DH49)*Parameters!$C$9)+DH50","v":6.0102505555555545},{"$f":"(SUM(DI48:DI49)*Parameters!$C$9)+DI50","v":6.408638205128204},{"$f":"(SUM(DJ48:DJ49)*Parameters!$C$9)+DJ50","v":24.929257649572644},{"$f":"(SUM(DK48:DK49)*Parameters!$C$9)+DK50","v":4.3643555128205129},{"$f":"(SUM(DL48:DL49)*Parameters!$C$9)+DL50","v":6.0706746153846147},{"$f":"(SUM(DM48:DM49)*Parameters!$C$9)+DM50","v":6.0475076068376064},{"$f":"(SUM(DN48:DN49)*Parameters!$C$9)+DN50","v":6.4607980769230773},{"$f":"(SUM(DO48:DO49)*Parameters!$C$9)+DO50","v":22.94333581196581},{"$f":"(SUM(DP48:DP49)*Parameters!$C$9)+DP50","v":4.749345042735043},{"$f":"(SUM(DQ48:DQ49)*Parameters!$C$9)+DQ50","v":6.5053402136752139},{"$f":"(SUM(DR48:DR49)*Parameters!$C$9)+DR50","v":6.3157583760683753},{"$f":"(SUM(DS48:DS49)*Parameters!$C$9)+DS50","v":7.503995512820512},{"$f":"(SUM(DT48:DT49)*Parameters!$C$9)+DT50","v":25.074439145299145},null,null,null,null,null,null,"Field Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0,15.39]
[null,null,null,"Ttl Fixed Costs",{"$f":"E51+E52*Parameters!$C$13+E53*Parameters!$C$12+E54*Parameters!$C$11","v":12.864890855235043},{"$f":"F51+F52*Parameters!$C$13+F53*Parameters!$C$12+F54*Parameters!$C$11","v":20.48669871948718},{"$f":"G51+G52*Parameters!$C$13+G53*Parameters!$C$12+G54*Parameters!$C$11","v":9.7102804376068388},{"$f":"H51+H52*Parameters!$C$13+H53*Parameters!$C$12+H54*Parameters!$C$11","v":14.903031636111111},{"$f":"I51+I52*Parameters!$C$13+I53*Parameters!$C$12+I54*Parameters!$C$11","v":57.964901648440176},{"$f":"J51+J52*Parameters!$C$13+J53*Parameters!$C$12+J54*Parameters!$C$11","v":4.8607796944658119},{"$f":"K51+K52*Parameters!$C$13+K53*Parameters!$C$12+K54*Parameters!$C$11","v":6.5098761363461541},{"$f":"L51+L52*Parameters!$C$13+L53*Parameters!$C$12+L54*Parameters!$C$11","v":3.5109716293376061},{"$f":"M51+M52*Parameters!$C$13+M53*Parameters!$C$12+M54*Parameters!$C$11","v":5.6432013675213684},{"$f":"N51+N52*Parameters!$C$13+N53*Parameters!$C$12+N54*Parameters!$C$11","v":20.524828827670941},{"$f":"O51+O52*Parameters!$C$13+O53*Parameters!$C$12+O54*Parameters!$C$11","v":0},{"$f":"P51+P52*Parameters!$C$13+P53*Parameters!$C$12+P54*Parameters!$C$11","v":0},{"$f":"Q51+Q52*Parameters!$C$13+Q53*Parameters!$C$12+Q54*Parameters!$C$11","v":0},{"$f":"R51+R52*Parameters!$C$13+R53*Parameters!$C$12+R54*Parameters!$C$11","v":0},{"$f":"S51+S52*Parameters!$C$13+S53*Parameters!$C$12+S54*Parameters!$C$11","v":0},{"$f":"T51+T52*Parameters!$C$13+T53*Parameters!$C$12+T54*Parameters!$C$11","v":31.750652839230771},{"$f":"U51+U52*Parameters!$C$13+U53*Parameters!$C$12+U54*Parameters!$C$11","v":45.81918613790598},{"$f":"V51+V52*Parameters!$C$13+V53*Parameters!$C$12+V54*Parameters!$C$11","v":23.558286765940174},{"$f":"W51+W52*Parameters!$C$13+W53*Parameters!$C$12+W54*Parameters!$C$11","v":36.810955220427353},{"$f":"X51+X52*Parameters!$C$13+X53*Parameters!$C$12+X54*Parameters!$C$11","v":137.9390809635043},{"$f":"Y51+Y52*Parameters!$C$13+Y53*Parameters!$C$12+Y54*Parameters!$C$11","v":11.096812778183761},{"$f":"Z51+Z52*Parameters!$C$13+Z53*Parameters!$C$12+Z54*Parameters!$C$11","v":14.492332257008547},{"$f":"AA51+AA52*Parameters!$C$13+AA53*Parameters!$C$12+AA54*Parameters!$C$11","v":7.9037890987820507},{"$f":"AB51+AB52*Parameters!$C$13+AB53*Parameters!$C$12+AB54*Parameters!$C$11","v":12.891407940534187},{"$f":"AC51+AC52*Parameters!$C$13+AC53*Parameters!$C$12+AC54*Parameters!$C$11","v":46.384342074508545},{"$f":"AD51+AD52*Parameters!$C$13+AD53*Parameters!$C$12+AD54*Parameters!$C$11","v":2.9948869549786328},{"$f":"AE51+AE52*Parameters!$C$13+AE53*Parameters!$C$12+AE54*Parameters!$C$11","v":9.1268288050213666},{"$f":"AF51+AF52*Parameters!$C$13+AF53*Parameters!$C$12+AF54*Parameters!$C$11","v":2.2603294157051277},{"$f":"AG51+AG52*Parameters!$C$13+AG53*Parameters!$C$12+AG54*Parameters!$C$11","v":3.4679596055341881},{"$f":"AH51+AH52*Parameters!$C$13+AH53*Parameters!$C$12+AH54*Parameters!$C$11","v":17.850004781239317},{"$f":"AI51+AI52*Parameters!$C$13+AI53*Parameters!$C$12+AI54*Parameters!$C$11","v":34.389527556880338},{"$f":"AJ51+AJ52*Parameters!$C$13+AJ53*Parameters!$C$12+AJ54*Parameters!$C$11","v":53.194577106880345},{"$f":"AK51+AK52*Parameters!$C$13+AK53*Parameters!$C$12+AK54*Parameters!$C$11","v":25.856181224551282},{"$f":"AL51+AL52*Parameters!$C$13+AL53*Parameters!$C$12+AL54*Parameters!$C$11","v":39.84196661232906},{"$f":"AM51+AM52*Parameters!$C$13+AM53*Parameters!$C$12+AM54*Parameters!$C$11","v":153.28225250064102},{"$f":"AN51+AN52*Parameters!$C$13+AN53*Parameters!$C$12+AN54*Parameters!$C$11","v":8.7573270313247864},{"$f":"AO51+AO52*Parameters!$C$13+AO53*Parameters!$C$12+AO54*Parameters!$C$11","v":12.318582018974359},{"$f":"AP51+AP52*Parameters!$C$13+AP53*Parameters!$C$12+AP54*Parameters!$C$11","v":6.4502288391452991},{"$f":"AQ51+AQ52*Parameters!$C$13+AQ53*Parameters!$C$12+AQ54*Parameters!$C$11","v":10.157311651217949},{"$f":"AR51+AR52*Parameters!$C$13+AR53*Parameters!$C$12+AR54*Parameters!$C$11","v":37.683449540662394},{"$f":"AS51+AS52*Parameters!$C$13+AS53*Parameters!$C$12+AS54*Parameters!$C$11","v":3.1905547788034188},{"$f":"AT51+AT52*Parameters!$C$13+AT53*Parameters!$C$12+AT54*Parameters!$C$11","v":5.5475600330769232},{"$f":"AU51+AU52*Parameters!$C$13+AU53*Parameters!$C$12+AU54*Parameters!$C$11","v":2.712832448247863},{"$f":"AV51+AV52*Parameters!$C$13+AV53*Parameters!$C$12+AV54*Parameters!$C$11","v":4.4008674763247866},{"$f":"AW51+AW52*Parameters!$C$13+AW53*Parameters!$C$12+AW54*Parameters!$C$11","v":15.85181473645299},{"$f":"AX51+AX52*Parameters!$C$13+AX53*Parameters!$C$12+AX54*Parameters!$C$11","v":34.389527556880338},{"$f":"AY51+AY52*Parameters!$C$13+AY53*Parameters!$C$12+AY54*Parameters!$C$11","v":53.194577106880345},{"$f":"AZ51+AZ52*Parameters!$C$13+AZ53*Parameters!$C$12+AZ54*Parameters!$C$11","v":25.856181224551282},{"$f":"BA51+BA52*Parameters!$C$13+BA53*Parameters!$C$12+BA54*Parameters!$C$11","v":39.84196661232906},{"$f":"BB51+BB52*Parameters!$C$13+BB53*Parameters!$C$12+BB54*Parameters!$C$11","v":153.28225250064102},{"$f":"BC51+BC52*Parameters!$C$13+BC53*Parameters!$C$12+BC54*Parameters!$C$11","v":8.1707445645299153},{"$f":"BD51+BD52*Parameters!$C$13+BD53*Parameters!$C$12+BD54*Parameters!$C$11","v":11.766982681431625},{"$f":"BE51+BE52*Parameters!$C$13+BE53*Parameters!$C$12+BE54*Parameters!$C$11","v":6.0592309887606843},{"$f":"BF51+BF52*Parameters!$C$13+BF53*Parameters!$C$12+BF54*Parameters!$C$11","v":9.4752455714957264},{"$f":"BG51+BG52*Parameters!$C$13+BG53*Parameters!$C$12+BG54*Parameters!$C$11","v":35.472203806217948},{"$f":"BH51+BH52*Parameters!$C$13+BH53*Parameters!$C$12+BH54*Parameters!$C$11","v":3.7229183007692304},{"$f":"BI51+BI52*Parameters!$C$13+BI53*Parameters!$C$12+BI54*Parameters!$C$11","v":8.4041748936324776},{"$f":"BJ51+BJ52*Parameters!$C$13+BJ53*Parameters!$C$12+BJ54*Parameters!$C$11","v":3.5079165511324781},{"$f":"BK51+BK52*Parameters!$C$13+BK53*Parameters!$C$12+BK54*Parameters!$C$11","v":4.3875381452777784},{"$f":"BL51+BL52*Parameters!$C$13+BL53*Parameters!$C$12+BL54*Parameters!$C$11","v":20.022547890811968},{"$f":"BM51+BM52*Parameters!$C$13+BM53*Parameters!$C$12+BM54*Parameters!$C$11","v":67.089485095170929},{"$f":"BN51+BN52*Parameters!$C$13+BN53*Parameters!$C$12+BN54*Parameters!$C$11","v":95.397421223012827},{"$f":"BO51+BO52*Parameters!$C$13+BO53*Parameters!$C$12+BO54*Parameters!$C$11","v":49.584953773354705},{"$f":"BP51+BP52*Parameters!$C$13+BP53*Parameters!$C$12+BP54*Parameters!$C$11","v":77.796912011388898},{"$f":"BQ51+BQ52*Parameters!$C$13+BQ53*Parameters!$C$12+BQ54*Parameters!$C$11","v":289.86877210292732},{"$f":"BR51+BR52*Parameters!$C$13+BR53*Parameters!$C$12+BR54*Parameters!$C$11","v":17.469817685235043},{"$f":"BS51+BS52*Parameters!$C$13+BS53*Parameters!$C$12+BS54*Parameters!$C$11","v":22.605544482948716},{"$f":"BT51+BT52*Parameters!$C$13+BT53*Parameters!$C$12+BT54*Parameters!$C$11","v":12.366965267670938},{"$f":"BU51+BU52*Parameters!$C$13+BU53*Parameters!$C$12+BU54*Parameters!$C$11","v":20.299372749444444},{"$f":"BV51+BV52*Parameters!$C$13+BV53*Parameters!$C$12+BV54*Parameters!$C$11","v":72.741700185299138},{"$f":"BW51+BW52*Parameters!$C$13+BW53*Parameters!$C$12+BW54*Parameters!$C$11","v":5.676581201666667},{"$f":"BX51+BX52*Parameters!$C$13+BX53*Parameters!$C$12+BX54*Parameters!$C$11","v":7.6362636001495723},{"$f":"BY51+BY52*Parameters!$C$13+BY53*Parameters!$C$12+BY54*Parameters!$C$11","v":4.5606468245512817},{"$f":"BZ51+BZ52*Parameters!$C$13+BZ53*Parameters!$C$12+BZ54*Parameters!$C$11","v":6.3377796069658121},{"$f":"CA51+CA52*Parameters!$C$13+CA53*Parameters!$C$12+CA54*Parameters!$C$11","v":24.211271233333335},{"$f":"CB51+CB52*Parameters!$C$13+CB53*Parameters!$C$12+CB54*Parameters!$C$11","v":68.19216341344017},{"$f":"CC51+CC52*Parameters!$C$13+CC53*Parameters!$C$12+CC54*Parameters!$C$11","v":101.80219770149571},{"$f":"CD51+CD52*Parameters!$C$13+CD53*Parameters!$C$12+CD54*Parameters!$C$11","v":50.97608115025642},{"$f":"CE51+CE52*Parameters!$C$13+CE53*Parameters!$C$12+CE54*Parameters!$C$11","v":79.030895355491452},{"$f":"CF51+CF52*Parameters!$C$13+CF53*Parameters!$C$12+CF54*Parameters!$C$11","v":300.00133762068378},{"$f":"CG51+CG52*Parameters!$C$13+CG53*Parameters!$C$12+CG54*Parameters!$C$11","v":30.176850414188035},{"$f":"CH51+CH52*Parameters!$C$13+CH53*Parameters!$C$12+CH54*Parameters!$C$11","v":37.179823624252137},{"$f":"CI51+CI52*Parameters!$C$13+CI53*Parameters!$C$12+CI54*Parameters!$C$11","v":20.540116637713677},{"$f":"CJ51+CJ52*Parameters!$C$13+CJ53*Parameters!$C$12+CJ54*Parameters!$C$11","v":35.13041382726496},{"$f":"CK51+CK52*Parameters!$C$13+CK53*Parameters!$C$12+CK54*Parameters!$C$11","v":123.0272045034188},{"$f":"CL51+CL52*Parameters!$C$13+CL53*Parameters!$C$12+CL54*Parameters!$C$11","v":4.9966636119017096},{"$f":"CM51+CM52*Parameters!$C$13+CM53*Parameters!$C$12+CM54*Parameters!$C$11","v":9.7239587430341885},{"$f":"CN51+CN52*Parameters!$C$13+CN53*Parameters!$C$12+CN54*Parameters!$C$11","v":4.1492457709829065},{"$f":"CO51+CO52*Parameters!$C$13+CO53*Parameters!$C$12+CO54*Parameters!$C$11","v":7.247046636816239},{"$f":"CP51+CP52*Parameters!$C$13+CP53*Parameters!$C$12+CP54*Parameters!$C$11","v":26.116914762735043},{"$f":"CQ51+CQ52*Parameters!$C$13+CQ53*Parameters!$C$12+CQ54*Parameters!$C$11","v":67.089485095170929},{"$f":"CR51+CR52*Parameters!$C$13+CR53*Parameters!$C$12+CR54*Parameters!$C$11","v":95.397421223012827},{"$f":"CS51+CS52*Parameters!$C$13+CS53*Parameters!$C$12+CS54*Parameters!$C$11","v":49.584953773354705},{"$f":"CT51+CT52*Parameters!$C$13+CT53*Parameters!$C$12+CT54*Parameters!$C$11","v":77.796912011388898},{"$f":"CU51+CU52*Parameters!$C$13+CU53*Parameters!$C$12+CU54*Parameters!$C$11","v":289.86877210292732},{"$f":"CV51+CV52*Parameters!$C$13+CV53*Parameters!$C$12+CV54*Parameters!$C$11","v":58.226097174059824},{"$f":"CW51+CW52*Parameters!$C$13+CW53*Parameters!$C$12+CW54*Parameters!$C$11","v":69.521572001089737},{"$f":"CX51+CX52*Parameters!$C$13+CX53*Parameters!$C$12+CX54*Parameters!$C$11","v":38.395445451581189},{"$f":"CY51+CY52*Parameters!$C$13+CY53*Parameters!$C$12+CY54*Parameters!$C$11","v":67.879786634572639},{"$f":"CZ51+CZ52*Parameters!$C$13+CZ53*Parameters!$C$12+CZ54*Parameters!$C$11","v":234.02290126130339},{"$f":"DA51+DA52*Parameters!$C$13+DA53*Parameters!$C$12+DA54*Parameters!$C$11","v":8.835338329102564},{"$f":"DB51+DB52*Parameters!$C$13+DB53*Parameters!$C$12+DB54*Parameters!$C$11","v":10.427376838846152},{"$f":"DC51+DC52*Parameters!$C$13+DC53*Parameters!$C$12+DC54*Parameters!$C$11","v":5.7525532968376067},{"$f":"DD51+DD52*Parameters!$C$13+DD53*Parameters!$C$12+DD54*Parameters!$C$11","v":10.305641907585469},{"$f":"DE51+DE52*Parameters!$C$13+DE53*Parameters!$C$12+DE54*Parameters!$C$11","v":35.320910372371799},{"$f":"DF51+DF52*Parameters!$C$13+DF53*Parameters!$C$12+DF54*Parameters!$C$11","v":68.19216341344017},{"$f":"DG51+DG52*Parameters!$C$13+DG53*Parameters!$C$12+DG54*Parameters!$C$11","v":101.80219770149571},{"$f":"DH51+DH52*Parameters!$C$13+DH53*Parameters!$C$12+DH54*Parameters!$C$11","v":50.97608115025642},{"$f":"DI51+DI52*Parameters!$C$13+DI53*Parameters!$C$12+DI54*Parameters!$C$11","v":79.030895355491452},{"$f":"DJ51+DJ52*Parameters!$C$13+DJ53*Parameters!$C$12+DJ54*Parameters!$C$11","v":300.00133762068378},{"$f":"DK51+DK52*Parameters!$C$13+DK53*Parameters!$C$12+DK54*Parameters!$C$11","v":45.089781248824792},{"$f":"DL51+DL52*Parameters!$C$13+DL53*Parameters!$C$12+DL54*Parameters!$C$11","v":44.289630186965816},{"$f":"DM51+DM52*Parameters!$C$13+DM53*Parameters!$C$12+DM54*Parameters!$C$11","v":28.832351478867523},{"$f":"DN51+DN52*Parameters!$C$13+DN53*Parameters!$C$12+DN54*Parameters!$C$11","v":52.634226087991458},{"$f":"DO51+DO52*Parameters!$C$13+DO53*Parameters!$C$12+DO54*Parameters!$C$11","v":170.84598900264959},{"$f":"DP51+DP52*Parameters!$C$13+DP53*Parameters!$C$12+DP54*Parameters!$C$11","v":7.413011897457265},{"$f":"DQ51+DQ52*Parameters!$C$13+DQ53*Parameters!$C$12+DQ54*Parameters!$C$11","v":7.7982659524358962},{"$f":"DR51+DR52*Parameters!$C$13+DR53*Parameters!$C$12+DR54*Parameters!$C$11","v":5.9735882049786326},{"$f":"DS51+DS52*Parameters!$C$13+DS53*Parameters!$C$12+DS54*Parameters!$C$11","v":8.3249403226709404},{"$f":"DT51+DT52*Parameters!$C$13+DT53*Parameters!$C$12+DT54*Parameters!$C$11","v":29.509806377542738},null,null,null,null,null,null,"Cultipacker",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Labor Hrs.",0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(E57:H57)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(J57:M57)","v":0.64700000000000002},null,null,null,null,{"$f":"+SUM(O57:R57)","v":0},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(T57:W57)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(Y57:AB57)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AD57:AG57)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AI57:AL57)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AN57:AQ57)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AS57:AV57)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AX57:BA57)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BC57:BF57)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BH57:BK57)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BM57:BP57)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BR57:BU57)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BW57:BZ57)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CB57:CE57)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CG57:CJ57)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CL57:CO57)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CQ57:CT57)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CV57:CY57)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(DA57:DD57)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(DF57:DI57)","v":0.64700000000000002},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(DK57:DN57)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(DP57:DS57)","v":0.59599999999999997},null,null,null,null,null,null,"Tandem Disk",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.27]
[null,null,null,"Tractor 1",null,null,null,null,95,null,null,null,null,95,null,null,null,null,null,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,null,null,"Springtooth",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Tractor 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,"S. Harrow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.8]
[null,null,null,"Tractor 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drill",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planter",null,null,null,1,null,null,null,null,null,null,null,null,1,20.41,20.41]
[null,null,null,"Fuel",0.871,1.5649999999999999,1.65,0.97499999999999998,{"$f":"+SUM(E62:H62)","v":5.0609999999999999},0.871,1.5649999999999999,1.65,0.97499999999999998,{"$f":"+SUM(J62:M62)","v":5.0609999999999999},null,null,null,null,{"$f":"+SUM(O62:R62)","v":0},0.871,1.5649999999999999,1.65,0.97499999999999998,{"$f":"+SUM(T62:W62)","v":5.0609999999999999},0.871,1.5649999999999999,1.65,0.97499999999999998,{"$f":"+SUM(Y62:AB62)","v":5.0609999999999999},0.871,1.0740000000000001,1.65,0.97499999999999998,{"$f":"+SUM(AD62:AG62)","v":4.5699999999999994},0.871,1.5649999999999999,1.65,0.97499999999999998,{"$f":"+SUM(AI62:AL62)","v":5.0609999999999999},0.871,1.5649999999999999,1.65,0.97499999999999998,{"$f":"+SUM(AN62:AQ62)","v":5.0609999999999999},0.51700000000000002,1.421,0.98,0.97499999999999998,{"$f":"+SUM(AS62:AV62)","v":3.8930000000000002},0.871,1.5649999999999999,1.65,0.97499999999999998,{"$f":"+SUM(AX62:BA62)","v":5.0609999999999999},0.871,1.5649999999999999,1.65,0.97499999999999998,{"$f":"+SUM(BC62:BF62)","v":5.0609999999999999},0.51700000000000002,1.298,0.98,0.97499999999999998,{"$f":"+SUM(BH62:BK62)","v":3.77},0.871,1.5649999999999999,1.65,0.97499999999999998,{"$f":"+SUM(BM62:BP62)","v":5.0609999999999999},0.871,1.5649999999999999,1.65,0.97499999999999998,{"$f":"+SUM(BR62:BU62)","v":5.0609999999999999},0.51700000000000002,1.421,1.65,0.97499999999999998,{"$f":"+SUM(BW62:BZ62)","v":4.5629999999999997},0.871,1.5649999999999999,1.65,0.97499999999999998,{"$f":"+SUM(CB62:CE62)","v":5.0609999999999999},0.871,1.5649999999999999,1.65,0.97499999999999998,{"$f":"+SUM(CG62:CJ62)","v":5.0609999999999999},0.51700000000000002,1.421,0.98,0.97499999999999998,{"$f":"+SUM(CL62:CO62)","v":3.8930000000000002},0.871,1.5649999999999999,1.65,0.97499999999999998,{"$f":"+SUM(CQ62:CT62)","v":5.0609999999999999},0.871,1.5649999999999999,1.65,0.97499999999999998,{"$f":"+SUM(CV62:CY62)","v":5.0609999999999999},0.871,1.5649999999999999,1.65,0.97499999999999998,{"$f":"+SUM(DA62:DD62)","v":5.0609999999999999},0.871,1.5649999999999999,1.65,0.97499999999999998,{"$f":"+SUM(DF62:DI62)","v":5.0609999999999999},0.871,1.21,1.65,0.97499999999999998,{"$f":"+SUM(DK62:DN62)","v":4.7059999999999995},0.51700000000000002,1.21,0.98,0.97499999999999998,{"$f":"+SUM(DP62:DS62)","v":3.6819999999999999},null,null,null,null,null,null,"Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Lube",0.13100000000000001,0.23499999999999999,0.25,0.14599999999999999,0.76200000000000001,0.13100000000000001,0.23499999999999999,0.25,0.14599999999999999,0.76200000000000001,null,null,null,null,0,0.13100000000000001,0.23499999999999999,0.25,0.14599999999999999,0.76200000000000001,0.13100000000000001,0.23499999999999999,0.25,0.14599999999999999,0.76200000000000001,0.13100000000000001,0.161,0.25,0.14599999999999999,0.68800000000000006,0.13100000000000001,0.23499999999999999,0.25,0.14599999999999999,0.76200000000000001,0.13100000000000001,0.23499999999999999,0.25,0.14599999999999999,0.76200000000000001,7.8E-2,0.21299999999999999,0.15,0.14599999999999999,0.58699999999999997,0.13100000000000001,0.23499999999999999,0.25,0.14599999999999999,0.76200000000000001,0.13100000000000001,0.23499999999999999,0.25,0.14599999999999999,0.76200000000000001,7.8E-2,0.19500000000000001,0.15,0.14599999999999999,0.56900000000000006,0.13100000000000001,0.23499999999999999,0.25,0.14599999999999999,0.76200000000000001,0.13100000000000001,0.23499999999999999,0.25,0.14599999999999999,0.76200000000000001,7.8E-2,0.21299999999999999,0.25,0.14599999999999999,0.68699999999999994,0.13100000000000001,0.23499999999999999,0.25,0.14599999999999999,0.76200000000000001,0.13100000000000001,0.23499999999999999,0.25,0.14599999999999999,0.76200000000000001,7.8E-2,0.21299999999999999,0.15,0.14599999999999999,0.58699999999999997,0.13100000000000001,0.23499999999999999,0.25,0.14599999999999999,0.76200000000000001,0.13100000000000001,0.23499999999999999,0.25,0.14599999999999999,0.76200000000000001,0.13100000000000001,0.23499999999999999,0.25,0.14599999999999999,0.76200000000000001,0.13100000000000001,0.23499999999999999,0.25,0.14599999999999999,0.76200000000000001,0.13100000000000001,0.18099999999999999,0.25,0.14599999999999999,0.70800000000000007,7.8E-2,0.18099999999999999,0.15,0.14599999999999999,0.55500000000000005,null,null,null,null,null,null,"Rotary Hoe",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Repairs",2.4887710256410251,4.7862891880341882,2.3322914102564098,4.6273257692307697,14.234677393162393,3.1047542735042732,5.7897457692307688,2.9209528205128201,5.8543246581196584,17.669777521367521,0,0,0,0,0,2.2751639316239318,4.4708461538461535,2.1410385470085473,4.17775735042735,13.064805982905984,2.5632851282051283,4.9527040170940166,2.4192245299145294,4.7366131196581192,14.671826794871794,3.6511910256410247,5.7897457692307688,3.3829402564102562,7.1533538461538457,19.977230897435895,2.2627449145299146,4.4484919230769231,2.1286195299145301,4.1554031196581196,12.995259487179487,2.6651210683760684,5.0793779914529908,2.5011900427350424,4.9725744444444437,15.218263547008545,3.410262094017094,5.9338063675213677,2.9929831196581191,7.0266798717948715,19.363731452991452,2.2627449145299146,4.4484919230769231,2.1286195299145301,4.1554031196581196,12.995259487179487,2.6998943162393161,5.1240864529914534,2.5309956837606835,5.0545399572649572,15.40951641025641,3.3481670085470085,5.5761386752136746,2.8514063247863244,7.2676088034188044,19.043320811965813,2.1981660256410254,4.3491397863247858,2.0690082478632479,4.0187939316239314,12.63510799145299,2.4068055128205126,4.7018398717948715,2.2701963247863244,4.4211700854700853,13.800011794871793,2.9408232478632477,5.5513006410256409,2.6775400854700857,5.7624239316239301,16.932087905982904,2.1956822222222221,4.3466559829059834,2.0690082478632479,4.0187939316239314,12.630140384615384,2.2950343589743585,4.5304574358974357,2.1683603846153843,4.1926601709401705,13.18651235042735,3.0178211538461541,5.3352097435897443,2.7446027777777777,5.7723591452991441,16.86999282051282,2.1981660256410254,4.3491397863247858,2.0690082478632479,4.0187939316239314,12.63510799145299,2.2180364529914529,4.4012996581196582,2.0938462820512815,4.0411481623931627,12.754330555555555,2.7272161538461543,5.3078879059829056,2.6079935897435895,4.9700906410256405,15.613188290598289,2.1956822222222221,4.3466559829059834,2.0690082478632479,4.0187939316239314,12.630140384615384,2.247842094017094,3.1320761111111106,2.1286195299145301,4.0908242307692309,11.599361965811966,2.7917950427350431,3.7182537179487185,2.598058376068376,5.2582118376068374,14.366318974358975,null,null,null,null,null,null,"Sprayer",null,null,null,1,1,1,null,null,null,null,null,null,3,17.46,5.82]
[null,null,null,"Depreciation",11.34849782051282,18.901744017094014,10.628194829059829,12.985324273504274,53.863760940170941,4.1678221367521369,6.2293789743589745,3.7753811965811965,4.7788377777777784,18.951420085470087,0,0,0,0,0,27.701859529914529,43.411916153846157,25.612980854700854,31.723137264957263,128.4498938034188,9.4310015811965808,13.859623076923077,8.4474154273504265,10.821931495726496,42.559971581196578,2.6427668376068376,5.1538920940170936,2.4763520085470083,3.0227887606837607,13.295799700854701,30.262660854700858,49.504685940170937,28.258231495726495,34.634154871794877,142.65973316239317,7.6054060683760678,11.728519743589745,6.9943904273504263,8.7131823931623948,35.041498632478635,1.7063729487179484,5.4593999145299144,1.4083165384615381,4.3938482478632475,12.967937649572647,30.262660854700858,49.504685940170937,28.258231495726495,34.634154871794877,142.65973316239317,7.1260320085470088,11.154761153846152,6.5870466666666667,8.1617780341880355,33.029617863247864,1.9696561111111111,6.4305670512820514,1.8106926923076918,4.4832651709401707,14.694181025641026,58.386766965811972,90.658824786324786,53.819052478632472,66.876407051282044,269.74105128205127,14.791049358974361,21.599154529914529,13.186512350427352,16.976796367521366,66.553512606837614,3.0376915811965812,7.0962263675213668,5.1687949145299141,5.8816464957264953,21.184359358974358,59.7851482905983,95.676107692307696,55.585036709401713,68.438719401709392,279.48501209401707,24.92496730769231,35.130915555555553,21.522156623931622,28.663091452991448,110.24113094017093,2.6775400854700857,9.2794895726495721,2.1584251709401712,7.2328355555555541,21.348290384615385,58.386766965811972,90.658824786324786,53.819052478632472,66.876407051282044,269.74105128205127,47.152524102564101,64.839688247863251,39.639018760683761,54.305877948717942,205.93710905982906,7.098710170940171,9.6694467094017078,5.9015169230769224,8.1816484615384617,30.851322264957261,59.7851482905983,95.676107692307696,55.585036709401713,68.438719401709392,279.48501209401707,35.831348119658117,39.378219401709401,29.323783162393163,41.328005085470082,145.86135576923078,3.9840206837606833,7.8637216239316237,3.112205683760684,7.493634914529915,22.453582905982906,null,null,null,null,null,null,"S. Shreader",null,null,null,null,null,null,null,null,1,null,null,null,1,0]
[null,null,null,"Insurance",108.21931495726497,182.38816884615383,106.69922726495726,123.41274047008545,520.7194515384615,39.432863076923077,60.666898504273504,37.756295769230768,45.05371021367521,182.90976756410257,0,0,0,0,0,263.36016029914532,421.742369102564,256.79050025641033,300.55511649572651,1242.448146153846,88.999644102564105,134.96242636752137,84.387221153846156,101.75645846153846,410.10575008547011,25.203153290598291,51.24831594017094,24.860388418803421,28.740089358974355,130.05194700854702,288.36709311965808,478.74565756410249,283.62799619658119,328.90276491453,1379.6435117948718,72.211616794871802,114.08854243589745,70.068094444444441,82.434951666666663,338.80320534188036,15.806924957264957,54.507066025641031,13.944072393162392,43.215695683760693,127.47375905982906,288.36709311965808,478.74565756410249,283.62799619658119,328.90276491453,1379.6435117948718,67.748222051282056,108.36585935897436,66.034397692307678,77.318316623931622,319.46679572649566,18.698072136752135,63.322084358974358,18.154119188034187,44.355761452991452,144.53003713675213,554.66559286324775,881.39006217948713,539.4026208547009,633.11652384615377,2608.5747997435897,139.42333730769232,210.27631363247866,131.6465488034188,159.44776047008546,640.79396021367518,28.10175188034188,70.336345213675216,52.264191538461539,56.83438982905983,207.53667846153846,569.09897452991447,927.57141914529916,557.62131893162393,649.26372987179491,2703.5554424786328,233.2589466666667,341.05104743589743,214.06411384615382,267.24234504273505,1055.6164529914529,24.691489786324784,92.924053504273502,21.276260085470089,71.138613717948701,210.03041709401708,554.66559286324775,881.39006217948713,539.4026208547009,633.11652384615377,2608.5747997435897,438.66203799145296,627.40625978632465,392.96502269230768,503.32040858974358,1962.3537290598288,65.882885683760676,93.428265598290579,58.431475427350428,75.639265512820515,293.38189222222218,569.09897452991447,927.57141914529916,557.62131893162393,649.26372987179491,2703.5554424786328,331.40643876068373,376.26889611111113,289.72821739316237,380.81177256410263,1378.2153248290597,36.494523632478632,77.554277948717953,30.57313628205128,71.848981495726505,216.47091935897436,null,null,null,null,null,null,"Dry Fert. Spdr.",null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.6]
[null,null,null,"Taxes",164.96677166666666,276.89688893162395,159.83523380341879,188.34432944444441,790.04322384615375,60.271973760683757,91.813793376068389,56.628234145299146,68.950382905982906,277.66438418803421,0,0,0,0,0,401.8744255555556,638.8069174786325,384.85540452991449,459.17577042735041,1884.7125179914531,136.15713581196582,204.26550935897436,126.62678209401709,155.86611594017091,622.91554320512819,38.416987478632478,77.015292606837605,37.242148461538456,43.859000769230775,196.53342931623934,439.67791358974358,726.26660346153847,424.92163747863242,502.07105547008547,2092.9372100000001,110.23864713675214,172.73610876068375,105.03507897435895,126.00086363247863,514.01069850427348,24.333822094017091,81.796614188034184,20.990622692307692,65.179969316239323,192.30102829059831,439.67791358974358,726.26660346153847,424.92163747863242,502.07105547008547,2092.9372100000001,103.38583350427352,164.13469752136751,98.967147222222223,118.12969059829061,484.61736884615391,28.546352692307693,95.477403418803419,27.212550256410253,66.774571111111101,218.01087747863247,846.60191149572643,1334.6891537179488,808.50036705128207,967.49359149572649,3957.2850237606835,213.37610029914526,318.27705388888882,197.57662675213675,244.32925850427347,973.55903944444412,43.29020978632478,105.81499324786323,78.108166111111103,86.240138504273489,313.4535076495726,868.02223217948722,1405.9519576068376,835.54153487179485,991.45981068376068,4100.9755353418805,357.88378320512817,516.70562521367515,321.67241316239318,410.55283470085476,1606.8146562820511,38.084157820512829,139.32398517094018,32.063418333333331,107.29782388888889,316.76938521367526,846.60191149572643,1334.6891537179488,808.50036705128207,967.49359149572649,3957.2850237606835,674.42465850427345,951.60966863247859,591.15514888888879,774.84731452991457,2992.0367905555554,101.37643653846152,141.77549914529914,87.941543846153834,116.54254021367521,447.63601974358971,868.02223217948722,1405.9519576068376,835.54153487179485,991.45981068376068,4100.9755353418805,510.56317935897431,573.15254170940159,436.34713320512822,587.45676559829064,2107.5196198717945,56.417110854700844,116.87785367521366,46.139132307692307,109.31715606837605,328.75125290598282,null,null,null,null,null,null,"Windrower",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Interest",108.21931495726497,182.38816884615383,106.69922726495726,123.41274047008545,520.7194515384615,39.432863076923077,60.666898504273504,37.756295769230768,45.05371021367521,182.90976756410257,0,0,0,0,0,263.36016029914532,421.742369102564,256.79050025641033,300.55511649572651,1242.448146153846,88.999644102564105,134.96242636752137,84.387221153846156,101.75645846153846,410.10575008547011,25.203153290598291,51.24831594017094,24.860388418803421,28.740089358974355,130.05194700854702,288.36709311965808,478.74565756410249,283.62799619658119,328.90276491453,1379.6435117948718,72.211616794871802,114.08854243589745,70.068094444444441,82.434951666666663,338.80320534188036,15.806924957264957,54.507066025641031,13.944072393162392,43.215695683760693,127.47375905982906,288.36709311965808,478.74565756410249,283.62799619658119,328.90276491453,1379.6435117948718,67.748222051282056,108.36585935897436,66.034397692307678,77.318316623931622,319.46679572649566,18.698072136752135,63.322084358974358,18.154119188034187,44.355761452991452,144.53003713675213,554.66559286324775,881.39006217948713,539.4026208547009,633.11652384615377,2608.5747997435897,139.42333730769232,210.27631363247866,131.6465488034188,159.44776047008546,640.79396021367518,28.10175188034188,70.336345213675216,52.264191538461539,56.83438982905983,207.53667846153846,569.09897452991447,927.57141914529916,557.62131893162393,649.26372987179491,2703.5554424786328,233.2589466666667,341.05104743589743,214.06411384615382,267.24234504273505,1055.6164529914529,24.691489786324784,92.924053504273502,21.276260085470089,71.138613717948701,210.03041709401708,554.66559286324775,881.39006217948713,539.4026208547009,633.11652384615377,2608.5747997435897,438.66203799145296,627.40625978632465,392.96502269230768,503.32040858974358,1962.3537290598288,65.882885683760676,93.428265598290579,58.431475427350428,75.639265512820515,293.38189222222218,569.09897452991447,927.57141914529916,557.62131893162393,649.26372987179491,2703.5554424786328,331.40643876068373,376.26889611111113,289.72821739316237,380.81177256410263,1378.2153248290597,36.494523632478632,77.554277948717953,30.57313628205128,71.848981495726505,216.47091935897436,null,null,null,null,null,null,"Baler",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Ttl Variable Costs",{"$f":"(SUM(E62:E63)*Parameters!$C$9)+E64","v":5.7853510256410257},{"$f":"(SUM(F62:F63)*Parameters!$C$9)+F64","v":10.708289188034188},{"$f":"(SUM(G62:G63)*Parameters!$C$9)+G64","v":8.5832914102564093},{"$f":"(SUM(H62:H63)*Parameters!$C$9)+H64","v":8.3154157692307695},{"$f":"(SUM(I62:I63)*Parameters!$C$9)+I64","v":33.392347393162396},{"$f":"(SUM(J62:J63)*Parameters!$C$9)+J64","v":6.4013342735042738},{"$f":"(SUM(K62:K63)*Parameters!$C$9)+K64","v":11.711745769230768},{"$f":"(SUM(L62:L63)*Parameters!$C$9)+L64","v":9.1719528205128196},{"$f":"(SUM(M62:M63)*Parameters!$C$9)+M64","v":9.5424146581196574},{"$f":"(SUM(N62:N63)*Parameters!$C$9)+N64","v":36.827447521367525},{"$f":"(SUM(O62:O63)*Parameters!$C$9)+O64","v":0},{"$f":"(SUM(P62:P63)*Parameters!$C$9)+P64","v":0},{"$f":"(SUM(Q62:Q63)*Parameters!$C$9)+Q64","v":0},{"$f":"(SUM(R62:R63)*Parameters!$C$9)+R64","v":0},{"$f":"(SUM(S62:S63)*Parameters!$C$9)+S64","v":0},{"$f":"(SUM(T62:T63)*Parameters!$C$9)+T64","v":5.5717439316239314},{"$f":"(SUM(U62:U63)*Parameters!$C$9)+U64","v":10.392846153846154},{"$f":"(SUM(V62:V63)*Parameters!$C$9)+V64","v":8.3920385470085463},{"$f":"(SUM(W62:W63)*Parameters!$C$9)+W64","v":7.8658473504273498},{"$f":"(SUM(X62:X63)*Parameters!$C$9)+X64","v":32.222475982905991},{"$f":"(SUM(Y62:Y63)*Parameters!$C$9)+Y64","v":5.8598651282051284},{"$f":"(SUM(Z62:Z63)*Parameters!$C$9)+Z64","v":10.874704017094016},{"$f":"(SUM(AA62:AA63)*Parameters!$C$9)+AA64","v":8.6702245299145293},{"$f":"(SUM(AB62:AB63)*Parameters!$C$9)+AB64","v":8.424703119658119},{"$f":"(SUM(AC62:AC63)*Parameters!$C$9)+AC64","v":33.829496794871801},{"$f":"(SUM(AD62:AD63)*Parameters!$C$9)+AD64","v":6.9477710256410248},{"$f":"(SUM(AE62:AE63)*Parameters!$C$9)+AE64","v":9.8528957692307699},{"$f":"(SUM(AF62:AF63)*Parameters!$C$9)+AF64","v":9.6339402564102556},{"$f":"(SUM(AG62:AG63)*Parameters!$C$9)+AG64","v":10.841443846153846},{"$f":"(SUM(AH62:AH63)*Parameters!$C$9)+AH64","v":37.276050897435894},{"$f":"(SUM(AI62:AI63)*Parameters!$C$9)+AI64","v":5.5593249145299151},{"$f":"(SUM(AJ62:AJ63)*Parameters!$C$9)+AJ64","v":10.370491923076923},{"$f":"(SUM(AK62:AK63)*Parameters!$C$9)+AK64","v":8.37961952991453},{"$f":"(SUM(AL62:AL63)*Parameters!$C$9)+AL64","v":7.8434931196581195},{"$f":"(SUM(AM62:AM63)*Parameters!$C$9)+AM64","v":32.152929487179492},{"$f":"(SUM(AN62:AN63)*Parameters!$C$9)+AN64","v":5.9617010683760689},{"$f":"(SUM(AO62:AO63)*Parameters!$C$9)+AO64","v":11.001377991452991},{"$f":"(SUM(AP62:AP63)*Parameters!$C$9)+AP64","v":8.752190042735041},{"$f":"(SUM(AQ62:AQ63)*Parameters!$C$9)+AQ64","v":8.6606644444444427},{"$f":"(SUM(AR62:AR63)*Parameters!$C$9)+AR64","v":34.37593354700855},{"$f":"(SUM(AS62:AS63)*Parameters!$C$9)+AS64","v":5.3678120940170935},{"$f":"(SUM(AT62:AT63)*Parameters!$C$9)+AT64","v":11.309666367521368},{"$f":"(SUM(AU62:AU63)*Parameters!$C$9)+AU64","v":6.7106831196581194},{"$f":"(SUM(AV62:AV63)*Parameters!$C$9)+AV64","v":10.714769871794871},{"$f":"(SUM(AW62:AW63)*Parameters!$C$9)+AW64","v":34.102931452991456},{"$f":"(SUM(AX62:AX63)*Parameters!$C$9)+AX64","v":5.5593249145299151},{"$f":"(SUM(AY62:AY63)*Parameters!$C$9)+AY64","v":10.370491923076923},{"$f":"(SUM(AZ62:AZ63)*Parameters!$C$9)+AZ64","v":8.37961952991453},{"$f":"(SUM(BA62:BA63)*Parameters!$C$9)+BA64","v":7.8434931196581195},{"$f":"(SUM(BB62:BB63)*Parameters!$C$9)+BB64","v":32.152929487179492},{"$f":"(SUM(BC62:BC63)*Parameters!$C$9)+BC64","v":5.9964743162393166},{"$f":"(SUM(BD62:BD63)*Parameters!$C$9)+BD64","v":11.046086452991453},{"$f":"(SUM(BE62:BE63)*Parameters!$C$9)+BE64","v":8.7819956837606838},{"$f":"(SUM(BF62:BF63)*Parameters!$C$9)+BF64","v":8.7426299572649562},{"$f":"(SUM(BG62:BG63)*Parameters!$C$9)+BG64","v":34.567186410256411},{"$f":"(SUM(BH62:BH63)*Parameters!$C$9)+BH64","v":5.305717008547008},{"$f":"(SUM(BI62:BI63)*Parameters!$C$9)+BI64","v":10.488108675213674},{"$f":"(SUM(BJ62:BJ63)*Parameters!$C$9)+BJ64","v":6.5691063247863237},{"$f":"(SUM(BK62:BK63)*Parameters!$C$9)+BK64","v":10.955698803418805},{"$f":"(SUM(BL62:BL63)*Parameters!$C$9)+BL64","v":33.318630811965818},{"$f":"(SUM(BM62:BM63)*Parameters!$C$9)+BM64","v":5.4947460256410254},{"$f":"(SUM(BN62:BN63)*Parameters!$C$9)+BN64","v":10.271139786324785},{"$f":"(SUM(BO62:BO63)*Parameters!$C$9)+BO64","v":8.3200082478632478},{"$f":"(SUM(BP62:BP63)*Parameters!$C$9)+BP64","v":7.7068839316239313},{"$f":"(SUM(BQ62:BQ63)*Parameters!$C$9)+BQ64","v":31.792777991452994},{"$f":"(SUM(BR62:BR63)*Parameters!$C$9)+BR64","v":5.7033855128205122},{"$f":"(SUM(BS62:BS63)*Parameters!$C$9)+BS64","v":10.623839871794871},{"$f":"(SUM(BT62:BT63)*Parameters!$C$9)+BT64","v":8.5211963247863238},{"$f":"(SUM(BU62:BU63)*Parameters!$C$9)+BU64","v":8.1092600854700851},{"$f":"(SUM(BV62:BV63)*Parameters!$C$9)+BV64","v":32.957681794871796},{"$f":"(SUM(BW62:BW63)*Parameters!$C$9)+BW64","v":4.8983732478632476},{"$f":"(SUM(BX62:BX63)*Parameters!$C$9)+BX64","v":10.92716064102564},{"$f":"(SUM(BY62:BY63)*Parameters!$C$9)+BY64","v":8.928540085470086},{"$f":"(SUM(BZ62:BZ63)*Parameters!$C$9)+BZ64","v":9.4505139316239308},{"$f":"(SUM(CA62:CA63)*Parameters!$C$9)+CA64","v":34.204587905982905},{"$f":"(SUM(CB62:CB63)*Parameters!$C$9)+CB64","v":5.4922622222222222},{"$f":"(SUM(CC62:CC63)*Parameters!$C$9)+CC64","v":10.268655982905983},{"$f":"(SUM(CD62:CD63)*Parameters!$C$9)+CD64","v":8.3200082478632478},{"$f":"(SUM(CE62:CE63)*Parameters!$C$9)+CE64","v":7.7068839316239313},{"$f":"(SUM(CF62:CF63)*Parameters!$C$9)+CF64","v":31.787810384615387},{"$f":"(SUM(CG62:CG63)*Parameters!$C$9)+CG64","v":5.5916143589743585},{"$f":"(SUM(CH62:CH63)*Parameters!$C$9)+CH64","v":10.452457435897436},{"$f":"(SUM(CI62:CI63)*Parameters!$C$9)+CI64","v":8.4193603846153842},{"$f":"(SUM(CJ62:CJ63)*Parameters!$C$9)+CJ64","v":7.8807501709401704},{"$f":"(SUM(CK62:CK63)*Parameters!$C$9)+CK64","v":32.344182350427353},{"$f":"(SUM(CL62:CL63)*Parameters!$C$9)+CL64","v":4.9753711538461545},{"$f":"(SUM(CM62:CM63)*Parameters!$C$9)+CM64","v":10.711069743589745},{"$f":"(SUM(CN62:CN63)*Parameters!$C$9)+CN64","v":6.4623027777777775},{"$f":"(SUM(CO62:CO63)*Parameters!$C$9)+CO64","v":9.4604491452991439},{"$f":"(SUM(CP62:CP63)*Parameters!$C$9)+CP64","v":31.609192820512824},{"$f":"(SUM(CQ62:CQ63)*Parameters!$C$9)+CQ64","v":5.4947460256410254},{"$f":"(SUM(CR62:CR63)*Parameters!$C$9)+CR64","v":10.271139786324785},{"$f":"(SUM(CS62:CS63)*Parameters!$C$9)+CS64","v":8.3200082478632478},{"$f":"(SUM(CT62:CT63)*Parameters!$C$9)+CT64","v":7.7068839316239313},{"$f":"(SUM(CU62:CU63)*Parameters!$C$9)+CU64","v":31.792777991452994},{"$f":"(SUM(CV62:CV63)*Parameters!$C$9)+CV64","v":5.5146164529914525},{"$f":"(SUM(CW62:CW63)*Parameters!$C$9)+CW64","v":10.323299658119659},{"$f":"(SUM(CX62:CX63)*Parameters!$C$9)+CX64","v":8.3448462820512805},{"$f":"(SUM(CY62:CY63)*Parameters!$C$9)+CY64","v":7.7292381623931625},{"$f":"(SUM(CZ62:CZ63)*Parameters!$C$9)+CZ64","v":31.912000555555558},{"$f":"(SUM(DA62:DA63)*Parameters!$C$9)+DA64","v":6.0237961538461544},{"$f":"(SUM(DB62:DB63)*Parameters!$C$9)+DB64","v":11.229887905982906},{"$f":"(SUM(DC62:DC63)*Parameters!$C$9)+DC64","v":8.858993589743589},{"$f":"(SUM(DD62:DD63)*Parameters!$C$9)+DD64","v":8.6581806410256412},{"$f":"(SUM(DE62:DE63)*Parameters!$C$9)+DE64","v":34.770858290598291},{"$f":"(SUM(DF62:DF63)*Parameters!$C$9)+DF64","v":5.4922622222222222},{"$f":"(SUM(DG62:DG63)*Parameters!$C$9)+DG64","v":10.268655982905983},{"$f":"(SUM(DH62:DH63)*Parameters!$C$9)+DH64","v":8.3200082478632478},{"$f":"(SUM(DI62:DI63)*Parameters!$C$9)+DI64","v":7.7068839316239313},{"$f":"(SUM(DJ62:DJ63)*Parameters!$C$9)+DJ64","v":31.787810384615387},{"$f":"(SUM(DK62:DK63)*Parameters!$C$9)+DK64","v":5.5444220940170936},{"$f":"(SUM(DL62:DL63)*Parameters!$C$9)+DL64","v":7.708466111111111},{"$f":"(SUM(DM62:DM63)*Parameters!$C$9)+DM64","v":8.37961952991453},{"$f":"(SUM(DN62:DN63)*Parameters!$C$9)+DN64","v":7.7789142307692307},{"$f":"(SUM(DO62:DO63)*Parameters!$C$9)+DO64","v":29.411421965811964},{"$f":"(SUM(DP62:DP63)*Parameters!$C$9)+DP64","v":4.749345042735043},{"$f":"(SUM(DQ62:DQ63)*Parameters!$C$9)+DQ64","v":8.294643717948718},{"$f":"(SUM(DR62:DR63)*Parameters!$C$9)+DR64","v":6.3157583760683753},{"$f":"(SUM(DS62:DS63)*Parameters!$C$9)+DS64","v":8.9463018376068373},{"$f":"(SUM(DT62:DT63)*Parameters!$C$9)+DT64","v":28.306048974358976},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Ttl Fixed Costs",{"$f":"E65+E66*Parameters!$C$13+E67*Parameters!$C$12+E68*Parameters!$C$11","v":21.493381761324788},{"$f":"F65+F66*Parameters!$C$13+F67*Parameters!$C$12+F68*Parameters!$C$11","v":35.988184160833327},{"$f":"G65+G66*Parameters!$C$13+G67*Parameters!$C$12+G68*Parameters!$C$11","v":20.602436507393161},{"$f":"H65+H66*Parameters!$C$13+H67*Parameters!$C$12+H68*Parameters!$C$11","v":24.556667694850425},{"$f":"I65+I66*Parameters!$C$13+I67*Parameters!$C$12+I68*Parameters!$C$11","v":102.64067012440171},{"$f":"J65+J66*Parameters!$C$13+J67*Parameters!$C$12+J68*Parameters!$C$11","v":7.866021625897436},{"$f":"K65+K66*Parameters!$C$13+K67*Parameters!$C$12+K68*Parameters!$C$11","v":11.909868440705129},{"$f":"L65+L66*Parameters!$C$13+L67*Parameters!$C$12+L68*Parameters!$C$11","v":7.3055327559188035},{"$f":"M65+M66*Parameters!$C$13+M67*Parameters!$C$12+M68*Parameters!$C$11","v":9.0050578586111119},{"$f":"N65+N66*Parameters!$C$13+N67*Parameters!$C$12+N68*Parameters!$C$11","v":36.086480681132485},{"$f":"O65+O66*Parameters!$C$13+O67*Parameters!$C$12+O68*Parameters!$C$11","v":0},{"$f":"P65+P66*Parameters!$C$13+P67*Parameters!$C$12+P68*Parameters!$C$11","v":0},{"$f":"Q65+Q66*Parameters!$C$13+Q67*Parameters!$C$12+Q68*Parameters!$C$11","v":0},{"$f":"R65+R66*Parameters!$C$13+R67*Parameters!$C$12+R68*Parameters!$C$11","v":0},{"$f":"S65+S66*Parameters!$C$13+S67*Parameters!$C$12+S68*Parameters!$C$11","v":0},{"$f":"T65+T66*Parameters!$C$13+T67*Parameters!$C$12+T68*Parameters!$C$11","v":52.394376368952997},{"$f":"U65+U66*Parameters!$C$13+U67*Parameters!$C$12+U68*Parameters!$C$11","v":82.906761303183757},{"$f":"V65+V66*Parameters!$C$13+V67*Parameters!$C$12+V68*Parameters!$C$11","v":49.619589170128208},{"$f":"W65+W66*Parameters!$C$13+W67*Parameters!$C$12+W68*Parameters!$C$11","v":59.908471614145299},{"$f":"X65+X66*Parameters!$C$13+X67*Parameters!$C$12+X68*Parameters!$C$11","v":244.82919845641027},{"$f":"Y65+Y66*Parameters!$C$13+Y67*Parameters!$C$12+Y68*Parameters!$C$11","v":17.779045001367521},{"$f":"Z65+Z66*Parameters!$C$13+Z67*Parameters!$C$12+Z68*Parameters!$C$11","v":26.496828640363248},{"$f":"AA65+AA66*Parameters!$C$13+AA67*Parameters!$C$12+AA68*Parameters!$C$11","v":16.338080108867523},{"$f":"AB65+AB66*Parameters!$C$13+AB67*Parameters!$C$12+AB68*Parameters!$C$11","v":20.368474644358972},{"$f":"AC65+AC66*Parameters!$C$13+AC67*Parameters!$C$12+AC68*Parameters!$C$11","v":80.982428394957267},{"$f":"AD65+AD66*Parameters!$C$13+AD67*Parameters!$C$12+AD68*Parameters!$C$11","v":5.0053842457051285},{"$f":"AE65+AE66*Parameters!$C$13+AE67*Parameters!$C$12+AE68*Parameters!$C$11","v":9.9470378213888893},{"$f":"AF65+AF66*Parameters!$C$13+AF67*Parameters!$C$12+AF68*Parameters!$C$11","v":4.8003139840384614},{"$f":"AG65+AG66*Parameters!$C$13+AG67*Parameters!$C$12+AG68*Parameters!$C$11","v":5.7174757830555558},{"$f":"AH65+AH66*Parameters!$C$13+AH67*Parameters!$C$12+AH68*Parameters!$C$11","v":25.470211834188035},{"$f":"AI65+AI66*Parameters!$C$13+AI67*Parameters!$C$12+AI68*Parameters!$C$11","v":57.296256800491456},{"$f":"AJ65+AJ66*Parameters!$C$13+AJ67*Parameters!$C$12+AJ68*Parameters!$C$11","v":94.348886093568382},{"$f":"AK65+AK66*Parameters!$C$13+AK67*Parameters!$C$12+AK68*Parameters!$C$11","v":54.772245571944438},{"$f":"AL65+AL66*Parameters!$C$13+AL67*Parameters!$C$12+AL68*Parameters!$C$11","v":65.473732472286343},{"$f":"AM65+AM66*Parameters!$C$13+AM67*Parameters!$C$12+AM68*Parameters!$C$11","v":271.89112093829061},{"$f":"AN65+AN66*Parameters!$C$13+AN67*Parameters!$C$12+AN68*Parameters!$C$11","v":14.376404458141026},{"$f":"AO65+AO66*Parameters!$C$13+AO67*Parameters!$C$12+AO68*Parameters!$C$11","v":22.411831412414536},{"$f":"AP65+AP66*Parameters!$C$13+AP67*Parameters!$C$12+AP68*Parameters!$C$11","v":13.545086630982905},{"$f":"AQ65+AQ66*Parameters!$C$13+AQ67*Parameters!$C$12+AQ68*Parameters!$C$11","v":16.444334735320513},{"$f":"AR65+AR66*Parameters!$C$13+AR67*Parameters!$C$12+AR68*Parameters!$C$11","v":66.777657236858985},{"$f":"AS65+AS66*Parameters!$C$13+AS67*Parameters!$C$12+AS68*Parameters!$C$11","v":3.1905547788034188},{"$f":"AT65+AT66*Parameters!$C$13+AT67*Parameters!$C$12+AT68*Parameters!$C$11","v":10.556170739423077},{"$f":"AU65+AU66*Parameters!$C$13+AU67*Parameters!$C$12+AU68*Parameters!$C$11","v":2.712832448247863},{"$f":"AV65+AV66*Parameters!$C$13+AV67*Parameters!$C$12+AV68*Parameters!$C$11","v":8.4380800522008563},{"$f":"AW65+AW66*Parameters!$C$13+AW67*Parameters!$C$12+AW68*Parameters!$C$11","v":24.897638018675213},{"$f":"AX65+AX66*Parameters!$C$13+AX67*Parameters!$C$12+AX68*Parameters!$C$11","v":57.296256800491456},{"$f":"AY65+AY66*Parameters!$C$13+AY67*Parameters!$C$12+AY68*Parameters!$C$11","v":94.348886093568382},{"$f":"AZ65+AZ66*Parameters!$C$13+AZ67*Parameters!$C$12+AZ68*Parameters!$C$11","v":54.772245571944438},{"$f":"BA65+BA66*Parameters!$C$13+BA67*Parameters!$C$12+BA68*Parameters!$C$11","v":65.473732472286343},{"$f":"BB65+BB66*Parameters!$C$13+BB67*Parameters!$C$12+BB68*Parameters!$C$11","v":271.89112093829061},{"$f":"BC65+BC66*Parameters!$C$13+BC67*Parameters!$C$12+BC68*Parameters!$C$11","v":13.478125774615386},{"$f":"BD65+BD66*Parameters!$C$13+BD67*Parameters!$C$12+BD68*Parameters!$C$11","v":21.302828088739318},{"$f":"BE65+BE66*Parameters!$C$13+BE67*Parameters!$C$12+BE68*Parameters!$C$11","v":12.760418357735041},{"$f":"BF65+BF66*Parameters!$C$13+BF67*Parameters!$C$12+BF68*Parameters!$C$11","v":15.412562795149576},{"$f":"BG65+BG66*Parameters!$C$13+BG67*Parameters!$C$12+BG68*Parameters!$C$11","v":62.953935016239313},{"$f":"BH65+BH66*Parameters!$C$13+BH67*Parameters!$C$12+BH68*Parameters!$C$11","v":3.7229183007692304},{"$f":"BI65+BI66*Parameters!$C$13+BI67*Parameters!$C$12+BI68*Parameters!$C$11","v":12.356124707649574},{"$f":"BJ65+BJ66*Parameters!$C$13+BJ67*Parameters!$C$12+BJ68*Parameters!$C$11","v":3.5079165511324781},{"$f":"BK65+BK66*Parameters!$C$13+BK67*Parameters!$C$12+BK68*Parameters!$C$11","v":8.6329381561111109},{"$f":"BL65+BL66*Parameters!$C$13+BL67*Parameters!$C$12+BL68*Parameters!$C$11","v":28.219897715662395},{"$f":"BM65+BM66*Parameters!$C$13+BM67*Parameters!$C$12+BM68*Parameters!$C$11","v":110.3940351205342},{"$f":"BN65+BN66*Parameters!$C$13+BN67*Parameters!$C$12+BN68*Parameters!$C$11","v":173.19483620459403},{"$f":"BO65+BO66*Parameters!$C$13+BO67*Parameters!$C$12+BO68*Parameters!$C$11","v":104.24716188623933},{"$f":"BP65+BP66*Parameters!$C$13+BP67*Parameters!$C$12+BP68*Parameters!$C$11","v":126.25099008816238},{"$f":"BQ65+BQ66*Parameters!$C$13+BQ67*Parameters!$C$12+BQ68*Parameters!$C$11","v":514.08702329952985},{"$f":"BR65+BR66*Parameters!$C$13+BR67*Parameters!$C$12+BR68*Parameters!$C$11","v":27.86954234061966},{"$f":"BS65+BS66*Parameters!$C$13+BS67*Parameters!$C$12+BS68*Parameters!$C$11","v":41.288615688952994},{"$f":"BT65+BT66*Parameters!$C$13+BT67*Parameters!$C$12+BT68*Parameters!$C$11","v":25.496532699017095},{"$f":"BU65+BU66*Parameters!$C$13+BU67*Parameters!$C$12+BU68*Parameters!$C$11","v":31.93673814946581},{"$f":"BV65+BV66*Parameters!$C$13+BV67*Parameters!$C$12+BV68*Parameters!$C$11","v":126.59142887805557},{"$f":"BW65+BW66*Parameters!$C$13+BW67*Parameters!$C$12+BW68*Parameters!$C$11","v":5.676581201666667},{"$f":"BX65+BX66*Parameters!$C$13+BX67*Parameters!$C$12+BX68*Parameters!$C$11","v":13.675779399273504},{"$f":"BY65+BY66*Parameters!$C$13+BY67*Parameters!$C$12+BY68*Parameters!$C$11","v":10.052615611410257},{"$f":"BZ65+BZ66*Parameters!$C$13+BZ67*Parameters!$C$12+BZ68*Parameters!$C$11","v":11.205547482350427},{"$f":"CA65+CA66*Parameters!$C$13+CA67*Parameters!$C$12+CA68*Parameters!$C$11","v":40.610523694700859},{"$f":"CB65+CB66*Parameters!$C$13+CB67*Parameters!$C$12+CB68*Parameters!$C$11","v":113.13964011299146},{"$f":"CC65+CC66*Parameters!$C$13+CC67*Parameters!$C$12+CC68*Parameters!$C$11","v":182.54998367128206},{"$f":"CD65+CD66*Parameters!$C$13+CD67*Parameters!$C$12+CD68*Parameters!$C$11","v":107.71372559425214},{"$f":"CE65+CE66*Parameters!$C$13+CE67*Parameters!$C$12+CE68*Parameters!$C$11","v":129.32052030348291},{"$f":"CF65+CF66*Parameters!$C$13+CF67*Parameters!$C$12+CF68*Parameters!$C$11","v":532.72386968200863},{"$f":"CG65+CG66*Parameters!$C$13+CG67*Parameters!$C$12+CG68*Parameters!$C$11","v":46.814632453076925},{"$f":"CH65+CH66*Parameters!$C$13+CH67*Parameters!$C$12+CH68*Parameters!$C$11","v":67.070479031410258},{"$f":"CI65+CI66*Parameters!$C$13+CI67*Parameters!$C$12+CI68*Parameters!$C$11","v":41.542913692478628},{"$f":"CJ65+CJ66*Parameters!$C$13+CJ67*Parameters!$C$12+CJ68*Parameters!$C$11","v":53.747143885854697},{"$f":"CK65+CK66*Parameters!$C$13+CK67*Parameters!$C$12+CK68*Parameters!$C$11","v":209.17516906282049},{"$f":"CL65+CL66*Parameters!$C$13+CL67*Parameters!$C$12+CL68*Parameters!$C$11","v":4.9966636119017096},{"$f":"CM65+CM66*Parameters!$C$13+CM67*Parameters!$C$12+CM68*Parameters!$C$11","v":17.967267624444442},{"$f":"CN65+CN66*Parameters!$C$13+CN67*Parameters!$C$12+CN68*Parameters!$C$11","v":4.1492457709829065},{"$f":"CO65+CO66*Parameters!$C$13+CO67*Parameters!$C$12+CO68*Parameters!$C$11","v":13.890194971303416},{"$f":"CP65+CP66*Parameters!$C$13+CP67*Parameters!$C$12+CP68*Parameters!$C$11","v":41.003371978632487},{"$f":"CQ65+CQ66*Parameters!$C$13+CQ67*Parameters!$C$12+CQ68*Parameters!$C$11","v":110.3940351205342},{"$f":"CR65+CR66*Parameters!$C$13+CR67*Parameters!$C$12+CR68*Parameters!$C$11","v":173.19483620459403},{"$f":"CS65+CS66*Parameters!$C$13+CS67*Parameters!$C$12+CS68*Parameters!$C$11","v":104.24716188623933},{"$f":"CT65+CT66*Parameters!$C$13+CT67*Parameters!$C$12+CT68*Parameters!$C$11","v":126.25099008816238},{"$f":"CU65+CU66*Parameters!$C$13+CU67*Parameters!$C$12+CU68*Parameters!$C$11","v":514.08702329952985},{"$f":"CV65+CV66*Parameters!$C$13+CV67*Parameters!$C$12+CV68*Parameters!$C$11","v":88.331740669935897},{"$f":"CW65+CW66*Parameters!$C$13+CW67*Parameters!$C$12+CW68*Parameters!$C$11","v":123.60717632741454},{"$f":"CX65+CX66*Parameters!$C$13+CX67*Parameters!$C$12+CX68*Parameters!$C$11","v":76.398324530918813},{"$f":"CY65+CY66*Parameters!$C$13+CY67*Parameters!$C$12+CY68*Parameters!$C$11","v":101.56500316831196},{"$f":"CZ65+CZ66*Parameters!$C$13+CZ67*Parameters!$C$12+CZ68*Parameters!$C$11","v":389.90224469658119},{"$f":"DA65+DA66*Parameters!$C$13+DA67*Parameters!$C$12+DA68*Parameters!$C$11","v":13.2842810625},{"$f":"DB65+DB66*Parameters!$C$13+DB67*Parameters!$C$12+DB68*Parameters!$C$11","v":18.421320550320509},{"$f":"DC65+DC66*Parameters!$C$13+DC67*Parameters!$C$12+DC68*Parameters!$C$11","v":11.367803182585469},{"$f":"DD65+DD66*Parameters!$C$13+DD67*Parameters!$C$12+DD68*Parameters!$C$11","v":15.284756206431624},{"$f":"DE65+DE66*Parameters!$C$13+DE67*Parameters!$C$12+DE68*Parameters!$C$11","v":58.358161001837601},{"$f":"DF65+DF66*Parameters!$C$13+DF67*Parameters!$C$12+DF68*Parameters!$C$11","v":113.13964011299146},{"$f":"DG65+DG66*Parameters!$C$13+DG67*Parameters!$C$12+DG68*Parameters!$C$11","v":182.54998367128206},{"$f":"DH65+DH66*Parameters!$C$13+DH67*Parameters!$C$12+DH68*Parameters!$C$11","v":107.71372559425214},{"$f":"DI65+DI66*Parameters!$C$13+DI67*Parameters!$C$12+DI68*Parameters!$C$11","v":129.32052030348291},{"$f":"DJ65+DJ66*Parameters!$C$13+DJ67*Parameters!$C$12+DJ68*Parameters!$C$11","v":532.72386968200863},{"$f":"DK65+DK66*Parameters!$C$13+DK67*Parameters!$C$12+DK68*Parameters!$C$11","v":66.952385355961539},{"$f":"DL65+DL66*Parameters!$C$13+DL67*Parameters!$C$12+DL68*Parameters!$C$11","v":74.646853163525648},{"$f":"DM65+DM66*Parameters!$C$13+DM67*Parameters!$C$12+DM68*Parameters!$C$11","v":56.430919559807691},{"$f":"DN65+DN66*Parameters!$C$13+DN67*Parameters!$C$12+DN68*Parameters!$C$11","v":77.096296887735051},{"$f":"DO65+DO66*Parameters!$C$13+DO67*Parameters!$C$12+DO68*Parameters!$C$11","v":275.12645496702993},{"$f":"DP65+DP66*Parameters!$C$13+DP67*Parameters!$C$12+DP68*Parameters!$C$11","v":7.413011897457265},{"$f":"DQ65+DQ66*Parameters!$C$13+DQ67*Parameters!$C$12+DQ68*Parameters!$C$11","v":15.120510979658121},{"$f":"DR65+DR66*Parameters!$C$13+DR67*Parameters!$C$12+DR68*Parameters!$C$11","v":5.9735882049786326},{"$f":"DS65+DS66*Parameters!$C$13+DS67*Parameters!$C$12+DS68*Parameters!$C$11","v":14.226951522628209},{"$f":"DT65+DT66*Parameters!$C$13+DT67*Parameters!$C$12+DT68*Parameters!$C$11","v":42.734062604722226},null,null,null,null,null,null,"Operations/Month",{"$f":"SUM(EB50:EB69)","v":0},0,1,2,1,1,0,0,1,0,0,0,{"$f":"SUM(EN50:EN69)-SUM(EB70:EM70)","v":0}]
[null,null,null,"Labor Hrs.",0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(E71:H71)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(J71:M71)","v":0.64700000000000002},null,null,null,null,{"$f":"+SUM(O71:R71)","v":0},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(T71:W71)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(Y71:AB71)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AD71:AG71)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AI71:AL71)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AN71:AQ71)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AS71:AV71)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(AX71:BA71)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BC71:BF71)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BH71:BK71)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BM71:BP71)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BR71:BU71)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(BW71:BZ71)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CB71:CE71)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CG71:CJ71)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CL71:CO71)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CQ71:CT71)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(CV71:CY71)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(DA71:DD71)","v":0.64700000000000002},0.125,0.224,0.158,0.14000000000000001,{"$f":"+SUM(DF71:DI71)","v":0.64700000000000002},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(DK71:DN71)","v":0.59599999999999997},0.125,0.17299999999999999,0.158,0.14000000000000001,{"$f":"+SUM(DP71:DS71)","v":0.59599999999999997},null,null,null,null,null,null,"Custom Cost/Month",{"$f":"EB50*$EP50+EB51*$EP51+EB52*$EP52+EB53*$EP53+EB54*$EP54+EB55*$EP55+EB56*$EP56+EB57*$EP57+EB58*$EP58+EB59*$EP59+EB60*$EP60+EB61*$EP61+EB62*$EP62+EB63*$EP63+EB64*$EP64+EB65*$EP65+EB66*$EP66+EB67*$EP67","v":0},0,17.72,26.23,5.82,5.82,0,0,0,0,0,0,{"$f":"SUM(EB71:EM71)-EO71","v":0},{"$f":"SUM(EO50:EO69)","v":55.589999999999996}]
[null,null,null,"Tractor 1",null,null,null,null,160,null,null,null,null,160,null,null,null,null,null,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160,null,null,null,null,160]
[null,null,null,"Tractor 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,4,"Offset Disc",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB73:EM73)","v":0},{"$f":"EN73*EP73","v":0},10.79]
[null,null,null,"Tractor 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chisel",null,null,null,null,null,null,null,null,null,null,null,null,0,0,16.64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anhy. App.",null,null,1,null,null,null,null,null,null,null,null,null,1,17.72,17.72]
[null,null,null,"Fuel",0.51700000000000002,1.232,0.98,0.82199999999999995,{"$f":"+SUM(E76:H76)","v":3.5510000000000002},0.51700000000000002,1.232,0.98,0.82199999999999995,{"$f":"+SUM(J76:M76)","v":3.5510000000000002},0.51700000000000002,1.232,0.98,0.82199999999999995,{"$f":"+SUM(O76:R76)","v":3.5510000000000002},0.51700000000000002,1.232,0.98,0.82199999999999995,{"$f":"+SUM(T76:W76)","v":3.5510000000000002},0.51700000000000002,1.232,0.98,0.82199999999999995,{"$f":"+SUM(Y76:AB76)","v":3.5510000000000002},0.51700000000000002,1.232,0.98,0.82199999999999995,{"$f":"+SUM(AD76:AG76)","v":3.5510000000000002},0.51700000000000002,1.232,0.98,0.82199999999999995,{"$f":"+SUM(AI76:AL76)","v":3.5510000000000002},0.51700000000000002,1.232,0.98,0.82199999999999995,{"$f":"+SUM(AN76:AQ76)","v":3.5510000000000002},0.51700000000000002,1.232,0.98,0.82199999999999995,{"$f":"+SUM(AS76:AV76)","v":3.5510000000000002},0.51700000000000002,1.232,0.98,0.82199999999999995,{"$f":"+SUM(AX76:BA76)","v":3.5510000000000002},0.51700000000000002,1.232,0.98,0.82199999999999995,{"$f":"+SUM(BC76:BF76)","v":3.5510000000000002},0.51700000000000002,1.232,0.98,0.82199999999999995,{"$f":"+SUM(BH76:BK76)","v":3.5510000000000002},0.51700000000000002,1.232,0.98,0.82199999999999995,{"$f":"+SUM(BM76:BP76)","v":3.5510000000000002},0.51700000000000002,1.232,0.98,0.82199999999999995,{"$f":"+SUM(BR76:BU76)","v":3.5510000000000002},0.51700000000000002,1.232,0.98,0.82199999999999995,{"$f":"+SUM(BW76:BZ76)","v":3.5510000000000002},0.51700000000000002,1.232,0.98,0.82199999999999995,{"$f":"+SUM(CB76:CE76)","v":3.5510000000000002},0.51700000000000002,1.232,0.98,0.82199999999999995,{"$f":"+SUM(CG76:CJ76)","v":3.5510000000000002},0.51700000000000002,1.232,0.98,0.82199999999999995,{"$f":"+SUM(CL76:CO76)","v":3.5510000000000002},0.51700000000000002,1.232,0.98,0.82199999999999995,{"$f":"+SUM(CQ76:CT76)","v":3.5510000000000002},0.51700000000000002,1.232,0.98,0.82199999999999995,{"$f":"+SUM(CV76:CY76)","v":3.5510000000000002},0.51700000000000002,1.232,0.98,0.82199999999999995,{"$f":"+SUM(DA76:DD76)","v":3.5510000000000002},0.51700000000000002,1.232,0.98,0.82199999999999995,{"$f":"+SUM(DF76:DI76)","v":3.5510000000000002},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(DK76:DN76)","v":3.34},0.51700000000000002,1.0209999999999999,0.98,0.82199999999999995,{"$f":"+SUM(DP76:DS76)","v":3.34},null,null,null,null,null,null,"Sweep Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,13.17]
["moved from above",null,null,"Lube",7.8E-2,0.185,0.15,0.123,0.53600000000000003,7.8E-2,0.185,0.15,0.123,0.53600000000000003,7.8E-2,0.185,0.15,0.123,0.53600000000000003,7.8E-2,0.185,0.15,0.123,0.53600000000000003,7.8E-2,0.185,0.15,0.123,0.53600000000000003,7.8E-2,0.185,0.15,0.123,0.53600000000000003,7.8E-2,0.185,0.15,0.123,0.53600000000000003,7.8E-2,0.185,0.15,0.123,0.53600000000000003,7.8E-2,0.185,0.15,0.123,0.53600000000000003,7.8E-2,0.185,0.15,0.123,0.53600000000000003,7.8E-2,0.185,0.15,0.123,0.53600000000000003,7.8E-2,0.185,0.15,0.123,0.53600000000000003,7.8E-2,0.185,0.15,0.123,0.53600000000000003,7.8E-2,0.185,0.15,0.123,0.53600000000000003,7.8E-2,0.185,0.15,0.123,0.53600000000000003,7.8E-2,0.185,0.15,0.123,0.53600000000000003,7.8E-2,0.185,0.15,0.123,0.53600000000000003,7.8E-2,0.185,0.15,0.123,0.53600000000000003,7.8E-2,0.185,0.15,0.123,0.53600000000000003,7.8E-2,0.185,0.15,0.123,0.53600000000000003,7.8E-2,0.185,0.15,0.123,0.53600000000000003,7.8E-2,0.185,0.15,0.123,0.53600000000000003,7.8E-2,0.153,0.15,0.123,0.504,7.8E-2,0.153,0.15,0.123,0.504,null,null,null,null,null,null,"M.B. Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,21.8]
[null,null,null,"Repairs",2.5285118803418802,3.410262094017094,2.3844512820512818,5.8717112820512822,{"$f":"+SUM(E78:H78)","v":14.194936538461537},2.5185766666666667,3.6511910256410247,2.4539977777777779,5.9412577777777775,{"$f":"+SUM(J78:M78)","v":14.565023247863248},2.9308880341880341,4.3590749999999998,2.8464387179487174,7.3396391025641039,17.476040854700855,2.4068055128205126,3.338231794871795,2.3074533760683762,5.5960091025641026,13.648499786324788,2.5732203418803419,3.4698733760683753,2.4316435470085471,5.9040007264957257,14.37873799145299,3.3407155982905978,4.0113425213675216,2.9904993162393154,7.4042179914529918,17.746775427350428,2.3993541025641028,3.3307803846153847,2.3000019658119655,5.5835900854700862,13.613726538461538,2.6303478205128199,3.4872599999999996,2.4589653846153845,6.0629641452991452,14.63953735042735,3.410262094017094,4.0088587179487183,2.9929831196581191,7.7221448290598289,18.134248760683761,2.3993541025641028,3.3307803846153847,2.3000019658119655,5.5835900854700862,13.613726538461538,2.6502182478632474,3.4971952136752131,2.4689005982905985,6.1176078205128208,14.733921880341882,3.2984909401709404,3.9517312393162394,2.6700886752136754,7.9655575641025633,17.885868418803419,2.3620970512820509,3.3084261538461539,2.2776477350427351,5.4991407692307694,13.44731170940171,2.4838034188034186,3.4052944871794866,2.3670646581196579,5.7226830769230768,13.978845641025639,2.9408232478632477,3.7952516239316241,2.4713844017094018,6.67646358974359,15.883922863247864,2.3620970512820509,3.3084261538461539,2.2776477350427351,5.4991407692307694,13.44731170940171,2.4192245299145294,3.3655536324786324,2.32484,5.5835900854700862,13.693208247863247,3.0178211538461541,3.7406079487179489,2.7446027777777777,6.8056213675213675,16.308653247863248,2.3620970512820509,3.3084261538461539,2.2776477350427351,5.4991407692307694,13.44731170940171,2.3745160683760682,3.3307803846153847,2.2925505555555552,5.4991407692307694,13.496987777777779,2.6725724786324787,3.5890959401709397,2.5384470940170942,5.9685796153846153,14.768695128205128,2.3620970512820509,3.3084261538461539,2.2776477350427351,5.4991407692307694,13.44731170940171,2.3919026923076925,1.9597208974358973,2.3099371794871795,5.5214949999999998,12.183055769230769,2.7917950427350431,2.0938462820512815,2.598058376068376,6.2989254700854707,13.782625170940172,null,null,null,null,null,null,"Field Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0,15.39]
[null,null,null,"Depreciation",9.6868333333333343,41.082108547008545,8.5293809401709417,41.536644572649571,100.8349673931624,11.052925213675213,11.842774700854701,5.3948210256410265,22.684576623931623,50.975097564102562,3.2984909401709404,3.5443874786324785,1.7784032478632477,6.2318627777777769,14.853144444444442,23.077017564102569,100.74058286324787,19.773559017094019,105.06240081196582,248.65356025641029,7.54082717948718,36.092147478632477,6.060480341880341,38.826815042735042,88.520270042735035,1.8082088888888885,8.9193380769230757,1.4207355555555554,9.6545438888888881,21.802826410256408,25.68252735042735,109.40160538461539,22.475937136752137,111.62957705128206,269.18964692307696,6.2790550427350436,27.850887735042733,5.320306923076922,29.279074700854707,68.729324401709405,1.7063729487179484,7.8388835897435891,1.4083165384615381,8.3455794871794868,19.299152564102563,25.68252735042735,109.40160538461539,22.475937136752137,111.62957705128206,269.18964692307696,5.9338063675213677,25.930907692307695,5.0793779914529908,27.061038247863245,64.005130299145293,2.2006498290598291,7.426572222222223,3.0501105982905981,7.5681490170940178,20.245481666666667,48.396909615384608,213.08549529914529,41.208782521367517,223.2566702991453,525.94785773504282,11.775712008547007,57.092705384615385,9.3813255128205117,61.588389572649575,139.83813247863247,3.0376915811965812,14.001199871794871,6.1027049999999985,15.136298034188036,38.277894487179488,50.304470641025631,216.36908341880337,43.615588034188036,223.2566702991453,533.54581239316235,19.44818076923077,102.07438529914529,14.609731709401707,111.62957705128206,247.76187482905982,2.6775400854700857,13.196447564102563,2.1584251709401712,13.737916709401707,31.770329529914527,48.396909615384608,213.08549529914529,41.208782521367517,223.2566702991453,525.94785773504282,36.492039829059834,202.58894205128203,26.181771837606838,223.2566702991453,488.51942401709402,5.4842379487179489,31.087283589743592,3.8647981196581203,34.346033675213675,74.782353333333333,50.304470641025631,216.36908341880337,43.615588034188036,223.2566702991453,533.54581239316235,27.654667264957265,155.68231448717947,19.001096153846156,178.60533623931622,380.94341414529913,3.9840206837606833,18.757683418803417,3.112205683760684,21.51967282051282,47.373582606837601,null,null,null,null,null,null,"Cultipacker",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Insurance",91.056233333333324,406.02982867521365,85.033010042735029,391.17171662393162,973.29078867521355,96.580212136752124,116.00603867521366,52.736114188034193,197.35805205128207,462.68041705128206,29.169787350427345,34.803053504273507,17.538135940170942,54.136979316239312,135.64795611111111,215.60158816239314,1000.0512867094018,196.50362367521367,989.43302709401723,2401.5895256410258,69.481916837606832,359.48335260683757,59.750375042735044,365.66057170940161,854.37621619658103,16.574420213675211,88.872970128205125,13.97139423076923,90.919624145299139,210.33840871794871,241.0705084188034,1082.7371025213674,223.92481341880335,1051.2722808119656,2599.0047051709398,58.515924743589743,276.74289311965811,52.780822649572649,275.74440414529914,663.78404465811968,15.806924957264957,77.996394957264968,13.944072393162392,78.599959188034191,186.34735149572651,241.0705084188034,1082.7371025213674,223.92481341880335,1051.2722808119656,2599.0047051709398,55.418621880341881,257.43132153846159,50.468401666666665,254.85313358974361,618.17147867521373,21.089974829059827,73.903086923076927,30.953158205128201,71.272739102564117,197.21895905982907,451.50826927350437,2116.5159558547002,409.18177521367528,2102.5445616239313,5079.7505619658114,108.29631286324783,568.77856388888893,92.352778717948723,580.01280675213684,1349.4404622222223,28.10175188034188,139.66675004273503,61.906316410256402,142.54547820512823,372.22029653846153,471.20483038461543,2144.8089605982905,434.04713123931623,2102.5445616239313,5152.6054838461532,176.71019423076922,1017.7781917094018,142.67960358974361,1051.2722808119656,2388.44027034188,24.691489786324784,131.5919051282051,21.276260085470089,129.38628769230766,306.94594269230765,451.50826927350437,2116.5159558547002,409.18177521367528,2102.5445616239313,5079.7505619658114,328.58732188034185,2020.7727854700856,254.01609183760684,2102.5445616239313,4705.920760811965,49.214080940170938,310.12769487179486,37.391176666666667,323.46820303418804,720.20115551282049,471.20483038461543,2144.8089605982905,434.04713123931623,2102.5445616239313,5152.6054838461532,246.96209012820515,1554.0089955982905,183.13082606837608,1682.0366428205127,3666.1385546153842,36.494523632478632,187.22910170940173,30.57313628205128,202.6560047435897,456.95276636752135,null,null,null,null,null,null,"Tandem Disk",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.27]
[null,null,null,"Taxes",139.49288380341878,611.44285521367522,127.67991474358973,598.8524556837607,1477.4681094444445,151.83738679487178,175.21246076923077,79.707735512820506,310.77596756410253,717.53355064102561,45.659758247863245,52.527474700854704,26.427668376068379,85.291325598290584,209.90622692307693,330.9916435897436,1503.7566848290599,295.37887017094016,1514.7450311538464,3644.8722297435897,107.18853653846153,539.94905760683753,90.057744358974361,559.79713072649565,1296.9924692307691,25.610497051282049,133.4646929059829,21.077555811965812,139.19234358974359,319.34508935897435,369.48066136752135,1629.7476132478632,336.3094667094017,1609.4151984615385,3944.9529397863244,89.913683760683767,415.99484799145307,79.377389658119654,422.14226145299142,1007.4281828632479,24.333822094017091,117.18832910256411,20.990622692307692,120.33034042735042,282.84311431623928,369.48066136752135,1629.7476132478632,336.3094667094017,1609.4151984615385,3944.9529397863244,85.082686111111116,387.08337619658113,75.865291623931611,390.16080863247856,938.19216256410232,32.093223974358978,111.03594803418801,46.208678803418806,109.11348418803419,298.45133499999997,693.49281735042734,3181.9384647435891,615.22568782051269,3218.8303969230769,7709.4873668376058,167.17735670940172,854.24705841880348,139.25443867521366,887.95227081196583,2048.6311246153846,43.29020978632478,209.67026559829063,92.419841410256424,218.22696837606838,563.60728517094026,722.7271835897435,3226.6494100854702,652.13003901709408,3218.8303969230769,7820.3370296153844,273.95358188034191,1528.1451505982907,215.72577833333335,1609.4151984615385,3627.2397092735046,38.084157820512829,197.58159435897434,32.063418333333331,198.08083884615385,465.81000935897441,693.49281735042734,3181.9384647435891,615.22568782051269,3218.8303969230769,7709.4873668376058,511.05000482905979,3033.7224633333335,384.92495102564101,3218.8303969230769,7148.527816111111,76.637754487179492,465.56908042735046,56.712683461538461,495.20582282051288,1094.1253411965813,722.7271835897435,3226.6494100854702,652.13003901709408,3218.8303969230769,7820.3370296153844,385.23045884615397,2332.4205680341879,278.13630683760681,2575.0633240170937,5570.8506577350418,56.417110854700844,281.01503499999995,46.139132307692307,310.24940123931623,693.82067940170941,null,null,null,null,null,null,"Springtooth",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Interest",91.056233333333324,406.02982867521365,85.033010042735029,391.17171662393162,973.29078867521355,96.580212136752124,116.00603867521366,52.736114188034193,197.35805205128207,462.68041705128206,29.169787350427345,34.803053504273507,17.538135940170942,54.136979316239312,135.64795611111111,215.60158816239314,1000.0512867094018,196.50362367521367,989.43302709401723,2401.5895256410258,69.481916837606832,359.48335260683757,59.750375042735044,365.66057170940161,854.37621619658103,16.574420213675211,88.872970128205125,13.97139423076923,90.919624145299139,210.33840871794871,241.0705084188034,1082.7371025213674,223.92481341880335,1051.2722808119656,2599.0047051709398,58.515924743589743,276.74289311965811,52.780822649572649,275.74440414529914,663.78404465811968,15.806924957264957,77.996394957264968,13.944072393162392,78.599959188034191,186.34735149572651,241.0705084188034,1082.7371025213674,223.92481341880335,1051.2722808119656,2599.0047051709398,55.418621880341881,257.43132153846159,50.468401666666665,254.85313358974361,618.17147867521373,21.089974829059827,73.903086923076927,30.953158205128201,71.272739102564117,197.21895905982907,451.50826927350437,2116.5159558547002,409.18177521367528,2102.5445616239313,5079.7505619658114,108.29631286324783,568.77856388888893,92.352778717948723,580.01280675213684,1349.4404622222223,28.10175188034188,139.66675004273503,61.906316410256402,142.54547820512823,372.22029653846153,471.20483038461543,2144.8089605982905,434.04713123931623,2102.5445616239313,5152.6054838461532,176.71019423076922,1017.7781917094018,142.67960358974361,1051.2722808119656,2388.44027034188,24.691489786324784,131.5919051282051,21.276260085470089,129.38628769230766,306.94594269230765,451.50826927350437,2116.5159558547002,409.18177521367528,2102.5445616239313,5079.7505619658114,328.58732188034185,2020.7727854700856,254.01609183760684,2102.5445616239313,4705.920760811965,49.214080940170938,310.12769487179486,37.391176666666667,323.46820303418804,720.20115551282049,471.20483038461543,2144.8089605982905,434.04713123931623,2102.5445616239313,5152.6054838461532,246.96209012820515,1554.0089955982905,183.13082606837608,1682.0366428205127,3666.1385546153842,36.494523632478632,187.22910170940173,30.57313628205128,202.6560047435897,456.95276636752135,null,null,null,null,null,null,"S. Harrow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.8]
[null,null,null,"Ttl Variable Costs",{"$f":"(SUM(E76:E77)*Parameters!$C$9)+E78","v":4.4860618803418806},{"$f":"(SUM(F76:F77)*Parameters!$C$9)+F78","v":8.0721920940170939},{"$f":"(SUM(G76:G77)*Parameters!$C$9)+G78","v":6.1021512820512811},{"$f":"(SUM(H76:H77)*Parameters!$C$9)+H78","v":8.980761282051283},{"$f":"(SUM(I76:I77)*Parameters!$C$9)+I78","v":27.641166538461537},{"$f":"(SUM(J76:J77)*Parameters!$C$9)+J78","v":4.4761266666666666},{"$f":"(SUM(K76:K77)*Parameters!$C$9)+K78","v":8.3131210256410242},{"$f":"(SUM(L76:L77)*Parameters!$C$9)+L78","v":6.1716977777777782},{"$f":"(SUM(M76:M77)*Parameters!$C$9)+M78","v":9.0503077777777783},{"$f":"(SUM(N76:N77)*Parameters!$C$9)+N78","v":28.011253247863248},{"$f":"(SUM(O76:O77)*Parameters!$C$9)+O78","v":4.8884380341880345},{"$f":"(SUM(P76:P77)*Parameters!$C$9)+P78","v":9.0210049999999988},{"$f":"(SUM(Q76:Q77)*Parameters!$C$9)+Q78","v":6.5641387179487172},{"$f":"(SUM(R76:R77)*Parameters!$C$9)+R78","v":10.448689102564103},{"$f":"(SUM(S76:S77)*Parameters!$C$9)+S78","v":30.922270854700855},{"$f":"(SUM(T76:T77)*Parameters!$C$9)+T78","v":4.3643555128205129},{"$f":"(SUM(U76:U77)*Parameters!$C$9)+U78","v":8.0001617948717954},{"$f":"(SUM(V76:V77)*Parameters!$C$9)+V78","v":6.025153376068376},{"$f":"(SUM(W76:W77)*Parameters!$C$9)+W78","v":8.7050591025641033},{"$f":"(SUM(X76:X77)*Parameters!$C$9)+X78","v":27.094729786324788},{"$f":"(SUM(Y76:Y77)*Parameters!$C$9)+Y78","v":4.5307703418803413},{"$f":"(SUM(Z76:Z77)*Parameters!$C$9)+Z78","v":8.1318033760683761},{"$f":"(SUM(AA76:AA77)*Parameters!$C$9)+AA78","v":6.1493435470085469},{"$f":"(SUM(AB76:AB77)*Parameters!$C$9)+AB78","v":9.0130507264957256},{"$f":"(SUM(AC76:AC77)*Parameters!$C$9)+AC78","v":27.82496799145299},{"$f":"(SUM(AD76:AD77)*Parameters!$C$9)+AD78","v":5.2982655982905982},{"$f":"(SUM(AE76:AE77)*Parameters!$C$9)+AE78","v":8.6732725213675224},{"$f":"(SUM(AF76:AF77)*Parameters!$C$9)+AF78","v":6.7081993162393152},{"$f":"(SUM(AG76:AG77)*Parameters!$C$9)+AG78","v":10.513267991452992},{"$f":"(SUM(AH76:AH77)*Parameters!$C$9)+AH78","v":31.193005427350428},{"$f":"(SUM(AI76:AI77)*Parameters!$C$9)+AI78","v":4.3569041025641031},{"$f":"(SUM(AJ76:AJ77)*Parameters!$C$9)+AJ78","v":7.9927103846153846},{"$f":"(SUM(AK76:AK77)*Parameters!$C$9)+AK78","v":6.0177019658119653},{"$f":"(SUM(AL76:AL77)*Parameters!$C$9)+AL78","v":8.6926400854700852},{"$f":"(SUM(AM76:AM77)*Parameters!$C$9)+AM78","v":27.059956538461538},{"$f":"(SUM(AN76:AN77)*Parameters!$C$9)+AN78","v":4.5878978205128202},{"$f":"(SUM(AO76:AO77)*Parameters!$C$9)+AO78","v":8.149189999999999},{"$f":"(SUM(AP76:AP77)*Parameters!$C$9)+AP78","v":6.1766653846153847},{"$f":"(SUM(AQ76:AQ77)*Parameters!$C$9)+AQ78","v":9.1720141452991442},{"$f":"(SUM(AR76:AR77)*Parameters!$C$9)+AR78","v":28.08576735042735},{"$f":"(SUM(AS76:AS77)*Parameters!$C$9)+AS78","v":5.3678120940170935},{"$f":"(SUM(AT76:AT77)*Parameters!$C$9)+AT78","v":8.6707887179487173},{"$f":"(SUM(AU76:AU77)*Parameters!$C$9)+AU78","v":6.7106831196581194},{"$f":"(SUM(AV76:AV77)*Parameters!$C$9)+AV78","v":10.831194829059829},{"$f":"(SUM(AW76:AW77)*Parameters!$C$9)+AW78","v":31.580478760683761},{"$f":"(SUM(AX76:AX77)*Parameters!$C$9)+AX78","v":4.3569041025641031},{"$f":"(SUM(AY76:AY77)*Parameters!$C$9)+AY78","v":7.9927103846153846},{"$f":"(SUM(AZ76:AZ77)*Parameters!$C$9)+AZ78","v":6.0177019658119653},{"$f":"(SUM(BA76:BA77)*Parameters!$C$9)+BA78","v":8.6926400854700852},{"$f":"(SUM(BB76:BB77)*Parameters!$C$9)+BB78","v":27.059956538461538},{"$f":"(SUM(BC76:BC77)*Parameters!$C$9)+BC78","v":4.6077682478632473},{"$f":"(SUM(BD76:BD77)*Parameters!$C$9)+BD78","v":8.1591252136752139},{"$f":"(SUM(BE76:BE77)*Parameters!$C$9)+BE78","v":6.1866005982905978},{"$f":"(SUM(BF76:BF77)*Parameters!$C$9)+BF78","v":9.2266578205128198},{"$f":"(SUM(BG76:BG77)*Parameters!$C$9)+BG78","v":28.180151880341882},{"$f":"(SUM(BH76:BH77)*Parameters!$C$9)+BH78","v":5.2560409401709407},{"$f":"(SUM(BI76:BI77)*Parameters!$C$9)+BI78","v":8.6136612393162402},{"$f":"(SUM(BJ76:BJ77)*Parameters!$C$9)+BJ78","v":6.3877886752136757},{"$f":"(SUM(BK76:BK77)*Parameters!$C$9)+BK78","v":11.074607564102564},{"$f":"(SUM(BL76:BL77)*Parameters!$C$9)+BL78","v":31.332098418803419},{"$f":"(SUM(BM76:BM77)*Parameters!$C$9)+BM78","v":4.3196470512820504},{"$f":"(SUM(BN76:BN77)*Parameters!$C$9)+BN78","v":7.9703561538461543},{"$f":"(SUM(BO76:BO77)*Parameters!$C$9)+BO78","v":5.9953477350427349},{"$f":"(SUM(BP76:BP77)*Parameters!$C$9)+BP78","v":8.6081907692307702},{"$f":"(SUM(BQ76:BQ77)*Parameters!$C$9)+BQ78","v":26.89354170940171},{"$f":"(SUM(BR76:BR77)*Parameters!$C$9)+BR78","v":4.4413534188034181},{"$f":"(SUM(BS76:BS77)*Parameters!$C$9)+BS78","v":8.0672244871794874},{"$f":"(SUM(BT76:BT77)*Parameters!$C$9)+BT78","v":6.0847646581196582},{"$f":"(SUM(BU76:BU77)*Parameters!$C$9)+BU78","v":8.8317330769230757},{"$f":"(SUM(BV76:BV77)*Parameters!$C$9)+BV78","v":27.425075641025639},{"$f":"(SUM(BW76:BW77)*Parameters!$C$9)+BW78","v":4.8983732478632476},{"$f":"(SUM(BX76:BX77)*Parameters!$C$9)+BX78","v":8.4571816239316249},{"$f":"(SUM(BY76:BY77)*Parameters!$C$9)+BY78","v":6.1890844017094011},{"$f":"(SUM(BZ76:BZ77)*Parameters!$C$9)+BZ78","v":9.7855135897435908},{"$f":"(SUM(CA76:CA77)*Parameters!$C$9)+CA78","v":29.330152863247864},{"$f":"(SUM(CB76:CB77)*Parameters!$C$9)+CB78","v":4.3196470512820504},{"$f":"(SUM(CC76:CC77)*Parameters!$C$9)+CC78","v":7.9703561538461543},{"$f":"(SUM(CD76:CD77)*Parameters!$C$9)+CD78","v":5.9953477350427349},{"$f":"(SUM(CE76:CE77)*Parameters!$C$9)+CE78","v":8.6081907692307702},{"$f":"(SUM(CF76:CF77)*Parameters!$C$9)+CF78","v":26.89354170940171},{"$f":"(SUM(CG76:CG77)*Parameters!$C$9)+CG78","v":4.3767745299145293},{"$f":"(SUM(CH76:CH77)*Parameters!$C$9)+CH78","v":8.0274836324786314},{"$f":"(SUM(CI76:CI77)*Parameters!$C$9)+CI78","v":6.0425399999999998},{"$f":"(SUM(CJ76:CJ77)*Parameters!$C$9)+CJ78","v":8.6926400854700852},{"$f":"(SUM(CK76:CK77)*Parameters!$C$9)+CK78","v":27.139438247863247},{"$f":"(SUM(CL76:CL77)*Parameters!$C$9)+CL78","v":4.9753711538461545},{"$f":"(SUM(CM76:CM77)*Parameters!$C$9)+CM78","v":8.4025379487179492},{"$f":"(SUM(CN76:CN77)*Parameters!$C$9)+CN78","v":6.4623027777777775},{"$f":"(SUM(CO76:CO77)*Parameters!$C$9)+CO78","v":9.9146713675213682},{"$f":"(SUM(CP76:CP77)*Parameters!$C$9)+CP78","v":29.754883247863248},{"$f":"(SUM(CQ76:CQ77)*Parameters!$C$9)+CQ78","v":4.3196470512820504},{"$f":"(SUM(CR76:CR77)*Parameters!$C$9)+CR78","v":7.9703561538461543},{"$f":"(SUM(CS76:CS77)*Parameters!$C$9)+CS78","v":5.9953477350427349},{"$f":"(SUM(CT76:CT77)*Parameters!$C$9)+CT78","v":8.6081907692307702},{"$f":"(SUM(CU76:CU77)*Parameters!$C$9)+CU78","v":26.89354170940171},{"$f":"(SUM(CV76:CV77)*Parameters!$C$9)+CV78","v":4.3320660683760686},{"$f":"(SUM(CW76:CW77)*Parameters!$C$9)+CW78","v":7.9927103846153846},{"$f":"(SUM(CX76:CX77)*Parameters!$C$9)+CX78","v":6.0102505555555545},{"$f":"(SUM(CY76:CY77)*Parameters!$C$9)+CY78","v":8.6081907692307702},{"$f":"(SUM(CZ76:CZ77)*Parameters!$C$9)+CZ78","v":26.943217777777779},{"$f":"(SUM(DA76:DA77)*Parameters!$C$9)+DA78","v":4.6301224786324786},{"$f":"(SUM(DB76:DB77)*Parameters!$C$9)+DB78","v":8.2510259401709405},{"$f":"(SUM(DC76:DC77)*Parameters!$C$9)+DC78","v":6.256147094017094},{"$f":"(SUM(DD76:DD77)*Parameters!$C$9)+DD78","v":9.0776296153846161},{"$f":"(SUM(DE76:DE77)*Parameters!$C$9)+DE78","v":28.214925128205127},{"$f":"(SUM(DF76:DF77)*Parameters!$C$9)+DF78","v":4.3196470512820504},{"$f":"(SUM(DG76:DG77)*Parameters!$C$9)+DG78","v":7.9703561538461543},{"$f":"(SUM(DH76:DH77)*Parameters!$C$9)+DH78","v":5.9953477350427349},{"$f":"(SUM(DI76:DI77)*Parameters!$C$9)+DI78","v":8.6081907692307702},{"$f":"(SUM(DJ76:DJ77)*Parameters!$C$9)+DJ78","v":26.89354170940171},{"$f":"(SUM(DK76:DK77)*Parameters!$C$9)+DK78","v":4.3494526923076924},{"$f":"(SUM(DL76:DL77)*Parameters!$C$9)+DL78","v":5.8221808974358975},{"$f":"(SUM(DM76:DM77)*Parameters!$C$9)+DM78","v":6.0276371794871793},{"$f":"(SUM(DN76:DN77)*Parameters!$C$9)+DN78","v":8.6305449999999997},{"$f":"(SUM(DO76:DO77)*Parameters!$C$9)+DO78","v":24.82981576923077},{"$f":"(SUM(DP76:DP77)*Parameters!$C$9)+DP78","v":4.749345042735043},{"$f":"(SUM(DQ76:DQ77)*Parameters!$C$9)+DQ78","v":5.9563062820512815},{"$f":"(SUM(DR76:DR77)*Parameters!$C$9)+DR78","v":6.3157583760683753},{"$f":"(SUM(DS76:DS77)*Parameters!$C$9)+DS78","v":9.4079754700854714},{"$f":"(SUM(DT76:DT77)*Parameters!$C$9)+DT78","v":26.429385170940172},null,null,null,null,null,null,"Drill",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.55]
[null,null,null,"Ttl Fixed Costs",{"$f":"E79+E80*Parameters!$C$13+E81*Parameters!$C$12+E82*Parameters!$C$11","v":18.229676488034187},{"$f":"F79+F80*Parameters!$C$13+F81*Parameters!$C$12+F82*Parameters!$C$11","v":79.069878650149562},{"$f":"G79+G80*Parameters!$C$13+G81*Parameters!$C$12+G82*Parameters!$C$11","v":16.481271375961541},{"$f":"H79+H80*Parameters!$C$13+H81*Parameters!$C$12+H82*Parameters!$C$11","v":78.232148884465801},{"$f":"I79+I80*Parameters!$C$13+I81*Parameters!$C$12+I82*Parameters!$C$11","v":192.0129753986111},{"$f":"J79+J80*Parameters!$C$13+J81*Parameters!$C$12+J82*Parameters!$C$11","v":20.152845734358973},{"$f":"K79+K80*Parameters!$C$13+K81*Parameters!$C$12+K82*Parameters!$C$11","v":22.701373344551282},{"$f":"L79+L80*Parameters!$C$13+L81*Parameters!$C$12+L82*Parameters!$C$11","v":10.331683344529916},{"$f":"M79+M80*Parameters!$C$13+M81*Parameters!$C$12+M82*Parameters!$C$11","v":41.284943385598289},{"$f":"N79+N80*Parameters!$C$13+N81*Parameters!$C$12+N82*Parameters!$C$11","v":94.470845809038451},{"$f":"O79+O80*Parameters!$C$13+O81*Parameters!$C$12+O82*Parameters!$C$11","v":6.0449168296581197},{"$f":"P79+P80*Parameters!$C$13+P81*Parameters!$C$12+P82*Parameters!$C$11","v":6.8017019257264959},{"$f":"Q79+Q80*Parameters!$C$13+Q81*Parameters!$C$12+Q82*Parameters!$C$11","v":3.4194236029273508},{"$f":"R79+R80*Parameters!$C$13+R81*Parameters!$C$12+R82*Parameters!$C$11","v":11.334528910085469},{"$f":"S79+S80*Parameters!$C$13+S81*Parameters!$C$12+S82*Parameters!$C$11","v":27.600571268397431},{"$f":"T79+T80*Parameters!$C$13+T81*Parameters!$C$12+T82*Parameters!$C$11","v":43.311658670747867},{"$f":"U79+U80*Parameters!$C$13+U81*Parameters!$C$12+U82*Parameters!$C$11","v":194.28217571822651},{"$f":"V79+V80*Parameters!$C$13+V81*Parameters!$C$12+V82*Parameters!$C$11","v":38.152882177307696},{"$f":"W79+W80*Parameters!$C$13+W81*Parameters!$C$12+W82*Parameters!$C$11","v":197.88034375038464},{"$f":"X79+X80*Parameters!$C$13+X81*Parameters!$C$12+X82*Parameters!$C$11","v":473.6270603166667},{"$f":"Y79+Y80*Parameters!$C$13+Y81*Parameters!$C$12+Y82*Parameters!$C$11","v":14.067043016623932},{"$f":"Z79+Z80*Parameters!$C$13+Z81*Parameters!$C$12+Z82*Parameters!$C$11","v":69.711081234337598},{"$f":"AA79+AA80*Parameters!$C$13+AA81*Parameters!$C$12+AA82*Parameters!$C$11","v":11.651462226324787},{"$f":"AB79+AB80*Parameters!$C$13+AB81*Parameters!$C$12+AB82*Parameters!$C$11","v":73.129141229188022},{"$f":"AC79+AC80*Parameters!$C$13+AC81*Parameters!$C$12+AC82*Parameters!$C$11","v":168.55872770647434},{"$f":"AD79+AD80*Parameters!$C$13+AD81*Parameters!$C$12+AD82*Parameters!$C$11","v":3.3654058461752134},{"$f":"AE79+AE80*Parameters!$C$13+AE81*Parameters!$C$12+AE82*Parameters!$C$11","v":17.230513161047007},{"$f":"AF79+AF80*Parameters!$C$13+AF81*Parameters!$C$12+AF82*Parameters!$C$11","v":2.7282655607905983},{"$f":"AG79+AG80*Parameters!$C$13+AG81*Parameters!$C$12+AG82*Parameters!$C$11","v":18.183657820192305},{"$f":"AH79+AH80*Parameters!$C$13+AH81*Parameters!$C$12+AH82*Parameters!$C$11","v":41.507842388205127},{"$f":"AI79+AI80*Parameters!$C$13+AI81*Parameters!$C$12+AI82*Parameters!$C$11","v":48.301368874978635},{"$f":"AJ79+AJ80*Parameters!$C$13+AJ81*Parameters!$C$12+AJ82*Parameters!$C$11","v":210.69394406502136},{"$f":"AK79+AK80*Parameters!$C$13+AK81*Parameters!$C$12+AK82*Parameters!$C$11","v":43.417129657222219},{"$f":"AL79+AL80*Parameters!$C$13+AL81*Parameters!$C$12+AL82*Parameters!$C$11","v":210.24860307963675},{"$f":"AM79+AM80*Parameters!$C$13+AM81*Parameters!$C$12+AM82*Parameters!$C$11","v":512.66104567685909},{"$f":"AN79+AN80*Parameters!$C$13+AN81*Parameters!$C$12+AN82*Parameters!$C$11","v":11.771691972713676},{"$f":"AO79+AO80*Parameters!$C$13+AO81*Parameters!$C$12+AO82*Parameters!$C$11","v":53.73515332485043},{"$f":"AP79+AP80*Parameters!$C$13+AP81*Parameters!$C$12+AP82*Parameters!$C$11","v":10.257375397649572},{"$f":"AQ79+AQ80*Parameters!$C$13+AQ81*Parameters!$C$12+AQ82*Parameters!$C$11","v":55.146433040790605},{"$f":"AR79+AR80*Parameters!$C$13+AR81*Parameters!$C$12+AR82*Parameters!$C$11","v":130.91065373600429},{"$f":"AS79+AS80*Parameters!$C$13+AS81*Parameters!$C$12+AS82*Parameters!$C$11","v":3.1905547788034188},{"$f":"AT79+AT80*Parameters!$C$13+AT81*Parameters!$C$12+AT82*Parameters!$C$11","v":15.133483884914529},{"$f":"AU79+AU80*Parameters!$C$13+AU81*Parameters!$C$12+AU82*Parameters!$C$11","v":2.712832448247863},{"$f":"AV79+AV80*Parameters!$C$13+AV81*Parameters!$C$12+AV82*Parameters!$C$11","v":15.718979687713674},{"$f":"AW79+AW80*Parameters!$C$13+AW81*Parameters!$C$12+AW82*Parameters!$C$11","v":36.755850799679486},{"$f":"AX79+AX80*Parameters!$C$13+AX81*Parameters!$C$12+AX82*Parameters!$C$11","v":48.301368874978635},{"$f":"AY79+AY80*Parameters!$C$13+AY81*Parameters!$C$12+AY82*Parameters!$C$11","v":210.69394406502136},{"$f":"AZ79+AZ80*Parameters!$C$13+AZ81*Parameters!$C$12+AZ82*Parameters!$C$11","v":43.417129657222219},{"$f":"BA79+BA80*Parameters!$C$13+BA81*Parameters!$C$12+BA82*Parameters!$C$11","v":210.24860307963675},{"$f":"BB79+BB80*Parameters!$C$13+BB81*Parameters!$C$12+BB82*Parameters!$C$11","v":512.66104567685909},{"$f":"BC79+BC80*Parameters!$C$13+BC81*Parameters!$C$12+BC82*Parameters!$C$11","v":11.134995046239316},{"$f":"BD79+BD80*Parameters!$C$13+BD81*Parameters!$C$12+BD82*Parameters!$C$11","v":50.010100195042746},{"$f":"BE79+BE80*Parameters!$C$13+BE81*Parameters!$C$12+BE82*Parameters!$C$11","v":9.7998004385256401},{"$f":"BF79+BF80*Parameters!$C$13+BF81*Parameters!$C$12+BF82*Parameters!$C$11","v":50.968617320982901},{"$f":"BG79+BG80*Parameters!$C$13+BG81*Parameters!$C$12+BG82*Parameters!$C$11","v":121.9135130007906},{"$f":"BH79+BH80*Parameters!$C$13+BH81*Parameters!$C$12+BH82*Parameters!$C$11","v":4.1771450928846159},{"$f":"BI79+BI80*Parameters!$C$13+BI81*Parameters!$C$12+BI82*Parameters!$C$11","v":14.338324026025642},{"$f":"BJ79+BJ80*Parameters!$C$13+BJ81*Parameters!$C$12+BJ82*Parameters!$C$11","v":5.9420203054273504},{"$f":"BK79+BK80*Parameters!$C$13+BK81*Parameters!$C$12+BK82*Parameters!$C$11","v":14.254193878525644},{"$f":"BL79+BL80*Parameters!$C$13+BL81*Parameters!$C$12+BL82*Parameters!$C$11","v":38.71168330286325},{"$f":"BM79+BM80*Parameters!$C$13+BM81*Parameters!$C$12+BM82*Parameters!$C$11","v":90.77523692685898},{"$f":"BN79+BN80*Parameters!$C$13+BN81*Parameters!$C$12+BN82*Parameters!$C$11","v":411.0513824811751},{"$f":"BO79+BO80*Parameters!$C$13+BO81*Parameters!$C$12+BO82*Parameters!$C$11","v":79.481808753846167},{"$f":"BP79+BP80*Parameters!$C$13+BP81*Parameters!$C$12+BP82*Parameters!$C$11","v":420.49472235585472},{"$f":"BQ79+BQ80*Parameters!$C$13+BQ81*Parameters!$C$12+BQ82*Parameters!$C$11","v":1001.803150517735},{"$f":"BR79+BR80*Parameters!$C$13+BR81*Parameters!$C$12+BR82*Parameters!$C$11","v":21.94874613540598},{"$f":"BS79+BS80*Parameters!$C$13+BS81*Parameters!$C$12+BS82*Parameters!$C$11","v":110.28429323408122},{"$f":"BT79+BT80*Parameters!$C$13+BT81*Parameters!$C$12+BT82*Parameters!$C$11","v":18.023563028931626},{"$f":"BU79+BU80*Parameters!$C$13+BU81*Parameters!$C$12+BU82*Parameters!$C$11","v":115.99891761081197},{"$f":"BV79+BV80*Parameters!$C$13+BV81*Parameters!$C$12+BV82*Parameters!$C$11","v":266.25552000923079},{"$f":"BW79+BW80*Parameters!$C$13+BW81*Parameters!$C$12+BW82*Parameters!$C$11","v":5.676581201666667},{"$f":"BX79+BX80*Parameters!$C$13+BX81*Parameters!$C$12+BX82*Parameters!$C$11","v":27.061742406132478},{"$f":"BY79+BY80*Parameters!$C$13+BY81*Parameters!$C$12+BY82*Parameters!$C$11","v":11.886549252307692},{"$f":"BZ79+BZ80*Parameters!$C$13+BZ81*Parameters!$C$12+BZ82*Parameters!$C$11","v":28.508387757051288},{"$f":"CA79+CA80*Parameters!$C$13+CA81*Parameters!$C$12+CA82*Parameters!$C$11","v":73.133260617158129},{"$f":"CB79+CB80*Parameters!$C$13+CB81*Parameters!$C$12+CB82*Parameters!$C$11","v":94.521321662115383},{"$f":"CC79+CC80*Parameters!$C$13+CC81*Parameters!$C$12+CC82*Parameters!$C$11","v":417.00308092662385},{"$f":"CD79+CD80*Parameters!$C$13+CD81*Parameters!$C$12+CD82*Parameters!$C$11","v":84.209588226645309},{"$f":"CE79+CE80*Parameters!$C$13+CE81*Parameters!$C$12+CE82*Parameters!$C$11","v":420.49472235585472},{"$f":"CF79+CF80*Parameters!$C$13+CF81*Parameters!$C$12+CF82*Parameters!$C$11","v":1016.2287131712393},{"$f":"CG79+CG80*Parameters!$C$13+CG81*Parameters!$C$12+CG82*Parameters!$C$11","v":36.059466835149578},{"$f":"CH79+CH80*Parameters!$C$13+CH81*Parameters!$C$12+CH82*Parameters!$C$11","v":197.25142485431624},{"$f":"CI79+CI80*Parameters!$C$13+CI81*Parameters!$C$12+CI82*Parameters!$C$11","v":27.967338374529916},{"$f":"CJ79+CJ80*Parameters!$C$13+CJ81*Parameters!$C$12+CJ82*Parameters!$C$11","v":210.24860307963675},{"$f":"CK79+CK80*Parameters!$C$13+CK81*Parameters!$C$12+CK82*Parameters!$C$11","v":471.52683314363253},{"$f":"CL79+CL80*Parameters!$C$13+CL81*Parameters!$C$12+CL82*Parameters!$C$11","v":4.9966636119017096},{"$f":"CM79+CM80*Parameters!$C$13+CM81*Parameters!$C$12+CM82*Parameters!$C$11","v":25.502228060256407},{"$f":"CN79+CN80*Parameters!$C$13+CN81*Parameters!$C$12+CN82*Parameters!$C$11","v":4.1492457709829065},{"$f":"CO79+CO80*Parameters!$C$13+CO81*Parameters!$C$12+CO82*Parameters!$C$11","v":25.8755486817094},{"$f":"CP79+CP80*Parameters!$C$13+CP81*Parameters!$C$12+CP82*Parameters!$C$11","v":60.523686124850421},{"$f":"CQ79+CQ80*Parameters!$C$13+CQ81*Parameters!$C$12+CQ82*Parameters!$C$11","v":90.77523692685898},{"$f":"CR79+CR80*Parameters!$C$13+CR81*Parameters!$C$12+CR82*Parameters!$C$11","v":411.0513824811751},{"$f":"CS79+CS80*Parameters!$C$13+CS81*Parameters!$C$12+CS82*Parameters!$C$11","v":79.481808753846167},{"$f":"CT79+CT80*Parameters!$C$13+CT81*Parameters!$C$12+CT82*Parameters!$C$11","v":420.49472235585472},{"$f":"CU79+CU80*Parameters!$C$13+CU81*Parameters!$C$12+CU82*Parameters!$C$11","v":1001.803150517735},{"$f":"CV79+CV80*Parameters!$C$13+CV81*Parameters!$C$12+CV82*Parameters!$C$11","v":67.396644644957263},{"$f":"CW79+CW80*Parameters!$C$13+CW81*Parameters!$C$12+CW82*Parameters!$C$11","v":391.5568303440171},{"$f":"CX79+CX80*Parameters!$C$13+CX81*Parameters!$C$12+CX82*Parameters!$C$11","v":49.971284557115382},{"$f":"CY79+CY80*Parameters!$C$13+CY81*Parameters!$C$12+CY82*Parameters!$C$11","v":420.49472235585472},{"$f":"CZ79+CZ80*Parameters!$C$13+CZ81*Parameters!$C$12+CZ82*Parameters!$C$11","v":929.41948190194444},{"$f":"DA79+DA80*Parameters!$C$13+DA81*Parameters!$C$12+DA82*Parameters!$C$11","v":10.113920847393162},{"$f":"DB79+DB80*Parameters!$C$13+DB81*Parameters!$C$12+DB82*Parameters!$C$11","v":60.087998441452996},{"$f":"DC79+DC80*Parameters!$C$13+DC81*Parameters!$C$12+DC82*Parameters!$C$11","v":7.3671323226068388},{"$f":"DD79+DD80*Parameters!$C$13+DD81*Parameters!$C$12+DD82*Parameters!$C$11","v":64.690345841602564},{"$f":"DE79+DE80*Parameters!$C$13+DE81*Parameters!$C$12+DE82*Parameters!$C$11","v":142.25939745305556},{"$f":"DF79+DF80*Parameters!$C$13+DF81*Parameters!$C$12+DF82*Parameters!$C$11","v":94.521321662115383},{"$f":"DG79+DG80*Parameters!$C$13+DG81*Parameters!$C$12+DG82*Parameters!$C$11","v":417.00308092662385},{"$f":"DH79+DH80*Parameters!$C$13+DH81*Parameters!$C$12+DH82*Parameters!$C$11","v":84.209588226645309},{"$f":"DI79+DI80*Parameters!$C$13+DI81*Parameters!$C$12+DI82*Parameters!$C$11","v":420.49472235585472},{"$f":"DJ79+DJ80*Parameters!$C$13+DJ81*Parameters!$C$12+DJ82*Parameters!$C$11","v":1016.2287131712393},{"$f":"DK79+DK80*Parameters!$C$13+DK81*Parameters!$C$12+DK82*Parameters!$C$11","v":50.893495928482913},{"$f":"DL79+DL80*Parameters!$C$13+DL81*Parameters!$C$12+DL82*Parameters!$C$11","v":300.99622632198719},{"$f":"DM79+DM80*Parameters!$C$13+DM81*Parameters!$C$12+DM82*Parameters!$C$11","v":36.158229068589748},{"$f":"DN79+DN80*Parameters!$C$13+DN81*Parameters!$C$12+DN82*Parameters!$C$11","v":336.3958459408974},{"$f":"DO79+DO80*Parameters!$C$13+DO81*Parameters!$C$12+DO82*Parameters!$C$11","v":724.44379725995725},{"$f":"DP79+DP80*Parameters!$C$13+DP81*Parameters!$C$12+DP82*Parameters!$C$11","v":7.413011897457265},{"$f":"DQ79+DQ80*Parameters!$C$13+DQ81*Parameters!$C$12+DQ82*Parameters!$C$11","v":36.265318252991456},{"$f":"DR79+DR80*Parameters!$C$13+DR81*Parameters!$C$12+DR82*Parameters!$C$11","v":5.9735882049786326},{"$f":"DS79+DS80*Parameters!$C$13+DS81*Parameters!$C$12+DS82*Parameters!$C$11","v":40.530663205277776},{"$f":"DT79+DT80*Parameters!$C$13+DT81*Parameters!$C$12+DT82*Parameters!$C$11","v":90.182581560705131},null,null,null,null,null,null,"Planter",null,null,null,1,null,null,null,null,null,null,null,null,1,20.41,20.41]
[null,null,null,"Labor Hrs.",0.125,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(E85:H85)","v":0.49100000000000005},0.125,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(J85:M85)","v":0.49100000000000005},0.125,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(O85:R85)","v":0.49100000000000005},0.125,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(T85:W85)","v":0.49100000000000005},0.125,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(Y85:AB85)","v":0.49100000000000005},0.125,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(AD85:AG85)","v":0.49100000000000005},0.125,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(AI85:AL85)","v":0.49100000000000005},0.125,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(AN85:AQ85)","v":0.49100000000000005},0.125,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(AS85:AV85)","v":0.49100000000000005},0.125,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(AX85:BA85)","v":0.49100000000000005},0.125,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(BC85:BF85)","v":0.49100000000000005},0.125,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(BH85:BK85)","v":0.49100000000000005},0.125,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(BM85:BP85)","v":0.49100000000000005},0.125,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(BR85:BU85)","v":0.49100000000000005},0.125,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(BW85:BZ85)","v":0.49100000000000005},0.125,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(CB85:CE85)","v":0.49100000000000005},0.125,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(CG85:CJ85)","v":0.49100000000000005},0.125,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(CL85:CO85)","v":0.49100000000000005},0.125,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(CQ85:CT85)","v":0.49100000000000005},0.125,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(CV85:CY85)","v":0.49100000000000005},0.125,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(DA85:DD85)","v":0.49100000000000005},0.125,0.13800000000000001,0.158,7.0000000000000007E-2,{"$f":"+SUM(DF85:DI85)","v":0.49100000000000005},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(DK85:DN85)","v":0.44},0.125,8.6999999999999994E-2,0.158,7.0000000000000007E-2,{"$f":"+SUM(DP85:DS85)","v":0.44},null,null,null,null,null,null,"Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Tractor 1",null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,270,null,null,null,null,null,null,"Rotary Hoe",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Tractor 2",null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,95,null,null,null,null,null,null,"Sprayer",null,null,null,1,1,1,null,null,null,null,null,null,3,17.46,5.82]
[null,null,null,"Tractor 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,"S. Shreader",null,null,null,null,null,null,null,null,1,null,null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dry Fert. Spdr.",null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.6]
[null,{"$f":"+C98","v":0.45284621920135937},null,null,2.4937386324786326,4.9825096581196568,2.4490301709401709,4.4609109401709404,{"$f":"+SUM(E90:H90)","v":14.386189401709402},2.7967626495726492,5.6804584188034175,2.8066978632478632,5.0595075641025646,{"$f":"+SUM(J90:M90)","v":16.343426495726494},3.2115578205128208,6.1002211965811961,3.2016226068376068,6.6938502136752129,{"$f":"+SUM(O90:R90)","v":19.207251837606837},2.4092893162393163,4.7589673504273495,2.3347752136752136,4.254755256410256,{"$f":"+SUM(T90:W90)","v":13.757787136752135},2.5409308974358975,5.0992484188034188,2.4987062393162391,4.4112348717948713,{"$f":"+SUM(Y90:AB90)","v":14.550120427350427},3.0674972222222228,6.341150128205129,3.0973028632478634,5.320306923076922,{"$f":"+SUM(AD90:AG90)","v":17.826257136752137},2.401837905982906,4.7415807264957257,2.3273238034188033,4.2473038461538462,{"$f":"+SUM(AI90:AL90)","v":13.718046282051281},2.6377992307692311,5.2209547863247865,2.6030259829059825,4.6099391452991458,{"$f":"+SUM(AN90:AQ90)","v":15.071719145299147},2.7768922222222221,5.8369380341880346,3.0774324358974359,5.504108376068376,{"$f":"+SUM(AS90:AV90)","v":17.195371068376069},2.401837905982906,4.7415807264957257,2.3273238034188033,4.2473038461538462,{"$f":"+SUM(AX90:BA90)","v":13.718046282051281},2.5806717521367517,5.1687949145299141,2.5508661111111111,4.4807813675213675,{"$f":"+SUM(BC90:BF90)","v":14.781114145299146},2.9631774786324785,5.6655555982905987,2.9457908547008547,5.3103717094017089,{"$f":"+SUM(BH90:BK90)","v":16.88489564102564},2.3745160683760682,4.6670666239316239,2.2925505555555552,4.2174982051282042,{"$f":"+SUM(BM90:BP90)","v":13.551631452991451},2.4838034188034186,4.9402850000000003,2.4316435470085471,4.341688376068376,{"$f":"+SUM(BR90:BU90)","v":14.197420341880342},2.7843436324786324,5.6084281196581198,2.7868274358974361,4.7962244017094013,{"$f":"+SUM(BW90:BZ90)","v":15.975823589743591},2.3745160683760682,4.6645828205128197,2.2925505555555552,4.2174982051282042,{"$f":"+SUM(CB90:CE90)","v":13.549147649572646},2.4316435470085471,4.8011920085470088,2.3645808547008542,4.2820770940170947,{"$f":"+SUM(CG90:CJ90)","v":13.879493504273505},2.7595055982905983,5.4444970940170947,2.5235442735042737,4.8856413247863246,{"$f":"+SUM(CL90:CO90)","v":15.613188290598291},2.3745160683760682,4.6670666239316239,2.2925505555555552,4.2174982051282042,{"$f":"+SUM(CQ90:CT90)","v":13.551631452991451},2.3869350854700855,4.7068074786324798,2.3074533760683762,4.2299172222222223,{"$f":"+SUM(CV90:CY90)","v":13.631113162393163},2.6328316239316245,5.2557280341880341,2.6303478205128199,4.5230060256410258,{"$f":"+SUM(DA90:DD90)","v":15.041913504273504},2.3745160683760682,4.6645828205128197,2.2925505555555552,4.2174982051282042,{"$f":"+SUM(DF90:DI90)","v":13.549147649572646},2.4068055128205126,3.3531346153846151,2.3298076068376066,4.2696580769230774,{"$f":"+SUM(DK90:DN90)","v":12.359405811965813},2.6253802136752133,3.6462234188034182,2.6204126068376064,4.4162024786324787,{"$f":"+SUM(DP90:DS90)","v":13.308218717948716},null,null,null,null,null,null,"Windrower",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,21.981660256410258,11.427979529914531,6.8329432051282035,14.577442264957266,54.820025256410261,8.8274373504273491,3.5468712820512818,2.5881231623931624,5.7798105555555557,20.74224235042735,2.8091816666666669,2.4217083333333336,1.16242,1.9944941452991454,8.3878041452991461,28.208555427350422,23.844512820512819,15.722475641025641,33.109099572649569,100.88464346153845,21.27874388888889,8.0822963247863253,9.1875888461538455,25.183282863247861,63.731911923076922,5.3004364957264949,2.1385547435897436,1.9150124358974359,5.2780822649572645,14.632085940170938,28.94624504273504,27.801211666666664,16.653901923076926,33.933722307692314,107.33508094017094,10.210915854700854,6.7484938888888886,3.8424438888888881,12.043962777777779,32.845816410256404,4.4832651709401707,3.4971952136752131,1.4728954273504273,3.9318608119658118,13.385216623931623,28.94624504273504,27.801211666666664,16.653901923076926,33.933722307692314,107.33508094017094,16.18943068376068,7.031647478632479,5.2358576068376061,19.145156752136753,47.602092521367517,4.485748974358974,4.5304574358974357,1.8355307264957266,4.5155546153846151,15.367291752136751,36.335560213675208,51.044644059829061,25.985551367521371,42.202303888888885,155.56805952991451,24.485334102564099,12.722041111111112,11.023119572649572,28.941277435897433,77.171772222222216,8.5293809401709417,4.3342369658119662,2.583155555555555,10.081758076923077,25.528531538461539,36.896899786324788,54.559225897435894,26.693435341880342,42.830706153846158,160.98026717948719,26.323348632478634,26.673564914529912,13.342991965811965,30.99786666666667,97.337772179487175,7.7618856837606831,5.3749505982905985,3.9616664529914529,7.3048658547008536,24.403368589743586,36.335560213675208,51.044644059829061,25.985551367521371,42.202303888888885,155.56805952991451,31.822489401709397,37.299275940170936,20.287706324786321,37.152731538461531,126.56220320512818,18.675717905982907,16.403037777777776,4.0784052136752127,22.133172264957267,61.290333162393161,36.896899786324788,54.559225897435894,26.693435341880342,42.830706153846158,160.98026717948719,24.698941196581202,23.919026923076924,15.27042341880342,28.871730940170938,92.760122478632482,12.364373418803417,10.685322307692305,3.1643655555555559,16.534679358974355,42.748740641025634,null,null,null,null,null,null,"Baler",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,2017,117.7,null,184.11441222222223,103.85278854700854,63.307181538461535,125.00734226495726,476.28172457264952,73.614965726495726,32.704239615384616,23.74516068376068,49.228983760683754,179.29334978632477,24.130150213675211,23.004987264957265,11.17463158119658,17.704550769230771,76.014319829059815,243.03519692307691,219.6775095726496,146.02280299145298,284.43771611111111,893.17322559829063,176.851771025641,73.970149615384614,80.338621581196577,208.99467106837608,540.15521329059823,44.29118256410257,19.885330170940172,17.302174615384615,44.293666367521361,125.7723537179487,250.65302200854697,254.6345588888889,155.63760602564102,292.95964564102565,953.88483256410257,86.150721581196592,61.012147179487179,35.600354401709396,101.39630696581195,284.15953012820512,39.527247606837605,32.264606410256405,13.8770097008547,33.543765170940176,119.21262888888889,250.65302200854697,254.6345588888889,155.63760602564102,292.95964564102565,953.88483256410257,135.00465102564104,64.241091623931624,47.520127008547014,159.39311679487182,406.15898645299148,38.09657683760684,44.753170000000004,17.153146410256408,38.566015683760682,138.56890893162392,326.97284965811957,472.32254192307693,251.97937303418803,378.35529098290601,1429.6300555982907,204.5884038034188,114.75420175213675,97.486800384615393,241.42072470085463,658.25013064102563,71.300060940170937,40.242582991452991,23.832093803418804,84.128905598290601,219.50364333333334,332.77253064102564,502.99503034188029,259.29914170940174,384.84298551282046,1479.9096882051281,223.57211333333336,234.96531961538457,121.45053576923075,262.65972773504268,842.64769645299134,65.314094700854696,49.616457094017093,38.811912222222226,61.92370303418803,215.66616705128206,326.97284965811957,472.32254192307693,251.97937303418803,378.35529098290601,1429.6300555982907,280.36676230769228,343.02070354700857,193.14552145299143,326.20783820512821,1142.7408255128205,154.2590951282051,138.48445961538462,37.085668846153837,182.60425974358975,512.43348333333324,332.77253064102564,502.99503034188029,259.29914170940174,384.84298551282046,1479.9096882051281,216.45104893162392,216.66217222222227,144.61448645299146,252.19049632478638,829.91820393162402,103.56715115384617,91.38161158119658,30.123567863247864,142.02636329059828,367.09869388888887,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"+B92+1","v":2018},null,null,294.02768111111112,160.99020239316238,97.476865170940172,197.89703739316238,750.39178606837606,117.75215247863248,50.438596025641019,36.680808888888883,78.125552735042731,282.99711012820512,38.178542350427357,35.108561324786322,16.984247777777778,27.677021495726496,117.94837294871795,384.07549025641021,338.89758987179493,224.64014880341873,449.98073017094009,1397.593959102564,283.24549047008549,114.37666363247864,126.27159820512821,334.916052991453,858.80980529914541,70.788397435897437,30.578103888888887,26.872269188034185,70.68656149572648,198.925332008547,395.37927961538463,393.63564961538458,238.90959944444444,462.62825717948721,1490.5527858547009,137.20778465811964,94.757100427350437,54.815057649572658,161.61860465811966,448.3985473931624,61.943573461538463,49.748098675213669,21.241486837606836,53.208036837606841,186.14119581196582,395.37927961538463,393.63564961538458,238.90959944444444,462.62825717948721,1490.5527858547009,215.94435303418803,99.396845213675206,73.691963632478632,255.11393294871795,644.14709482905982,60.520354102564092,67.400489572649576,26.325832435897439,61.143788760683755,215.39046487179485,508.65561833333322,727.54576222222204,381.90216226495727,589.37177803418808,2207.4753208547008,327.00762290598294,178.35695589743591,152.60488205128203,386.12959568376073,1044.0990565384616,113.94944944444444,61.913767820512803,36.747871581196577,134.53769598290594,347.14878482905976,517.26199717948714,775.78619222222233,392.76631841880339,599.00148388888886,2284.8159917094017,355.18388888888887,368.33066038461544,188.17046320512819,417.65402867521368,1329.3390411538462,104.12849072649573,76.486242478632477,58.625212094017094,98.452999914529912,337.69294521367522,508.65561833333322,727.54576222222204,381.90216226495727,589.37177803418808,2207.4753208547008,439.48169311965813,529.51708324786318,294.58156927350427,511.97397970085461,1775.5543253418803,247.63768465811967,220.50213230769231,57.477694914529913,293.27260487179484,818.89011675213669,517.26199717948714,775.78619222222233,392.76631841880339,599.00148388888886,2284.8159917094017,339.94327111111107,336.26227444444447,220.96908735042734,396.55411863247861,1293.7287515384614,165.39398585470082,144.81070692307694,45.950363247863244,224.70472769230773,580.85978371794874,null,null,null,null,null,null,"Operations/Month",{"$f":"SUM(EB73:EB92)","v":0},0,1,2,1,1,0,0,1,0,0,0,{"$f":"SUM(EN73:EN92)-SUM(EB93:EM93)","v":0}]
[null,{"$f":"+B93+1","v":2019},null,null,184.11441222222223,103.85278854700854,63.307181538461535,125.00734226495726,476.28172457264952,73.614965726495726,32.704239615384616,23.74516068376068,49.228983760683754,179.29334978632477,24.130150213675211,23.004987264957265,11.17463158119658,17.704550769230771,76.014319829059815,243.03519692307691,219.6775095726496,146.02280299145298,284.43771611111111,893.17322559829063,176.851771025641,73.970149615384614,80.338621581196577,208.99467106837608,540.15521329059823,44.29118256410257,19.885330170940172,17.302174615384615,44.293666367521361,125.7723537179487,250.65302200854697,254.6345588888889,155.63760602564102,292.95964564102565,953.88483256410257,86.150721581196592,61.012147179487179,35.600354401709396,101.39630696581195,284.15953012820512,39.527247606837605,32.264606410256405,13.8770097008547,33.543765170940176,119.21262888888889,250.65302200854697,254.6345588888889,155.63760602564102,292.95964564102565,953.88483256410257,135.00465102564104,64.241091623931624,47.520127008547014,159.39311679487182,406.15898645299148,38.09657683760684,44.753170000000004,17.153146410256408,38.566015683760682,138.56890893162392,326.97284965811957,472.32254192307693,251.97937303418803,378.35529098290601,1429.6300555982907,204.5884038034188,114.75420175213675,97.486800384615393,241.42072470085463,658.25013064102563,71.300060940170937,40.242582991452991,23.832093803418804,84.128905598290601,219.50364333333334,332.77253064102564,502.99503034188029,259.29914170940174,384.84298551282046,1479.9096882051281,223.57211333333336,234.96531961538457,121.45053576923075,262.65972773504268,842.64769645299134,65.314094700854696,49.616457094017093,38.811912222222226,61.92370303418803,215.66616705128206,326.97284965811957,472.32254192307693,251.97937303418803,378.35529098290601,1429.6300555982907,280.36676230769228,343.02070354700857,193.14552145299143,326.20783820512821,1142.7408255128205,154.2590951282051,138.48445961538462,37.085668846153837,182.60425974358975,512.43348333333324,332.77253064102564,502.99503034188029,259.29914170940174,384.84298551282046,1479.9096882051281,216.45104893162392,216.66217222222227,144.61448645299146,252.19049632478638,829.91820393162402,103.56715115384617,91.38161158119658,30.123567863247864,142.02636329059828,367.09869388888887,null,null,null,null,null,null,"Custom Cost/Month",{"$f":"EB73*$EP73+EB74*$EP74+EB75*$EP75+EB76*$EP76+EB77*$EP77+EB78*$EP78+EB79*$EP79+EB80*$EP80+EB81*$EP81+EB82*$EP82+EB83*$EP83+EB84*$EP84+EB85*$EP85+EB86*$EP86+EB87*$EP87+EB88*$EP88+EB89*$EP89+EB90*$EP90","v":0},0,17.72,26.23,5.82,5.82,0,0,0,0,0,0,{"$f":"SUM(EB94:EM94)-EO94","v":0},{"$f":"SUM(EO73:EO92)","v":55.589999999999996}]
[null,2020]
[null,2021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Offset Disc",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB96:EM96)","v":0},{"$f":"EN96*EP96","v":0},10.79]
[null,2022,171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chisel",null,null,null,null,null,null,null,null,null,null,null,null,0,0,16.64]
[null,null,{"$f":"+(C97-C92)/C92","v":0.45284621920135937},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anhy. App.",null,null,1,null,null,null,null,null,null,null,null,null,1,17.72,17.72]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sweep Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,13.17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M.B. Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,21.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Field Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0,15.39]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cultipacker",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tandem Disk",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.27]
[null,null,null,null,2.3521618376068369,4.7316455128205126,2.2726801282051285,4.3044313247863251,{"$f":"+SUM(E104:H104)","v":13.660918803418802},2.7719246153846155,5.6332661538461526,2.7744084188034193,5.0297019230769227,{"$f":"+SUM(J104:M104)","v":16.20930111111111},3.3481670085470085,5.9859662393162383,3.3730050427350426,6.8453622222222208,{"$f":"+SUM(O104:R104)","v":19.552500512820508},2.2403906837606837,4.4559433333333329,2.1211681196581198,4.0659861965811963,{"$f":"+SUM(T104:W104)","v":12.883488333333332},2.4117731196581196,4.8682547008547008,2.3372590170940168,4.2671742735042733,{"$f":"+SUM(Y104:AB104)","v":13.884461111111111},3.1444951282051283,6.4802431196581196,3.194171196581197,5.4047562393162396,{"$f":"+SUM(AD104:AG104)","v":18.223665683760686},2.2304554700854702,4.4360729059829058,2.1112329059829062,4.0560509829059823,{"$f":"+SUM(AI104:AL104)","v":12.833812264957263},2.5334794871794872,5.034669529914531,2.4713844017094018,4.4932003846153847,{"$f":"+SUM(AN104:AQ104)","v":14.532733803418806},2.7023781196581198,6.515016367521369,3.2662014957264951,5.6680394017094011,{"$f":"+SUM(AS104:AV104)","v":18.151635384615386},2.2304554700854702,4.4360729059829058,2.1112329059829062,4.0560509829059823,{"$f":"+SUM(AX104:BA104)","v":12.833812264957263},2.4614491880341882,4.9527040170940166,2.3968702991452995,4.3466559829059834,{"$f":"+SUM(BC104:BF104)","v":14.157679487179486},2.7669570085470085,5.8220352136752131,2.9706288888888888,5.3302421367521369,{"$f":"+SUM(BH104:BK104)","v":16.889863247863246},2.1981660256410254,4.3491397863247858,2.0690082478632479,4.0187939316239314,{"$f":"+SUM(BM104:BP104)","v":12.63510799145299},2.3397428205128201,4.6794856410256402,2.247842094017094,4.17775735042735,{"$f":"+SUM(BR104:BU104)","v":13.444827905982905},2.6974105128205133,5.4867217521367522,2.6775400854700857,4.696872264957265,{"$f":"+SUM(BW104:BZ104)","v":15.558544615384616},2.1956822222222221,4.3466559829059834,2.0690082478632479,4.0187939316239314,{"$f":"+SUM(CB104:CE104)","v":12.630140384615384},2.2701963247863244,4.5105870085470086,2.1609089743589744,4.100759444444444,{"$f":"+SUM(CG104:CJ104)","v":13.042451752136751},2.6328316239316245,5.265663247863249,2.5235442735042737,4.7415807264957257,{"$f":"+SUM(CL104:CO104)","v":15.163619871794875},2.1981660256410254,4.3491397863247858,2.0690082478632479,4.0187939316239314,{"$f":"+SUM(CQ104:CT104)","v":12.63510799145299},2.2180364529914529,4.4012996581196582,2.0938462820512815,4.0411481623931627,{"$f":"+SUM(CV104:CY104)","v":12.754330555555555},2.5458985042735041,5.0992484188034188,2.5185766666666667,4.4236538888888877,{"$f":"+SUM(DA104:DD104)","v":14.587377478632478},2.1956822222222221,4.3466559829059834,2.0690082478632479,4.0187939316239314,{"$f":"+SUM(DF104:DI104)","v":12.630140384615384},2.247842094017094,3.1320761111111106,2.1286195299145301,4.0908242307692309,{"$f":"+SUM(DK104:DN104)","v":11.599361965811966},2.4763520085470083,3.4400677350427351,2.4316435470085471,4.4162024786324787,{"$f":"+SUM(DP104:DS104)","v":12.764265769230768},null,null,null,null,null,null,"Springtooth",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,27.532960897435899,21.400450256410256,13.839752649572647,20.789434615384611,83.562598418803404,10.715127948717949,6.9397467521367506,4.9700906410256405,7.8910434615384615,30.516008803418803,3.8797009401709404,2.6998943162393161,2.5136090598290597,3.1916873931623932,12.284891709401709,40.682216196581201,46.255871068376067,31.469789316239311,47.065590982905981,165.47346756410255,25.603045641025645,15.849149615384617,14.644504957264958,30.021731923076924,86.118432136752148,6.4951459401709402,4.2870447008547004,3.4226811111111104,6.6168523076923078,20.821724059829059,42.756192051282049,52.611924017094019,34.087718119658128,49.385463376068373,178.84129756410258,13.43240888888889,12.535755854700854,7.9084300854700844,15.647961538461541,49.52455636752137,5.0321857264957259,4.1703059401709393,2.8538901282051281,5.1563758974358969,17.21275769230769,42.756192051282049,52.611924017094019,34.087718119658128,49.385463376068373,178.84129756410258,19.969779487179483,13.827333632478632,10.009727777777778,23.375073974358973,67.181914871794859,5.0272181196581194,5.0396371367521358,3.7505431623931624,6.2144761538461539,20.031874572649571,58.386766965811972,90.658824786324786,53.819052478632472,66.876407051282044,269.74105128205127,30.399270042735047,23.347752136752138,18.489432649572649,35.560613547008543,107.79706837606838,10.829382905982907,7.5284081623931627,5.4867217521367522,12.654978418803417,36.499491239316242,59.7851482905983,95.676107692307696,55.585036709401713,68.438719401709392,279.48501209401707,35.573032564102562,43.292693589743592,25.021835641025643,41.350359316239313,145.23792111111112,10.548713119658119,9.2422325213675212,3.9616664529914529,10.424522948717948,34.177135042735038,58.386766965811972,90.658824786324786,53.819052478632472,66.876407051282044,269.74105128205127,47.152524102564101,64.839688247863251,39.639018760683761,54.305877948717942,205.93710905982906,21.51967282051282,21.512221410256405,7.6675011538461533,25.314924444444447,76.014319829059829,59.7851482905983,95.676107692307696,55.585036709401713,68.438719401709392,279.48501209401707,35.831348119658117,39.378219401709401,29.323783162393163,41.328005085470082,145.86135576923078,16.316104658119656,16.172044059829059,8.1543266239316239,16.534679358974355,57.1771547008547,null,null,null,null,null,null,"S. Harrow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.8]
[null,null,null,null,241.43065991452988,206.82631068376068,135.65789132478631,189.13666273504273,773.05152465811955,93.112822564102558,67.735803034188024,48.359652564102554,71.04919679487179,280.25747495726495,35.185559230769236,25.881231623931626,25.13112299145299,30.073891794871798,116.27180564102565,371.84275841880338,451.08850649572639,308.62002619658119,428.55792568376069,1560.1092167948716,221.49068606837608,154.16719440170942,136.68866974358977,258.94147401709398,771.28802423076922,56.635685555555547,42.063210897435894,32.883073461538459,58.106097179487186,189.6880670940171,393.25314388888893,510.82397871794871,335.64380739316238,452.5117258547009,1692.2326558547009,119.40139794871797,120.75010320512823,77.574148376068379,138.6011983760684,456.32684790598296,45.19777081196581,40.913209914529915,28.136525128205122,46.181356965811965,160.42886282051282,393.25314388888893,510.82397871794871,335.64380739316238,452.5117258547009,1692.2326558547009,174.05997598290597,134.4085382051282,96.818657264957253,203.09067034188035,608.37784179487176,43.690102136752138,48.508680769230764,36.941608247863243,56.106635427350426,185.24702658119659,554.66559286324775,881.39006217948713,539.4026208547009,633.11652384615377,2608.5747997435897,265.6700974786325,224.49360440170938,174.59399371794871,309.76257576923075,974.52027136752145,95.05018923076922,73.220040982905985,53.814084871794876,110.70063457264955,332.78494965811961,569.09897452991447,927.57141914529916,557.62131893162393,649.26372987179491,2703.5554424786328,319.09174141025642,406.57378162393161,242.02925653846151,369.53530504273505,1337.2300846153846,94.088957307692326,89.565951282051287,38.811912222222226,94.116279145299146,316.58309995726501,554.66559286324775,881.39006217948713,539.4026208547009,633.11652384615377,2608.5747997435897,438.66203799145296,627.40625978632465,392.96502269230768,503.32040858974358,1962.3537290598288,183.62510294871794,191.24292803418803,74.156434871794872,215.46249517094017,664.48696102564099,569.09897452991447,927.57141914529916,557.62131893162393,649.26372987179491,2703.5554424786328,331.40643876068373,376.26889611111113,289.72821739316237,380.81177256410263,1378.2153248290597,144.37107371794869,148.03468376068375,81.630199358974366,142.02636329059828,516.0623201282051,null,null,null,null,null,null,"Drill",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.55]
[null,null,null,null,379.0979482051282,313.82359435897428,204.86410598290601,293.07886820512823,1190.8645167521368,146.6934299145299,102.43453679487179,73.215073376068375,110.50689790598291,432.84993799145298,54.586547735042735,39.380703205128206,37.696684487179482,46.034812564102559,177.69874799145299,575.25383940170946,682.36289423076926,465.96897277777776,663.88588059829067,2387.4715870085474,349.50094666666666,233.40797487179483,209.90622692307696,409.04516602564109,1201.8603144871795,89.108931452991442,63.493466794871793,50.001446623931628,91.187874914529914,293.79171978632473,607.02913653846156,773.87863119658107,506.07991418803419,699.43904273504268,2586.4267246581194,186.56095858974362,183.42391487179486,117.113815,216.83852226495728,703.93721072649578,70.358699444444454,61.759772008546996,42.405975769230764,71.968204059829063,246.49265128205127,607.02913653846156,773.87863119658107,506.07991418803419,699.43904273504268,2586.4267246581194,273.91135722222225,203.53775495726492,146.86481235042734,319.97349162393164,944.28741615384615,68.818741324786316,73.706866452991449,55.696807863247848,87.17653239316239,285.39894803418798,846.60191149572643,1334.6891537179488,808.50036705128207,967.49359149572649,3957.2850237606835,417.6689314957265,341.23484888888879,267.0461245726496,487.56812730769235,1513.5180322649571,149.19958756410259,110.85711418803419,81.245209829059831,173.97801047008545,515.27992205128203,868.02223217948722,1405.9519576068376,835.54153487179485,991.45981068376068,4100.9755353418805,496.95690423076928,623.03724957264956,367.13346713675219,576.28213401709399,2063.4097549572652,146.83500670940174,135.7795976923077,58.625212094017094,146.23392628205127,487.47374277777783,846.60191149572643,1334.6891537179488,808.50036705128207,967.49359149572649,3957.2850237606835,674.42465850427345,951.60966863247859,591.15514888888879,774.84731452991457,2992.0367905555554,291.223467051282,298.81148649572651,112.49890824786326,342.04208499999999,1044.5759467948717,868.02223217948722,1405.9519576068376,835.54153487179485,991.45981068376068,4100.9755353418805,510.56317935897431,573.15254170940159,436.34713320512822,587.45676559829064,2107.5196198717945,225.95656461538459,228.89738786324787,122.39934867521367,224.70472769230773,801.95802884615387,null,null,null,null,null,null,"Planter",null,null,null,1,null,null,null,null,null,null,null,null,1,20.41,20.41]
[null,null,null,null,241.43065991452988,206.82631068376068,135.65789132478631,189.13666273504273,773.05152465811955,93.112822564102558,67.735803034188024,48.359652564102554,71.04919679487179,280.25747495726495,35.185559230769236,25.881231623931626,25.13112299145299,30.073891794871798,116.27180564102565,371.84275841880338,451.08850649572639,308.62002619658119,428.55792568376069,1560.1092167948716,221.49068606837608,154.16719440170942,136.68866974358977,258.94147401709398,771.28802423076922,56.635685555555547,42.063210897435894,32.883073461538459,58.106097179487186,189.6880670940171,393.25314388888893,510.82397871794871,335.64380739316238,452.5117258547009,1692.2326558547009,119.40139794871797,120.75010320512823,77.574148376068379,138.6011983760684,456.32684790598296,45.19777081196581,40.913209914529915,28.136525128205122,46.181356965811965,160.42886282051282,393.25314388888893,510.82397871794871,335.64380739316238,452.5117258547009,1692.2326558547009,174.05997598290597,134.4085382051282,96.818657264957253,203.09067034188035,608.37784179487176,43.690102136752138,48.508680769230764,36.941608247863243,56.106635427350426,185.24702658119659,554.66559286324775,881.39006217948713,539.4026208547009,633.11652384615377,2608.5747997435897,265.6700974786325,224.49360440170938,174.59399371794871,309.76257576923075,974.52027136752145,95.05018923076922,73.220040982905985,53.814084871794876,110.70063457264955,332.78494965811961,569.09897452991447,927.57141914529916,557.62131893162393,649.26372987179491,2703.5554424786328,319.09174141025642,406.57378162393161,242.02925653846151,369.53530504273505,1337.2300846153846,94.088957307692326,89.565951282051287,38.811912222222226,94.116279145299146,316.58309995726501,554.66559286324775,881.39006217948713,539.4026208547009,633.11652384615377,2608.5747997435897,438.66203799145296,627.40625978632465,392.96502269230768,503.32040858974358,1962.3537290598288,183.62510294871794,191.24292803418803,74.156434871794872,215.46249517094017,664.48696102564099,569.09897452991447,927.57141914529916,557.62131893162393,649.26372987179491,2703.5554424786328,331.40643876068373,376.26889611111113,289.72821739316237,380.81177256410263,1378.2153248290597,144.37107371794869,148.03468376068375,81.630199358974366,142.02636329059828,516.0623201282051,null,null,null,null,null,null,"Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rotary Hoe",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprayer",null,null,null,1,1,1,null,null,null,null,null,null,3,17.46,5.82]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S. Shreader",null,null,null,null,null,null,null,null,1,null,null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dry Fert. Spdr.",null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Windrower",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baler",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operations/Month",{"$f":"SUM(EB96:EB115)","v":0},0,1,2,1,1,0,0,1,0,0,0,{"$f":"SUM(EN96:EN115)-SUM(EB116:EM116)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Custom Cost/Month",{"$f":"EB96*$EP96+EB97*$EP97+EB98*$EP98+EB99*$EP99+EB100*$EP100+EB101*$EP101+EB102*$EP102+EB103*$EP103+EB104*$EP104+EB105*$EP105+EB106*$EP106+EB107*$EP107+EB108*$EP108+EB109*$EP109+EB110*$EP110+EB111*$EP111+EB112*$EP112+EB113*$EP113","v":0},0,17.72,26.23,5.82,5.82,0,0,0,0,0,0,{"$f":"SUM(EB117:EM117)-EO117","v":0},{"$f":"SUM(EO96:EO115)","v":55.589999999999996}]
[null,null,null,null,2.3794836752136748,3.4028106837606837,2.3049695726495729,5.6282985470085469,{"$f":"+SUM(E118:H118)","v":13.715562478632478},2.5185766666666667,3.6511910256410247,2.4539977777777779,5.9412577777777775,{"$f":"+SUM(J118:M118)","v":14.565023247863248},2.9308880341880341,4.3590749999999998,2.8464387179487174,7.3396391025641039,{"$f":"+SUM(O118:R118)","v":17.476040854700855},2.3670646581196579,3.338231794871795,2.2826153418803421,5.5090759829059834,{"$f":"+SUM(T118:W118)","v":13.496987777777779},2.4068055128205126,3.4599381623931618,2.3322914102564098,5.5413654273504269,{"$f":"+SUM(Y118:AB118)","v":13.740400512820511},2.7098295299145301,3.9716016666666665,2.6452506410256409,6.0083204700854687,{"$f":"+SUM(AD118:AG118)","v":15.335002307692307},2.3645808547008542,3.3307803846153847,2.2801315384615384,5.5065921794871793,{"$f":"+SUM(AI118:AL118)","v":13.482084957264956},2.4614491880341882,3.4798085897435902,2.3794836752136748,5.6655555982905987,{"$f":"+SUM(AN118:AQ118)","v":13.986297051282051},2.7719246153846155,3.976569273504273,2.684991495726496,6.2368303846153861,{"$f":"+SUM(AS118:AV118)","v":15.67031576923077},2.3645808547008542,3.3307803846153847,2.2801315384615384,5.5065921794871793,{"$f":"+SUM(AX118:BA118)","v":13.482084957264956},2.4167407264957261,3.4673895726495725,2.3422266239316234,5.581106282051282,{"$f":"+SUM(BC118:BF118)","v":13.807463205128204},2.684991495726496,3.9691178632478632,2.5930907692307694,6.1648000854700866,{"$f":"+SUM(BH118:BK118)","v":15.412000213675217},2.3620970512820509,3.3084261538461539,2.2776477350427351,5.4991407692307694,{"$f":"+SUM(BM118:BP118)","v":13.44731170940171},2.3894188888888892,3.4028106837606837,2.3124209829059827,5.523978803418804,{"$f":"+SUM(BR118:BU118)","v":13.628629358974358},2.598058376068376,3.7753811965811965,2.3397428205128201,5.7425535042735039,{"$f":"+SUM(BW118:BZ118)","v":14.455735897435897},2.3620970512820509,3.3084261538461539,2.2776477350427351,5.4991407692307694,{"$f":"+SUM(CB118:CE118)","v":13.44731170940171},2.3844512820512818,3.3581022222222225,2.3049695726495729,5.5090759829059834,{"$f":"+SUM(CG118:CJ118)","v":13.556599059829061},2.5906069658119657,3.6660938461538461,2.5458985042735041,5.8468732478632477,{"$f":"+SUM(CL118:CO118)","v":14.649472564102563},2.3620970512820509,3.3084261538461539,2.2776477350427351,5.4991407692307694,{"$f":"+SUM(CQ118:CT118)","v":13.44731170940171},2.3745160683760682,3.3307803846153847,2.2925505555555552,5.4991407692307694,{"$f":"+SUM(CV118:CY118)","v":13.496987777777779},2.4987062393162391,3.5319684615384608,2.4614491880341882,5.5488168376068385,{"$f":"+SUM(DA118:DD118)","v":14.040940726495727},2.3620970512820509,3.3084261538461539,2.2776477350427351,5.4991407692307694,{"$f":"+SUM(DF118:DI118)","v":13.44731170940171},2.3919026923076925,1.9597208974358973,2.3099371794871795,5.5214949999999998,{"$f":"+SUM(DK118:DN118)","v":12.183055769230769},2.5334794871794872,2.0292673931623928,2.5036738461538461,5.6307823504273502,{"$f":"+SUM(DP118:DS118)","v":12.697203076923078}]
[null,null,null,null,33.146356623931624,33.528862350427353,20.926043803418803,55.607390940170937,143.20865371794872,11.052925213675213,11.842774700854701,5.3948210256410265,22.684576623931623,50.975097564102562,3.2984909401709404,3.5443874786324785,1.7784032478632477,6.2318627777777769,14.853144444444442,43.046797051282056,78.979981111111101,34.455321025641027,132.62268354700853,289.1047827350427,26.18922324786325,26.745595213675212,15.384678376068376,94.079022094017105,162.39851893162393,6.147413461538461,6.6665283760683769,2.9830479059829056,19.666755470085469,35.46374521367521,46.725309914529916,87.785064230769237,39.10003341880342,136.08013790598289,309.69054547008545,13.973878034188033,20.774531794871795,8.5914760256410272,46.203711196581189,89.543597051282035,4.5105870085470086,5.8965493162393159,2.473868205128205,14.162647094017093,27.043651623931623,46.725309914529916,87.785064230769237,39.10003341880342,136.08013790598289,309.69054547008545,21.614057350427352,22.344295555555554,12.083703632478633,71.210644017094012,127.25270055555555,5.5363978205128213,5.7400697008547006,3.1618817521367517,15.570963632478634,30.00931290598291,48.396909615384608,213.08549529914529,41.208782521367517,223.2566702991453,525.94785773504282,31.102186410256408,39.000681282051275,19.37615047008547,108.84274961538461,198.32176777777775,9.4806776495726481,10.65303286324786,15.655412948717949,36.646035641025641,72.435159102564086,50.304470641025631,216.36908341880337,43.615588034188036,223.2566702991453,533.54581239316235,32.311798675213673,84.968431153846154,20.903689572649572,130.44438794871795,268.62830735042735,8.8125345299145277,12.448822735042736,3.7033508974358984,26.842463547008546,51.8071717094017,48.396909615384608,213.08549529914529,41.208782521367517,223.2566702991453,525.94785773504282,36.492039829059834,202.58894205128203,26.181771837606838,223.2566702991453,488.51942401709402,20.012004145299144,43.382110512820518,5.7673915384615384,86.982795726495723,156.14430192307691,50.304470641025631,216.36908341880337,43.615588034188036,223.2566702991453,533.54581239316235,27.654667264957265,155.68231448717947,19.001096153846156,178.60533623931622,380.94341414529913,13.2933158974359,26.226480299145301,4.3367207692307685,54.350586410256412,98.207103376068375,null,null,null,null,null,6,"Offset Disc",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB119:EM119)","v":0},{"$f":"EN119*EP119","v":0},10.79]
[null,null,null,null,299.3951802991453,326.66734183760684,208.82825623931623,484.07589970085473,1318.966678076923,96.580212136752124,116.00603867521366,52.736114188034193,197.35805205128207,462.68041705128206,29.169787350427345,34.803053504273507,17.538135940170942,54.136979316239312,135.64795611111111,396.27096504273499,775.35897803418811,339.45396183760681,1166.6697876495728,2677.7536925641025,227.5461988034188,260.58823568376073,144.33133286324784,791.20564384615386,1423.6714111965812,53.041622008547002,65.217226367521377,28.34764841880342,167.0332961111111,313.63979290598292,434.26073833333328,859.51520547008556,387.40875444444441,1202.3670103846155,2883.5517086324789,124.99740705128204,200.68386482905981,84.638085299145288,395.98781145299142,806.30716863247858,39.793014572649575,57.445405470085468,24.207148119658118,121.29653995726493,242.7421081196581,434.26073833333328,859.51520547008556,387.40875444444441,1202.3670103846155,2883.5517086324789,191.02932094017095,217.53150341880342,118.24146175213674,600.12664683760681,1126.9289329487178,48.960732991452986,56.091732606837603,30.866225085470084,132.31220811965812,268.23089880341877,451.50826927350437,2116.5159558547002,409.18177521367528,2102.5445616239313,5079.7505619658114,272.92280346153848,375.04934863247865,183.74929311965812,921.09862743589747,1752.8200726495727,81.12598726495726,102.32276564102564,158.8019715811966,307.85998235042734,650.11070683760681,471.20483038461543,2144.8089605982905,434.04713123931623,2102.5445616239313,5152.6054838461532,285.41633465811964,807.88438380341893,199.52144482905982,1144.1590772649572,2436.9812405555558,76.150929017094001,118.60409705128204,36.129404529914524,229.44630841880337,460.33073901709395,451.50826927350437,2116.5159558547002,409.18177521367528,2102.5445616239313,5079.7505619658114,328.58732188034185,2020.7727854700856,254.01609183760684,2102.5445616239313,4705.920760811965,168.06655833333335,393.82938628205119,54.519485042735035,735.95343679487178,1352.3688664529914,471.20483038461543,2144.8089605982905,434.04713123931623,2102.5445616239313,5152.6054838461532,246.96209012820515,1554.0089955982905,183.13082606837608,1682.0366428205127,3666.1385546153842,113.15214854700852,237.32990047008551,42.21969051282052,459.8215593162393,852.52329884615392,null,null,null,null,null,null,"Chisel",null,null,null,null,null,null,null,null,null,null,null,null,0,0,16.64]
[null,null,null,null,465.12944722222221,494.31165358974363,313.46344286324785,762.11782200854691,2035.0223656837607,151.83738679487178,175.21246076923077,79.707735512820506,310.77596756410253,717.53355064102561,45.659758247863245,52.527474700854704,26.427668376068379,85.291325598290584,209.90622692307693,611.50743410256405,1170.2638511965811,511.73305076923072,1829.7881729914529,4123.2925090598292,358.48983123931623,394.31869555555556,221.25224094017094,1261.6057219230768,2235.6664896581196,83.776205512820511,98.554835854700855,43.267855555555556,265.36955726495722,490.96845418803417,667.8922555128205,1298.4355590170937,582.90892153846141,1882.7726675213676,4432.0094035897437,194.86679722222223,304.55900760683755,127.59794923076923,627.01133504273491,1254.0350891025639,62.340982008546995,86.928152051282041,36.574005341880337,192.11474303418802,377.95788243589743,667.8922555128205,1298.4355590170937,582.90892153846141,1882.7726675213676,4432.0094035897437,299.0996076923077,329.25298119658123,178.65997991452994,956.17986692307704,1763.1924357264959,76.645205897435901,84.792081111111102,46.678117649572648,210.16205867521373,418.27746333333334,693.49281735042734,3181.9384647435891,615.22568782051269,3218.8303969230769,7709.4873668376058,428.43373551282059,570.04778743589736,280.63501307692303,1465.3074079059829,2744.4239439316239,128.53185931623932,155.59538136752136,237.07406871794871,491.08767675213676,1012.2889861538461,722.7271835897435,3226.6494100854702,652.13003901709408,3218.8303969230769,7820.3370296153844,446.97781183760685,1232.721571965812,304.0423764957265,1796.3760494017095,3780.1178097008551,120.21360166666669,180.85317833333332,54.643675213675209,363.65117474358971,719.361629957265,693.49281735042734,3181.9384647435891,615.22568782051269,3218.8303969230769,7709.4873668376058,511.05000482905979,3033.7224633333335,384.92495102564101,3218.8303969230769,7148.527816111111,268.13403047008546,610.73497123931611,83.351475128205124,1170.8698992307693,2133.0903760683759,722.7271835897435,3226.6494100854702,652.13003901709408,3218.8303969230769,7820.3370296153844,385.23045884615397,2332.4205680341879,278.13630683760681,2575.0633240170937,5570.8506577350418,179.61872803418802,368.45733435897432,63.905778162393162,731.57200756410248,1343.5538481196581,null,null,null,null,null,null,"Anhy. App.",null,null,1,null,null,null,null,null,null,null,null,null,1,17.72,17.72]
[null,null,null,null,299.3951802991453,326.66734183760684,208.82825623931623,484.07589970085473,1318.966678076923,96.580212136752124,116.00603867521366,52.736114188034193,197.35805205128207,462.68041705128206,29.169787350427345,34.803053504273507,17.538135940170942,54.136979316239312,135.64795611111111,396.27096504273499,775.35897803418811,339.45396183760681,1166.6697876495728,2677.7536925641025,227.5461988034188,260.58823568376073,144.33133286324784,791.20564384615386,1423.6714111965812,53.041622008547002,65.217226367521377,28.34764841880342,167.0332961111111,313.63979290598292,434.26073833333328,859.51520547008556,387.40875444444441,1202.3670103846155,2883.5517086324789,124.99740705128204,200.68386482905981,84.638085299145288,395.98781145299142,806.30716863247858,39.793014572649575,57.445405470085468,24.207148119658118,121.29653995726493,242.7421081196581,434.26073833333328,859.51520547008556,387.40875444444441,1202.3670103846155,2883.5517086324789,191.02932094017095,217.53150341880342,118.24146175213674,600.12664683760681,1126.9289329487178,48.960732991452986,56.091732606837603,30.866225085470084,132.31220811965812,268.23089880341877,451.50826927350437,2116.5159558547002,409.18177521367528,2102.5445616239313,5079.7505619658114,272.92280346153848,375.04934863247865,183.74929311965812,921.09862743589747,1752.8200726495727,81.12598726495726,102.32276564102564,158.8019715811966,307.85998235042734,650.11070683760681,471.20483038461543,2144.8089605982905,434.04713123931623,2102.5445616239313,5152.6054838461532,285.41633465811964,807.88438380341893,199.52144482905982,1144.1590772649572,2436.9812405555558,76.150929017094001,118.60409705128204,36.129404529914524,229.44630841880337,460.33073901709395,451.50826927350437,2116.5159558547002,409.18177521367528,2102.5445616239313,5079.7505619658114,328.58732188034185,2020.7727854700856,254.01609183760684,2102.5445616239313,4705.920760811965,168.06655833333335,393.82938628205119,54.519485042735035,735.95343679487178,1352.3688664529914,471.20483038461543,2144.8089605982905,434.04713123931623,2102.5445616239313,5152.6054838461532,246.96209012820515,1554.0089955982905,183.13082606837608,1682.0366428205127,3666.1385546153842,113.15214854700852,237.32990047008551,42.21969051282052,459.8215593162393,852.52329884615392,null,null,null,null,null,null,"Sweep Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,13.17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M.B. Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,21.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Field Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0,15.39]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cultipacker",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tandem Disk",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Springtooth",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S. Harrow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drill",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planter",null,null,null,1,null,null,null,null,null,null,null,null,1,20.41,20.41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,2.5955745726495723,4.9775420512820503,2.4664167948717952,4.7465483333333323,{"$f":"+SUM(E132:H132)","v":14.786081752136749},3.0451429914529906,5.6829422222222217,2.8464387179487174,5.7897457692307688,{"$f":"+SUM(J132:M132)","v":17.364269700854699},0,0,0,0,{"$f":"+SUM(O132:R132)","v":0},2.4406068376068371,4.7516239316239322,2.3326153846153845,4.3628547008547001,{"$f":"+SUM(T132:W132)","v":13.887700854700853},2.6427668376068376,5.0967646153846147,2.52106047008547,4.8260300427350424,{"$f":"+SUM(Y132:AB132)","v":15.086621965811965},3.4673895726495725,5.715231666666666,3.1494627350427353,6.9471981623931613,{"$f":"+SUM(AD132:AG132)","v":19.279282136752137},2.4241921367521369,4.7366131196581192,2.3322914102564098,4.3367207692307685,{"$f":"+SUM(AI132:AL132)","v":13.829817435897436},2.7247323504273502,5.1836977350427347,2.5757041452991452,5.0396371367521358,{"$f":"+SUM(AN132:AQ132)","v":15.523771367521366},3.410262094017094,5.9114521367521373,2.9929831196581191,7.0092932478632486,{"$f":"+SUM(AS132:AV132)","v":19.3239905982906},2.4241921367521369,4.7366131196581192,2.3322914102564098,4.3367207692307685,{"$f":"+SUM(AX132:BA132)","v":13.829817435897436},2.752054188034188,5.215987179487179,2.5955745726495723,5.1116674358974352,{"$f":"+SUM(BC132:BF132)","v":15.675283376068375},3.3481670085470085,5.5711710683760689,2.8514063247863244,7.262641196581197,{"$f":"+SUM(BH132:BK132)","v":19.0333855982906},2.3745160683760682,4.6670666239316239,2.2925505555555552,4.2174982051282042,{"$f":"+SUM(BM132:BP132)","v":13.551631452991451},2.5285118803418802,4.917930769230769,2.4241921367521369,4.5577792735042726,{"$f":"+SUM(BR132:BU132)","v":14.428414059829059},2.9408232478632477,5.5786224786324787,2.7023781196581198,5.7822943589743581,{"$f":"+SUM(BW132:BZ132)","v":17.004118205128204},2.3745160683760682,4.6645828205128197,2.2925505555555552,4.2174982051282042,{"$f":"+SUM(CB132:CE132)","v":13.549147649572646},2.444062564102564,4.7987082051282055,2.3571294444444439,4.3590749999999998,{"$f":"+SUM(CG132:CJ132)","v":13.958975213675213},3.0178211538461541,5.4271104700854709,2.7446027777777777,5.8443894444444444,{"$f":"+SUM(CL132:CO132)","v":17.033923846153847},2.3745160683760682,4.6670666239316239,2.2925505555555552,4.2174982051282042,{"$f":"+SUM(CQ132:CT132)","v":13.551631452991451},2.3869350854700855,4.7068074786324798,2.3074533760683762,4.2299172222222223,{"$f":"+SUM(CV132:CY132)","v":13.631113162393163},2.752054188034188,5.350112564102564,2.6377992307692311,4.9949286752136759,{"$f":"+SUM(DA132:DD132)","v":15.734894658119657},2.3745160683760682,4.6645828205128197,2.2925505555555552,4.2174982051282042,{"$f":"+SUM(DF132:DI132)","v":13.549147649572646},2.4068055128205126,3.3531346153846151,2.3298076068376066,4.2696580769230774,{"$f":"+SUM(DK132:DN132)","v":12.359405811965813},2.7917950427350431,3.7878002136752138,2.598058376068376,5.3128555128205122,{"$f":"+SUM(DP132:DS132)","v":14.490509145299145},null,null,null,null,null,null,"Rotary Hoe",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,6.954649572649573,11.008216752136752,5.081861794871795,8.0698773076923072,31.114605427350426,2.6377992307692311,3.4798085897435902,1.8429821367521362,3.0674972222222228,11.02808717948718,0,0,0,0,0,17.190403461538462,24.527558760683757,12.34201918803419,19.962328076923079,74.022309487179484,6.0281908974358975,7.7469828632478634,4.1529193162393154,7.0142608547008534,24.942353931623931,1.6194398290598291,4.7366131196581192,1.1822904273504271,1.8777553846153845,9.4160987606837594,18.59872,28.548836495726491,13.534244829059828,21.581767905982904,82.263569230769221,4.744064529914529,6.58953047008547,3.3804564529914529,5.5115597863247858,20.225611239316237,1.7063729487179484,2.9085338034188037,1.4083165384615381,2.3372590170940168,8.3604823076923065,18.59872,28.548836495726491,13.534244829059828,21.581767905982904,82.263569230769221,4.4236538888888877,6.2989254700854707,3.1743007692307694,5.1389892735042739,19.035869401709398,1.9696561111111111,4.4186862820512811,1.8106926923076918,2.3223561965811967,10.521391282051281,36.335560213675208,51.044644059829061,25.985551367521371,42.202303888888885,155.56805952991451,9.4955804700854696,12.086187435897433,6.5001135470085467,11.050441410256409,39.132322863247857,3.0376915811965812,4.0212777350427347,2.3720322649572645,3.4028106837606837,12.833812264957265,36.896899786324788,54.559225897435894,26.693435341880342,42.830706153846158,160.98026717948719,16.452713846153845,19.910168205128201,10.826899102564104,19.182413803418804,66.372194957264952,2.6775400854700857,5.081861794871795,2.1584251709401712,3.8498952991452993,13.76772235042735,36.335560213675208,51.044644059829061,25.985551367521371,42.202303888888885,155.56805952991451,31.822489401709397,37.299275940170936,20.287706324786321,37.152731538461531,126.56220320512818,4.8334814529914523,5.5984929059829049,3.0426591880341878,5.6456851709401707,19.120318717948717,36.896899786324788,54.559225897435894,26.693435341880342,42.830706153846158,160.98026717948719,24.698941196581202,23.919026923076924,15.27042341880342,28.871730940170938,92.760122478632482,3.9840206837606833,4.1355326923076916,3.112205683760684,4.4882327777777773,15.719991837606837,null,null,null,null,null,null,"Sprayer",null,null,null,1,1,1,null,null,null,null,null,null,3,17.46,5.82]
[null,null,null,null,62.852645512820516,100.88215965811965,49.427688034188037,72.651250000000005,285.81374320512816,23.628421923076921,32.272057820512821,17.806386709401707,27.371513675213674,101.07838012820513,0,0,0,0,0,154.81049948717947,226.72654367521366,119.76403324786327,179.10209692307691,680.40317333333337,53.866244743589732,71.841530085470083,40.036427307692307,62.445301752136743,228.18950388888885,14.627118333333335,46.931465598290593,11.512428846153846,16.907249871794871,89.978262649572656,167.92001393162391,262.35421991452995,131.58445371794872,194.13655901709402,755.99524658119651,42.666775128205131,61.012147179487179,32.776269914529912,49.380495769230777,185.835687991453,15.806924957264957,28.176265982905981,13.944072393162392,21.996563076923078,79.92382641025641,167.92001393162391,262.35421991452995,131.58445371794872,194.13655901709402,755.99524658119651,39.840206837606836,58.227803547008541,30.804130000000001,46.094423846153845,174.96656423076922,18.698072136752135,42.537617350427354,18.154119188034187,22.023884914529916,101.41369358974359,326.97284965811957,472.32254192307693,251.97937303418803,378.35529098290601,1429.6300555982907,84.739921239316232,112.03443700854703,62.619167991452983,98.264230854700841,357.65775709401709,28.10175188034188,38.575950897435902,23.389976794871796,31.241279401709399,121.30895897435897,332.77253064102564,502.99503034188029,259.29914170940174,384.84298551282046,1479.9096882051281,145.77939025641027,183.88838611111109,103.63669764957264,169.36558752136753,602.67006153846148,24.691489786324784,49.581683846153844,21.276260085470089,36.211370042735041,131.76080376068376,326.97284965811957,472.32254192307693,251.97937303418803,378.35529098290601,1429.6300555982907,280.36676230769228,343.02070354700857,193.14552145299143,326.20783820512821,1142.7408255128205,42.487941282051288,51.399827948717942,28.901536581196577,49.464945085470085,172.2542508974359,332.77253064102564,502.99503034188029,259.29914170940174,384.84298551282046,1479.9096882051281,216.45104893162392,216.66217222222227,144.61448645299146,252.19049632478638,829.91820393162402,36.494523632478632,39.050357350427348,30.57313628205128,40.816341581196582,146.93435884615383,null,null,null,null,null,null,"S. Shreader",null,null,null,null,null,null,null,null,1,null,null,null,1,0]
[null,null,null,null,97.630860982905986,155.92324341880342,74.834513205128204,113.00312034188032,441.39173794871795,36.814934273504271,49.671100769230776,27.018813589743587,42.704032179487179,156.2088808119658,0,0,0,0,0,240.7625167948718,349.35936987179485,181.47909679487177,278.91125350427347,1050.512236965812,84.012166837606827,110.57892820512819,60.801023888888878,97.519089829059808,352.91120876068368,22.72183367521367,70.609563589743587,17.431332393162396,26.298510598290598,137.06124025641026,260.90864632478633,405.09343478632474,199.25567786324783,302.0478823504273,1167.3056413247862,66.392065384615378,93.959799529914505,49.683519786324787,76.938294700854698,286.97367940170932,24.333822094017091,42.718935000000009,20.990622692307692,33.68782576923077,121.73120555555556,260.90864632478633,405.09343478632474,199.25567786324783,302.0478823504273,1167.3056413247862,61.963443888888882,89.717463290598289,46.680601452991453,71.784402606837617,270.14591123931626,28.546352692307693,64.628564957264956,27.212550256410253,33.630698290598282,154.01816619658118,508.65561833333322,727.54576222222204,381.90216226495727,589.37177803418808,2207.4753208547008,132.21533978632479,172.46537418803422,95.124703333333329,153.51892170940172,553.32433901709408,43.29020978632478,58.677371965811972,35.250138119658111,48.252849017094022,185.47056888888886,517.26199717948714,775.78619222222233,392.76631841880339,599.00148388888886,2284.8159917094017,228.04544329059829,283.44171094017088,157.77367696581197,265.28014034188033,934.54097153846146,38.084157820512829,74.993476623931628,32.063418333333331,55.455878931623943,200.59693170940173,508.65561833333322,727.54576222222204,381.90216226495727,589.37177803418808,2207.4753208547008,439.48169311965813,529.51708324786318,294.58156927350427,511.97397970085461,1775.5543253418803,66.655348547008529,79.399743888888892,44.112348717948727,77.695854743589734,267.86329589743588,517.26199717948714,775.78619222222233,392.76631841880339,599.00148388888886,2284.8159917094017,339.94327111111107,336.26227444444447,220.96908735042734,396.55411863247861,1293.7287515384614,56.417110854700844,59.728020811965813,46.139132307692307,63.262473076923072,225.54673705128204,null,null,null,null,null,null,"Dry Fert. Spdr.",null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.6]
[null,null,null,null,62.852645512820516,100.88215965811965,49.427688034188037,72.651250000000005,285.81374320512816,23.628421923076921,32.272057820512821,17.806386709401707,27.371513675213674,101.07838012820513,0,0,0,0,0,154.81049948717947,226.72654367521366,119.76403324786327,179.10209692307691,680.40317333333337,53.866244743589732,71.841530085470083,40.036427307692307,62.445301752136743,228.18950388888885,14.627118333333335,46.931465598290593,11.512428846153846,16.907249871794871,89.978262649572656,167.92001393162391,262.35421991452995,131.58445371794872,194.13655901709402,755.99524658119651,42.666775128205131,61.012147179487179,32.776269914529912,49.380495769230777,185.835687991453,15.806924957264957,28.176265982905981,13.944072393162392,21.996563076923078,79.92382641025641,167.92001393162391,262.35421991452995,131.58445371794872,194.13655901709402,755.99524658119651,39.840206837606836,58.227803547008541,30.804130000000001,46.094423846153845,174.96656423076922,18.698072136752135,42.537617350427354,18.154119188034187,22.023884914529916,101.41369358974359,326.97284965811957,472.32254192307693,251.97937303418803,378.35529098290601,1429.6300555982907,84.739921239316232,112.03443700854703,62.619167991452983,98.264230854700841,357.65775709401709,28.10175188034188,38.575950897435902,23.389976794871796,31.241279401709399,121.30895897435897,332.77253064102564,502.99503034188029,259.29914170940174,384.84298551282046,1479.9096882051281,145.77939025641027,183.88838611111109,103.63669764957264,169.36558752136753,602.67006153846148,24.691489786324784,49.581683846153844,21.276260085470089,36.211370042735041,131.76080376068376,326.97284965811957,472.32254192307693,251.97937303418803,378.35529098290601,1429.6300555982907,280.36676230769228,343.02070354700857,193.14552145299143,326.20783820512821,1142.7408255128205,42.487941282051288,51.399827948717942,28.901536581196577,49.464945085470085,172.2542508974359,332.77253064102564,502.99503034188029,259.29914170940174,384.84298551282046,1479.9096882051281,216.45104893162392,216.66217222222227,144.61448645299146,252.19049632478638,829.91820393162402,36.494523632478632,39.050357350427348,30.57313628205128,40.816341581196582,146.93435884615383,null,null,null,null,null,null,"Windrower",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baler",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operations/Month",{"$f":"SUM(EB119:EB138)","v":0},0,1,2,1,1,0,0,1,0,0,0,{"$f":"SUM(EN119:EN138)-SUM(EB139:EM139)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Custom Cost/Month",{"$f":"EB119*$EP119+EB120*$EP120+EB121*$EP121+EB122*$EP122+EB123*$EP123+EB124*$EP124+EB125*$EP125+EB126*$EP126+EB127*$EP127+EB128*$EP128+EB129*$EP129+EB130*$EP130+EB131*$EP131+EB132*$EP132+EB133*$EP133+EB134*$EP134+EB135*$EP135+EB136*$EP136","v":0},0,17.72,26.23,5.82,5.82,0,0,0,0,0,0,{"$f":"SUM(EB140:EM140)-EO140","v":0},{"$f":"SUM(EO119:EO138)","v":55.589999999999996}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Offset Disc",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB142:EM142)","v":0},{"$f":"EN142*EP142","v":0},10.79]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chisel",null,null,null,null,null,null,null,null,null,null,null,null,0,0,16.64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anhy. App.",null,null,1,null,null,null,null,null,null,null,null,null,1,17.72,17.72]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sweep Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,13.17]
[null,null,null,null,2.4887710256410251,4.7862891880341882,2.3322914102564098,4.6273257692307697,{"$f":"+SUM(E146:H146)","v":14.234677393162393},3.1047542735042732,5.7897457692307688,2.9209528205128201,5.8543246581196584,{"$f":"+SUM(J146:M146)","v":17.669777521367521},0,0,0,0,{"$f":"+SUM(O146:R146)","v":0},2.2751639316239318,4.4708461538461535,2.1410385470085473,4.17775735042735,{"$f":"+SUM(T146:W146)","v":13.064805982905984},2.5632851282051283,4.9527040170940166,2.4192245299145294,4.7366131196581192,{"$f":"+SUM(Y146:AB146)","v":14.671826794871794},3.6511910256410247,5.7897457692307688,3.3829402564102562,7.1533538461538457,{"$f":"+SUM(AD146:AG146)","v":19.977230897435895},2.2627449145299146,4.4484919230769231,2.1286195299145301,4.1554031196581196,{"$f":"+SUM(AI146:AL146)","v":12.995259487179487},2.6651210683760684,5.0793779914529908,2.5011900427350424,4.9725744444444437,{"$f":"+SUM(AN146:AQ146)","v":15.218263547008545},3.410262094017094,5.9338063675213677,2.9929831196581191,7.0266798717948715,{"$f":"+SUM(AS146:AV146)","v":19.363731452991452},2.2627449145299146,4.4484919230769231,2.1286195299145301,4.1554031196581196,{"$f":"+SUM(AX146:BA146)","v":12.995259487179487},2.6998943162393161,5.1240864529914534,2.5309956837606835,5.0545399572649572,{"$f":"+SUM(BC146:BF146)","v":15.40951641025641},3.3481670085470085,5.5761386752136746,2.8514063247863244,7.2676088034188044,{"$f":"+SUM(BH146:BK146)","v":19.043320811965813},2.1981660256410254,4.3491397863247858,2.0690082478632479,4.0187939316239314,{"$f":"+SUM(BM146:BP146)","v":12.63510799145299},2.4068055128205126,4.7018398717948715,2.2701963247863244,4.4211700854700853,{"$f":"+SUM(BR146:BU146)","v":13.800011794871793},2.9408232478632477,5.5513006410256409,2.6775400854700857,5.7624239316239301,{"$f":"+SUM(BW146:BZ146)","v":16.932087905982904},2.1956822222222221,4.3466559829059834,2.0690082478632479,4.0187939316239314,{"$f":"+SUM(CB146:CE146)","v":12.630140384615384},2.2950343589743585,4.5304574358974357,2.1683603846153843,4.1926601709401705,{"$f":"+SUM(CG146:CJ146)","v":13.18651235042735},3.0178211538461541,5.3352097435897443,2.7446027777777777,5.7723591452991441,{"$f":"+SUM(CL146:CO146)","v":16.86999282051282},2.1981660256410254,4.3491397863247858,2.0690082478632479,4.0187939316239314,{"$f":"+SUM(CQ146:CT146)","v":12.63510799145299},2.2180364529914529,4.4012996581196582,2.0938462820512815,4.0411481623931627,{"$f":"+SUM(CV146:CY146)","v":12.754330555555555},2.7272161538461543,5.3078879059829056,2.6079935897435895,4.9700906410256405,{"$f":"+SUM(DA146:DD146)","v":15.613188290598289},2.1956822222222221,4.3466559829059834,2.0690082478632479,4.0187939316239314,{"$f":"+SUM(DF146:DI146)","v":12.630140384615384},2.247842094017094,3.1320761111111106,2.1286195299145301,4.0908242307692309,{"$f":"+SUM(DK146:DN146)","v":11.599361965811966},2.7917950427350431,3.7182537179487185,2.598058376068376,5.2582118376068374,{"$f":"+SUM(DP146:DS146)","v":14.366318974358975},null,null,null,null,null,null,"M.B. Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,21.8]
[null,null,null,null,11.34849782051282,18.901744017094014,10.628194829059829,12.985324273504274,53.863760940170941,4.1678221367521369,6.2293789743589745,3.7753811965811965,4.7788377777777784,18.951420085470087,0,0,0,0,0,27.701859529914529,43.411916153846157,25.612980854700854,31.723137264957263,128.4498938034188,9.4310015811965808,13.859623076923077,8.4474154273504265,10.821931495726496,42.559971581196578,2.6427668376068376,5.1538920940170936,2.4763520085470083,3.0227887606837607,13.295799700854701,30.262660854700858,49.504685940170937,28.258231495726495,34.634154871794877,142.65973316239317,7.6054060683760678,11.728519743589745,6.9943904273504263,8.7131823931623948,35.041498632478635,1.7063729487179484,5.4593999145299144,1.4083165384615381,4.3938482478632475,12.967937649572647,30.262660854700858,49.504685940170937,28.258231495726495,34.634154871794877,142.65973316239317,7.1260320085470088,11.154761153846152,6.5870466666666667,8.1617780341880355,33.029617863247864,1.9696561111111111,6.4305670512820514,1.8106926923076918,4.4832651709401707,14.694181025641026,58.386766965811972,90.658824786324786,53.819052478632472,66.876407051282044,269.74105128205127,14.791049358974361,21.599154529914529,13.186512350427352,16.976796367521366,66.553512606837614,3.0376915811965812,7.0962263675213668,5.1687949145299141,5.8816464957264953,21.184359358974358,59.7851482905983,95.676107692307696,55.585036709401713,68.438719401709392,279.48501209401707,24.92496730769231,35.130915555555553,21.522156623931622,28.663091452991448,110.24113094017093,2.6775400854700857,9.2794895726495721,2.1584251709401712,7.2328355555555541,21.348290384615385,58.386766965811972,90.658824786324786,53.819052478632472,66.876407051282044,269.74105128205127,47.152524102564101,64.839688247863251,39.639018760683761,54.305877948717942,205.93710905982906,7.098710170940171,9.6694467094017078,5.9015169230769224,8.1816484615384617,30.851322264957261,59.7851482905983,95.676107692307696,55.585036709401713,68.438719401709392,279.48501209401707,35.831348119658117,39.378219401709401,29.323783162393163,41.328005085470082,145.86135576923078,3.9840206837606833,7.8637216239316237,3.112205683760684,7.493634914529915,22.453582905982906,null,null,null,null,null,null,"Field Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0,15.39]
[null,null,null,null,108.21931495726497,182.38816884615383,106.69922726495726,123.41274047008545,520.7194515384615,39.432863076923077,60.666898504273504,37.756295769230768,45.05371021367521,182.90976756410257,0,0,0,0,0,263.36016029914532,421.742369102564,256.79050025641033,300.55511649572651,1242.448146153846,88.999644102564105,134.96242636752137,84.387221153846156,101.75645846153846,410.10575008547011,25.203153290598291,51.24831594017094,24.860388418803421,28.740089358974355,130.05194700854702,288.36709311965808,478.74565756410249,283.62799619658119,328.90276491453,1379.6435117948718,72.211616794871802,114.08854243589745,70.068094444444441,82.434951666666663,338.80320534188036,15.806924957264957,54.507066025641031,13.944072393162392,43.215695683760693,127.47375905982906,288.36709311965808,478.74565756410249,283.62799619658119,328.90276491453,1379.6435117948718,67.748222051282056,108.36585935897436,66.034397692307678,77.318316623931622,319.46679572649566,18.698072136752135,63.322084358974358,18.154119188034187,44.355761452991452,144.53003713675213,554.66559286324775,881.39006217948713,539.4026208547009,633.11652384615377,2608.5747997435897,139.42333730769232,210.27631363247866,131.6465488034188,159.44776047008546,640.79396021367518,28.10175188034188,70.336345213675216,52.264191538461539,56.83438982905983,207.53667846153846,569.09897452991447,927.57141914529916,557.62131893162393,649.26372987179491,2703.5554424786328,233.2589466666667,341.05104743589743,214.06411384615382,267.24234504273505,1055.6164529914529,24.691489786324784,92.924053504273502,21.276260085470089,71.138613717948701,210.03041709401708,554.66559286324775,881.39006217948713,539.4026208547009,633.11652384615377,2608.5747997435897,438.66203799145296,627.40625978632465,392.96502269230768,503.32040858974358,1962.3537290598288,65.882885683760676,93.428265598290579,58.431475427350428,75.639265512820515,293.38189222222218,569.09897452991447,927.57141914529916,557.62131893162393,649.26372987179491,2703.5554424786328,331.40643876068373,376.26889611111113,289.72821739316237,380.81177256410263,1378.2153248290597,36.494523632478632,77.554277948717953,30.57313628205128,71.848981495726505,216.47091935897436,null,null,null,null,null,null,"Cultipacker",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,164.96677166666666,276.89688893162395,159.83523380341879,188.34432944444441,790.04322384615375,60.271973760683757,91.813793376068389,56.628234145299146,68.950382905982906,277.66438418803421,0,0,0,0,0,401.8744255555556,638.8069174786325,384.85540452991449,459.17577042735041,1884.7125179914531,136.15713581196582,204.26550935897436,126.62678209401709,155.86611594017091,622.91554320512819,38.416987478632478,77.015292606837605,37.242148461538456,43.859000769230775,196.53342931623934,439.67791358974358,726.26660346153847,424.92163747863242,502.07105547008547,2092.9372100000001,110.23864713675214,172.73610876068375,105.03507897435895,126.00086363247863,514.01069850427348,24.333822094017091,81.796614188034184,20.990622692307692,65.179969316239323,192.30102829059831,439.67791358974358,726.26660346153847,424.92163747863242,502.07105547008547,2092.9372100000001,103.38583350427352,164.13469752136751,98.967147222222223,118.12969059829061,484.61736884615391,28.546352692307693,95.477403418803419,27.212550256410253,66.774571111111101,218.01087747863247,846.60191149572643,1334.6891537179488,808.50036705128207,967.49359149572649,3957.2850237606835,213.37610029914526,318.27705388888882,197.57662675213675,244.32925850427347,973.55903944444412,43.29020978632478,105.81499324786323,78.108166111111103,86.240138504273489,313.4535076495726,868.02223217948722,1405.9519576068376,835.54153487179485,991.45981068376068,4100.9755353418805,357.88378320512817,516.70562521367515,321.67241316239318,410.55283470085476,1606.8146562820511,38.084157820512829,139.32398517094018,32.063418333333331,107.29782388888889,316.76938521367526,846.60191149572643,1334.6891537179488,808.50036705128207,967.49359149572649,3957.2850237606835,674.42465850427345,951.60966863247859,591.15514888888879,774.84731452991457,2992.0367905555554,101.37643653846152,141.77549914529914,87.941543846153834,116.54254021367521,447.63601974358971,868.02223217948722,1405.9519576068376,835.54153487179485,991.45981068376068,4100.9755353418805,510.56317935897431,573.15254170940159,436.34713320512822,587.45676559829064,2107.5196198717945,56.417110854700844,116.87785367521366,46.139132307692307,109.31715606837605,328.75125290598282,null,null,null,null,null,null,"Tandem Disk",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.27]
[null,null,null,null,108.21931495726497,182.38816884615383,106.69922726495726,123.41274047008545,520.7194515384615,39.432863076923077,60.666898504273504,37.756295769230768,45.05371021367521,182.90976756410257,0,0,0,0,0,263.36016029914532,421.742369102564,256.79050025641033,300.55511649572651,1242.448146153846,88.999644102564105,134.96242636752137,84.387221153846156,101.75645846153846,410.10575008547011,25.203153290598291,51.24831594017094,24.860388418803421,28.740089358974355,130.05194700854702,288.36709311965808,478.74565756410249,283.62799619658119,328.90276491453,1379.6435117948718,72.211616794871802,114.08854243589745,70.068094444444441,82.434951666666663,338.80320534188036,15.806924957264957,54.507066025641031,13.944072393162392,43.215695683760693,127.47375905982906,288.36709311965808,478.74565756410249,283.62799619658119,328.90276491453,1379.6435117948718,67.748222051282056,108.36585935897436,66.034397692307678,77.318316623931622,319.46679572649566,18.698072136752135,63.322084358974358,18.154119188034187,44.355761452991452,144.53003713675213,554.66559286324775,881.39006217948713,539.4026208547009,633.11652384615377,2608.5747997435897,139.42333730769232,210.27631363247866,131.6465488034188,159.44776047008546,640.79396021367518,28.10175188034188,70.336345213675216,52.264191538461539,56.83438982905983,207.53667846153846,569.09897452991447,927.57141914529916,557.62131893162393,649.26372987179491,2703.5554424786328,233.2589466666667,341.05104743589743,214.06411384615382,267.24234504273505,1055.6164529914529,24.691489786324784,92.924053504273502,21.276260085470089,71.138613717948701,210.03041709401708,554.66559286324775,881.39006217948713,539.4026208547009,633.11652384615377,2608.5747997435897,438.66203799145296,627.40625978632465,392.96502269230768,503.32040858974358,1962.3537290598288,65.882885683760676,93.428265598290579,58.431475427350428,75.639265512820515,293.38189222222218,569.09897452991447,927.57141914529916,557.62131893162393,649.26372987179491,2703.5554424786328,331.40643876068373,376.26889611111113,289.72821739316237,380.81177256410263,1378.2153248290597,36.494523632478632,77.554277948717953,30.57313628205128,71.848981495726505,216.47091935897436,null,null,null,null,null,null,"Springtooth",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S. Harrow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drill",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planter",null,null,null,1,null,null,null,null,null,null,null,null,1,20.41,20.41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rotary Hoe",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprayer",null,null,null,1,1,1,null,null,null,null,null,null,3,17.46,5.82]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S. Shreader",null,null,null,null,null,null,null,null,1,null,null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dry Fert. Spdr.",null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Windrower",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,2.5285118803418802,3.410262094017094,2.3844512820512818,5.8717112820512822,{"$f":"+SUM(E160:H160)","v":14.194936538461537},2.5185766666666667,3.6511910256410247,2.4539977777777779,5.9412577777777775,{"$f":"+SUM(J160:M160)","v":14.565023247863248},2.9308880341880341,4.3590749999999998,2.8464387179487174,7.3396391025641039,{"$f":"+SUM(O160:R160)","v":17.476040854700855},2.4068055128205126,3.338231794871795,2.3074533760683762,5.5960091025641026,{"$f":"+SUM(T160:W160)","v":13.648499786324788},2.5732203418803419,3.4698733760683753,2.4316435470085471,5.9040007264957257,{"$f":"+SUM(Y160:AB160)","v":14.37873799145299},3.3407155982905978,4.0113425213675216,2.9904993162393154,7.4042179914529918,{"$f":"+SUM(AD160:AG160)","v":17.746775427350428},2.3993541025641028,3.3307803846153847,2.3000019658119655,5.5835900854700862,{"$f":"+SUM(AI160:AL160)","v":13.613726538461538},2.6303478205128199,3.4872599999999996,2.4589653846153845,6.0629641452991452,{"$f":"+SUM(AN160:AQ160)","v":14.63953735042735},3.410262094017094,4.0088587179487183,2.9929831196581191,7.7221448290598289,{"$f":"+SUM(AS160:AV160)","v":18.134248760683761},2.3993541025641028,3.3307803846153847,2.3000019658119655,5.5835900854700862,{"$f":"+SUM(AX160:BA160)","v":13.613726538461538},2.6502182478632474,3.4971952136752131,2.4689005982905985,6.1176078205128208,{"$f":"+SUM(BC160:BF160)","v":14.733921880341882},3.2984909401709404,3.9517312393162394,2.6700886752136754,7.9655575641025633,{"$f":"+SUM(BH160:BK160)","v":17.885868418803419},2.3620970512820509,3.3084261538461539,2.2776477350427351,5.4991407692307694,{"$f":"+SUM(BM160:BP160)","v":13.44731170940171},2.4838034188034186,3.4052944871794866,2.3670646581196579,5.7226830769230768,{"$f":"+SUM(BR160:BU160)","v":13.978845641025639},2.9408232478632477,3.7952516239316241,2.4713844017094018,6.67646358974359,{"$f":"+SUM(BW160:BZ160)","v":15.883922863247864},2.3620970512820509,3.3084261538461539,2.2776477350427351,5.4991407692307694,{"$f":"+SUM(CB160:CE160)","v":13.44731170940171},2.4192245299145294,3.3655536324786324,2.32484,5.5835900854700862,{"$f":"+SUM(CG160:CJ160)","v":13.693208247863247},3.0178211538461541,3.7406079487179489,2.7446027777777777,6.8056213675213675,{"$f":"+SUM(CL160:CO160)","v":16.308653247863248},2.3620970512820509,3.3084261538461539,2.2776477350427351,5.4991407692307694,{"$f":"+SUM(CQ160:CT160)","v":13.44731170940171},2.3745160683760682,3.3307803846153847,2.2925505555555552,5.4991407692307694,{"$f":"+SUM(CV160:CY160)","v":13.496987777777779},2.6725724786324787,3.5890959401709397,2.5384470940170942,5.9685796153846153,{"$f":"+SUM(DA160:DD160)","v":14.768695128205128},2.3620970512820509,3.3084261538461539,2.2776477350427351,5.4991407692307694,{"$f":"+SUM(DF160:DI160)","v":13.44731170940171},2.3919026923076925,1.9597208974358973,2.3099371794871795,5.5214949999999998,{"$f":"+SUM(DK160:DN160)","v":12.183055769230769},2.7917950427350431,2.0938462820512815,2.598058376068376,6.2989254700854707,{"$f":"+SUM(DP160:DS160)","v":13.782625170940172},null,null,null,null,null,null,"Baler",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,9.6868333333333343,41.082108547008545,8.5293809401709417,41.536644572649571,100.8349673931624,11.052925213675213,11.842774700854701,5.3948210256410265,22.684576623931623,50.975097564102562,3.2984909401709404,3.5443874786324785,1.7784032478632477,6.2318627777777769,14.853144444444442,23.077017564102569,100.74058286324787,19.773559017094019,105.06240081196582,248.65356025641029,7.54082717948718,36.092147478632477,6.060480341880341,38.826815042735042,88.520270042735035,1.8082088888888885,8.9193380769230757,1.4207355555555554,9.6545438888888881,21.802826410256408,25.68252735042735,109.40160538461539,22.475937136752137,111.62957705128206,269.18964692307696,6.2790550427350436,27.850887735042733,5.320306923076922,29.279074700854707,68.729324401709405,1.7063729487179484,7.8388835897435891,1.4083165384615381,8.3455794871794868,19.299152564102563,25.68252735042735,109.40160538461539,22.475937136752137,111.62957705128206,269.18964692307696,5.9338063675213677,25.930907692307695,5.0793779914529908,27.061038247863245,64.005130299145293,2.2006498290598291,7.426572222222223,3.0501105982905981,7.5681490170940178,20.245481666666667,48.396909615384608,213.08549529914529,41.208782521367517,223.2566702991453,525.94785773504282,11.775712008547007,57.092705384615385,9.3813255128205117,61.588389572649575,139.83813247863247,3.0376915811965812,14.001199871794871,6.1027049999999985,15.136298034188036,38.277894487179488,50.304470641025631,216.36908341880337,43.615588034188036,223.2566702991453,533.54581239316235,19.44818076923077,102.07438529914529,14.609731709401707,111.62957705128206,247.76187482905982,2.6775400854700857,13.196447564102563,2.1584251709401712,13.737916709401707,31.770329529914527,48.396909615384608,213.08549529914529,41.208782521367517,223.2566702991453,525.94785773504282,36.492039829059834,202.58894205128203,26.181771837606838,223.2566702991453,488.51942401709402,5.4842379487179489,31.087283589743592,3.8647981196581203,34.346033675213675,74.782353333333333,50.304470641025631,216.36908341880337,43.615588034188036,223.2566702991453,533.54581239316235,27.654667264957265,155.68231448717947,19.001096153846156,178.60533623931622,380.94341414529913,3.9840206837606833,18.757683418803417,3.112205683760684,21.51967282051282,47.373582606837601,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,91.056233333333324,406.02982867521365,85.033010042735029,391.17171662393162,973.29078867521355,96.580212136752124,116.00603867521366,52.736114188034193,197.35805205128207,462.68041705128206,29.169787350427345,34.803053504273507,17.538135940170942,54.136979316239312,135.64795611111111,215.60158816239314,1000.0512867094018,196.50362367521367,989.43302709401723,2401.5895256410258,69.481916837606832,359.48335260683757,59.750375042735044,365.66057170940161,854.37621619658103,16.574420213675211,88.872970128205125,13.97139423076923,90.919624145299139,210.33840871794871,241.0705084188034,1082.7371025213674,223.92481341880335,1051.2722808119656,2599.0047051709398,58.515924743589743,276.74289311965811,52.780822649572649,275.74440414529914,663.78404465811968,15.806924957264957,77.996394957264968,13.944072393162392,78.599959188034191,186.34735149572651,241.0705084188034,1082.7371025213674,223.92481341880335,1051.2722808119656,2599.0047051709398,55.418621880341881,257.43132153846159,50.468401666666665,254.85313358974361,618.17147867521373,21.089974829059827,73.903086923076927,30.953158205128201,71.272739102564117,197.21895905982907,451.50826927350437,2116.5159558547002,409.18177521367528,2102.5445616239313,5079.7505619658114,108.29631286324783,568.77856388888893,92.352778717948723,580.01280675213684,1349.4404622222223,28.10175188034188,139.66675004273503,61.906316410256402,142.54547820512823,372.22029653846153,471.20483038461543,2144.8089605982905,434.04713123931623,2102.5445616239313,5152.6054838461532,176.71019423076922,1017.7781917094018,142.67960358974361,1051.2722808119656,2388.44027034188,24.691489786324784,131.5919051282051,21.276260085470089,129.38628769230766,306.94594269230765,451.50826927350437,2116.5159558547002,409.18177521367528,2102.5445616239313,5079.7505619658114,328.58732188034185,2020.7727854700856,254.01609183760684,2102.5445616239313,4705.920760811965,49.214080940170938,310.12769487179486,37.391176666666667,323.46820303418804,720.20115551282049,471.20483038461543,2144.8089605982905,434.04713123931623,2102.5445616239313,5152.6054838461532,246.96209012820515,1554.0089955982905,183.13082606837608,1682.0366428205127,3666.1385546153842,36.494523632478632,187.22910170940173,30.57313628205128,202.6560047435897,456.95276636752135,null,null,null,null,null,null,"Operations/Month",{"$f":"SUM(EB142:EB161)","v":0},0,1,2,1,1,0,0,1,0,0,0,{"$f":"SUM(EN142:EN161)-SUM(EB162:EM162)","v":0}]
[null,null,null,null,139.49288380341878,611.44285521367522,127.67991474358973,598.8524556837607,1477.4681094444445,151.83738679487178,175.21246076923077,79.707735512820506,310.77596756410253,717.53355064102561,45.659758247863245,52.527474700854704,26.427668376068379,85.291325598290584,209.90622692307693,330.9916435897436,1503.7566848290599,295.37887017094016,1514.7450311538464,3644.8722297435897,107.18853653846153,539.94905760683753,90.057744358974361,559.79713072649565,1296.9924692307691,25.610497051282049,133.4646929059829,21.077555811965812,139.19234358974359,319.34508935897435,369.48066136752135,1629.7476132478632,336.3094667094017,1609.4151984615385,3944.9529397863244,89.913683760683767,415.99484799145307,79.377389658119654,422.14226145299142,1007.4281828632479,24.333822094017091,117.18832910256411,20.990622692307692,120.33034042735042,282.84311431623928,369.48066136752135,1629.7476132478632,336.3094667094017,1609.4151984615385,3944.9529397863244,85.082686111111116,387.08337619658113,75.865291623931611,390.16080863247856,938.19216256410232,32.093223974358978,111.03594803418801,46.208678803418806,109.11348418803419,298.45133499999997,693.49281735042734,3181.9384647435891,615.22568782051269,3218.8303969230769,7709.4873668376058,167.17735670940172,854.24705841880348,139.25443867521366,887.95227081196583,2048.6311246153846,43.29020978632478,209.67026559829063,92.419841410256424,218.22696837606838,563.60728517094026,722.7271835897435,3226.6494100854702,652.13003901709408,3218.8303969230769,7820.3370296153844,273.95358188034191,1528.1451505982907,215.72577833333335,1609.4151984615385,3627.2397092735046,38.084157820512829,197.58159435897434,32.063418333333331,198.08083884615385,465.81000935897441,693.49281735042734,3181.9384647435891,615.22568782051269,3218.8303969230769,7709.4873668376058,511.05000482905979,3033.7224633333335,384.92495102564101,3218.8303969230769,7148.527816111111,76.637754487179492,465.56908042735046,56.712683461538461,495.20582282051288,1094.1253411965813,722.7271835897435,3226.6494100854702,652.13003901709408,3218.8303969230769,7820.3370296153844,385.23045884615397,2332.4205680341879,278.13630683760681,2575.0633240170937,5570.8506577350418,56.417110854700844,281.01503499999995,46.139132307692307,310.24940123931623,693.82067940170941,null,null,null,null,null,null,"Custom Cost/Month",{"$f":"EB142*$EP142+EB143*$EP143+EB144*$EP144+EB145*$EP145+EB146*$EP146+EB147*$EP147+EB148*$EP148+EB149*$EP149+EB150*$EP150+EB151*$EP151+EB152*$EP152+EB153*$EP153+EB154*$EP154+EB155*$EP155+EB156*$EP156+EB157*$EP157+EB158*$EP158+EB159*$EP159","v":0},0,17.72,26.23,5.82,5.82,0,0,0,0,0,0,{"$f":"SUM(EB163:EM163)-EO163","v":0},{"$f":"SUM(EO142:EO161)","v":55.589999999999996}]
[null,null,null,null,91.056233333333324,406.02982867521365,85.033010042735029,391.17171662393162,973.29078867521355,96.580212136752124,116.00603867521366,52.736114188034193,197.35805205128207,462.68041705128206,29.169787350427345,34.803053504273507,17.538135940170942,54.136979316239312,135.64795611111111,215.60158816239314,1000.0512867094018,196.50362367521367,989.43302709401723,2401.5895256410258,69.481916837606832,359.48335260683757,59.750375042735044,365.66057170940161,854.37621619658103,16.574420213675211,88.872970128205125,13.97139423076923,90.919624145299139,210.33840871794871,241.0705084188034,1082.7371025213674,223.92481341880335,1051.2722808119656,2599.0047051709398,58.515924743589743,276.74289311965811,52.780822649572649,275.74440414529914,663.78404465811968,15.806924957264957,77.996394957264968,13.944072393162392,78.599959188034191,186.34735149572651,241.0705084188034,1082.7371025213674,223.92481341880335,1051.2722808119656,2599.0047051709398,55.418621880341881,257.43132153846159,50.468401666666665,254.85313358974361,618.17147867521373,21.089974829059827,73.903086923076927,30.953158205128201,71.272739102564117,197.21895905982907,451.50826927350437,2116.5159558547002,409.18177521367528,2102.5445616239313,5079.7505619658114,108.29631286324783,568.77856388888893,92.352778717948723,580.01280675213684,1349.4404622222223,28.10175188034188,139.66675004273503,61.906316410256402,142.54547820512823,372.22029653846153,471.20483038461543,2144.8089605982905,434.04713123931623,2102.5445616239313,5152.6054838461532,176.71019423076922,1017.7781917094018,142.67960358974361,1051.2722808119656,2388.44027034188,24.691489786324784,131.5919051282051,21.276260085470089,129.38628769230766,306.94594269230765,451.50826927350437,2116.5159558547002,409.18177521367528,2102.5445616239313,5079.7505619658114,328.58732188034185,2020.7727854700856,254.01609183760684,2102.5445616239313,4705.920760811965,49.214080940170938,310.12769487179486,37.391176666666667,323.46820303418804,720.20115551282049,471.20483038461543,2144.8089605982905,434.04713123931623,2102.5445616239313,5152.6054838461532,246.96209012820515,1554.0089955982905,183.13082606837608,1682.0366428205127,3666.1385546153842,36.494523632478632,187.22910170940173,30.57313628205128,202.6560047435897,456.95276636752135]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Offset Disc",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB165:EM165)","v":0},{"$f":"EN165*EP165","v":0},10.79]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chisel",null,null,null,null,null,null,null,null,null,null,null,null,0,0,16.64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anhy. App.",null,null,1,null,null,null,null,null,null,null,null,null,1,17.72,17.72]
[null,null,"difference",null,{"$f":"+E90-E8","v":0},{"$f":"+F90-F8","v":0},0,0,null,{"$f":"+J90-J8","v":0},{"$f":"+K90-K8","v":0},0,0,null,{"$f":"+O90-O8","v":0},{"$f":"+P90-P8","v":0},0,0,null,{"$f":"+T90-T8","v":0},{"$f":"+U90-U8","v":0},0,0,null,{"$f":"+Y90-Y8","v":0},{"$f":"+Z90-Z8","v":0},0,0,null,{"$f":"+AD90-AD8","v":0},{"$f":"+AE90-AE8","v":0},0,0,null,{"$f":"+AI90-AI8","v":0},{"$f":"+AJ90-AJ8","v":0},0,0,null,{"$f":"+AN90-AN8","v":0},{"$f":"+AO90-AO8","v":0},0,0,null,{"$f":"+AS90-AS8","v":0},{"$f":"+AT90-AT8","v":0},0,0,null,{"$f":"+AX90-AX8","v":0},{"$f":"+AY90-AY8","v":0},0,0,null,{"$f":"+BC90-BC8","v":0},{"$f":"+BD90-BD8","v":0},0,0,null,{"$f":"+BH90-BH8","v":0},{"$f":"+BI90-BI8","v":0},0,0,null,{"$f":"+BM90-BM8","v":0},{"$f":"+BN90-BN8","v":0},0,0,null,{"$f":"+BR90-BR8","v":0},{"$f":"+BS90-BS8","v":0},0,0,null,{"$f":"+BW90-BW8","v":0},{"$f":"+BX90-BX8","v":0},0,0,null,{"$f":"+CB90-CB8","v":0},{"$f":"+CC90-CC8","v":0},0,0,null,{"$f":"+CG90-CG8","v":0},{"$f":"+CH90-CH8","v":0},0,0,null,{"$f":"+CL90-CL8","v":0},{"$f":"+CM90-CM8","v":0},0,0,null,{"$f":"+CQ90-CQ8","v":0},{"$f":"+CR90-CR8","v":0},0,0,null,{"$f":"+CV90-CV8","v":0},{"$f":"+CW90-CW8","v":0},0,0,null,{"$f":"+DA90-DA8","v":0},{"$f":"+DB90-DB8","v":0},0,0,null,{"$f":"+DF90-DF8","v":0},{"$f":"+DG90-DG8","v":0},0,0,null,{"$f":"+DK90-DK8","v":0},{"$f":"+DL90-DL8","v":0},0,0,null,{"$f":"+DP90-DP8","v":0},{"$f":"+DQ90-DQ8","v":0},0,0,null,null,null,null,null,null,null,"Sweep Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,13.17]
[null,null,"should be zero",null,{"$f":"+E91-E9","v":0},0,0,0,null,{"$f":"+J91-J9","v":0},0,0,0,null,{"$f":"+O91-O9","v":0},0,0,0,null,{"$f":"+T91-T9","v":0},0,0,0,null,{"$f":"+Y91-Y9","v":0},0,0,0,null,{"$f":"+AD91-AD9","v":0},0,0,0,null,{"$f":"+AI91-AI9","v":0},0,0,0,null,{"$f":"+AN91-AN9","v":0},0,0,0,null,{"$f":"+AS91-AS9","v":0},0,0,0,null,{"$f":"+AX91-AX9","v":0},0,0,0,null,{"$f":"+BC91-BC9","v":0},0,0,0,null,{"$f":"+BH91-BH9","v":0},0,0,0,null,{"$f":"+BM91-BM9","v":0},0,0,0,null,{"$f":"+BR91-BR9","v":0},0,0,0,null,{"$f":"+BW91-BW9","v":0},0,0,0,null,{"$f":"+CB91-CB9","v":0},0,0,0,null,{"$f":"+CG91-CG9","v":0},0,0,0,null,{"$f":"+CL91-CL9","v":0},0,0,0,null,{"$f":"+CQ91-CQ9","v":0},0,0,0,null,{"$f":"+CV91-CV9","v":0},0,0,0,null,{"$f":"+DA91-DA9","v":0},0,0,0,null,{"$f":"+DF91-DF9","v":0},0,0,0,null,{"$f":"+DK91-DK9","v":0},0,0,0,null,{"$f":"+DP91-DP9","v":0},0,0,0,null,null,null,null,null,null,null,"M.B. Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,21.8]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,"Field Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0,15.39]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,"Cultipacker",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,"Tandem Disk",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Springtooth",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S. Harrow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drill",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planter",null,null,null,1,null,null,null,null,null,null,null,null,1,20.41,20.41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rotary Hoe",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprayer",null,null,null,1,1,1,null,null,null,null,null,null,3,17.46,5.82]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S. Shreader",null,null,null,null,null,null,null,null,1,null,null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dry Fert. Spdr.",null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.6]
[null,null,null,null,{"$f":"+E104-E22","v":0},{"$f":"+F104-F22","v":0},0,0,null,{"$f":"+J104-J22","v":0},{"$f":"+K104-K22","v":0},0,0,null,{"$f":"+O104-O22","v":0},{"$f":"+P104-P22","v":0},0,0,null,{"$f":"+T104-T22","v":0},{"$f":"+U104-U22","v":0},0,0,null,{"$f":"+Y104-Y22","v":0},{"$f":"+Z104-Z22","v":0},0,0,null,{"$f":"+AD104-AD22","v":0},{"$f":"+AE104-AE22","v":0},0,0,null,{"$f":"+AI104-AI22","v":0},{"$f":"+AJ104-AJ22","v":0},0,0,null,{"$f":"+AN104-AN22","v":0},{"$f":"+AO104-AO22","v":0},0,0,null,{"$f":"+AS104-AS22","v":0},{"$f":"+AT104-AT22","v":0},0,0,null,{"$f":"+AX104-AX22","v":0},{"$f":"+AY104-AY22","v":0},0,0,null,{"$f":"+BC104-BC22","v":0},{"$f":"+BD104-BD22","v":0},0,0,null,{"$f":"+BH104-BH22","v":0},{"$f":"+BI104-BI22","v":0},0,0,null,{"$f":"+BM104-BM22","v":0},{"$f":"+BN104-BN22","v":0},0,0,null,{"$f":"+BR104-BR22","v":0},{"$f":"+BS104-BS22","v":0},0,0,null,{"$f":"+BW104-BW22","v":0},{"$f":"+BX104-BX22","v":0},0,0,null,{"$f":"+CB104-CB22","v":0},{"$f":"+CC104-CC22","v":0},0,0,null,{"$f":"+CG104-CG22","v":0},{"$f":"+CH104-CH22","v":0},0,0,null,{"$f":"+CL104-CL22","v":0},{"$f":"+CM104-CM22","v":0},0,0,null,{"$f":"+CQ104-CQ22","v":0},{"$f":"+CR104-CR22","v":0},0,0,null,{"$f":"+CV104-CV22","v":0},{"$f":"+CW104-CW22","v":0},0,0,null,{"$f":"+DA104-DA22","v":0},{"$f":"+DB104-DB22","v":0},0,0,null,{"$f":"+DF104-DF22","v":0},{"$f":"+DG104-DG22","v":0},0,0,null,{"$f":"+DK104-DK22","v":0},{"$f":"+DL104-DL22","v":0},0,0,null,{"$f":"+DP104-DP22","v":0},{"$f":"+DQ104-DQ22","v":0},0,0,null,null,null,null,null,null,null,"Windrower",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,{"$f":"+E105-E23","v":0},0,0,0,null,{"$f":"+J105-J23","v":0},0,0,0,null,{"$f":"+O105-O23","v":0},0,0,0,null,{"$f":"+T105-T23","v":0},0,0,0,null,{"$f":"+Y105-Y23","v":0},0,0,0,null,{"$f":"+AD105-AD23","v":0},0,0,0,null,{"$f":"+AI105-AI23","v":0},0,0,0,null,{"$f":"+AN105-AN23","v":0},0,0,0,null,{"$f":"+AS105-AS23","v":0},0,0,0,null,{"$f":"+AX105-AX23","v":0},0,0,0,null,{"$f":"+BC105-BC23","v":0},0,0,0,null,{"$f":"+BH105-BH23","v":0},0,0,0,null,{"$f":"+BM105-BM23","v":0},0,0,0,null,{"$f":"+BR105-BR23","v":0},0,0,0,null,{"$f":"+BW105-BW23","v":0},0,0,0,null,{"$f":"+CB105-CB23","v":0},0,0,0,null,{"$f":"+CG105-CG23","v":0},0,0,0,null,{"$f":"+CL105-CL23","v":0},0,0,0,null,{"$f":"+CQ105-CQ23","v":0},0,0,0,null,{"$f":"+CV105-CV23","v":0},0,0,0,null,{"$f":"+DA105-DA23","v":0},0,0,0,null,{"$f":"+DF105-DF23","v":0},0,0,0,null,{"$f":"+DK105-DK23","v":0},0,0,0,null,{"$f":"+DP105-DP23","v":0},0,0,0,null,null,null,null,null,null,null,"Baler",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,"Operations/Month",{"$f":"SUM(EB165:EB184)","v":0},0,1,2,1,1,0,0,1,0,0,0,{"$f":"SUM(EN165:EN184)-SUM(EB185:EM185)","v":0}]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,"Custom Cost/Month",{"$f":"EB165*$EP165+EB166*$EP166+EB167*$EP167+EB168*$EP168+EB169*$EP169+EB170*$EP170+EB171*$EP171+EB172*$EP172+EB173*$EP173+EB174*$EP174+EB175*$EP175+EB176*$EP176+EB177*$EP177+EB178*$EP178+EB179*$EP179+EB180*$EP180+EB181*$EP181+EB182*$EP182","v":0},0,17.72,26.23,5.82,5.82,0,0,0,0,0,0,{"$f":"SUM(EB186:EM186)-EO186","v":0},{"$f":"SUM(EO165:EO184)","v":55.589999999999996}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Offset Disc",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB188:EM188)","v":0},{"$f":"EN188*EP188","v":0},10.79]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chisel",null,null,null,null,null,null,null,null,null,null,null,null,0,0,16.64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anhy. App.",null,null,1,null,null,null,null,null,null,null,null,null,1,17.72,17.72]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sweep Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,13.17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M.B. Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,21.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Field Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0,15.39]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cultipacker",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tandem Disk",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.27]
[null,null,null,null,{"$f":"+E118-E36","v":0},{"$f":"+F118-F36","v":0},0,0,null,{"$f":"+J118-J36","v":0},{"$f":"+K118-K36","v":0},0,0,null,{"$f":"+O118-O36","v":0},{"$f":"+P118-P36","v":0},0,0,null,{"$f":"+T118-T36","v":0},{"$f":"+U118-U36","v":0},0,0,null,{"$f":"+Y118-Y36","v":0},{"$f":"+Z118-Z36","v":0},0,0,null,{"$f":"+AD118-AD36","v":0},{"$f":"+AE118-AE36","v":0},0,0,null,{"$f":"+AI118-AI36","v":0},{"$f":"+AJ118-AJ36","v":0},0,0,null,{"$f":"+AN118-AN36","v":0},{"$f":"+AO118-AO36","v":0},0,0,null,{"$f":"+AS118-AS36","v":0},{"$f":"+AT118-AT36","v":0},0,0,null,{"$f":"+AX118-AX36","v":0},{"$f":"+AY118-AY36","v":0},0,0,null,{"$f":"+BC118-BC36","v":0},{"$f":"+BD118-BD36","v":0},0,0,null,{"$f":"+BH118-BH36","v":0},{"$f":"+BI118-BI36","v":0},0,0,null,{"$f":"+BM118-BM36","v":0},{"$f":"+BN118-BN36","v":0},0,0,null,{"$f":"+BR118-BR36","v":0},{"$f":"+BS118-BS36","v":0},0,0,null,{"$f":"+BW118-BW36","v":0},{"$f":"+BX118-BX36","v":0},0,0,null,{"$f":"+CB118-CB36","v":0},{"$f":"+CC118-CC36","v":0},0,0,null,{"$f":"+CG118-CG36","v":0},{"$f":"+CH118-CH36","v":0},0,0,null,{"$f":"+CL118-CL36","v":0},{"$f":"+CM118-CM36","v":0},0,0,null,{"$f":"+CQ118-CQ36","v":0},{"$f":"+CR118-CR36","v":0},0,0,null,{"$f":"+CV118-CV36","v":0},{"$f":"+CW118-CW36","v":0},0,0,null,{"$f":"+DA118-DA36","v":0},{"$f":"+DB118-DB36","v":0},0,0,null,{"$f":"+DF118-DF36","v":0},{"$f":"+DG118-DG36","v":0},0,0,null,{"$f":"+DK118-DK36","v":0},{"$f":"+DL118-DL36","v":0},0,0,null,{"$f":"+DP118-DP36","v":0},{"$f":"+DQ118-DQ36","v":0},0,0,null,null,null,null,null,null,null,"Springtooth",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,{"$f":"+E119-E37","v":0},0,0,0,null,{"$f":"+J119-J37","v":0},0,0,0,null,{"$f":"+O119-O37","v":0},0,0,0,null,{"$f":"+T119-T37","v":0},0,0,0,null,{"$f":"+Y119-Y37","v":0},0,0,0,null,{"$f":"+AD119-AD37","v":0},0,0,0,null,{"$f":"+AI119-AI37","v":0},0,0,0,null,{"$f":"+AN119-AN37","v":0},0,0,0,null,{"$f":"+AS119-AS37","v":0},0,0,0,null,{"$f":"+AX119-AX37","v":0},0,0,0,null,{"$f":"+BC119-BC37","v":0},0,0,0,null,{"$f":"+BH119-BH37","v":0},0,0,0,null,{"$f":"+BM119-BM37","v":0},0,0,0,null,{"$f":"+BR119-BR37","v":0},0,0,0,null,{"$f":"+BW119-BW37","v":0},0,0,0,null,{"$f":"+CB119-CB37","v":0},0,0,0,null,{"$f":"+CG119-CG37","v":0},0,0,0,null,{"$f":"+CL119-CL37","v":0},0,0,0,null,{"$f":"+CQ119-CQ37","v":0},0,0,0,null,{"$f":"+CV119-CV37","v":0},0,0,0,null,{"$f":"+DA119-DA37","v":0},0,0,0,null,{"$f":"+DF119-DF37","v":0},0,0,0,null,{"$f":"+DK119-DK37","v":0},0,0,0,null,{"$f":"+DP119-DP37","v":0},0,0,0,null,null,null,null,null,null,null,"S. Harrow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.8]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,"Drill",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.55]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,"Planter",null,null,null,1,null,null,null,null,null,null,null,null,1,20.41,20.41]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,"Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rotary Hoe",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprayer",null,null,null,1,1,1,null,null,null,null,null,null,3,17.46,5.82]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S. Shreader",null,null,null,null,null,null,null,null,1,null,null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dry Fert. Spdr.",null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Windrower",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baler",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operations/Month",{"$f":"SUM(EB188:EB207)","v":0},0,1,2,1,1,0,0,1,0,0,0,{"$f":"SUM(EN188:EN207)-SUM(EB208:EM208)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Custom Cost/Month",{"$f":"EB188*$EP188+EB189*$EP189+EB190*$EP190+EB191*$EP191+EB192*$EP192+EB193*$EP193+EB194*$EP194+EB195*$EP195+EB196*$EP196+EB197*$EP197+EB198*$EP198+EB199*$EP199+EB200*$EP200+EB201*$EP201+EB202*$EP202+EB203*$EP203+EB204*$EP204+EB205*$EP205","v":0},{"$f":"EC188*$EP188+EC189*$EP189+EC190*$EP190+EC191*$EP191+EC192*$EP192+EC193*$EP193+EC194*$EP194+EC195*$EP195+EC196*$EP196+EC197*$EP197+EC198*$EP198+EC199*$EP199+EC200*$EP200+EC201*$EP201+EC202*$EP202+EC203*$EP203+EC204*$EP204+EC205*$EP205","v":0},17.72,26.23,5.82,5.82,0,0,0,0,0,0,{"$f":"SUM(EB209:EM209)-EO209","v":0},{"$f":"SUM(EO188:EO207)","v":55.589999999999996}]
[null,null,null,null,{"$f":"+E132-E50","v":0},{"$f":"+F132-F50","v":0},0,0,null,{"$f":"+J132-J50","v":0},{"$f":"+K132-K50","v":0},0,0,null,{"$f":"+O132-O50","v":0},{"$f":"+P132-P50","v":0},0,0,null,{"$f":"+T132-T50","v":0},{"$f":"+U132-U50","v":0},0,0,null,{"$f":"+Y132-Y50","v":0},{"$f":"+Z132-Z50","v":0},0,0,null,{"$f":"+AD132-AD50","v":0},{"$f":"+AE132-AE50","v":0},0,0,null,{"$f":"+AI132-AI50","v":0},{"$f":"+AJ132-AJ50","v":0},0,0,null,{"$f":"+AN132-AN50","v":0},{"$f":"+AO132-AO50","v":0},0,0,null,{"$f":"+AS132-AS50","v":0},{"$f":"+AT132-AT50","v":0},0,0,null,{"$f":"+AX132-AX50","v":0},{"$f":"+AY132-AY50","v":0},0,0,null,{"$f":"+BC132-BC50","v":0},{"$f":"+BD132-BD50","v":0},0,0,null,{"$f":"+BH132-BH50","v":0},{"$f":"+BI132-BI50","v":0},0,0,null,{"$f":"+BM132-BM50","v":0},{"$f":"+BN132-BN50","v":0},0,0,null,{"$f":"+BR132-BR50","v":0},{"$f":"+BS132-BS50","v":0},0,0,null,{"$f":"+BW132-BW50","v":0},{"$f":"+BX132-BX50","v":0},0,0,null,{"$f":"+CB132-CB50","v":0},{"$f":"+CC132-CC50","v":0},0,0,null,{"$f":"+CG132-CG50","v":0},{"$f":"+CH132-CH50","v":0},0,0,null,{"$f":"+CL132-CL50","v":0},{"$f":"+CM132-CM50","v":0},0,0,null,{"$f":"+CQ132-CQ50","v":0},{"$f":"+CR132-CR50","v":0},0,0,null,{"$f":"+CV132-CV50","v":0},{"$f":"+CW132-CW50","v":0},0,0,null,{"$f":"+DA132-DA50","v":0},{"$f":"+DB132-DB50","v":0},0,0,null,{"$f":"+DF132-DF50","v":0},{"$f":"+DG132-DG50","v":0},0,0,null,{"$f":"+DK132-DK50","v":0},{"$f":"+DL132-DL50","v":0},0,0,null,{"$f":"+DP132-DP50","v":0},{"$f":"+DQ132-DQ50","v":0},0,0]
[null,null,null,null,{"$f":"+E133-E51","v":0},0,0,0,null,{"$f":"+J133-J51","v":0},0,0,0,null,{"$f":"+O133-O51","v":0},0,0,0,null,{"$f":"+T133-T51","v":0},0,0,0,null,{"$f":"+Y133-Y51","v":0},0,0,0,null,{"$f":"+AD133-AD51","v":0},0,0,0,null,{"$f":"+AI133-AI51","v":0},0,0,0,null,{"$f":"+AN133-AN51","v":0},0,0,0,null,{"$f":"+AS133-AS51","v":0},0,0,0,null,{"$f":"+AX133-AX51","v":0},0,0,0,null,{"$f":"+BC133-BC51","v":0},0,0,0,null,{"$f":"+BH133-BH51","v":0},0,0,0,null,{"$f":"+BM133-BM51","v":0},0,0,0,null,{"$f":"+BR133-BR51","v":0},0,0,0,null,{"$f":"+BW133-BW51","v":0},0,0,0,null,{"$f":"+CB133-CB51","v":0},0,0,0,null,{"$f":"+CG133-CG51","v":0},0,0,0,null,{"$f":"+CL133-CL51","v":0},0,0,0,null,{"$f":"+CQ133-CQ51","v":0},0,0,0,null,{"$f":"+CV133-CV51","v":0},0,0,0,null,{"$f":"+DA133-DA51","v":0},0,0,0,null,{"$f":"+DF133-DF51","v":0},0,0,0,null,{"$f":"+DK133-DK51","v":0},0,0,0,null,{"$f":"+DP133-DP51","v":0},0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,"fertilizer"]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,"Anhydrous Ammonia",3,113,160,0.82,0,0,820,0,null,20,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,"Diammonium Phosphate",4,50,160,0.18,0.46,0,740,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"pesticide"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clarity",4,"Fl. Oz.",16,160,0.78,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Glyphosate (generic 4# ai/gal)",4,"Fl. Oz.",32,160,0.25,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bicep II Magnum ",5,"Fl. Oz.",40,160,0.38,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fierce",5,"Ounce",3,160,8,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Glyphosate (generic 4# ai/gal)",6,"Fl. Oz.",22,160,0.25,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Status",6,"Ounce",5,160,4.6500000000000004,0]
[null,null,null,null,{"$f":"+E146-E64","v":0},{"$f":"+F146-F64","v":0},0,0,null,{"$f":"+J146-J64","v":0},{"$f":"+K146-K64","v":0},0,0,null,{"$f":"+O146-O64","v":0},{"$f":"+P146-P64","v":0},0,0,null,{"$f":"+T146-T64","v":0},{"$f":"+U146-U64","v":0},0,0,null,{"$f":"+Y146-Y64","v":0},{"$f":"+Z146-Z64","v":0},0,0,null,{"$f":"+AD146-AD64","v":0},{"$f":"+AE146-AE64","v":0},0,0,null,{"$f":"+AI146-AI64","v":0},{"$f":"+AJ146-AJ64","v":0},0,0,null,{"$f":"+AN146-AN64","v":0},{"$f":"+AO146-AO64","v":0},0,0,null,{"$f":"+AS146-AS64","v":0},{"$f":"+AT146-AT64","v":0},0,0,null,{"$f":"+AX146-AX64","v":0},{"$f":"+AY146-AY64","v":0},0,0,null,{"$f":"+BC146-BC64","v":0},{"$f":"+BD146-BD64","v":0},0,0,null,{"$f":"+BH146-BH64","v":0},{"$f":"+BI146-BI64","v":0},0,0,null,{"$f":"+BM146-BM64","v":0},{"$f":"+BN146-BN64","v":0},0,0,null,{"$f":"+BR146-BR64","v":0},{"$f":"+BS146-BS64","v":0},0,0,null,{"$f":"+BW146-BW64","v":0},{"$f":"+BX146-BX64","v":0},0,0,null,{"$f":"+CB146-CB64","v":0},{"$f":"+CC146-CC64","v":0},0,0,null,{"$f":"+CG146-CG64","v":0},{"$f":"+CH146-CH64","v":0},0,0,null,{"$f":"+CL146-CL64","v":0},{"$f":"+CM146-CM64","v":0},0,0,null,{"$f":"+CQ146-CQ64","v":0},{"$f":"+CR146-CR64","v":0},0,0,null,{"$f":"+CV146-CV64","v":0},{"$f":"+CW146-CW64","v":0},0,0,null,{"$f":"+DA146-DA64","v":0},{"$f":"+DB146-DB64","v":0},0,0,null,{"$f":"+DF146-DF64","v":0},{"$f":"+DG146-DG64","v":0},0,0,null,{"$f":"+DK146-DK64","v":0},{"$f":"+DL146-DL64","v":0},0,0,null,{"$f":"+DP146-DP64","v":0},{"$f":"+DQ146-DQ64","v":0},0,0]
[null,null,null,null,{"$f":"+E147-E65","v":0},0,0,0,null,{"$f":"+J147-J65","v":0},0,0,0,null,{"$f":"+O147-O65","v":0},0,0,0,null,{"$f":"+T147-T65","v":0},0,0,0,null,{"$f":"+Y147-Y65","v":0},0,0,0,null,{"$f":"+AD147-AD65","v":0},0,0,0,null,{"$f":"+AI147-AI65","v":0},0,0,0,null,{"$f":"+AN147-AN65","v":0},0,0,0,null,{"$f":"+AS147-AS65","v":0},0,0,0,null,{"$f":"+AX147-AX65","v":0},0,0,0,null,{"$f":"+BC147-BC65","v":0},0,0,0,null,{"$f":"+BH147-BH65","v":0},0,0,0,null,{"$f":"+BM147-BM65","v":0},0,0,0,null,{"$f":"+BR147-BR65","v":0},0,0,0,null,{"$f":"+BW147-BW65","v":0},0,0,0,null,{"$f":"+CB147-CB65","v":0},0,0,0,null,{"$f":"+CG147-CG65","v":0},0,0,0,null,{"$f":"+CL147-CL65","v":0},0,0,0,null,{"$f":"+CQ147-CQ65","v":0},0,0,0,null,{"$f":"+CV147-CV65","v":0},0,0,0,null,{"$f":"+DA147-DA65","v":0},0,0,0,null,{"$f":"+DF147-DF65","v":0},0,0,0,null,{"$f":"+DK147-DK65","v":0},0,0,0,null,{"$f":"+DP147-DP65","v":0},0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,"planting"]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,"Seeding",null,"Plant Pop.","Seed Cost","Planting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate","Area","(000/acre)","$/bag","Month"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Default","State",{"$f":"+IF(Budget!BB3,20,32)","v":20},300,4]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"+E160-E78","v":0},{"$f":"+F160-F78","v":0},0,0,null,{"$f":"+J160-J78","v":0},{"$f":"+K160-K78","v":0},0,0,null,{"$f":"+O160-O78","v":0},{"$f":"+P160-P78","v":0},0,0,null,{"$f":"+T160-T78","v":0},{"$f":"+U160-U78","v":0},0,0,null,{"$f":"+Y160-Y78","v":0},{"$f":"+Z160-Z78","v":0},0,0,null,{"$f":"+AD160-AD78","v":0},{"$f":"+AE160-AE78","v":0},0,0,null,{"$f":"+AI160-AI78","v":0},{"$f":"+AJ160-AJ78","v":0},0,0,null,{"$f":"+AN160-AN78","v":0},{"$f":"+AO160-AO78","v":0},0,0,null,{"$f":"+AS160-AS78","v":0},{"$f":"+AT160-AT78","v":0},0,0,null,{"$f":"+AX160-AX78","v":0},{"$f":"+AY160-AY78","v":0},0,0,null,{"$f":"+BC160-BC78","v":0},{"$f":"+BD160-BD78","v":0},0,0,null,{"$f":"+BH160-BH78","v":0},{"$f":"+BI160-BI78","v":0},0,0,null,{"$f":"+BM160-BM78","v":0},{"$f":"+BN160-BN78","v":0},0,0,null,{"$f":"+BR160-BR78","v":0},{"$f":"+BS160-BS78","v":0},0,0,null,{"$f":"+BW160-BW78","v":0},{"$f":"+BX160-BX78","v":0},0,0,null,{"$f":"+CB160-CB78","v":0},{"$f":"+CC160-CC78","v":0},0,0,null,{"$f":"+CG160-CG78","v":0},{"$f":"+CH160-CH78","v":0},0,0,null,{"$f":"+CL160-CL78","v":0},{"$f":"+CM160-CM78","v":0},0,0,null,{"$f":"+CQ160-CQ78","v":0},{"$f":"+CR160-CR78","v":0},0,0,null,{"$f":"+CV160-CV78","v":0},{"$f":"+CW160-CW78","v":0},0,0,null,{"$f":"+DA160-DA78","v":0},{"$f":"+DB160-DB78","v":0},0,0,null,{"$f":"+DF160-DF78","v":0},{"$f":"+DG160-DG78","v":0},0,0,null,{"$f":"+DK160-DK78","v":0},{"$f":"+DL160-DL78","v":0},0,0,null,{"$f":"+DP160-DP78","v":0},{"$f":"+DQ160-DQ78","v":0},0,0]
[null,null,null,null,{"$f":"+E161-E79","v":0},0,0,0,null,{"$f":"+J161-J79","v":0},0,0,0,null,{"$f":"+O161-O79","v":0},0,0,0,null,{"$f":"+T161-T79","v":0},0,0,0,null,{"$f":"+Y161-Y79","v":0},0,0,0,null,{"$f":"+AD161-AD79","v":0},0,0,0,null,{"$f":"+AI161-AI79","v":0},0,0,0,null,{"$f":"+AN161-AN79","v":0},0,0,0,null,{"$f":"+AS161-AS79","v":0},0,0,0,null,{"$f":"+AX161-AX79","v":0},0,0,0,null,{"$f":"+BC161-BC79","v":0},0,0,0,null,{"$f":"+BH161-BH79","v":0},0,0,0,null,{"$f":"+BM161-BM79","v":0},0,0,0,null,{"$f":"+BR161-BR79","v":0},0,0,0,null,{"$f":"+BW161-BW79","v":0},0,0,0,null,{"$f":"+CB161-CB79","v":0},0,0,0,null,{"$f":"+CG161-CG79","v":0},0,0,0,null,{"$f":"+CL161-CL79","v":0},0,0,0,null,{"$f":"+CQ161-CQ79","v":0},0,0,0,null,{"$f":"+CV161-CV79","v":0},0,0,0,null,{"$f":"+DA161-DA79","v":0},0,0,0,null,{"$f":"+DF161-DF79","v":0},0,0,0,null,{"$f":"+DK161-DK79","v":0},0,0,0,null,{"$f":"+DP161-DP79","v":0},0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]

{"sheet":"Notes","index":21,"n_rows":27,"n_cols":33,"rows_kept":27,"cut":false,"hidden":true,"merged":[]}
["changes in 2007 vs 2008",null,null,null,null,"changes in 2009 vs 2/2010",null,null,null,2013,null,null,2014,null,2015,null,2016,null,2017,null,2018,null,2019,null,2020,null,2021,null,2022,null,2023,null,2024]
["yield sheet",null,null,null,null,null,null,null,null,"dryland only thro 2009",null,null,"prices",null,null,null,null,null,null,null,"updated yields",null,"updated yields",null,"updated yields and prices",null,"updated yields and prices",null,"updated yields and prices"]
["default yds/prices based on 10 yr historical.  Source OASS",null,null,null,null,"check",null,null,null,"CBT dec corn - 50 cents",null,null,null,null,"check",null,"wasde",null,"dec futures -40 cents",null,"dec futures -40 cents",null,"dec futures -40 cents",null,"dec - 20 stronger basis",null,"dec - 30 stronger basis",null,"dec - 30 basis",null,"dec - even basis",null,"Scoular forward contract bids"]
["estimated 2008 harvest price, Anderson",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 yr avg NASS"]
["print code, comment boxes"]
["Seed",null,null,null,null,"RR only KSU budgets",null,null,null,"Neb budgets",null,null,"Neb budgets",null,"Neb",null,"Neb",null,"Neb",null,"Neb",null,"Neb no change",null,"KSU",{"$f":"2.62*80","v":209.60000000000002},"KSU",{"$f":"2.62*80","v":209.60000000000002},"Neb 230-300",null,"KSU",null,"NEB, KSU has $252"]
["rate and price KSU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"changed code to accommodate pesticide content",null,null,"KSU = 2.89 per 1k"]
["fertilizer",null,null,null,null,"check",null,null,null,"check",null,null,"check",null,"OSU, Nass, Neb.",null,"OSU,Neb.",null,"osu, ksu neb",null,"osu, ksu neb",null,"DTN OSU",null,"avg of dtn, neb ksu",null,"avg dtn ksu",null,"check",null,"DTN",null,"same as others"]
["prices based on OCES field staff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"changed timing of MAP or DAP to April, side dress with planter"]
["Pesticides",null,null,null,null,"KSU Dec 2009 and late 2009 KSU budgets",null,null,null,"NASS, KSU, and Neb",null,null,"NASS, KSU, and Neb",null,"KSU, NASS,Neb",null,"KSU, Neb, clemson",null,"check",null,"check",null,"check",null,"changed apps based on KSU, mach 2-4",null,null,null,"omit fert spdr operation in machdata sheets",null,"KSU MSU",null,"same as others"]
["changed rates and appls RR products",null,null,null,null,"Bicep II for both No-till",null,null,null,null,null,null,null,null,"Bicep Lite II Mag and RR changed to generic",null,null,null,null,null,null,null,null,null,"changed code to accommodate",null,null,null,"pesticide check"]
["Add Glyphosate, revised code to reflect change",null,null,null,null,"changed code, field operations table, and Mach 3&4 sheets fuel/lube for pesticide operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"added to pesticide data"]
[]
["Parameters",null,null,null,null,"check fuel and labor",null,null,null,"check % and labor",null,null,"check % and labor",null,"labor based on KSU budgets %",null,"%f fuel and ins",null,null,null,null,null,null,null,"check",null,null,null,"check",null,"check",null,"same as others"]
["Change to conform to other spring budgets",null,null,null,null,null,null,null,null,"KCFed and OASS",null,null,"KCFed and OASS"]
["Irrigation",null,null,null,null,"check on propane NG",null,null,null,"check on propane NG",null,null,null,null,"rainfall by crop reporting district.  Increased CP based on KSU and adjusted others by 15%",null,null,null,null,null,"check",null,"check",null,null,null,null,null,"update all items in red",null,"update all items in red",null,"same as others"]
[null,null,null,null,null,null,null,null,null,"reset",null,null,null,null,"adjusted energy costs",null,"all except electricity",null,null,null,null,null,null,null,null,null,null,null,"code changed for irrig costs"]
["Other expenses",null,null,null,null,null,null,null,null,null,null,null,"update hyperlinks",null,"changed combine cost",null,null,null,null,null,null,null,null,null,"Custom harvest based on Texas 2020 and KS 2018",null,"Custom harvest based on Texas 2020 and KS 2018"]
["Custom rate updates to Machdata/fert/pest/harvest as needed",null,null,null,null,"check",null,null,null,null,null,null,"update custom rates",null,null,null,null,null,"check",null,"check",null,"check",null,"updated links",null,"updated links",null,null,null,"updated mach base 45% over 2017"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"updated links",null,"updated links",null,"added other expenses KFMA"]
["ins",null,null,null,null,null,null,null,null,"changed to reflect default dryland/irr rates based on Ta&m budgets",null,null,null,null,null,null,"KSU",null,null,null,null,null,"updated KSU",null,null,null,null,null,null,null,"custom rates and links",null,"based on KSU so central budget, bumped ins up"]
[null,null,null,null,null,null,null,null,null,null,null,null,"made changes in machinery data sheets to follow code",null,null,null,null,null,null,null,null,null,"updated custom rates",null,"lowered ins, added back formula",null,null,null,null,null,"Ins updated from KSU",null,"combine updated UMINN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Changed Fert BH13-15 formulas "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"based on custom rate per ton, not per acre"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"per ton rates = 2020 texas custom rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"changed the BK allocation formulas in fert sheet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"custom hire line edit in oper% sheet"]

{"sheet":"mach adjustment","index":22,"n_rows":326,"n_cols":123,"rows_kept":326,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"+C182","v":0.11775878442545115},null,null,{"$f":"+E8*(1+$B$90)","v":0},{"$f":"+F8*(1+$B$90)","v":0},0,0,null,{"$f":"+J8*(1+$B$90)","v":0},{"$f":"+K8*(1+$B$90)","v":0},0,0,null,{"$f":"+O8*(1+$B$90)","v":0},{"$f":"+P8*(1+$B$90)","v":0},0,0,null,{"$f":"+T8*(1+$B$90)","v":0},{"$f":"+U8*(1+$B$90)","v":0},0,0,null,{"$f":"+Y8*(1+$B$90)","v":0},{"$f":"+Z8*(1+$B$90)","v":0},0,0,null,{"$f":"+AD8*(1+$B$90)","v":0},{"$f":"+AE8*(1+$B$90)","v":0},0,0,null,{"$f":"+AI8*(1+$B$90)","v":0},{"$f":"+AJ8*(1+$B$90)","v":0},0,0,null,{"$f":"+AN8*(1+$B$90)","v":0},{"$f":"+AO8*(1+$B$90)","v":0},0,0,null,{"$f":"+AS8*(1+$B$90)","v":0},{"$f":"+AT8*(1+$B$90)","v":0},0,0,null,{"$f":"+AX8*(1+$B$90)","v":0},{"$f":"+AY8*(1+$B$90)","v":0},0,0,null,{"$f":"+BC8*(1+$B$90)","v":0},{"$f":"+BD8*(1+$B$90)","v":0},0,0,null,{"$f":"+BH8*(1+$B$90)","v":0},{"$f":"+BI8*(1+$B$90)","v":0},0,0,null,{"$f":"+BM8*(1+$B$90)","v":0},{"$f":"+BN8*(1+$B$90)","v":0},0,0,null,{"$f":"+BR8*(1+$B$90)","v":0},{"$f":"+BS8*(1+$B$90)","v":0},0,0,null,{"$f":"+BW8*(1+$B$90)","v":0},{"$f":"+BX8*(1+$B$90)","v":0},0,0,null,{"$f":"+CB8*(1+$B$90)","v":0},{"$f":"+CC8*(1+$B$90)","v":0},0,0,null,{"$f":"+CG8*(1+$B$90)","v":0},{"$f":"+CH8*(1+$B$90)","v":0},0,0,null,{"$f":"+CL8*(1+$B$90)","v":0},{"$f":"+CM8*(1+$B$90)","v":0},0,0,null,{"$f":"+CQ8*(1+$B$90)","v":0},{"$f":"+CR8*(1+$B$90)","v":0},0,0,null,{"$f":"+CV8*(1+$B$90)","v":0},{"$f":"+CW8*(1+$B$90)","v":0},0,0,null,{"$f":"+DA8*(1+$B$90)","v":0},{"$f":"+DB8*(1+$B$90)","v":0},0,0,null,{"$f":"+DF8*(1+$B$90)","v":0},{"$f":"+DG8*(1+$B$90)","v":0},0,0,null,{"$f":"+DK8*(1+$B$90)","v":0},{"$f":"+DL8*(1+$B$90)","v":0},0,0,null,{"$f":"+DP8*(1+$B$90)","v":0},{"$f":"+DQ8*(1+$B$90)","v":0},0,0]
[null,null,null,null,{"$f":"+E9*(1+$B$90)","v":0},0,0,0,null,{"$f":"+J9*(1+$B$90)","v":0},0,0,0,null,{"$f":"+O9*(1+$B$90)","v":0},0,0,0,null,{"$f":"+T9*(1+$B$90)","v":0},0,0,0,null,{"$f":"+Y9*(1+$B$90)","v":0},0,0,0,null,{"$f":"+AD9*(1+$B$90)","v":0},0,0,0,null,{"$f":"+AI9*(1+$B$90)","v":0},0,0,0,null,{"$f":"+AN9*(1+$B$90)","v":0},0,0,0,null,{"$f":"+AS9*(1+$B$90)","v":0},0,0,0,null,{"$f":"+AX9*(1+$B$90)","v":0},0,0,0,null,{"$f":"+BC9*(1+$B$90)","v":0},0,0,0,null,{"$f":"+BH9*(1+$B$90)","v":0},0,0,0,null,{"$f":"+BM9*(1+$B$90)","v":0},0,0,0,null,{"$f":"+BR9*(1+$B$90)","v":0},0,0,0,null,{"$f":"+BW9*(1+$B$90)","v":0},0,0,0,null,{"$f":"+CB9*(1+$B$90)","v":0},0,0,0,null,{"$f":"+CG9*(1+$B$90)","v":0},0,0,0,null,{"$f":"+CL9*(1+$B$90)","v":0},0,0,0,null,{"$f":"+CQ9*(1+$B$90)","v":0},0,0,0,null,{"$f":"+CV9*(1+$B$90)","v":0},0,0,0,null,{"$f":"+DA9*(1+$B$90)","v":0},0,0,0,null,{"$f":"+DF9*(1+$B$90)","v":0},0,0,0,null,{"$f":"+DK9*(1+$B$90)","v":0},0,0,0,null,{"$f":"+DP9*(1+$B$90)","v":0},0,0,0]
[null,2012,105.3,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,{"$f":"+B176+1","v":2013},108.1,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,{"$f":"+B177+1","v":2014},112,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,2015,114.6]
[null,2016,115.4]
[null,2017,117.7]
[null,null,{"$f":"+(C181-C176)/C176","v":0.11775878442545115}]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"+E22*(1+$B$90)","v":0},{"$f":"+F22*(1+$B$90)","v":0},0,0,null,{"$f":"+J22*(1+$B$90)","v":0},{"$f":"+K22*(1+$B$90)","v":0},0,0,null,{"$f":"+O22*(1+$B$90)","v":0},{"$f":"+P22*(1+$B$90)","v":0},0,0,null,{"$f":"+T22*(1+$B$90)","v":0},{"$f":"+U22*(1+$B$90)","v":0},0,0,null,{"$f":"+Y22*(1+$B$90)","v":0},{"$f":"+Z22*(1+$B$90)","v":0},0,0,null,{"$f":"+AD22*(1+$B$90)","v":0},{"$f":"+AE22*(1+$B$90)","v":0},0,0,null,{"$f":"+AI22*(1+$B$90)","v":0},{"$f":"+AJ22*(1+$B$90)","v":0},0,0,null,{"$f":"+AN22*(1+$B$90)","v":0},{"$f":"+AO22*(1+$B$90)","v":0},0,0,null,{"$f":"+AS22*(1+$B$90)","v":0},{"$f":"+AT22*(1+$B$90)","v":0},0,0,null,{"$f":"+AX22*(1+$B$90)","v":0},{"$f":"+AY22*(1+$B$90)","v":0},0,0,null,{"$f":"+BC22*(1+$B$90)","v":0},{"$f":"+BD22*(1+$B$90)","v":0},0,0,null,{"$f":"+BH22*(1+$B$90)","v":0},{"$f":"+BI22*(1+$B$90)","v":0},0,0,null,{"$f":"+BM22*(1+$B$90)","v":0},{"$f":"+BN22*(1+$B$90)","v":0},0,0,null,{"$f":"+BR22*(1+$B$90)","v":0},{"$f":"+BS22*(1+$B$90)","v":0},0,0,null,{"$f":"+BW22*(1+$B$90)","v":0},{"$f":"+BX22*(1+$B$90)","v":0},0,0,null,{"$f":"+CB22*(1+$B$90)","v":0},{"$f":"+CC22*(1+$B$90)","v":0},0,0,null,{"$f":"+CG22*(1+$B$90)","v":0},{"$f":"+CH22*(1+$B$90)","v":0},0,0,null,{"$f":"+CL22*(1+$B$90)","v":0},{"$f":"+CM22*(1+$B$90)","v":0},0,0,null,{"$f":"+CQ22*(1+$B$90)","v":0},{"$f":"+CR22*(1+$B$90)","v":0},0,0,null,{"$f":"+CV22*(1+$B$90)","v":0},{"$f":"+CW22*(1+$B$90)","v":0},0,0,null,{"$f":"+DA22*(1+$B$90)","v":0},{"$f":"+DB22*(1+$B$90)","v":0},0,0,null,{"$f":"+DF22*(1+$B$90)","v":0},{"$f":"+DG22*(1+$B$90)","v":0},0,0,null,{"$f":"+DK22*(1+$B$90)","v":0},{"$f":"+DL22*(1+$B$90)","v":0},0,0,null,{"$f":"+DP22*(1+$B$90)","v":0},{"$f":"+DQ22*(1+$B$90)","v":0},0,0]
[null,null,null,null,{"$f":"+E23*(1+$B$90)","v":0},0,0,0,null,{"$f":"+J23*(1+$B$90)","v":0},0,0,0,null,{"$f":"+O23*(1+$B$90)","v":0},0,0,0,null,{"$f":"+T23*(1+$B$90)","v":0},0,0,0,null,{"$f":"+Y23*(1+$B$90)","v":0},0,0,0,null,{"$f":"+AD23*(1+$B$90)","v":0},0,0,0,null,{"$f":"+AI23*(1+$B$90)","v":0},0,0,0,null,{"$f":"+AN23*(1+$B$90)","v":0},0,0,0,null,{"$f":"+AS23*(1+$B$90)","v":0},0,0,0,null,{"$f":"+AX23*(1+$B$90)","v":0},0,0,0,null,{"$f":"+BC23*(1+$B$90)","v":0},0,0,0,null,{"$f":"+BH23*(1+$B$90)","v":0},0,0,0,null,{"$f":"+BM23*(1+$B$90)","v":0},0,0,0,null,{"$f":"+BR23*(1+$B$90)","v":0},0,0,0,null,{"$f":"+BW23*(1+$B$90)","v":0},0,0,0,null,{"$f":"+CB23*(1+$B$90)","v":0},0,0,0,null,{"$f":"+CG23*(1+$B$90)","v":0},0,0,0,null,{"$f":"+CL23*(1+$B$90)","v":0},0,0,0,null,{"$f":"+CQ23*(1+$B$90)","v":0},0,0,0,null,{"$f":"+CV23*(1+$B$90)","v":0},0,0,0,null,{"$f":"+DA23*(1+$B$90)","v":0},0,0,0,null,{"$f":"+DF23*(1+$B$90)","v":0},0,0,0,null,{"$f":"+DK23*(1+$B$90)","v":0},0,0,0,null,{"$f":"+DP23*(1+$B$90)","v":0},0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"+E36*(1+$B$90)","v":0},{"$f":"+F36*(1+$B$90)","v":0},0,0,null,{"$f":"+J36*(1+$B$90)","v":0},{"$f":"+K36*(1+$B$90)","v":0},0,0,null,{"$f":"+O36*(1+$B$90)","v":0},{"$f":"+P36*(1+$B$90)","v":0},0,0,null,{"$f":"+T36*(1+$B$90)","v":0},{"$f":"+U36*(1+$B$90)","v":0},0,0,null,{"$f":"+Y36*(1+$B$90)","v":0},{"$f":"+Z36*(1+$B$90)","v":0},0,0,null,{"$f":"+AD36*(1+$B$90)","v":0},{"$f":"+AE36*(1+$B$90)","v":0},0,0,null,{"$f":"+AI36*(1+$B$90)","v":0},{"$f":"+AJ36*(1+$B$90)","v":0},0,0,null,{"$f":"+AN36*(1+$B$90)","v":0},{"$f":"+AO36*(1+$B$90)","v":0},0,0,null,{"$f":"+AS36*(1+$B$90)","v":0},{"$f":"+AT36*(1+$B$90)","v":0},0,0,null,{"$f":"+AX36*(1+$B$90)","v":0},{"$f":"+AY36*(1+$B$90)","v":0},0,0,null,{"$f":"+BC36*(1+$B$90)","v":0},{"$f":"+BD36*(1+$B$90)","v":0},0,0,null,{"$f":"+BH36*(1+$B$90)","v":0},{"$f":"+BI36*(1+$B$90)","v":0},0,0,null,{"$f":"+BM36*(1+$B$90)","v":0},{"$f":"+BN36*(1+$B$90)","v":0},0,0,null,{"$f":"+BR36*(1+$B$90)","v":0},{"$f":"+BS36*(1+$B$90)","v":0},0,0,null,{"$f":"+BW36*(1+$B$90)","v":0},{"$f":"+BX36*(1+$B$90)","v":0},0,0,null,{"$f":"+CB36*(1+$B$90)","v":0},{"$f":"+CC36*(1+$B$90)","v":0},0,0,null,{"$f":"+CG36*(1+$B$90)","v":0},{"$f":"+CH36*(1+$B$90)","v":0},0,0,null,{"$f":"+CL36*(1+$B$90)","v":0},{"$f":"+CM36*(1+$B$90)","v":0},0,0,null,{"$f":"+CQ36*(1+$B$90)","v":0},{"$f":"+CR36*(1+$B$90)","v":0},0,0,null,{"$f":"+CV36*(1+$B$90)","v":0},{"$f":"+CW36*(1+$B$90)","v":0},0,0,null,{"$f":"+DA36*(1+$B$90)","v":0},{"$f":"+DB36*(1+$B$90)","v":0},0,0,null,{"$f":"+DF36*(1+$B$90)","v":0},{"$f":"+DG36*(1+$B$90)","v":0},0,0,null,{"$f":"+DK36*(1+$B$90)","v":0},{"$f":"+DL36*(1+$B$90)","v":0},0,0,null,{"$f":"+DP36*(1+$B$90)","v":0},{"$f":"+DQ36*(1+$B$90)","v":0},0,0]
[null,null,null,null,{"$f":"+E37*(1+$B$90)","v":0},0,0,0,null,{"$f":"+J37*(1+$B$90)","v":0},0,0,0,null,{"$f":"+O37*(1+$B$90)","v":0},0,0,0,null,{"$f":"+T37*(1+$B$90)","v":0},0,0,0,null,{"$f":"+Y37*(1+$B$90)","v":0},0,0,0,null,{"$f":"+AD37*(1+$B$90)","v":0},0,0,0,null,{"$f":"+AI37*(1+$B$90)","v":0},0,0,0,null,{"$f":"+AN37*(1+$B$90)","v":0},0,0,0,null,{"$f":"+AS37*(1+$B$90)","v":0},0,0,0,null,{"$f":"+AX37*(1+$B$90)","v":0},0,0,0,null,{"$f":"+BC37*(1+$B$90)","v":0},0,0,0,null,{"$f":"+BH37*(1+$B$90)","v":0},0,0,0,null,{"$f":"+BM37*(1+$B$90)","v":0},0,0,0,null,{"$f":"+BR37*(1+$B$90)","v":0},0,0,0,null,{"$f":"+BW37*(1+$B$90)","v":0},0,0,0,null,{"$f":"+CB37*(1+$B$90)","v":0},0,0,0,null,{"$f":"+CG37*(1+$B$90)","v":0},0,0,0,null,{"$f":"+CL37*(1+$B$90)","v":0},0,0,0,null,{"$f":"+CQ37*(1+$B$90)","v":0},0,0,0,null,{"$f":"+CV37*(1+$B$90)","v":0},0,0,0,null,{"$f":"+DA37*(1+$B$90)","v":0},0,0,0,null,{"$f":"+DF37*(1+$B$90)","v":0},0,0,0,null,{"$f":"+DK37*(1+$B$90)","v":0},0,0,0,null,{"$f":"+DP37*(1+$B$90)","v":0},0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"+E50*(1+$B$90)","v":0},{"$f":"+F50*(1+$B$90)","v":0},0,0,null,{"$f":"+J50*(1+$B$90)","v":0},{"$f":"+K50*(1+$B$90)","v":0},0,0,null,{"$f":"+O50*(1+$B$90)","v":0},{"$f":"+P50*(1+$B$90)","v":0},0,0,null,{"$f":"+T50*(1+$B$90)","v":0},{"$f":"+U50*(1+$B$90)","v":0},0,0,null,{"$f":"+Y50*(1+$B$90)","v":0},{"$f":"+Z50*(1+$B$90)","v":0},0,0,null,{"$f":"+AD50*(1+$B$90)","v":0},{"$f":"+AE50*(1+$B$90)","v":0},0,0,null,{"$f":"+AI50*(1+$B$90)","v":0},{"$f":"+AJ50*(1+$B$90)","v":0},0,0,null,{"$f":"+AN50*(1+$B$90)","v":0},{"$f":"+AO50*(1+$B$90)","v":0},0,0,null,{"$f":"+AS50*(1+$B$90)","v":0},{"$f":"+AT50*(1+$B$90)","v":0},0,0,null,{"$f":"+AX50*(1+$B$90)","v":0},{"$f":"+AY50*(1+$B$90)","v":0},0,0,null,{"$f":"+BC50*(1+$B$90)","v":0},{"$f":"+BD50*(1+$B$90)","v":0},0,0,null,{"$f":"+BH50*(1+$B$90)","v":0},{"$f":"+BI50*(1+$B$90)","v":0},0,0,null,{"$f":"+BM50*(1+$B$90)","v":0},{"$f":"+BN50*(1+$B$90)","v":0},0,0,null,{"$f":"+BR50*(1+$B$90)","v":0},{"$f":"+BS50*(1+$B$90)","v":0},0,0,null,{"$f":"+BW50*(1+$B$90)","v":0},{"$f":"+BX50*(1+$B$90)","v":0},0,0,null,{"$f":"+CB50*(1+$B$90)","v":0},{"$f":"+CC50*(1+$B$90)","v":0},0,0,null,{"$f":"+CG50*(1+$B$90)","v":0},{"$f":"+CH50*(1+$B$90)","v":0},0,0,null,{"$f":"+CL50*(1+$B$90)","v":0},{"$f":"+CM50*(1+$B$90)","v":0},0,0,null,{"$f":"+CQ50*(1+$B$90)","v":0},{"$f":"+CR50*(1+$B$90)","v":0},0,0,null,{"$f":"+CV50*(1+$B$90)","v":0},{"$f":"+CW50*(1+$B$90)","v":0},0,0,null,{"$f":"+DA50*(1+$B$90)","v":0},{"$f":"+DB50*(1+$B$90)","v":0},0,0,null,{"$f":"+DF50*(1+$B$90)","v":0},{"$f":"+DG50*(1+$B$90)","v":0},0,0,null,{"$f":"+DK50*(1+$B$90)","v":0},{"$f":"+DL50*(1+$B$90)","v":0},0,0,null,{"$f":"+DP50*(1+$B$90)","v":0},{"$f":"+DQ50*(1+$B$90)","v":0},0,0]
[null,null,null,null,{"$f":"+E51*(1+$B$90)","v":0},0,0,0,null,{"$f":"+J51*(1+$B$90)","v":0},0,0,0,null,{"$f":"+O51*(1+$B$90)","v":0},0,0,0,null,{"$f":"+T51*(1+$B$90)","v":0},0,0,0,null,{"$f":"+Y51*(1+$B$90)","v":0},0,0,0,null,{"$f":"+AD51*(1+$B$90)","v":0},0,0,0,null,{"$f":"+AI51*(1+$B$90)","v":0},0,0,0,null,{"$f":"+AN51*(1+$B$90)","v":0},0,0,0,null,{"$f":"+AS51*(1+$B$90)","v":0},0,0,0,null,{"$f":"+AX51*(1+$B$90)","v":0},0,0,0,null,{"$f":"+BC51*(1+$B$90)","v":0},0,0,0,null,{"$f":"+BH51*(1+$B$90)","v":0},0,0,0,null,{"$f":"+BM51*(1+$B$90)","v":0},0,0,0,null,{"$f":"+BR51*(1+$B$90)","v":0},0,0,0,null,{"$f":"+BW51*(1+$B$90)","v":0},0,0,0,null,{"$f":"+CB51*(1+$B$90)","v":0},0,0,0,null,{"$f":"+CG51*(1+$B$90)","v":0},0,0,0,null,{"$f":"+CL51*(1+$B$90)","v":0},0,0,0,null,{"$f":"+CQ51*(1+$B$90)","v":0},0,0,0,null,{"$f":"+CV51*(1+$B$90)","v":0},0,0,0,null,{"$f":"+DA51*(1+$B$90)","v":0},0,0,0,null,{"$f":"+DF51*(1+$B$90)","v":0},0,0,0,null,{"$f":"+DK51*(1+$B$90)","v":0},0,0,0,null,{"$f":"+DP51*(1+$B$90)","v":0},0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"+E64*(1+$B$90)","v":0},{"$f":"+F64*(1+$B$90)","v":0},0,0,null,{"$f":"+J64*(1+$B$90)","v":0},{"$f":"+K64*(1+$B$90)","v":0},0,0,null,{"$f":"+O64*(1+$B$90)","v":0},{"$f":"+P64*(1+$B$90)","v":0},0,0,null,{"$f":"+T64*(1+$B$90)","v":0},{"$f":"+U64*(1+$B$90)","v":0},0,0,null,{"$f":"+Y64*(1+$B$90)","v":0},{"$f":"+Z64*(1+$B$90)","v":0},0,0,null,{"$f":"+AD64*(1+$B$90)","v":0},{"$f":"+AE64*(1+$B$90)","v":0},0,0,null,{"$f":"+AI64*(1+$B$90)","v":0},{"$f":"+AJ64*(1+$B$90)","v":0},0,0,null,{"$f":"+AN64*(1+$B$90)","v":0},{"$f":"+AO64*(1+$B$90)","v":0},0,0,null,{"$f":"+AS64*(1+$B$90)","v":0},{"$f":"+AT64*(1+$B$90)","v":0},0,0,null,{"$f":"+AX64*(1+$B$90)","v":0},{"$f":"+AY64*(1+$B$90)","v":0},0,0,null,{"$f":"+BC64*(1+$B$90)","v":0},{"$f":"+BD64*(1+$B$90)","v":0},0,0,null,{"$f":"+BH64*(1+$B$90)","v":0},{"$f":"+BI64*(1+$B$90)","v":0},0,0,null,{"$f":"+BM64*(1+$B$90)","v":0},{"$f":"+BN64*(1+$B$90)","v":0},0,0,null,{"$f":"+BR64*(1+$B$90)","v":0},{"$f":"+BS64*(1+$B$90)","v":0},0,0,null,{"$f":"+BW64*(1+$B$90)","v":0},{"$f":"+BX64*(1+$B$90)","v":0},0,0,null,{"$f":"+CB64*(1+$B$90)","v":0},{"$f":"+CC64*(1+$B$90)","v":0},0,0,null,{"$f":"+CG64*(1+$B$90)","v":0},{"$f":"+CH64*(1+$B$90)","v":0},0,0,null,{"$f":"+CL64*(1+$B$90)","v":0},{"$f":"+CM64*(1+$B$90)","v":0},0,0,null,{"$f":"+CQ64*(1+$B$90)","v":0},{"$f":"+CR64*(1+$B$90)","v":0},0,0,null,{"$f":"+CV64*(1+$B$90)","v":0},{"$f":"+CW64*(1+$B$90)","v":0},0,0,null,{"$f":"+DA64*(1+$B$90)","v":0},{"$f":"+DB64*(1+$B$90)","v":0},0,0,null,{"$f":"+DF64*(1+$B$90)","v":0},{"$f":"+DG64*(1+$B$90)","v":0},0,0,null,{"$f":"+DK64*(1+$B$90)","v":0},{"$f":"+DL64*(1+$B$90)","v":0},0,0,null,{"$f":"+DP64*(1+$B$90)","v":0},{"$f":"+DQ64*(1+$B$90)","v":0},0,0]
[null,null,null,null,{"$f":"+E65*(1+$B$90)","v":0},0,0,0,null,{"$f":"+J65*(1+$B$90)","v":0},0,0,0,null,{"$f":"+O65*(1+$B$90)","v":0},0,0,0,null,{"$f":"+T65*(1+$B$90)","v":0},0,0,0,null,{"$f":"+Y65*(1+$B$90)","v":0},0,0,0,null,{"$f":"+AD65*(1+$B$90)","v":0},0,0,0,null,{"$f":"+AI65*(1+$B$90)","v":0},0,0,0,null,{"$f":"+AN65*(1+$B$90)","v":0},0,0,0,null,{"$f":"+AS65*(1+$B$90)","v":0},0,0,0,null,{"$f":"+AX65*(1+$B$90)","v":0},0,0,0,null,{"$f":"+BC65*(1+$B$90)","v":0},0,0,0,null,{"$f":"+BH65*(1+$B$90)","v":0},0,0,0,null,{"$f":"+BM65*(1+$B$90)","v":0},0,0,0,null,{"$f":"+BR65*(1+$B$90)","v":0},0,0,0,null,{"$f":"+BW65*(1+$B$90)","v":0},0,0,0,null,{"$f":"+CB65*(1+$B$90)","v":0},0,0,0,null,{"$f":"+CG65*(1+$B$90)","v":0},0,0,0,null,{"$f":"+CL65*(1+$B$90)","v":0},0,0,0,null,{"$f":"+CQ65*(1+$B$90)","v":0},0,0,0,null,{"$f":"+CV65*(1+$B$90)","v":0},0,0,0,null,{"$f":"+DA65*(1+$B$90)","v":0},0,0,0,null,{"$f":"+DF65*(1+$B$90)","v":0},0,0,0,null,{"$f":"+DK65*(1+$B$90)","v":0},0,0,0,null,{"$f":"+DP65*(1+$B$90)","v":0},0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"+E78*(1+$B$90)","v":0},{"$f":"+F78*(1+$B$90)","v":0},0,0,null,{"$f":"+J78*(1+$B$90)","v":0},{"$f":"+K78*(1+$B$90)","v":0},0,0,null,{"$f":"+O78*(1+$B$90)","v":0},{"$f":"+P78*(1+$B$90)","v":0},0,0,null,{"$f":"+T78*(1+$B$90)","v":0},{"$f":"+U78*(1+$B$90)","v":0},0,0,null,{"$f":"+Y78*(1+$B$90)","v":0},{"$f":"+Z78*(1+$B$90)","v":0},0,0,null,{"$f":"+AD78*(1+$B$90)","v":0},{"$f":"+AE78*(1+$B$90)","v":0},0,0,null,{"$f":"+AI78*(1+$B$90)","v":0},{"$f":"+AJ78*(1+$B$90)","v":0},0,0,null,{"$f":"+AN78*(1+$B$90)","v":0},{"$f":"+AO78*(1+$B$90)","v":0},0,0,null,{"$f":"+AS78*(1+$B$90)","v":0},{"$f":"+AT78*(1+$B$90)","v":0},0,0,null,{"$f":"+AX78*(1+$B$90)","v":0},{"$f":"+AY78*(1+$B$90)","v":0},0,0,null,{"$f":"+BC78*(1+$B$90)","v":0},{"$f":"+BD78*(1+$B$90)","v":0},0,0,null,{"$f":"+BH78*(1+$B$90)","v":0},{"$f":"+BI78*(1+$B$90)","v":0},0,0,null,{"$f":"+BM78*(1+$B$90)","v":0},{"$f":"+BN78*(1+$B$90)","v":0},0,0,null,{"$f":"+BR78*(1+$B$90)","v":0},{"$f":"+BS78*(1+$B$90)","v":0},0,0,null,{"$f":"+BW78*(1+$B$90)","v":0},{"$f":"+BX78*(1+$B$90)","v":0},0,0,null,{"$f":"+CB78*(1+$B$90)","v":0},{"$f":"+CC78*(1+$B$90)","v":0},0,0,null,{"$f":"+CG78*(1+$B$90)","v":0},{"$f":"+CH78*(1+$B$90)","v":0},0,0,null,{"$f":"+CL78*(1+$B$90)","v":0},{"$f":"+CM78*(1+$B$90)","v":0},0,0,null,{"$f":"+CQ78*(1+$B$90)","v":0},{"$f":"+CR78*(1+$B$90)","v":0},0,0,null,{"$f":"+CV78*(1+$B$90)","v":0},{"$f":"+CW78*(1+$B$90)","v":0},0,0,null,{"$f":"+DA78*(1+$B$90)","v":0},{"$f":"+DB78*(1+$B$90)","v":0},0,0,null,{"$f":"+DF78*(1+$B$90)","v":0},{"$f":"+DG78*(1+$B$90)","v":0},0,0,null,{"$f":"+DK78*(1+$B$90)","v":0},{"$f":"+DL78*(1+$B$90)","v":0},0,0,null,{"$f":"+DP78*(1+$B$90)","v":0},{"$f":"+DQ78*(1+$B$90)","v":0},0,0]
[null,null,null,null,{"$f":"+E79*(1+$B$90)","v":0},0,0,0,null,{"$f":"+J79*(1+$B$90)","v":0},0,0,0,null,{"$f":"+O79*(1+$B$90)","v":0},0,0,0,null,{"$f":"+T79*(1+$B$90)","v":0},0,0,0,null,{"$f":"+Y79*(1+$B$90)","v":0},0,0,0,null,{"$f":"+AD79*(1+$B$90)","v":0},0,0,0,null,{"$f":"+AI79*(1+$B$90)","v":0},0,0,0,null,{"$f":"+AN79*(1+$B$90)","v":0},0,0,0,null,{"$f":"+AS79*(1+$B$90)","v":0},0,0,0,null,{"$f":"+AX79*(1+$B$90)","v":0},0,0,0,null,{"$f":"+BC79*(1+$B$90)","v":0},0,0,0,null,{"$f":"+BH79*(1+$B$90)","v":0},0,0,0,null,{"$f":"+BM79*(1+$B$90)","v":0},0,0,0,null,{"$f":"+BR79*(1+$B$90)","v":0},0,0,0,null,{"$f":"+BW79*(1+$B$90)","v":0},0,0,0,null,{"$f":"+CB79*(1+$B$90)","v":0},0,0,0,null,{"$f":"+CG79*(1+$B$90)","v":0},0,0,0,null,{"$f":"+CL79*(1+$B$90)","v":0},0,0,0,null,{"$f":"+CQ79*(1+$B$90)","v":0},0,0,0,null,{"$f":"+CV79*(1+$B$90)","v":0},0,0,0,null,{"$f":"+DA79*(1+$B$90)","v":0},0,0,0,null,{"$f":"+DF79*(1+$B$90)","v":0},0,0,0,null,{"$f":"+DK79*(1+$B$90)","v":0},0,0,0,null,{"$f":"+DP79*(1+$B$90)","v":0},0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[]
[]
[]
[null,null,"difference",null,{"$f":"+E174-E8","v":0},{"$f":"+F174-F8","v":0},0,0,null,{"$f":"+J174-J8","v":0},{"$f":"+K174-K8","v":0},0,0,null,{"$f":"+O174-O8","v":0},{"$f":"+P174-P8","v":0},0,0,null,{"$f":"+T174-T8","v":0},{"$f":"+U174-U8","v":0},0,0,null,{"$f":"+Y174-Y8","v":0},{"$f":"+Z174-Z8","v":0},0,0,null,{"$f":"+AD174-AD8","v":0},{"$f":"+AE174-AE8","v":0},0,0,null,{"$f":"+AI174-AI8","v":0},{"$f":"+AJ174-AJ8","v":0},0,0,null,{"$f":"+AN174-AN8","v":0},{"$f":"+AO174-AO8","v":0},0,0,null,{"$f":"+AS174-AS8","v":0},{"$f":"+AT174-AT8","v":0},0,0,null,{"$f":"+AX174-AX8","v":0},{"$f":"+AY174-AY8","v":0},0,0,null,{"$f":"+BC174-BC8","v":0},{"$f":"+BD174-BD8","v":0},0,0,null,{"$f":"+BH174-BH8","v":0},{"$f":"+BI174-BI8","v":0},0,0,null,{"$f":"+BM174-BM8","v":0},{"$f":"+BN174-BN8","v":0},0,0,null,{"$f":"+BR174-BR8","v":0},{"$f":"+BS174-BS8","v":0},0,0,null,{"$f":"+BW174-BW8","v":0},{"$f":"+BX174-BX8","v":0},0,0,null,{"$f":"+CB174-CB8","v":0},{"$f":"+CC174-CC8","v":0},0,0,null,{"$f":"+CG174-CG8","v":0},{"$f":"+CH174-CH8","v":0},0,0,null,{"$f":"+CL174-CL8","v":0},{"$f":"+CM174-CM8","v":0},0,0,null,{"$f":"+CQ174-CQ8","v":0},{"$f":"+CR174-CR8","v":0},0,0,null,{"$f":"+CV174-CV8","v":0},{"$f":"+CW174-CW8","v":0},0,0,null,{"$f":"+DA174-DA8","v":0},{"$f":"+DB174-DB8","v":0},0,0,null,{"$f":"+DF174-DF8","v":0},{"$f":"+DG174-DG8","v":0},0,0,null,{"$f":"+DK174-DK8","v":0},{"$f":"+DL174-DL8","v":0},0,0,null,{"$f":"+DP174-DP8","v":0},{"$f":"+DQ174-DQ8","v":0},0,0]
[null,null,"should be zero",null,{"$f":"+E175-E9","v":0},0,0,0,null,{"$f":"+J175-J9","v":0},0,0,0,null,{"$f":"+O175-O9","v":0},0,0,0,null,{"$f":"+T175-T9","v":0},0,0,0,null,{"$f":"+Y175-Y9","v":0},0,0,0,null,{"$f":"+AD175-AD9","v":0},0,0,0,null,{"$f":"+AI175-AI9","v":0},0,0,0,null,{"$f":"+AN175-AN9","v":0},0,0,0,null,{"$f":"+AS175-AS9","v":0},0,0,0,null,{"$f":"+AX175-AX9","v":0},0,0,0,null,{"$f":"+BC175-BC9","v":0},0,0,0,null,{"$f":"+BH175-BH9","v":0},0,0,0,null,{"$f":"+BM175-BM9","v":0},0,0,0,null,{"$f":"+BR175-BR9","v":0},0,0,0,null,{"$f":"+BW175-BW9","v":0},0,0,0,null,{"$f":"+CB175-CB9","v":0},0,0,0,null,{"$f":"+CG175-CG9","v":0},0,0,0,null,{"$f":"+CL175-CL9","v":0},0,0,0,null,{"$f":"+CQ175-CQ9","v":0},0,0,0,null,{"$f":"+CV175-CV9","v":0},0,0,0,null,{"$f":"+DA175-DA9","v":0},0,0,0,null,{"$f":"+DF175-DF9","v":0},0,0,0,null,{"$f":"+DK175-DK9","v":0},0,0,0,null,{"$f":"+DP175-DP9","v":0},0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"+E188-E22","v":0},{"$f":"+F188-F22","v":0},0,0,null,{"$f":"+J188-J22","v":0},{"$f":"+K188-K22","v":0},0,0,null,{"$f":"+O188-O22","v":0},{"$f":"+P188-P22","v":0},0,0,null,{"$f":"+T188-T22","v":0},{"$f":"+U188-U22","v":0},0,0,null,{"$f":"+Y188-Y22","v":0},{"$f":"+Z188-Z22","v":0},0,0,null,{"$f":"+AD188-AD22","v":0},{"$f":"+AE188-AE22","v":0},0,0,null,{"$f":"+AI188-AI22","v":0},{"$f":"+AJ188-AJ22","v":0},0,0,null,{"$f":"+AN188-AN22","v":0},{"$f":"+AO188-AO22","v":0},0,0,null,{"$f":"+AS188-AS22","v":0},{"$f":"+AT188-AT22","v":0},0,0,null,{"$f":"+AX188-AX22","v":0},{"$f":"+AY188-AY22","v":0},0,0,null,{"$f":"+BC188-BC22","v":0},{"$f":"+BD188-BD22","v":0},0,0,null,{"$f":"+BH188-BH22","v":0},{"$f":"+BI188-BI22","v":0},0,0,null,{"$f":"+BM188-BM22","v":0},{"$f":"+BN188-BN22","v":0},0,0,null,{"$f":"+BR188-BR22","v":0},{"$f":"+BS188-BS22","v":0},0,0,null,{"$f":"+BW188-BW22","v":0},{"$f":"+BX188-BX22","v":0},0,0,null,{"$f":"+CB188-CB22","v":0},{"$f":"+CC188-CC22","v":0},0,0,null,{"$f":"+CG188-CG22","v":0},{"$f":"+CH188-CH22","v":0},0,0,null,{"$f":"+CL188-CL22","v":0},{"$f":"+CM188-CM22","v":0},0,0,null,{"$f":"+CQ188-CQ22","v":0},{"$f":"+CR188-CR22","v":0},0,0,null,{"$f":"+CV188-CV22","v":0},{"$f":"+CW188-CW22","v":0},0,0,null,{"$f":"+DA188-DA22","v":0},{"$f":"+DB188-DB22","v":0},0,0,null,{"$f":"+DF188-DF22","v":0},{"$f":"+DG188-DG22","v":0},0,0,null,{"$f":"+DK188-DK22","v":0},{"$f":"+DL188-DL22","v":0},0,0,null,{"$f":"+DP188-DP22","v":0},{"$f":"+DQ188-DQ22","v":0},0,0]
[null,null,null,null,{"$f":"+E189-E23","v":0},0,0,0,null,{"$f":"+J189-J23","v":0},0,0,0,null,{"$f":"+O189-O23","v":0},0,0,0,null,{"$f":"+T189-T23","v":0},0,0,0,null,{"$f":"+Y189-Y23","v":0},0,0,0,null,{"$f":"+AD189-AD23","v":0},0,0,0,null,{"$f":"+AI189-AI23","v":0},0,0,0,null,{"$f":"+AN189-AN23","v":0},0,0,0,null,{"$f":"+AS189-AS23","v":0},0,0,0,null,{"$f":"+AX189-AX23","v":0},0,0,0,null,{"$f":"+BC189-BC23","v":0},0,0,0,null,{"$f":"+BH189-BH23","v":0},0,0,0,null,{"$f":"+BM189-BM23","v":0},0,0,0,null,{"$f":"+BR189-BR23","v":0},0,0,0,null,{"$f":"+BW189-BW23","v":0},0,0,0,null,{"$f":"+CB189-CB23","v":0},0,0,0,null,{"$f":"+CG189-CG23","v":0},0,0,0,null,{"$f":"+CL189-CL23","v":0},0,0,0,null,{"$f":"+CQ189-CQ23","v":0},0,0,0,null,{"$f":"+CV189-CV23","v":0},0,0,0,null,{"$f":"+DA189-DA23","v":0},0,0,0,null,{"$f":"+DF189-DF23","v":0},0,0,0,null,{"$f":"+DK189-DK23","v":0},0,0,0,null,{"$f":"+DP189-DP23","v":0},0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"+E202-E36","v":0},{"$f":"+F202-F36","v":0},0,0,null,{"$f":"+J202-J36","v":0},{"$f":"+K202-K36","v":0},0,0,null,{"$f":"+O202-O36","v":0},{"$f":"+P202-P36","v":0},0,0,null,{"$f":"+T202-T36","v":0},{"$f":"+U202-U36","v":0},0,0,null,{"$f":"+Y202-Y36","v":0},{"$f":"+Z202-Z36","v":0},0,0,null,{"$f":"+AD202-AD36","v":0},{"$f":"+AE202-AE36","v":0},0,0,null,{"$f":"+AI202-AI36","v":0},{"$f":"+AJ202-AJ36","v":0},0,0,null,{"$f":"+AN202-AN36","v":0},{"$f":"+AO202-AO36","v":0},0,0,null,{"$f":"+AS202-AS36","v":0},{"$f":"+AT202-AT36","v":0},0,0,null,{"$f":"+AX202-AX36","v":0},{"$f":"+AY202-AY36","v":0},0,0,null,{"$f":"+BC202-BC36","v":0},{"$f":"+BD202-BD36","v":0},0,0,null,{"$f":"+BH202-BH36","v":0},{"$f":"+BI202-BI36","v":0},0,0,null,{"$f":"+BM202-BM36","v":0},{"$f":"+BN202-BN36","v":0},0,0,null,{"$f":"+BR202-BR36","v":0},{"$f":"+BS202-BS36","v":0},0,0,null,{"$f":"+BW202-BW36","v":0},{"$f":"+BX202-BX36","v":0},0,0,null,{"$f":"+CB202-CB36","v":0},{"$f":"+CC202-CC36","v":0},0,0,null,{"$f":"+CG202-CG36","v":0},{"$f":"+CH202-CH36","v":0},0,0,null,{"$f":"+CL202-CL36","v":0},{"$f":"+CM202-CM36","v":0},0,0,null,{"$f":"+CQ202-CQ36","v":0},{"$f":"+CR202-CR36","v":0},0,0,null,{"$f":"+CV202-CV36","v":0},{"$f":"+CW202-CW36","v":0},0,0,null,{"$f":"+DA202-DA36","v":0},{"$f":"+DB202-DB36","v":0},0,0,null,{"$f":"+DF202-DF36","v":0},{"$f":"+DG202-DG36","v":0},0,0,null,{"$f":"+DK202-DK36","v":0},{"$f":"+DL202-DL36","v":0},0,0,null,{"$f":"+DP202-DP36","v":0},{"$f":"+DQ202-DQ36","v":0},0,0]
[null,null,null,null,{"$f":"+E203-E37","v":0},0,0,0,null,{"$f":"+J203-J37","v":0},0,0,0,null,{"$f":"+O203-O37","v":0},0,0,0,null,{"$f":"+T203-T37","v":0},0,0,0,null,{"$f":"+Y203-Y37","v":0},0,0,0,null,{"$f":"+AD203-AD37","v":0},0,0,0,null,{"$f":"+AI203-AI37","v":0},0,0,0,null,{"$f":"+AN203-AN37","v":0},0,0,0,null,{"$f":"+AS203-AS37","v":0},0,0,0,null,{"$f":"+AX203-AX37","v":0},0,0,0,null,{"$f":"+BC203-BC37","v":0},0,0,0,null,{"$f":"+BH203-BH37","v":0},0,0,0,null,{"$f":"+BM203-BM37","v":0},0,0,0,null,{"$f":"+BR203-BR37","v":0},0,0,0,null,{"$f":"+BW203-BW37","v":0},0,0,0,null,{"$f":"+CB203-CB37","v":0},0,0,0,null,{"$f":"+CG203-CG37","v":0},0,0,0,null,{"$f":"+CL203-CL37","v":0},0,0,0,null,{"$f":"+CQ203-CQ37","v":0},0,0,0,null,{"$f":"+CV203-CV37","v":0},0,0,0,null,{"$f":"+DA203-DA37","v":0},0,0,0,null,{"$f":"+DF203-DF37","v":0},0,0,0,null,{"$f":"+DK203-DK37","v":0},0,0,0,null,{"$f":"+DP203-DP37","v":0},0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"+E216-E50","v":0},{"$f":"+F216-F50","v":0},0,0,null,{"$f":"+J216-J50","v":0},{"$f":"+K216-K50","v":0},0,0,null,{"$f":"+O216-O50","v":0},{"$f":"+P216-P50","v":0},0,0,null,{"$f":"+T216-T50","v":0},{"$f":"+U216-U50","v":0},0,0,null,{"$f":"+Y216-Y50","v":0},{"$f":"+Z216-Z50","v":0},0,0,null,{"$f":"+AD216-AD50","v":0},{"$f":"+AE216-AE50","v":0},0,0,null,{"$f":"+AI216-AI50","v":0},{"$f":"+AJ216-AJ50","v":0},0,0,null,{"$f":"+AN216-AN50","v":0},{"$f":"+AO216-AO50","v":0},0,0,null,{"$f":"+AS216-AS50","v":0},{"$f":"+AT216-AT50","v":0},0,0,null,{"$f":"+AX216-AX50","v":0},{"$f":"+AY216-AY50","v":0},0,0,null,{"$f":"+BC216-BC50","v":0},{"$f":"+BD216-BD50","v":0},0,0,null,{"$f":"+BH216-BH50","v":0},{"$f":"+BI216-BI50","v":0},0,0,null,{"$f":"+BM216-BM50","v":0},{"$f":"+BN216-BN50","v":0},0,0,null,{"$f":"+BR216-BR50","v":0},{"$f":"+BS216-BS50","v":0},0,0,null,{"$f":"+BW216-BW50","v":0},{"$f":"+BX216-BX50","v":0},0,0,null,{"$f":"+CB216-CB50","v":0},{"$f":"+CC216-CC50","v":0},0,0,null,{"$f":"+CG216-CG50","v":0},{"$f":"+CH216-CH50","v":0},0,0,null,{"$f":"+CL216-CL50","v":0},{"$f":"+CM216-CM50","v":0},0,0,null,{"$f":"+CQ216-CQ50","v":0},{"$f":"+CR216-CR50","v":0},0,0,null,{"$f":"+CV216-CV50","v":0},{"$f":"+CW216-CW50","v":0},0,0,null,{"$f":"+DA216-DA50","v":0},{"$f":"+DB216-DB50","v":0},0,0,null,{"$f":"+DF216-DF50","v":0},{"$f":"+DG216-DG50","v":0},0,0,null,{"$f":"+DK216-DK50","v":0},{"$f":"+DL216-DL50","v":0},0,0,null,{"$f":"+DP216-DP50","v":0},{"$f":"+DQ216-DQ50","v":0},0,0]
[null,null,null,null,{"$f":"+E217-E51","v":0},0,0,0,null,{"$f":"+J217-J51","v":0},0,0,0,null,{"$f":"+O217-O51","v":0},0,0,0,null,{"$f":"+T217-T51","v":0},0,0,0,null,{"$f":"+Y217-Y51","v":0},0,0,0,null,{"$f":"+AD217-AD51","v":0},0,0,0,null,{"$f":"+AI217-AI51","v":0},0,0,0,null,{"$f":"+AN217-AN51","v":0},0,0,0,null,{"$f":"+AS217-AS51","v":0},0,0,0,null,{"$f":"+AX217-AX51","v":0},0,0,0,null,{"$f":"+BC217-BC51","v":0},0,0,0,null,{"$f":"+BH217-BH51","v":0},0,0,0,null,{"$f":"+BM217-BM51","v":0},0,0,0,null,{"$f":"+BR217-BR51","v":0},0,0,0,null,{"$f":"+BW217-BW51","v":0},0,0,0,null,{"$f":"+CB217-CB51","v":0},0,0,0,null,{"$f":"+CG217-CG51","v":0},0,0,0,null,{"$f":"+CL217-CL51","v":0},0,0,0,null,{"$f":"+CQ217-CQ51","v":0},0,0,0,null,{"$f":"+CV217-CV51","v":0},0,0,0,null,{"$f":"+DA217-DA51","v":0},0,0,0,null,{"$f":"+DF217-DF51","v":0},0,0,0,null,{"$f":"+DK217-DK51","v":0},0,0,0,null,{"$f":"+DP217-DP51","v":0},0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"+E230-E64","v":0},{"$f":"+F230-F64","v":0},0,0,null,{"$f":"+J230-J64","v":0},{"$f":"+K230-K64","v":0},0,0,null,{"$f":"+O230-O64","v":0},{"$f":"+P230-P64","v":0},0,0,null,{"$f":"+T230-T64","v":0},{"$f":"+U230-U64","v":0},0,0,null,{"$f":"+Y230-Y64","v":0},{"$f":"+Z230-Z64","v":0},0,0,null,{"$f":"+AD230-AD64","v":0},{"$f":"+AE230-AE64","v":0},0,0,null,{"$f":"+AI230-AI64","v":0},{"$f":"+AJ230-AJ64","v":0},0,0,null,{"$f":"+AN230-AN64","v":0},{"$f":"+AO230-AO64","v":0},0,0,null,{"$f":"+AS230-AS64","v":0},{"$f":"+AT230-AT64","v":0},0,0,null,{"$f":"+AX230-AX64","v":0},{"$f":"+AY230-AY64","v":0},0,0,null,{"$f":"+BC230-BC64","v":0},{"$f":"+BD230-BD64","v":0},0,0,null,{"$f":"+BH230-BH64","v":0},{"$f":"+BI230-BI64","v":0},0,0,null,{"$f":"+BM230-BM64","v":0},{"$f":"+BN230-BN64","v":0},0,0,null,{"$f":"+BR230-BR64","v":0},{"$f":"+BS230-BS64","v":0},0,0,null,{"$f":"+BW230-BW64","v":0},{"$f":"+BX230-BX64","v":0},0,0,null,{"$f":"+CB230-CB64","v":0},{"$f":"+CC230-CC64","v":0},0,0,null,{"$f":"+CG230-CG64","v":0},{"$f":"+CH230-CH64","v":0},0,0,null,{"$f":"+CL230-CL64","v":0},{"$f":"+CM230-CM64","v":0},0,0,null,{"$f":"+CQ230-CQ64","v":0},{"$f":"+CR230-CR64","v":0},0,0,null,{"$f":"+CV230-CV64","v":0},{"$f":"+CW230-CW64","v":0},0,0,null,{"$f":"+DA230-DA64","v":0},{"$f":"+DB230-DB64","v":0},0,0,null,{"$f":"+DF230-DF64","v":0},{"$f":"+DG230-DG64","v":0},0,0,null,{"$f":"+DK230-DK64","v":0},{"$f":"+DL230-DL64","v":0},0,0,null,{"$f":"+DP230-DP64","v":0},{"$f":"+DQ230-DQ64","v":0},0,0]
[null,null,null,null,{"$f":"+E231-E65","v":0},0,0,0,null,{"$f":"+J231-J65","v":0},0,0,0,null,{"$f":"+O231-O65","v":0},0,0,0,null,{"$f":"+T231-T65","v":0},0,0,0,null,{"$f":"+Y231-Y65","v":0},0,0,0,null,{"$f":"+AD231-AD65","v":0},0,0,0,null,{"$f":"+AI231-AI65","v":0},0,0,0,null,{"$f":"+AN231-AN65","v":0},0,0,0,null,{"$f":"+AS231-AS65","v":0},0,0,0,null,{"$f":"+AX231-AX65","v":0},0,0,0,null,{"$f":"+BC231-BC65","v":0},0,0,0,null,{"$f":"+BH231-BH65","v":0},0,0,0,null,{"$f":"+BM231-BM65","v":0},0,0,0,null,{"$f":"+BR231-BR65","v":0},0,0,0,null,{"$f":"+BW231-BW65","v":0},0,0,0,null,{"$f":"+CB231-CB65","v":0},0,0,0,null,{"$f":"+CG231-CG65","v":0},0,0,0,null,{"$f":"+CL231-CL65","v":0},0,0,0,null,{"$f":"+CQ231-CQ65","v":0},0,0,0,null,{"$f":"+CV231-CV65","v":0},0,0,0,null,{"$f":"+DA231-DA65","v":0},0,0,0,null,{"$f":"+DF231-DF65","v":0},0,0,0,null,{"$f":"+DK231-DK65","v":0},0,0,0,null,{"$f":"+DP231-DP65","v":0},0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"+E244-E78","v":0},{"$f":"+F244-F78","v":0},0,0,null,{"$f":"+J244-J78","v":0},{"$f":"+K244-K78","v":0},0,0,null,{"$f":"+O244-O78","v":0},{"$f":"+P244-P78","v":0},0,0,null,{"$f":"+T244-T78","v":0},{"$f":"+U244-U78","v":0},0,0,null,{"$f":"+Y244-Y78","v":0},{"$f":"+Z244-Z78","v":0},0,0,null,{"$f":"+AD244-AD78","v":0},{"$f":"+AE244-AE78","v":0},0,0,null,{"$f":"+AI244-AI78","v":0},{"$f":"+AJ244-AJ78","v":0},0,0,null,{"$f":"+AN244-AN78","v":0},{"$f":"+AO244-AO78","v":0},0,0,null,{"$f":"+AS244-AS78","v":0},{"$f":"+AT244-AT78","v":0},0,0,null,{"$f":"+AX244-AX78","v":0},{"$f":"+AY244-AY78","v":0},0,0,null,{"$f":"+BC244-BC78","v":0},{"$f":"+BD244-BD78","v":0},0,0,null,{"$f":"+BH244-BH78","v":0},{"$f":"+BI244-BI78","v":0},0,0,null,{"$f":"+BM244-BM78","v":0},{"$f":"+BN244-BN78","v":0},0,0,null,{"$f":"+BR244-BR78","v":0},{"$f":"+BS244-BS78","v":0},0,0,null,{"$f":"+BW244-BW78","v":0},{"$f":"+BX244-BX78","v":0},0,0,null,{"$f":"+CB244-CB78","v":0},{"$f":"+CC244-CC78","v":0},0,0,null,{"$f":"+CG244-CG78","v":0},{"$f":"+CH244-CH78","v":0},0,0,null,{"$f":"+CL244-CL78","v":0},{"$f":"+CM244-CM78","v":0},0,0,null,{"$f":"+CQ244-CQ78","v":0},{"$f":"+CR244-CR78","v":0},0,0,null,{"$f":"+CV244-CV78","v":0},{"$f":"+CW244-CW78","v":0},0,0,null,{"$f":"+DA244-DA78","v":0},{"$f":"+DB244-DB78","v":0},0,0,null,{"$f":"+DF244-DF78","v":0},{"$f":"+DG244-DG78","v":0},0,0,null,{"$f":"+DK244-DK78","v":0},{"$f":"+DL244-DL78","v":0},0,0,null,{"$f":"+DP244-DP78","v":0},{"$f":"+DQ244-DQ78","v":0},0,0]
[null,null,null,null,{"$f":"+E245-E79","v":0},0,0,0,null,{"$f":"+J245-J79","v":0},0,0,0,null,{"$f":"+O245-O79","v":0},0,0,0,null,{"$f":"+T245-T79","v":0},0,0,0,null,{"$f":"+Y245-Y79","v":0},0,0,0,null,{"$f":"+AD245-AD79","v":0},0,0,0,null,{"$f":"+AI245-AI79","v":0},0,0,0,null,{"$f":"+AN245-AN79","v":0},0,0,0,null,{"$f":"+AS245-AS79","v":0},0,0,0,null,{"$f":"+AX245-AX79","v":0},0,0,0,null,{"$f":"+BC245-BC79","v":0},0,0,0,null,{"$f":"+BH245-BH79","v":0},0,0,0,null,{"$f":"+BM245-BM79","v":0},0,0,0,null,{"$f":"+BR245-BR79","v":0},0,0,0,null,{"$f":"+BW245-BW79","v":0},0,0,0,null,{"$f":"+CB245-CB79","v":0},0,0,0,null,{"$f":"+CG245-CG79","v":0},0,0,0,null,{"$f":"+CL245-CL79","v":0},0,0,0,null,{"$f":"+CQ245-CQ79","v":0},0,0,0,null,{"$f":"+CV245-CV79","v":0},0,0,0,null,{"$f":"+DA245-DA79","v":0},0,0,0,null,{"$f":"+DF245-DF79","v":0},0,0,0,null,{"$f":"+DK245-DK79","v":0},0,0,0,null,{"$f":"+DP245-DP79","v":0},0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]