{"text_format":"1","workbook":"xlsx","n_sheets":21,"sheets":["User's Guide","Budget","Yield","Seed","Fertilizer","Harvest","Pesticide","Ins","Parameters","Machinery","Irrig","CRent","Oper_Int","Other Exp","Other Inc","IFFS","Data1","MachData1","MachData2","Notes","MachData3"],"not_rendered":{"charts":0,"images":101,"macros":1,"external_links":0,"defined_names":62,"comments":16,"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,"Grain","Reporting","Yield","Est. Harvest"]
[null,"Sorghum","District","bu/acre","Price ($/bu)"]
[null,"Default","State",47.73,2.16]
[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],[1,1,1,4],[29,8,29,10],[42,1,42,3],[2,8,2,9],[3,8,3,9],[4,5,4,6],[28,8,28,10]]}
[]
[null,"Irrigated Grain Sorghum 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",false,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","North Central",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,"Grain Sorghum",{"$f":"+IF(Yield!AJ22=\"Bushel\", \"Bu.\",\"Cwt\")","v":"Bu."},{"$f":"ROUND(Yield!AJ15,2)","v":3.8},{"$f":"ROUND(IF(ISNUMBER(Yield!D10),Yield!D10,Yield!D9),2)","v":100},{"$f":"ROUND(F9,2)*ROUND(E9,2)","v":380},{"$f":"G9*ROUND(Yield!AJ19,4)","v":380},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budget Area","North-Central",null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Machinery",{"$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":"Owned equipment"},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,{"$f":"SUM(G9:G11)","v":380},{"$f":"SUM(H9:H11)","v":380},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"GS Acres ","160",null,null,null,null,false]
[null,null,"OPERATING INPUTS","Units","Price","Quantity","$/Acre","Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"County","Garfield",null,null,null,null,false]
[null,null,"Sorghum Seed","Acre",{"$f":"+Seed!P16","v":22.666666666666668},{"$f":"IF(E15<=0,0,1)","v":1},{"$f":"ROUND(F15,2)*ROUND(E15,2)","v":22.67},{"$f":"ROUND(G15*ROUND(Seed!G10,4),2)","v":22.67},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New ?",false,null,null,null,null,false]
[null,null,"Fertilizer","Acre",{"$f":"+Fertilizer!F24","v":83.301690000000008},{"$f":"IF(E16<=0,0,1)","v":1},83.3,{"$f":"ROUND(Fertilizer!BH12,2)","v":83.3},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,"IFFS lime?",false,null,null,null,null,false]
[null,null,"Custom Harvest","Acre",{"$f":"IF(Harvest!P6,Harvest!D21,0)","v":0},{"$f":"IF(E17<=0,0,1)","v":0},0,{"$f":"+ROUND(G17*ROUND(Harvest!H13,4),2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spring",null,null,null,null,false]
[null,null,"Pesticide","Acre",{"$f":"Pesticide!J17","v":47.515000000000001},{"$f":"IF(E18<=0,0,1)","v":1},47.52,{"$f":"ROUND(Pesticide!I17,2)","v":47.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":7.4999999999999997E-2},{"$f":" IF(Oper_Int!$AP$50<0,0,Oper_Int!$AP$50)","v":200.47580880300612},{"$f":"ROUND(ROUND(F20,2)*ROUND(E20,4),2)","v":15.04},{"$f":" ROUND(IF(Oper_Int!$P$50<0,0,ROUND(Oper_Int!$P$50,2))*ROUND(E20,4),2)","v":15.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tillage","Lo Till Rot","Con Till"]
[null,null,"Machinery Labor","Hrs.",{"$f":"Parameters!P8","v":18.25},{"$f":"Machinery!X30+Machinery!Z30","v":0.73741176470588243},{"$f":"ROUND(ROUND(F21,2)*ROUND(E21,2),2)","v":13.51},{"$f":"ROUND((ROUND(Machinery!AB30+Machinery!AD30,2))*ROUND(Budget!E21,2),2)","v":2.37},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Workbook Open",true]
[null,null,"Irrigation Labor","Hrs.",{"$f":"IF(F22<=0,0,Parameters!P8)","v":18.25},{"$f":"IF(BB3,0,Irrig!BH4)","v":0.13333333333333333},{"$f":"ROUND(ROUND(F22,2)*ROUND(E22,2),2)","v":2.37},{"$f":"ROUND(G22*ROUND(Irrig!F35,4),2)","v":2.37},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"owned","share"]
[null,null,"Custom Hire","Acre",{"$f":"IF(Machinery!V32, Machinery!Q65,0)+IF(Machinery!V33,Machinery!Q66,0)+Fertilizer!BH13+Pesticide!L17","v":9.629999999999999},{"$f":"IF(E23<=0,0,1)","v":1},{"$f":"ROUND(F23,2)*ROUND(E23,2)","v":9.6300000000000008},{"$f":"ROUND((IF(Machinery!V32,Machinery!Q65,0)+IF(Machinery!V33,Machinery!Q66,0)+Pesticide!L17+Fertilizer!BH13)*ROUND(Machinery!J13,4),2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"custom hire",{"$f":"+E23","v":9.629999999999999},{"$f":"(IF(Machinery!V32,Machinery!Q65,0)+IF(Machinery!V33, Machinery!Q66,0)+Pesticide!L17+Fertilizer!BH13)*Machinery!J13","v":0}]
[null,null,"Machinery Fuel, Lube, Repairs","Acre",{"$f":"SUM(Machinery!AA19:AA21)","v":61.698502495290761},{"$f":"IF(E24<=0,0,1)","v":1},61.7,{"$f":"ROUND(Machinery!AE22,2)","v":61.7}]
[null,null,"Irrigation Fuel, Lube, Repair","Acre",{"$f":"IF(BB3,0,Irrig!D26)","v":315.40764185478952},{"$f":"IF(E25<=0,0,1)","v":1},315.41000000000003,{"$f":"ROUND(G25*ROUND(Irrig!F26,4),2)","v":315.41000000000003}]
[null,null,"Rent","Acre",{"$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",{"$f":"'Other Exp'!D17","v":4.1500000000000004},{"$f":"IF(E27<=0,0,1)","v":1},4.1500000000000004,{"$f":"ROUND('Other Exp'!F17,2)","v":4.1500000000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IFFS Acres/Plant","160"]
[null,null,null,"Total Operating Costs",null,null,{"$f":"SUM(G15:G27)","v":595.30000000000007},{"$f":"SUM(H15:H27)","v":574.53000000000009},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IFFS Acres/Harvest","160"]
[null,null,null,"Returns Above Total Operating Costs",null,null,{"$f":"G12-G28","v":-215.30000000000007},{"$f":"H12-H28","v":-194.53000000000009},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iffs Lime ",false]
[null,null,"FIXED COSTS","Units","Rate",null,"$/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","$/value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iffs Real Taxes",true]
[null,null,"     Interest at","Dollars",{"$f":"Parameters!P11","v":8.5000000000000006E-2},null,{"$f":"ROUND(Machinery!AA27,2)","v":145.35},{"$f":"+ROUND(Machinery!AE27,2)","v":32.15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":19.170000000000002},{"$f":"+ROUND(Machinery!AE26,2)","v":5.85}]
[null,null,"     Insurance","Dollars",{"$f":"Parameters!P13","v":8.5000000000000006E-3},null,{"$f":"ROUND(Machinery!AA25,2)","v":14.58},{"$f":"+ROUND(Machinery!AE25,2)","v":3.26}]
[null,null,"     Depreciation","Dollars",null,null,{"$f":"ROUND(Machinery!AA24,2)","v":133.80000000000001},{"$f":"+ROUND(Machinery!AE24,2)","v":44.97}]
[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":1.2999999999999999E-4},null,{"$f":"ROUND(ROUND(E38,4)*ROUND(E36,2)*ROUND(Parameters!P18,4),2)*IF(BB5=\"cash\",0,1)","v":0.3},{"$f":"IF($BB$8=\"owner\",G38,0)","v":0}]
[null,null,null,"Total Fixed Costs",null,null,{"$f":"SUM(G32:G38)","v":403.2},{"$f":"SUM(H32:H38)","v":86.22999999999999}]
[null,"Total Costs (Operating + Fixed)",null,null,null,null,{"$f":"G28+G39","v":998.5},{"$f":"H28+H39","v":660.7600000000001}]
[null,"NET RETURNS Above All Specified Costs",null,null,null,null,{"$f":"G12-G40","v":-618.5},{"$f":"H12-H40","v":-280.7600000000001}]
[]
[null,"Garfield County - North-Central OK",null,null,"Owner-Operator"]
[null,{"$f":"BB10","v":"Owned equipment"}]
[]
[null,null,null," Grain Break-Even (B-E) Analysis"]
[null,null,{"$f":"+IF(Yield!AJ22=\"Bushel\", \"B-E Yield at $/bu.\",\"B-E Yield at $/cwt.\")","v":"B-E Yield at $/bu."},{"$f":"crop_price","v":3.8},{"$f":"+IF(Yield!AJ22=\"Bushel\", \"B-E Price at bu./ac.\",\"B-E Price at cwt./ac.\")","v":"B-E Price at bu./ac."},null,{"$f":"Crop_Yield","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Above Operating Costs at Differing Yields and Prices1"]
[null,null,{"$f":"+IF(Yield!AJ22=\"Bushel\", \"Above Operating Costs (bu.)\",\"Above Operating Costs (cwt.)\")","v":"Above Operating Costs (bu.)"},{"$f":"IF(crop_price<=0,\"NA\",IF($BB$5=\"share\",(H28-H12+H9)/(crop_price*AI57),(G28-G12+G9)/crop_price))","v":156.65789473684214},null,"Above Operating Costs",{"$f":"IF(Crop_Yield<=0,\"NA\",IF($BB$5=\"share\",(H28-H12+H9)/(Crop_Yield*AI57),(G28-G12+G9)/Crop_Yield))","v":5.9530000000000003},null,null,null,null,null,null,null,null,null,null,null,null,"Yield","-----------------------",null,{"$f":"+IF(Yield!AJ22=\"Bushel\", \"Price ($/bu.)\",\"Price ($/cwt.)\")","v":"Price ($/bu.)"},"--------------------------",null,null,null,null,null,null,null,null,null,null,"Amt Yld","Cust Harv","If Custom"]
[null,null,{"$f":"+IF(Yield!AJ22=\"Bushel\", \"Above Total Costs (bu.)\",\"Above Total Costs (cwt.)\")","v":"Above Total Costs (bu.)"},{"$f":"IF(crop_price<=0,\"NA\",IF($BB$5=\"share\",(H40-H12+H9)/(crop_price*AI57),(G40-G12+G9)/crop_price))","v":262.76315789473688},null,"Above Total Costs",{"$f":"IF(Crop_Yield<=0,\"NA\",IF($BB$5=\"share\",(H40-H12+H9)/(Crop_Yield*AI57),(G40-G12+G9)/Crop_Yield))","v":9.9849999999999994},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(Yield!AJ22=\"Bushel\", \"bu./acre)\",\"cwt./acre)\")","v":"bu./acre)"},{"$f":"$W$49*(1-(2*$AA$50))","v":3.42},{"$f":"$W$49*(1-$AA$50)","v":3.61},{"$f":"crop_price","v":3.8},{"$f":"$W$49*(1+$AA$50)","v":3.9899999999999998},{"$f":"$W$49*(1+(2*$AA$50))","v":4.18},null,"Vary Price by",null,null,null,null,null,null,"Yld","Over chg","Charge","Harvest"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$52*(1-(2*$AA$54))","v":90},{"$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$57))","v":-287.50000000000006},-270.40000000000009,-253.30000000000007,-236.2000000000001,-219.10000000000008,null,{"$f":"AF50/100","v":0.05},null,null,null,null,5,null,{"$f":"T50","v":90},{"$f":"+AH50","v":90},{"$f":"Harvest!$O$14+Budget!$AI50*Harvest!$O$16+Harvest!$O$17*Budget!$AH50*IF(Budget!$BB$8=\"owner\",IF(Budget!$BB$5=\"share\",0,1),1)","v":65.5},{"$f":"IF(Harvest!$P$6,$AJ50,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$52*(1-$AA$54)","v":95},-270.40000000000009,-252.35000000000008,-234.30000000000007,-216.25000000000011,-198.2000000000001,null,null,null,null,null,null,null,null,{"$f":"T51","v":95},{"$f":"+AH51","v":95},{"$f":"Harvest!$O$14+Budget!$AI51*Harvest!$O$16+Harvest!$O$17*Budget!$AH51*IF(Budget!$BB$8=\"owner\",IF(Budget!$BB$5=\"share\",0,1),1)","v":67.75},{"$f":"IF(Harvest!$P$6,$AJ51,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Crop_Yield","v":100},-253.30000000000007,-234.30000000000007,{"$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$57))","v":-215.30000000000007},-196.30000000000007,-177.30000000000007,null,null,null,null,null,null,null,null,{"$f":"T52","v":100},{"$f":"+AH52","v":100},{"$f":"Harvest!$O$14+Budget!$AI52*Harvest!$O$16+Harvest!$O$17*Budget!$AH52*IF(Budget!$BB$8=\"owner\",IF(Budget!$BB$5=\"share\",0,1),1)","v":70},{"$f":"IF(Harvest!$P$6,$AJ52,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$52*(1+$AA$54)","v":105},-236.2000000000001,-216.25000000000006,-196.30000000000007,-176.35000000000008,-156.40000000000009,null,"Vary Yield by",null,null,null,null,null,null,{"$f":"T53","v":105},{"$f":"+AH53","v":105},{"$f":"Harvest!$O$14+Budget!$AI53*Harvest!$O$16+Harvest!$O$17*Budget!$AH53*IF(Budget!$BB$8=\"owner\",IF(Budget!$BB$5=\"share\",0,1),1)","v":72.25},{"$f":"IF(Harvest!$P$6,$AJ53,0)","v":0}]
[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$54))","v":110.00000000000001},-219.10000000000002,-198.20000000000005,-177.3,-156.40000000000003,-135.50000000000006,null,{"$f":"AF54/100","v":0.05},null,null,null,null,5,null,{"$f":"T54","v":110.00000000000001},{"$f":"+AH54","v":110.00000000000001},{"$f":"Harvest!$O$14+Budget!$AI54*Harvest!$O$16+Harvest!$O$17*Budget!$AH54*IF(Budget!$BB$8=\"owner\",IF(Budget!$BB$5=\"share\",0,1),1)","v":74.5},{"$f":"IF(Harvest!$P$6,$AJ54,0)","v":0}]
[]
[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,{"$f":"+W48","v":"Price ($/bu.)"},"--------------------------",null,null,"Return",null,null,null,null,null,null,"Yld Share",{"$f":"IF(G9=0,1,H9/G9)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T49","v":"bu./acre)"},{"$f":"$W$49*(1-(2*$AA$50))","v":3.42},{"$f":"$W$49*(1-$AA$50)","v":3.61},{"$f":"crop_price","v":3.8},{"$f":"$W$49*(1+$AA$50)","v":3.9899999999999998},{"$f":"$W$49*(1+(2*$AA$50))","v":4.18}]
[null,null,null,"Return",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$52*(1-(2*$AA$54))","v":90},{"$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$57))","v":-690.7},-673.6,-656.5,-639.40000000000009,-622.29999999999995,null,null,null,null,null,null,null,null,null,{"$f":"+G48*G47","v":595.30000000000007}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$52*(1-$AA$54)","v":95},-673.6,-655.55,-637.5,-619.45000000000005,-601.40000000000009,null,null,null,null,null,null,null,null,null,{"$f":"+G49*G47","v":998.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Crop_Yield","v":100},-656.5,-637.5,-618.5,-599.5,-580.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$52*(1+$AA$54)","v":105},{"$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$57))","v":-639.40000000000009},-619.45000000000005,-599.5,-579.54999999999995,-559.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$52*(1+(2*$AA$54))","v":110.00000000000001},-622.29999999999995,-601.4,-580.5,-559.59999999999991,-538.70000000000005]
[]
[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":26,"n_cols":54,"rows_kept":26,"cut":false,"hidden":false,"merged":[[5,19,5,20]]}
[null,"Yield",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The average grain sorghum yields and 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,"Specify unit preference for yield.",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,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,{"$f":"AL3","v":4.0621999999999998},{"$f":"AH3*AI3/100","v":0},1.069,{"$f":"AK3*3.8","v":4.0621999999999998},{"$f":"AL3","v":4.0621999999999998},null,null,null,null,null,2014,null,48.5,57.7,67.5,66.7,51.1,91.6,94.2,56]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In Bushels",null,0.56000000000000005,null,null,null,null,null,null,"February",0,4.1420000000000003,{"$f":"AH4*AI4/100","v":0},1.0900000000000001,4.1420000000000003,{"$f":"AL4","v":4.1420000000000003},null,null,null,null,null,2015,null,44,37,49.6,49.2,43.3,65.7,43.3,52]
[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",0,4.2749999999999995,0,1.125,4.2749999999999995,4.2749999999999995,null,null,null,null,null,2016,null,53.2,47.9,47.5,50,45.1,45.1,45.1,55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crop ","10yr Average (2023)",null,null,null,"Year Avg.",null,null,null,null,null,null,null,null,"April",0,4.3243999999999998,0,1.1379999999999999,4.3243999999999998,4.3243999999999998,null,null,null,null,null,2017,null,31.2,43.9,41.6,null,36.4,null,40,53]
[null,"Grain","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",0,4.2863999999999995,0,1.1279999999999999,4.2863999999999995,4.2863999999999995,null,"In Hundred weight",null,null,null,2018,53.1,27.7,null,47.8,null,null,44.9,null,50]
[null,"Sorghum","District",{"$f":"+IF(Yield!AJ22=\"Bushel\", \"bu/acre\",\"cwt/acre\")","v":"bu/acre"},{"$f":"+IF(Yield!AJ22=\"Bushel\", \"Price $/bu\",\"Price $/cwt\")","v":"Price $/bu"},"Month","Information","Avg. Price",null,null,null,null,null,null,null,null,null,null,"District",{"$f":"+IF(Yield!AJ22=\"Bushel\", \"bu/acre\",\"cwt/acre\")","v":"bu/acre"},{"$f":"+T8","v":"bu/acre"},null,2014,{"$f":"AO8*$Z$4","v":2.1784000000000003},null,null,null,null,null,null,null,null,"June",0,4.3699999999999992,0,1.1499999999999999,4.3699999999999992,4.3699999999999992,null,3.89,null,null,null,2019,50.2,null,47.2,64.599999999999994,null,null,58.5,null,51]
[null," Default","North Central",{"$f":"+IF(Yield!AJ22=\"Bushel\", AJ25,AJ25*0.56)","v":100},{"$f":"AJ15","v":3.8},10,null,{"$f":"E9","v":3.8},null,null,null,null,null,null,null,"month to use",null,null,"Panhandle",{"$f":"+IF(Yield!$AJ$22=\"Bushel\", +AP9,AP9/$AJ$24)","v":38},{"$f":"+IF(Yield!$AJ$22=\"Bushel\", +AQ9,AQ9/$AJ$24)","v":140},null,2015,{"$f":"AO9*$Z$4","v":3.4384000000000001},null,null,null,null,null,null,null,null,"July",0,4.3281999999999998,0,1.139,4.3281999999999998,4.3281999999999998,null,6.14,38,140,null,2020,40.766666666666659,26.5,29.619999999999997,58.36,null,null,53.4,null,45]
[null," Your Value",null,{"$f":"D9","v":100},{"$f":"+E16","v":3.8},10,null,{"$f":"E10","v":3.8},null,null,null,null,null,null,null,{"$f":"+IF(ISNUMBER(F10),F10,F9)","v":10},null,null,"West Central",{"$f":"+IF(Yield!$AJ$22=\"Bushel\", +AP10,AP10/$AJ$24)","v":38.700000000000003},{"$f":"+IF(Yield!$AJ$22=\"Bushel\", +AQ10,AQ10/$AJ$24)","v":105},null,2016,2.6992000000000003,null,null,null,null,null,null,null,null,"August",0,4.0735999999999999,0,1.0720000000000001,4.0735999999999999,4.0735999999999999,null,4.82,38.700000000000003,105,null,2021,48.45,47,48.5,71.783333333333317,null,null,62.6,null,54]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Southwest",{"$f":"+IF(Yield!$AJ$22=\"Bushel\", +AP11,AP11/$AJ$24)","v":43.6},{"$f":"+IF(Yield!$AJ$22=\"Bushel\", +AQ11,AQ11/$AJ$24)","v":100},null,2017,3.1584000000000003,null,null,null,null,null,null,null,null,"September",0,3.952,0,1.04,3.952,3.952,null,5.64,43.6,100,null,2022,23.566666666666666,24.35,null,21.274999999999999,null,null,null,null,24]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North Central",{"$f":"+IF(Yield!$AJ$22=\"Bushel\", +AP12,AP12/$AJ$24)","v":50},100,null,2018,3.3320000000000003,null,null,null,null,null,null,null,null,"October",100,{"$f":"AL12","v":3.8},3.8,1,{"$f":"AK12*3.8","v":3.8},3.8,null,5.95,50,100,null,2023,41.8,43.8,null,62.959999999999994,66.966666666666654,null,84.4,null,47]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Central",{"$f":"+IF(Yield!$AJ$22=\"Bushel\", +AP13,AP13/$AJ$24)","v":49.7},100,null,2019,3.3600000000000003,null,null,null,null,null,null,null,null,"November",0,3.9215999999999998,0,1.032,3.9215999999999998,3.9215999999999998,null,6,49.7,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"South Central",{"$f":"+IF(Yield!$AJ$22=\"Bushel\", +AP14,AP14/$AJ$24)","v":39.6},100,null,2020,5.0680000000000005,null,null,null,null,null,null,null,null,"December",0,3.9672000000000001,0,1.044,3.9672000000000001,3.9672000000000001,null,9.0500000000000007,39.6,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northeast",{"$f":"+IF(Yield!$AJ$22=\"Bushel\", +AP15,AP15/$AJ$24)","v":56.9},100,null,2021,5.5944000000000003,null,null,null,null,null,null,null,null,null,null,"Wght. Avg.",{"$f":"SUM(AJ3:AJ14)","v":3.8},null,"For harvest price of:",{"$f":"AJ15","v":3.8},null,9.99,56.9,100]
[null,"Estimated harvest price",null,null,{"$f":"AJ15","v":3.8},null,null,null,null,null,null,null,null,null,null,null,null,null,"East Central",{"$f":"+IF(Yield!$AJ$22=\"Bushel\", +AP16,AP16/$AJ$24)","v":45.5},100,null,2022,6.7200000000000006,null,null,null,null,null,null,null,null,null,null,"Oct price",{"$f":"AJ15","v":3.8},null,null,null,null,12,45.5,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Southeast",{"$f":"+IF(Yield!$AJ$22=\"Bushel\", +AP17,AP17/$AJ$24)","v":45.5},100,null,2023,4.8719999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6999999999999993,45.5,100,null,"avg",{"$f":"+AVERAGE(AT3:AT12)","v":42.980555555555554},38.472222222222221,44.545714285714283,53.297833333333337,58.216666666666669,43.975000000000001,63.275000000000006,55.65,48.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State ",{"$f":"+IF(Yield!$AJ$22=\"Bushel\", +AP18,AP18/$AJ$24)","v":45.277777777777779},{"$f":"+IF(Yield!$AJ$22=\"Bushel\", +AQ18,AQ18/$AJ$24)","v":105},null,"Average",{"$f":"SUM(X8:X17)/10","v":4.0420800000000003},null,null,null,null,null,null,null,null,null,null,"Share of Crop Received:",{"$f":"IF(Budget!BB7<>\"\",Budget!BB7,1)","v":1},null,null,null,null,null,{"$f":"AVERAGE(AP9:AP17)","v":45.277777777777779},{"$f":"AVERAGE(AQ9:AQ17)","v":105},null,38,42.54,43.559999999999995,53.160000000000004,51.279999999999994,41.337499999999999,57.833333333333336,49.08,50.11,{"$f":"+AVERAGE(AS18:BA18)","v":47.433425925925924}]
[null,null,null,null,null,null,null,null,null,null,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:",{"$f":"ROUND(IF(F12=\"\",AJ18,F12),4)","v":1},null,null,null,null,null,null,null,null,"TX ranged from 32-44 bu in 2018 budgets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For more information:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oklahoma Agricultural Statistics"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bushel??","Bushel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(Yield!AJ22=\"Bushel\", 4.45,7.95)","v":4.45},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,{"$f":"1/0.56","v":1.7857142857142856},{"$f":"+AK23*AJ24","v":8.928571428571427}]
[null,null,null,null,null,null,null,null,null,null,null,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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 "]

{"sheet":"Seed","index":3,"n_rows":16,"n_cols":23,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[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=TRUE,40,80)","v":80},{"$f":"3.4*50","v":170},5,null,null,null,null,null,null,null,null,null,"month to use",null,null,"Area of","Population","Width","Population","Width"]
[null," Your Value",null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"+IF(ISNUMBER(F10),F10,F9)","v":5},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","15-20",30,"60-100",30]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(ISNUMBER(D10),D10,D9)","v":80},null,null," West of I-35","25-40",30,"60-100",30]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"price to use",null,null," East of  I-35","35-50",30,"60-100",30]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(ISNUMBER(E10),E10,E9)","v":170}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cost to use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P12/600*P14","v":22.666666666666668}]

{"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],[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,"Grain","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":35.691550000000007}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sorghum","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":22.588249999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(Yield!$AJ$22=\"Bushel\", \"(bu/A)\",\"(cwt/A)\")","v":"(bu/A)"},"(lbs/A)",null,"Index*","(lbs./A)",null,"Index*","(lbs./A)",null,null,null,null,"Anhydrous Ammonia",4,51,{"$f":"Budget!$BB$13","v":"160"},82,0,0,820,0,"Pre-Plant",null,null,null,null,null,null,null,null,"Tons",null,null,null,"Custom","# of Years",null,null,null,null,null,null,"Urea",25.021889999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(Yield!$AJ$22=\"Bushel\", 36,36/Yield!$AJ$24)","v":36},30,null,0,60,null,0,100,null,null,null,null,"Ammonium Nitrate",null,null,{"$f":"Budget!$BB$13","v":"160"},34,0,0,null,6.09,"Pre-Plant",null,null,null,null,null,null,null,"Month to","Applied","Acreage","Percent","Price","Application","to Allocate","Share of",null,null,null,null,null,0,0]
[null,null,"Month to","Lbs. Applied","Acreage","Percent","Percent","Percent","Price","Custom App.","Share of","Fertilizer ","Prorated","Prorated",null,null,{"$f":"+IF(Yield!$AJ$22=\"Bushel\", 45,45/Yield!$AJ$24)","v":45},40,null,10,50,null,75,75,null,null,null,null,"Ammonium Polyphosphate",null,null,{"$f":"Budget!$BB$13","v":"160"},10,34,0,625,5.85,"Pre-Plant",null,null,null,null,null,null,null,"Apply","per acre","Applied","ECCE","per Ton","per Ton","App. Over","Expense",null,null,null,null,null,0,0,null,"custom fert","Monthly allocation of expenditures(%)"]
[null,"Fertilizer","Apply","per Acre","Applied","N","P","K","per Ton","Charge","Expense","Price/Lb.","Cost/lb.","Cust. App.",null,null,{"$f":"+IF(Yield!$AJ$22=\"Bushel\", 54,54/Yield!$AJ$24)","v":54},50,null,20,40,null,125,50,null,null,null,null,"Diammonium Phosphate",4,50,{"$f":"Budget!$BB$13","v":"160"},18,46,0,740,0,"Pre-Plant",null,null,null,null,null,null,null,3,0,160,0.5,60,10,5,1,null,null,null,null,null,0,0,null,"applic",1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Anhydrous Ammonia",4,{"$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":87.052560975609779},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$13","v":0},null,null,{"$f":"+IF(Yield!$AJ$22=\"Bushel\", 71,71/Yield!$AJ$24)","v":71},70,null,40,20,null,200,30,null,null,null,null,"Monoammonium Phosphate",null,null,{"$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$8,100,0)","v":0},0,0,100,0,0,0,0,0,0,0,0]
[null,"Diammonium Phosphate",4,50,160,0.18,0.46,0,903.53,0,1,{"$f":"I10/2000","v":0.45176499999999997},{"$f":"L10*E10/Budget!BB$13","v":0.45176499999999997},{"$f":"E10*J10/Budget!BB$13","v":0},null,null,{"$f":"+IF(Yield!$AJ$22=\"Bushel\", 80,80/Yield!$AJ$24)","v":80},85,null,"65+","None",null,"250+","None",null,null,null,null,"Muriate of Potash",null,null,{"$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,"Urea",4,82,160,0.46,0,0,610.29,4,1,0.305145,{"$f":"L11*E11/Budget!BB$13","v":0.305145},{"$f":"E11*J11/Budget!BB$13","v":4},null,null,{"$f":"+IF(Yield!$AJ$22=\"Bushel\", 89,89/Yield!$AJ$24)","v":89},100,null,"*Oklahoma State",null,null,"*Oklahoma State",null,null,null,null,null,"Urea",4,80,{"$f":"Budget!$BB$13","v":"160"},46,0,0,610.29,4,null,null,null,null,null,null,null,null,null,null,"Prorated cost:",{"$f":"IF(AZ8=0,0,AW10/AZ8)","v":0},"/budget ac.",null,null,null,null,null,null,null,null,"Lime",{"$f":"+AW11*BA8","v":0},null,null,0,0,0,100,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,1,0,{"$f":"L12*E12/Budget!BB$13","v":0},{"$f":"E12*J12/Budget!BB$13","v":0},null,null,{"$f":"+IF(Yield!$AJ$22=\"Bushel\", 125,125/Yield!$AJ$24)","v":125},160,null,"University Tests",null,null,"University Tests",null,null,null,null,null,null,null,null,{"$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",{"$f":"SUM(BH3:BH11)","v":83.301690000000008},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,1,0,{"$f":"L13*E13/Budget!BB$13","v":0},{"$f":"E13*J13/Budget!BB$13","v":0},null,null,{"$f":"+IF(Yield!$AJ$22=\"Bushel\", 143,143/Yield!$AJ$24)","v":143},195,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":4},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$13","v":0},null,null,{"$f":"+IF(Yield!$AJ$22=\"Bushel\", 161,161/Yield!$AJ$24)","v":161},230,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":4},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,{"$f":"SUMPRODUCT(D9:D16,F9:F16)","v":118.10310000000001},{"$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:$N16/100)","v":0},0,4,0,0,0,0,0,0,0,0,{"$f":"SUM(BK18:BV18)","v":4}]
[null,"Estimated pounds N, P and K required",null,null,null,{"$f":"IF(Yield!AJ22=\"Bushel\",IF(Crop_Yield<=90,1.30118*Crop_Yield-18.8237,1.801587*Crop_Yield-62.0556),IF(Crop_Yield<=50.4,2.323535*Crop_Yield-18.8237,3.21712*Crop_Yield-62.0556))","v":118.10310000000001},20,0,null,null,null,null,null,null,null,null,"PSS-2225 OSU Soil Test Interpretations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Budget!$BB$13","v":"160"},null,null,null,null,null,null,null,null,null,null,null,null,null,"View these and other OSU Publications at:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OSU Fact Sheets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"custom lime","Monthly allocation of expenditures(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"View these and other OSU Publications at:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"applic",1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OSU Fact Sheets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":83.301690000000008},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":83.301690000000008},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,{"$f":"+BH13","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer","Apply","per acre","Acres","N","P","K","$/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$13","v":"160"},11,52,0,800,6.09,"Pre-Plant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Muriate of Potash",null,null,{"$f":"+Budget!$BB$13","v":"160"},0,0,60,520,6.09,"Pre-Plant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urea",4,80,160,46,0,0,610.29,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":[[24,12,24,14],[25,12,25,14],[31,16,31,17],[32,16,32,17],[33,16,33,17],[34,16,34,17],[28,16,28,18],[29,16,29,20],[52,1,52,2],[53,1,53,2],[49,1,49,5],[38,16,38,17],[48,1,48,5],[47,1,47,4],[45,1,45,2],[21,1,21,2],[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]]}
["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?",false]
[]
[]
[null,null,null,null,"Extra cost",null,"Cost for",null,null,null,null,null,null,"Yield (from Budget)",null,{"$f":"Crop_Yield","v":100}]
[null,null,null,"Per acre","for yld over","Charge for","hauling ","Share",null,null,null,null,null,"Extra cost for yld",null,{"$f":"IF(ISNUMBER(E13),E13,E12)","v":40}]
[null,"Custom Harvest",null,"Charge",{"$f":"+IF(Yield!AJ22=\"Bushel\", \"x bushel\",\"x cwt\")","v":"x bushel"},"extra yield","grain","Amount",null,null,null,null,null,"Amount over",null,{"$f":"P9-P10","v":60}]
[null," Default",null,25,40,0.24,0.21,null,null,null,null,null,null,"if < 0 =0",null,{"$f":"IF(P11<0,0,P11)","v":60}]
[null," Your values",null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Per acre",{"$f":"IF(Crop_Yield<=0,0,IF(ISNUMBER(D13),D13,D12))","v":25}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"yld over x",{"$f":"IF(ISNUMBER(E13),E13,E12)","v":40},null,{"$f":"+O15*0.56","v":22.400000000000002}]
[null,null,null,"Per Acre",null,null,null,null,null,null,null,null,null,"charge for x",{"$f":"IF(ISNUMBER(F13),F13,F12)","v":0.24},null,{"$f":"+O16/0.56","v":0.42857142857142849}]
[null,"Custom Harvest",null,"Cost",null,null,null,null,null,null,null,null,null,"hauling",{"$f":"IF(ISNUMBER(G13),G13,G12)","v":0.21},null,{"$f":"+O17/0.56","v":0.37499999999999994}]
[null," Per acre charge",null,{"$f":"O14","v":25}]
[null," Extra yield charge",null,{"$f":"O16*P12","v":14.399999999999999}]
[null," Hauling cost",null,{"$f":"O17*Crop_Yield","v":21}]
[null," Total Custom Cost",null,{"$f":"SUM(D18:D20)","v":60.4}]
[null," Total Share Cost",null,{"$f":"IF(Budget!BB5=\"share\",D21*H13,D21)","v":60.4}]
[]
[]
[null,"Owned Harvest Machinery Costs",null,null,null,null,null,null,null,null,null,null,"Combine Cost Estimator"]
[null,null,null,null,null,null,null,null,null,null,null,null,"(includes header equipment)"]
[null,null,null,null,null,null,null,null,null,null,null,null," Crop Type (1 for grain sorghum)",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null," Combine (1=New, 2=Used)",null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Harvest"]
[null,null,null,null,"Your",null,null,null,null,null,null,null," Combine Information",null,null,null,"Harvest Cost per Acre",null,null,null,null,null,null,null,null,null,null,null,"Cost"]
[null,null,null,"Default","Value",null,null,null,null,null,null,null,null,"Make",null,null,"  Variable costs",null,"Combine","Other","Total",null,null,null,null,null,"    Variable costs"]
[null,"    Variable costs",null,null,null,null,null,null,null,null,null,null,null,"Model",null,null,"        Fuel",null,{"$f":"AA61","v":6.4396911764705891},0,{"$f":"SUM(S32:T32)","v":6.4396911764705891},null,null,null,null,null,null,"Fuel",{"$f":"IF(ISNUMBER(E33),E33,D33)","v":6.4396911764705891}]
[null,null,"Fuel",{"$f":"IF(Crop_Yield<=0,0,U32)","v":6.4396911764705891},null,null,null,null,null,null,null,null,null,"List Price",{"$f":"510000+51000","v":561000},null,"        Lube",null,{"$f":"AA62","v":0.96595367647058827},0,{"$f":"SUM(S33:T33)","v":0.96595367647058827},null,null,null,null,null,null,"Lube",{"$f":"IF(ISNUMBER(E34),E34,D34)","v":0.96595367647058827}]
[null,null,"Lube",{"$f":"IF(Crop_Yield<=0,0,U33)","v":0.96595367647058827},null,null,null,"Variable ",null,null,null,null,null,"Use: acres/year",3000,null,"        Repairs",null,{"$f":"AA59","v":14.312311749597479},0,14.312311749597479,null,null,null,null,null,null,"Repairs",{"$f":"IF(ISNUMBER(E35),E35,D35)","v":14.312311749597479}]
[null,null,"Repairs",{"$f":"IF(Crop_Yield<=0,0,U34)","v":14.312311749597479},null,null,null,"Cost Share",null,null,null,null,null,"Header width (ft)",30,null,"        Total",null,{"$f":"SUM(S32:S34)","v":21.717956602538656},{"$f":"SUM(T32:T34)","v":0},21.717956602538656,null,null,null,null,null,null,"  Total",{"$f":"SUM(AC32:AC34)","v":21.717956602538656}]
[null,null,"Total",{"$f":"SUM(D33:D35)","v":21.717956602538656},{"$f":"IF(P6,0,IF(ISNUMBER(E33),E33,D33)+IF(ISNUMBER(E34),E34,D34)+IF(ISNUMBER(E35),E35,D35))","v":21.717956602538656},null,null,1,null,null,null,null,null,"Field speed (mph)",3,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,{"$f":"AA68","v":9.1168581235217321},0,9.1168581235217321,null,null,null,null,null,null,"Depreciation",{"$f":"IF(ISNUMBER(E38),E38,D38)","v":9.1168581235217321}]
[null,null,"Depreciation",{"$f":"IF(Crop_Yield<=0,0,U37)","v":9.1168581235217321},null,null,null,null,null,null,null,null,null,"Field efficiency",0.85,null,"        Insurance",null,{"$f":"AA70","v":0.49121953126173151},0,0.49121953126173151,null,null,null,null,null,null,"Insurance",{"$f":"IF(ISNUMBER(E39),E39,D39)","v":0.49121953126173151}]
[null,null,"Insurance",{"$f":"IF(Crop_Yield<=0,0,U38)","v":0.49121953126173151},null,null,null,null,null,null,null,null,null,"Interest rate (if financed)",7.7499999999999999E-2,null,"        Taxes",null,{"$f":"AA69","v":0.80582678398419794},0,0.80582678398419794,null,null,null,null,null,null,"Taxes",{"$f":"IF(ISNUMBER(E40),E40,D40)","v":0.80582678398419794}]
[null,null,"Taxes",{"$f":"IF(Crop_Yield<=0,0,U39)","v":0.80582678398419794},null,null,null,"Fixed",null,null,null,null," New Machine",null,null,null,"        Interest",null,{"$f":"AA72","v":4.478766314445199},0,4.478766314445199,null,null,null,null,null,null,"Interest",{"$f":"IF(ISNUMBER(E41),E41,D41)","v":4.478766314445199}]
[null,null,"Interest",{"$f":"IF(Crop_Yield<=0,0,U40)","v":4.478766314445199},null,null,null,"Cost Share",null,null,null,null,null,"Purchase price",{"$f":"0.9*O33","v":504900},null,"        Total",null,{"$f":"SUM(S37:S40)","v":14.89267075321286},{"$f":"SUM(T37:T40)","v":0},14.89267075321286,null,null,null,null,null,null,"  Total",{"$f":"SUM(AC37:AC40)","v":14.89267075321286}]
[null,null,"Total",{"$f":"SUM(D38:D41)","v":14.89267075321286},{"$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":14.89267075321286},null,null,1,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,{"$f":"AA63","v":0.12941176470588234},0,0.12941176470588234,null,null,null,null,null,"   Hours of labor",null,{"$f":"IF(ISNUMBER(E44),E44,D44)","v":0.12941176470588234}]
[null,"    Hours of labor",null,{"$f":"IF(Crop_Yield<=0,0,U43)","v":0.12941176470588234},null,null,null,"Labor Share",null,null,null,null,null,"Estimated purchase price",{"$f":"+(O33*AI62*AI63^O46)*1.25","v":241748.03519525938},null,"  Perf. rate (hrs/ac)",null,{"$f":"+AA57","v":0.10784313725490195}]
[null,"    Labor costs per acre",null,{"$f":"D44*IF(Parameters!D8>0,Parameters!D8,Parameters!C8)","v":2.3617647058823525},{"$f":"IF(P6,0,IF(ISNUMBER(E44),E44,D44)*Parameters!P8)","v":2.3617647058823525},null,null,1,null,null,null,null,null,"Your purchase price ",null,null,"  Perf. rate (ac/hr)",null,{"$f":"+AC56","v":9.2727272727272734},null,null,null,null,null,null,null,null,null,160]
[null,"    Total costs",null,{"$f":"+D36+D42+D45","v":38.972392061633869},{"$f":"+E36+E42+E45","v":38.972392061633869},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",1750,null,"  machine ownership (vs. Custom Harvest)",null,null,null,{"$f":"+IF(D18+D19-AA65=0,\"NA\",IF(AB73/(D18+D19-AA65)<=0,\"NA\",AB73/(D18+D19-AA65)))","v":2916.2662872573251},null,null,null,null,null,null,null,true]
[null,"For additional information, see:",null,null,null,null,null,null,null,null,null,null,null,"Years you will use",5,null,null,null,null,null,{"$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":9.2727272727272734}]
[null,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",{"$f":"IF(AC56=0,0,1/AC56)","v":0.10784313725490195},{"$f":"IF(AC56=0,0,O34/AC56)","v":323.52941176470586},1,{"$f":"IF(O28=1,AB57*O42,AB57*O48)","v":1617.6470588235293},null,"Cost estimation parameters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Field efficiency",{"$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",{"$f":"IF(O34=0,0,AB59/O34)","v":14.312311749597479},{"$f":"IF(O28=1,IF(O42=0,0,AD59/O42),IF(O48=0,0,AD59/O48))","v":42936.935248792433},{"$f":"IF(AB57=0,0,AB59/AB57)","v":132.71416349626753},{"$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":214684.67624396217},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",{"$f":"IF(O27=1,AI66,IF(O27=2,AI67,AI68))","v":1.9573529411764707},{"$f":"AA60*AB56","v":5872.0588235294126},{"$f":"AA60*AC56","v":18.150000000000002},null,null,null,null,"RC2",6.3100000000000002E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total fuel cost",{"$f":"IF(O34=0,0,IF(O34=\"\",0,AA60*$AI$69))","v":6.4396911764705891},{"$f":"AB60*$AI$69","v":19319.073529411769},{"$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":0.96595367647058827},{"$f":"0.15*AB61","v":2897.8610294117652},{"$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",{"$f":"1.2*AA57","v":0.12941176470588234},{"$f":"1.2*AB57","v":388.23529411764702},{"$f":"1.2*AC57","v":1.2},null,null,null,null,"RFV2",0.88500000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total combine labor cost",{"$f":"$AI$70*AA63","v":2.3617647058823525},{"$f":"$AI$70*AB63","v":7085.2941176470576},{"$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":24.079721308421007},{"$f":"AB59+AB61+AB62+AB64","v":72239.163925263027},{"$f":"AC59+AC61+AC62+AC64","v":223.28468849626753},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(GS)",{"$f":"+((O37*AI65)/AC56)*1.1","v":1.9573529411764707}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Salvage value",null,null,null,{"$f":"IF(O28=1,O33*AI62*AI63^O42,O33*AI62*AI63^(O46+O48))","v":104995.16334243338}]
[null,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$56)","v":9.1168581235217321},{"$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":27350.574370565195},{"$f":"IF(AB57=0,0,AB68/$AB$57)","v":84.53813896356516}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes",{"$f":"IF(AC56=0,0,AC69/$AC$56)","v":0.80582678398419794},{"$f":"AI71*IF(O28=1,O41,AI73)","v":2417.480351952594},{"$f":"IF(AB57=0,0,AB69/$AB$57)","v":7.4722119969443819},null,null,null,null,"Fuel price/gallon ($)",{"$f":"Parameters!P9","v":3.29}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insurance",{"$f":"IF(AC56=0,0,AC70/$AC$56)","v":0.49121953126173151},{"$f":"+AB71*$AI$72","v":1473.6585937851944},{"$f":"IF(AB57=0,0,AB70/$AB$57)","v":4.5549447444269653},null,null,null,null,"Wage rate/hour ($)",{"$f":"Parameters!P8","v":18.25}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Investment",{"$f":"IF(AC56=0,0,AC71/$AC$56)","v":57.790533089615472},{"$f":"IF(O28=1,(O41+AD67)/2,(AI73+AD67)/2)","v":173371.59926884639},{"$f":"IF(AB57=0,0,AB71/$AB$57)","v":535.8758522855253},null,null,null,null,"Taxes (% of purchase price)",{"$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$39","v":4.478766314445199},{"$f":"AB71*$O$39","v":13436.298943335594},{"$f":"AC71*$O$39","v":41.530378552128212},null,null,null,null,"Insurance (% of purchase price)",{"$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",{"$f":"AA68+AA69+AA70+AA72","v":14.89267075321286},{"$f":"AB68+AB69+AB70+AB72","v":44678.012259638577},{"$f":"AC68+AC69+AC70+AC72","v":138.09567425706473},null,null,null,null,"purchase price",{"$f":"+IF(ISNUMBER(O45),O45,O44)","v":241748.03519525938}]
[null,null,null,null,null,null,null,null,null,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":38.972392061633869},{"$f":"AB65+AB73","v":116917.1761849016},{"$f":"AC65+AC73","v":361.38036275333229},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":"Pesticide","index":6,"n_rows":50,"n_cols":51,"rows_kept":50,"cut":false,"hidden":false,"merged":[[23,1,23,3],[22,1,22,3],[6,39,6,50],[30,1,30,2],[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,"Atrazine 4L",6,"Fl. Oz.",12,{"$f":"Budget!$BB$13","v":"160"},{"$f":"2.34/16","v":0.14624999999999999},0,"Broadleaf/small grasses","Resticted use pesticide.  Apply pre or postemergence.  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,"Baythroid XL (chinch bug)",null,"Fl. Oz.",2,{"$f":"Budget!$BB$13","v":"160"},1.32,5.63,"Chinch bug","Restricted use pesticide.  See label for restrictions/waiting periods."]
[null,null,"Month to","Application","Units","Acreage","Cost","Custom App.","Share of","Cost of","Total App.","prorated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baythroid XL (earworm)",null,"Fl. Oz.",2,{"$f":"Budget!$BB$13","v":"160"},1.32,5.63,"Corn earworm, fall armyworm","Restricted use pesticide.  See label for restrictions/waiting periods.",null,null,"custom pest","Monthly allocation of expenditures(%)"]
[null,"Pesticide","Apply","Unit","per Acre","Applied","per Unit","Charge","Expense","Chemical","Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bicep Lite II Magnum",5,"Fl. Oz.",32,{"$f":"Budget!$BB$13","v":"160"},{"$f":"15.46/32","v":0.48312500000000003},0,"Grasses/broadleaf","(Dual + atrazine)  Apply preemergence.  Treat seeds with a safener (e.g., Concep, Screen)",null,null,"applic",1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Bicep Lite II Magnum",5,"Fl. Oz.",32,160,0.48,0,1,{"$f":"$G9*$E9*F9/Budget!BB$13","v":15.36},{"$f":"+J9+L9","v":15.36},{"$f":"H9*F9/Budget!BB$13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dimethoate 4EC",null,"Pint",0.75,{"$f":"Budget!$BB$13","v":"160"},13.5,5.63,"Sorghum greenbug","See label for restrictions/waiting periods.",null,null,null,{"$f":"IF($C9=AN$8,100,0)","v":0},0,0,0,100,0,0,0,0,0,0,0]
[null,"Huskie",6,"Fl. Oz.",16,160,0.99,0,1,{"$f":"$G10*$E10*F10/Budget!BB$13","v":15.84},{"$f":"+J10+L10","v":15.84},{"$f":"H10*F10/Budget!BB$13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dual II Magnum",null,"Pint",1.4,{"$f":"Budget!$BB$13","v":"160"},12.03,5.63,"Grasses/several broadleaf","Apply preemergence.  Will kill sorghum unless seeds treated with safener (e.g., Concep, Screen)",null,null,null,0,0,0,0,0,100,0,0,0,0,0,0]
[null,"Atrazine 4L",6,"Fl. Oz.",16,160,0.15,0,1,{"$f":"$G11*$E11*F11/Budget!BB$13","v":2.4},2.4,{"$f":"H11*F11/Budget!BB$13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Huskie",6,"Fl. Oz.",16,{"$f":"Budget!$BB$13","v":"160"},0.99,0,"Broadleaf","One pound ammonium sulfate may optimize usage.  Restricted use pesticide.  See label for restrictions/waiting periods.",null,null,null,0,0,0,0,0,100,0,0,0,0,0,0]
[null,"Sivanto 200 SL",8,"Fl. Oz.",5.5,160,2.5299999999999998,5.63,1,{"$f":"$G12*$E12*F12/Budget!BB$13","v":13.914999999999997},19.544999999999998,{"$f":"H12*F12/Budget!BB$13","v":5.63},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Karate Z (armyworm)",null,"Fl. Oz.",1.6,{"$f":"Budget!$BB$13","v":"160"},3.02,5.63,"Corn earworm, fall armyworm","Restricted use pesticide.  See label for restrictions/waiting periods.",null,null,null,0,0,0,0,0,0,0,100,0,0,0,0]
[null,null,null,null,null,null,null,null,1,{"$f":"$G13*$E13*F13/Budget!BB$13","v":0},0,{"$f":"H13*F13/Budget!BB$13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Karate Z (chinch bug)",null,"Fl. Oz.",1.92,{"$f":"Budget!$BB$13","v":"160"},3.02,5.63,"Chinch bug","Restricted use pesticide.  See label for restrictions/waiting periods.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,1,{"$f":"$G14*$E14*F14/Budget!BB$13","v":0},0,{"$f":"H14*F14/Budget!BB$13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lasso",null,"Quart",2.75,{"$f":"Budget!$BB$13","v":"160"},null,5.63,"Grasses/several broadleaf","Restricted use pesticide.  Apply preemergence.  ",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,1,{"$f":"$G15*$E15*F15/Budget!BB$13","v":0},0,{"$f":"H15*F15/Budget!BB$13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lorsban 4E (greenbug)",null,"Pint",1.25,{"$f":"Budget!$BB$13","v":"160"},null,5.63,"Sorghum greenbug","PLEASE NOTE: EPA has banned chlorpyrifos use in food or feed crops effective February 28, 2022",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,1,{"$f":"$G16*$E16*F16/Budget!BB$13","v":0},0,{"$f":"H16*F16/Budget!BB$13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lorsban 4E (midge)",null,"Pint",0.5,{"$f":"Budget!$BB$13","v":"160"},null,5.63,"Sorghum midge","PLEASE NOTE: EPA has banned chlorpyrifos use in food or feed crops effective February 28, 2022",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"Total cost per budget acre",{"$f":"SUMPRODUCT(I9:I16,J9:J16)","v":47.515000000000001},{"$f":"SUM(J9:J16)","v":47.515000000000001},{"$f":"SUM(K9:K16)","v":53.144999999999996},{"$f":"SUM(L9:L16)","v":5.63},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lorsban 4E (webworm)",null,"Pint",1,{"$f":"Budget!$BB$13","v":"160"},null,5.63,"Sorghum webworm","PLEASE NOTE: EPA has banned chlorpyrifos use in food or feed crops effective February 28, 2022"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mustang MAX (chinch Bug)",null,"Fl. Oz.",3.6,{"$f":"Budget!$BB$13","v":"160"},1.18,5.63,"Chinch bug","Restricted use pesticide.  See label for restrictions/waiting periods.  ",null,null,"cost/ac",{"$f":"SUMPRODUCT(AN9:AN16*$L9:$L16/100)","v":0},{"$f":"SUMPRODUCT(AO9:AO16*$L9:$L16/100)","v":0},0,0,0,0,0,5.63,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mustang MAX (earworm)",null,"Fl. Oz.",2.9,{"$f":"Budget!$BB$13","v":"160"},1.18,5.63,"Corn earworm, fall armyworm, sorghum webworm","Restricted use pesticide.  See label for restrictions/waiting periods.  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paramount",null,"Oz.",5.3,{"$f":"Budget!$BB$13","v":"160"},null,5.63,"Grasses/bindweed","Apply pre (5.3 oz.) and postemergence (8 oz)."]
[null,"For more information:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peak",null,"Oz.",0.5,{"$f":"Budget!$BB$13","v":"160"},19,5.63,"Broadleaf ","Apply postemergence for annual broadleaf weeds.  "]
[null,"EPP-322 Pesticide Recordkeeping Requirements for Crop Production",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sivanto 200 SL",8,"Fl. Oz.",5.5,{"$f":"Budget!$BB$13","v":"160"},2.5299999999999998,5.63,"Sugar cane aphid","See label for restrictions/waiting periods.  "]
[null,"EPP-7157 Field Key to Larvae in Sorghums",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Budget!$BB$13","v":"160"}]
[null,"CR-7170 Management of Sorghum Insects",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Budget!$BB$13","v":"160"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pesticide Data Transfer Row -->"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month to","Application","Units","Number of ","Cost","Charge for","What it "]
[null,"View these and other OSU Publications at:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pesticide","Apply","Unit","per Acre","Acres","per Unit","Cust App","Controls","Other Comments"]
[null,"OSU Fact Sheets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Atrazine 4L",null,"Fl. Oz.",12,{"$f":"Budget!$BB$13","v":"160"},0.15,5.63,"Broadleaf/small grasses","Resticted use pesticide.  Apply pre or postemergence.  See label for restrictions/waiting periods.  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baythroid XL (chinch bug)",null,"Fl. Oz.",2,{"$f":"Budget!$BB$13","v":"160"},1.32,5.63,"Chinch bug","Restricted use pesticide.  See label for restrictions/waiting periods."]
[null,"For information on Ag Product Labels and Material Safety Data Sheets, see:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baythroid XL (earworm)",null,"Fl. Oz.",2,{"$f":"Budget!$BB$13","v":"160"},1.32,5.63,"Corn earworm, fall armyworm","Restricted use pesticide.  See label for restrictions/waiting periods."]
[null,"http://www.cdms.net/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bicep Lite II Magnum",null,"Fl. Oz.",32,{"$f":"Budget!$BB$13","v":"160"},0.48,5.63,"Grasses/broadleaf","(Dual + atrazine)  Apply preemergence.  Treat seeds with a safener (e.g., Concep, Screen)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dimethoate 4EC",null,"Pint",0.75,{"$f":"Budget!$BB$13","v":"160"},13.5,5.63,"Sorghum greenbug","See label for restrictions/waiting periods."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dual II Magnum",null,"Pint",1.4,{"$f":"Budget!$BB$13","v":"160"},12.03,5.63,"Grasses/several broadleaf","Apply preemergence.  Will kill sorghum unless seeds treated with safener (e.g., Concep, Screen)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Huskie",null,"Fl. Oz.",16,{"$f":"Budget!$BB$13","v":"160"},0.99,5.63,"Broadleaf","One pound ammonium sulfate may optimize usage.  Restricted use pesticide.  See label for restrictions/waiting periods."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Karate Z (armyworm)",null,"Fl. Oz.",1.6,{"$f":"Budget!$BB$13","v":"160"},3.02,5.63,"Corn earworm, fall armyworm","Restricted use pesticide.  See label for restrictions/waiting periods."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Karate Z (chinch bug)",null,"Fl. Oz.",1.92,{"$f":"Budget!$BB$13","v":"160"},3.02,5.63,"Chinch bug","Restricted use pesticide.  See label for restrictions/waiting periods."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lasso",null,"Quart",2.75,{"$f":"Budget!$BB$13","v":"160"},null,5.63,"Grasses/several broadleaf","Restricted use pesticide.  Apply preemergence.  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lorsban 4E (greenbug)",null,"Pint",1.25,{"$f":"Budget!$BB$13","v":"160"},null,5.63,"Sorghum greenbug","PLEASE NOTE: EPA has banned chlorpyrifos use in food or feed crops effective February 28, 2022"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lorsban 4E (midge)",null,"Pint",0.5,{"$f":"Budget!$BB$13","v":"160"},null,5.63,"Sorghum midge","PLEASE NOTE: EPA has banned chlorpyrifos use in food or feed crops effective February 28, 2022"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lorsban 4E (webworm)",null,"Pint",1,{"$f":"Budget!$BB$13","v":"160"},null,5.63,"Sorghum webworm","PLEASE NOTE: EPA has banned chlorpyrifos use in food or feed crops effective February 28, 2022"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mustang MAX (chinch Bug)",null,"Fl. Oz.",3.6,{"$f":"Budget!$BB$13","v":"160"},1.18,5.63,"Chinch bug","Restricted use pesticide.  See label for restrictions/waiting periods.  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mustang MAX (earworm)",null,"Fl. Oz.",2.9,{"$f":"Budget!$BB$13","v":"160"},1.18,5.63,"Corn earworm, fall armyworm, sorghum webworm","Restricted use pesticide.  See label for restrictions/waiting periods.  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paramount",null,"Oz.",5.3,{"$f":"Budget!$BB$13","v":"160"},null,5.63,"Grasses/bindweed","Apply pre (5.3 oz.) and postemergence (8 oz)."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peak",null,"Oz.",0.5,{"$f":"Budget!$BB$13","v":"160"},19,5.63,"Broadleaf ","Apply postemergence for annual broadleaf weeds.  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sivanto 200 SL",null,"Fl. Oz.",5.5,{"$f":"Budget!$BB$13","v":"160"},2.5299999999999998,5.63,"Sugar cane aphid","See label for restrictions/waiting periods.  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"Ins","index":7,"n_rows":15,"n_cols":3,"rows_kept":15,"cut":false,"hidden":false,"merged":[[6,1,6,2],[19,1,19,2],[17,1,17,2]]}
[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}]

{"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",18.25]
[null," Average fuel price (Diesel)",3.75,null,null,null,null,null,null,null,null,null,null,null,"Fuel",3.29]
[null," Interest rate charged on operating capital (operating loan)",{"$f":"P10","v":7.4999999999999997E-2},null,null,null,null,null,null,null,null,null,null,null,"Oper Int",7.4999999999999997E-2]
[null," Interest rate charged on machinery loans",8.5000000000000006E-2,null,null,null,null,null,null,null,null,null,null,null,"Mach Int",8.5000000000000006E-2]
[null," Percent taxes on machinery purchase price",0.01,null,null,null,null,null,null,null,null,null,null,null,"Mach Tax",0.01]
[null," Percent insurance on machinery average value",8.5000000000000006E-3,null,null,null,null,null,null,null,null,null,null,null,"Ins. Rate",8.5000000000000006E-3]
[null," Annual capital month",{"$f":"Yield!P10","v":10},null,null,null,null,null,null,null,null,null,null,null,"Harv. Mo",10]
[null," Opportunity interest rate charged on land capital",{"$f":"P15","v":0.03},null,null,null,null,null,null,null,null,null,null,null,"Land-opp cost",0.03]
[null," Percent ad valorem tax rate on land",{"$f":"P16","v":1.2999999999999999E-4},null,null,null,null,null,null,null,null,null,null,null,"ad valorem",1.2999999999999999E-4]
[null," Per acre average value for land",{"$f":"P17","v":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 grain sorghum",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":[[28,1,28,3],[42,21,42,32],[47,21,47,32],[33,1,33,2],[34,1,34,2],[31,1,31,4],[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",true]
[null,null,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",true]
[]
[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$9","v":16.99614}]
[null,null,"Lube",{"$f":"V20*Parameters!$P$9","v":2.55633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row Number",33,null,null,null,null,null,null,"Variable ",null,"Variable "]
[null,null,"Repairs",{"$f":"V21","v":20.428075892752105},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Column Number",63,null,null,null,null,null,null,"Cost Share",null,"Cost Share"]
[null,null,"Total",{"$f":"SUM(D10:D12)","v":39.980545892752104},{"$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":39.980545892752104},null,null,null,null,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":35.851681214372327},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$13","v":2.7672323503161196},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Complement","Complement","Value to use",null,"Combine",null,"Value to use",null,"Combine"]
[null,null,"Taxes",{"$f":"V26*Parameters!$P$12","v":5.0479814090226487},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parameter","(A-D)","Selected vs","Fixed",null,"Variable","Selected vs","Fixed",null,"Variable","VC",null,"Fixed",null,"Fixed"]
[null,null,"Interest",{"$f":"V27*Parameters!$P$11","v":27.672323503161195},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Variable costs","Values",null,"custom","Cost","Costs","Cost","custom","Cost","Costs","Cost","x column",null,"Cost Share",null,"Cost Share"]
[null,null,"Total",{"$f":"SUM(D15:D18)","v":71.33921847687229},{"$f":"IF(V32,0,IF(ISNUMBER(E15),E15,D15)+IF(ISNUMBER(E16),E16,D16)+IF(ISNUMBER(E17),E17,D17)+IF(ISNUMBER(E18),E18,D18))*IF(V33,IF(V34,0,1),1)","v":71.33921847687229},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel",5.1660000000000004,{"$f":"D10","v":16.99614},{"$f":"IF(ISNUMBER(E10),E10,W19)","v":16.99614},null,{"$f":"IF(Harvest!$P$6,0,Harvest!AC32)","v":6.4396911764705891},{"$f":"IF($V$32,0,X19)*IF(V$33,IF(V$34,0,1),1)+Z19","v":23.43583117647059},{"$f":"+IF(Budget!$BB$5=\"share\",X19*$J$13,X19)*IF(V$32,0,1)*IF(V$33,IF(V$34,0,1),1)","v":16.99614},null,{"$f":"Z19*Harvest!$H$36","v":6.4396911764705891},{"$f":"+IF($V$32,0,AB19)+AD19","v":23.43583117647059},{"$f":"IF($V$32,0,X19)*IF(V$33,IF(V$34,0,1),1)","v":16.99614},null,1,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lube",0.77700000000000002,{"$f":"D11","v":2.55633},{"$f":"IF(ISNUMBER(E11),E11,W20)","v":2.55633},null,{"$f":"IF(Harvest!$P$6,0,Harvest!AC33)","v":0.96595367647058827},{"$f":"IF($V$32,0,X20)*IF(V$33,IF(V$34,0,1),1)+Z20","v":3.5222836764705883},{"$f":"+IF(Budget!$BB$5=\"share\",X20*$J$13,X20)*IF(V$32,0,1)*IF(V$33,IF(V$34,0,1),1)","v":2.55633},null,{"$f":"Z20*Harvest!$H$36","v":0.96595367647058827},{"$f":"+IF($V$32,0,AB20)+AD20","v":3.5222836764705883},{"$f":"IF($V$32,0,X20)*IF(V$33,IF(V$34,0,1),1)","v":2.55633}]
[null,"  Hours of labor (Hrs/Acre)",null,{"$f":"V30","v":0.6080000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Repairs",20.428075892752105,20.428075892752105,{"$f":"IF(ISNUMBER(E12),E12,W21)","v":20.428075892752105},null,{"$f":"IF(Harvest!$P$6,0,Harvest!AC34)","v":14.312311749597479},{"$f":"IF($V$32,0,X21)*IF(V$33,IF(V$34,0,1),1)+Z21","v":34.740387642349582},{"$f":"+IF(Budget!$BB$5=\"share\",X21*$J$13,X21)*IF(V$32,0,1)*IF(V$33,IF(V$34,0,1),1)","v":20.428075892752105},null,{"$f":"Z21*Harvest!$H$36","v":14.312311749597479},{"$f":"+IF($V$32,0,AB21)+AD21","v":34.740387642349582},{"$f":"IF($V$32,0,X21)*IF(V$33,IF(V$34,0,1),1)","v":20.428075892752105}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Total",null,39.980545892752104,{"$f":"SUM(X19:X21)","v":39.980545892752104},null,null,{"$f":"SUM(AA19:AA21)","v":61.698502495290761},{"$f":"SUM(AB19:AB21)","v":39.980545892752104},null,null,{"$f":"SUM(AE19:AE21)","v":61.698502495290761},{"$f":"SUM(AF19:AF21)","v":39.980545892752104}]
[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,"Cost",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",35.851681214372327,35.851681214372327,{"$f":"IF(ISNUMBER(E15),E15,W24)","v":35.851681214372327},{"$f":"IF(Budget!BB$3,0,Irrig!BH34)","v":88.826787031250007},{"$f":"IF(Harvest!$P$6,0,Harvest!AC37)","v":9.1168581235217321},{"$f":"IF($V$32,0,X24)*IF(V$33,IF(V$34,0,1),1)+SUM(Y24:Z24)","v":133.79532636914408},{"$f":"+IF(Budget!$BB$5=\"share\",X24*$J$19,X24)*IF(V$32,0,1)*IF(V$33,IF(V$34,0,1),1)","v":35.851681214372327},{"$f":"+Y24*Irrig!$F$32","v":0},{"$f":"+Z24*Harvest!$H$42","v":9.1168581235217321},{"$f":"IF($V$32,0,AB24)+SUM(AC24:AD24)","v":44.968539337894057},{"$f":"IF($V$32,0,X24)*IF(V$33,IF(V$34,0,1),1)","v":35.851681214372327}]
[null,"  Tractor #3 (hp)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insurance",325.55674709601402,2.7672323503161196,{"$f":"IF(ISNUMBER(E16),E16,W25)","v":2.7672323503161196},{"$f":"IF(Budget!BB$3,0,Irrig!BH35)","v":11.319755468750001},{"$f":"IF(Harvest!$P$6,0,Harvest!AC38)","v":0.49121953126173151},{"$f":"IF($V$32,0,X25)*IF(V$33,IF(V$34,0,1),1)+SUM(Y25:Z25)","v":14.578207350327851},{"$f":"+IF(Budget!$BB$5=\"share\",X25*$J$19,X25)*IF(V$32,0,1)*IF(V$33,IF(V$34,0,1),1)","v":2.7672323503161196},{"$f":"+Y25*Irrig!$F$32","v":0},{"$f":"+Z25*Harvest!$H$42","v":0.49121953126173151},{"$f":"IF($V$32,0,AB25)+SUM(AC25:AD25)","v":3.2584518815778512},{"$f":"IF($V$32,0,X25)*IF(V$33,IF(V$34,0,1),1)","v":2.7672323503161196},null,"Labor Share",null,"Labor Share"]
[null,"  Labor costs per acre",null,{"$f":"D21*IF(Parameters!D8>0,Parameters!D8,Parameters!C8)","v":11.096000000000002},{"$f":"IF(V32,0,IF(ISNUMBER(E21),E21,D21))*Parameters!P8*IF(V33,IF(V34,0,1),1)","v":11.096000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes",504.79814090226483,5.0479814090226487,{"$f":"IF(ISNUMBER(E17),E17,W26)","v":5.0479814090226487},{"$f":"IF(Budget!BB$3,0,Irrig!BH36)","v":13.317359375000001},{"$f":"IF(Harvest!$P$6,0,Harvest!AC39)","v":0.80582678398419794},{"$f":"IF($V$32,0,X26)*IF(V$33,IF(V$34,0,1),1)+SUM(Y26:Z26)","v":19.171167568006847},{"$f":"+IF(Budget!$BB$5=\"share\",X26*$J$19,X26)*IF(V$32,0,1)*IF(V$33,IF(V$34,0,1),1)","v":5.0479814090226487},{"$f":"+Y26*Irrig!$F$32","v":0},{"$f":"+Z26*Harvest!$H$42","v":0.80582678398419794},{"$f":"IF($V$32,0,AB26)+SUM(AC26:AD26)","v":5.8538081930068468},{"$f":"IF($V$32,0,X26)*IF(V$33,IF(V$34,0,1),1)","v":5.0479814090226487},null,1,null,0]
[null,"  Total owned machinery costs",null,{"$f":"+D13+D19+D26","v":122.4157643696244},{"$f":"+E13+E19+E26","v":122.4157643696244},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest",325.55674709601402,27.672323503161195,{"$f":"IF(ISNUMBER(E18),E18,W27)","v":27.672323503161195},{"$f":"IF(Budget!BB$3,0,Irrig!BH37)","v":113.19755468750002},{"$f":"IF(Harvest!$P$6,0,Harvest!AC40)","v":4.478766314445199},{"$f":"IF($V$32,0,X27)*IF(V$33,IF(V$34,0,1),1)+SUM(Y27:Z27)","v":145.34864450510639},{"$f":"+IF(Budget!$BB$5=\"share\",X27*$J$19,X27)*IF(V$32,0,1)*IF(V$33,IF(V$34,0,1),1)","v":27.672323503161195},{"$f":"+Y27*Irrig!$F$32","v":0},{"$f":"+Z27*Harvest!$H$42","v":4.478766314445199},{"$f":"IF($V$32,0,AB27)+SUM(AC27:AD27)","v":32.15108981760639},{"$f":"IF($V$32,0,X27)*IF(V$33,IF(V$34,0,1),1)","v":27.672323503161195}]
[null,"  Total custom machinery costs",null,null,{"$f":"+IF(V32,Q65,0)+IF(V33,Q66,0)+Fertilizer!BH13+Pesticide!L17","v":9.629999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Total",null,71.33921847687229,{"$f":"SUM(X24:X27)","v":71.33921847687229},226.66145656250001,14.89267075321286,312.89334579258514,71.33921847687229,0,14.89267075321286,86.231889230085145,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28630]
[null,"  Total machinery costs",null,null,{"$f":"+E27+E28","v":132.04576436962441}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Hours labor",0.6080000000000001,0.6080000000000001,{"$f":"IF(V32, 0,IF(ISNUMBER(E21),E21,W30))*IF(V$33,IF(V$34,0,1),1)","v":0.6080000000000001},null,{"$f":"IF(Harvest!$P$6,0,Harvest!AC43)","v":0.12941176470588234},null,{"$f":"+X30*J26","v":0},null,{"$f":"+Z30*Harvest!H45","v":0.12941176470588234}]
[null,"For additional information, see:"]
[null,"CR-205 Oklahoma Farm and Ranch Custom Rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use custom (T/F)",false,null,{"$f":"+X22+X28+IF(ISNUMBER(E21),E21,W30)*Parameters!P8","v":122.4157643696244}]
[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$37","v":0},"Total"]
[]
[]
[null,null,null,"Specified monthly field operations, machinery implement, and custom rate costs (see comment box for more information)"]
[null,null,"Machinery",null,null,null,null,null,null,null,null,null,null,null,null,"Times","Custom","Cost/per"]
[null,null,"Description",1,2,3,4,5,6,7,8,9,10,11,12,"Over","Cost","Operation",null,null,"Taxes","Monthly allocation of expenditures(%)"]
[null,null,"Offset Disc",null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D44:O44)","v":1},{"$f":"P44*R44","v":10.79},10.79,null,null,"Allocation",1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,"Chisel",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D45:O45)","v":0},{"$f":"P45*R45","v":0},16.64,null,null,null,100,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Anhy. App.",null,null,null,1,null,null,null,null,null,null,null,null,1,{"$f":"IF($AB$4,0,P46*R46)","v":0},17.72]
[null,null,"Sweep Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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,1,null,null,null,null,null,null,null,null,1,15.39,15.39,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,null,1,null,null,null,null,null,null,null,1,18.77,18.77]
[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,null,1,1,null,null,null,null,null,null,2,{"$f":"IF($AB$5,0,P58*R58)","v":0},5.82]
[null,null,"S. Shreader",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Dry Fert. Spdr.",null,null,null,null,1,null,null,null,null,null,null,null,1,{"$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},1,2,3,1,0,0,0,0,0,0,{"$f":"SUM(D64:O64)","v":7}]
[null,null,"Custom Cost/Month",{"$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*$R63","v":0},10.79,15.39,18.77,0,0,0,0,0,0,0,"Total",{"$f":"SUM(Q44:Q63)","v":44.95}]
[]
[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},10.79,33.11,30.189999999999998,5.82,0,0,0,0,0,0,"Total",{"$f":"SUM(D67:O67)","v":79.91}]
[]
[]
[null,null,null,{"$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":[[53,52,53,63],[58,52,58,63],[0,30,0,43],[15,16,15,17],[18,16,18,19],[51,1,51,2],[52,1,52,2],[18,31,18,36],[5,20,5,22],[5,16,5,18]]}
[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,{"$f":"IF(ISNUMBER(D17),D17,IF(ISNUMBER(C17),C17,\"\"))","v":0.75}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Panhandle",0.6,0.5,1.3,1.7,2.5,3,2.8,2.9,1.6,1.9,0.7,0.8,20.2,null,null,null,null,null,null,null,"Percent of costs related to repairs",0.4,0.4,0.4,0.4,0.2,null,0.4,{"$f":"IF(ISNUMBER(D25),D25,C25)","v":0.4}]
[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,"West Central",0.9,1,2,2.7,4,3.7,2.6,3.2,2.6,2.6,1.4,1.3,28,null,null,null,null,null,null,null,"Hours of irrigation labor per acre",{"$f":"0.01*BH10","v":0.13333333333333333},{"$f":"0.01*BH10","v":0.13333333333333333},{"$f":"0.02*BH10","v":0.26666666666666666},{"$f":"0.12*BH10","v":1.6},{"$f":"0.14*BH10","v":1.8666666666666669},null,{"$f":"+IF(BB35=BA38,BA4,IF(BB35=BA39,BB4,IF(BB35=BA40,BC4,IF(BB35=BA41,BD4,BE4))))","v":0.13333333333333333},{"$f":"IF(ISNUMBER(D34),D34,C34)","v":0.13333333333333333}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Southwest",1.1000000000000001,1.2,2.1,2.9,4.4000000000000004,3.8,2.5,2.9,2.9,2.8,1.7,1.4,29.6,null,null,null,null,null,null,null,"Labor cost per acre",null,null,null,null,null,null,{"$f":"+BH4*Parameters!$P$8","v":2.4333333333333331},{"$f":"D35","v":2.4333333333333331}]
[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",1,1.2,2.2999999999999998,3.1,4.4000000000000004,4.4000000000000004,3.3,3.4,2.5,2.9,1.6,1.4,31.4]
[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",1.4,1.6,2.7,3.8,5.2,4.7,3.4,3.4,3.6,3.4,2.2000000000000002,2,37.4,null,null,null,null,null,null,null,"Inches of water Required by crop",23,null,null,null,null,null,23,{"$f":"IF(ISNUMBER(D19),D19,C19)","v":23}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values","Value",null,null,"Values","Value",null,null,null,null,null,null,null,"South Central",2,2.2000000000000002,3.3,3.8,5.6,4.4000000000000004,2.9,2.8,3.9,4,2.7,2.7,40.4,null,null,null,null,null,null,null,"Inches provided by rainfall",13,null,null,null,null,null,13,{"$f":"IF(ISNUMBER(D20),D20,C20)","v":13}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprinkler System",120000,null,null,"Well Lift (feet)",125,250,null,null,null,null,null,null,null,"Northeast",1.7,1.9,3.2,4.5,6.1,5,3.8,3.7,4,3.8,2.8,2.2999999999999998,42.6,null,null,null,null,null,null,null,"Inches required from irrigation",{"$f":"BA7-BA8","v":10},null,null,null,null,null,10,{"$f":"D21","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump",20047.75,null,null,"System Pressure (psi)",35,null,null,null,null,null,null,null,null,"East Central",2.4,2.4,3.7,4.8,6,4.7,3.8,3.5,4.5,4.2,3.6,3.1,46.7,null,null,null,null,null,null,null,"Inches required with efficiency",null,null,null,null,null,null,{"$f":"BG9/BG2","v":13.333333333333334},{"$f":"D22","v":13.333333333333334}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel Motor",28630,null,null,"Pump Flow (gpm)",1120,null,null,null,null,null,null,null,null,"Southeast",3.2,3.2,4.5999999999999996,5.0999999999999996,6.1,4.4000000000000004,3.7,3.3,4.3,4.7,4.3,4.3,51.2,null,null,null,null,null,null,null,"Well Lift",null,null,null,null,null,null,125,{"$f":"IF(ISNUMBER(W9),W9,V9)","v":250}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well",26250,null,null,"Diesel Cost ($/gal)",3.75,null,null,null,null,null,null,null,null,"State Avg.**",1.6,1.7,2.8,3.6,4.9000000000000004,4.2,3.2,3.2,3.3,3.4,2.2999999999999998,2.1,36.4,null,null,null,null,null,null,null,"System Pressure",null,null,null,null,null,null,35,{"$f":"IF(ISNUMBER(W10),W10,V10)","v":35}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Column Pipe",18150,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump flow",null,null,null,null,null,null,{"$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,{"$f":"IF(ISNUMBER(W12),W12,V12)","v":3.75}]
[null,null,null,"Your",null,null,null,null,null,null,null,null,null,null,null,null,"Proportion of Cost",1,null,null,null,null,null,null,null,null,null,null,null,null,"**","State averages based on district averages, weighted by area.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas Cost",null,"Natural Gas Cost ($/Mcf)",null,"Natural Gas Motor",null,null,3,{"$f":"IF(ISNUMBER(W12),W12,V12)","v":3.75}]
[null,"Irrigation Costs","Default","Value",null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"BH32","v":213077.75},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":3.75}]
[null,"  Application Efficiency",0.75,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,"Propane Cost",null,"Propane Cost ($/gal)",null,"Propane Motor",null,null,4,{"$f":"IF(ISNUMBER(W12),W12,V12)","v":3.75}]
[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,{"$f":"BH11+(BH12*2.31)","v":330.85},{"$f":"BG18","v":330.85}]
[null,"  Inches of water required by crop",23,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,{"$f":"BH13*BH18/3960/0.8","v":116.96717171717171},null,"improved efficiency"]
[null,"  Inches provided by rainfall",13,null,null,null,null,null,null,null,null,null,null,null,null,null,"View these and other OSU Publications at:"]
[null,"  Inches required from irrigation",null,{"$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":10},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,{"$f":"+IF(BH2=0,0,IF(ISNUMBER(BH2),D21/BH2,0))","v":13.333333333333334},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oklahoma Agricultural Statistic Districts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost per acre inch of water",{"$f":"8.448*BH18*BH14/65","v":161.25120000000001},{"$f":"BH18*BH15/34.691/16","v":2.2352474344930959},{"$f":"BH18*BH16/4.856/18","v":14.19420991213619},{"$f":"BH18*BH17/3.278/16","v":23.655573139109212},null,null,{"$f":"IF(BB36=\"Electric\",BA22,IF(BB36=\"Natural Gas\",BB22,IF(BB36=\"Propane\",BC22,IF(BB36=\"Diesel\",BD22))))","v":23.655573139109212},{"$f":"IF(ISNUMBER(D24),D24,C24)","v":23.655573139109212}]
[null,"  Variable Cost ($/acre)"]
[null,"    Cost per acre inch of water",23.655573139109212,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","Sroll"]
[null,"    Percent of cost related to repairs",0.4,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",120000,120000,206000,133000,0,null,120000,{"$f":"IF(ISNUMBER(S9),S9,R9)","v":120000}]
[null,"    Total ",null,{"$f":"IF(ISNUMBER(D24),D24,C24)*D22","v":315.40764185478952},null,1]
[null,"  Fixed Cost ($/acre)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump",null,null,null,null,null,null,20047.75,{"$f":"IF(ISNUMBER(S10),S10,R10)","v":20047.75}]
[null,"    Depreciation",88.826787031250007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,28630,{"$f":"IF(ISNUMBER(S11),S11,R11)","v":28630},"pipe and fittings","pipe trailer"]
[null,"    Insurance",11.319755468750001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"other expense",null,null,null,null,{"$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},{"$f":"920*1.5","v":1380}]
[null,"    Taxes",13.317359375000001,null,null,"Fixed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well",null,null,null,null,null,null,{"$f":"+IF(BH11<=250,87.5*BH11*1.2,125*BH11*1.2)","v":26250},{"$f":"IF(ISNUMBER(S12),S12,R12)","v":26250}]
[null,"    Interest",113.19755468750002,null,null,"Cost Share",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Column Pipe",null,null,null,null,null,null,{"$f":"IF(BH13<=600,54*BH11*1.1,66*BH11*1.1)","v":18150},{"$f":"IF(ISNUMBER(S13),S13,R13)","v":18150}]
[null,"    Total ",null,{"$f":"IF(ISNUMBER(D28),D28,C28)+IF(ISNUMBER(D29),D29,C29)+IF(ISNUMBER(D30),D30,C30)+IF(ISNUMBER(D31),D31,C31)","v":226.66145656250001},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,{"$f":"(BH25+SUM(BH27:BH31))*IF(ISNUMBER(S15),S15,R15)","v":213077.75}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Per acre",{"$f":"BH32/Budget!$BB$13","v":1331.7359375000001}]
[null,"  Hours of irrigation labor per acre",{"$f":"+IF(BB34,BG4,0)","v":0.13333333333333333},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?",{"$f":"+IF(Budget!BB3,\"FALSE\",\"TRUE\")","v":"TRUE"},null,null,null,"Depreciation",{"$f":"IF(BB35=BA42,BH33*0.0537,BH33*0.0667)","v":88.826787031250007},{"$f":"IF(ISNUMBER(D28),D28,C28)","v":88.826787031250007}]
[null,"  Labor cost per acre",null,{"$f":"IF(ISNUMBER(D34),D34,C34)*Parameters!P8","v":2.4333333333333331},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$13","v":11.319755468750001},{"$f":"IF(ISNUMBER(D29),D29,C29)","v":11.319755468750001}]
[null,"  Total irrigation costs",null,{"$f":"+D26+D32+D35","v":544.5024317506228},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Power","Diesel",null,null,null,"Taxes",{"$f":"BH33*Parameters!$P$12","v":13.317359375000001},{"$f":"IF(ISNUMBER(D30),D30,C30)","v":13.317359375000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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$11","v":113.19755468750002},{"$f":"IF(ISNUMBER(D31),D31,C31)","v":113.19755468750002}]
[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,{"$f":"+IF(ISNUMBER(D40),D40,C40)","v":0}]
[null,"        February",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Side Roll",null,"Diesel",null,null,null,null,0]
[null,"        March",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface-Furrow",null,null,null,null,null,null,0]
[null,"        April",{"$f":"0.35*D22","v":4.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Diesel",null,null,null,null,4.666666666666667]
[null,"        May",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",{"$f":"0.2*D22","v":2.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.666666666666667]
[null,"        July",{"$f":"0.2*D22","v":2.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.666666666666667]
[null,"        August",{"$f":"0.25*D22","v":3.3333333333333335},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3333333333333335]
[null,"        September",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"        October",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"        November",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"        December",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Annual Total:",null,{"$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":13.333333333333334},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BH40:BH51)","v":13.333333333333334}]
[null,"Your gross annual value:",null,{"$f":"+D22","v":13.333333333333334}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"Oper_Int","index":12,"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"]
["Grain Sorghum",{"$f":"IF(Budget!BB$5=\"share\",Budget!H9,Budget!G9)","v":380},{"$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*$B4","v":380},{"$f":"+Yield!$AH13/100*$B4","v":0},{"$f":"+Yield!$AH14/100*$B4","v":0},{"$f":"SUM(C4:N4)","v":380},null,null,null,null,null,null,null,null,null,null,null,"Grain Sorghum",{"$f":"Budget!G9","v":380},{"$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*$AB4","v":380},{"$f":"+Yield!$AH13/100*$AB4","v":0},{"$f":"+Yield!$AH14/100*$AB4","v":0},{"$f":"SUM(AC4:AN4)","v":380}]
[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,{"$f":"IF('Other Inc'!B9=\"\",\"Other Income\",'Other Inc'!B9)","v":"Other Income"},{"$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,{"$f":"IF('Other Inc'!B10=\"\",\"Other Income\",'Other Inc'!B10)","v":"Other Income"},{"$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,{"$f":"IF('Other Inc'!B11=\"\",\"Other Income\",'Other Inc'!B11)","v":"Other Income"},{"$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,{"$f":"IF('Other Inc'!B12=\"\",\"Other Income\",'Other Inc'!B12)","v":"Other Income"},{"$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,{"$f":"IF('Other Inc'!B13=\"\",\"Other Income\",'Other Inc'!B13)","v":"Other Income"},{"$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,{"$f":"IF('Other Inc'!B14=\"\",\"Other Income\",'Other Inc'!B14)","v":"Other Income"},{"$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,{"$f":"IF('Other Inc'!B15=\"\",\"Other Income\",'Other Inc'!B15)","v":"Other Income"},{"$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,{"$f":"IF('Other Inc'!B16=\"\",\"Other Income\",'Other Inc'!B16)","v":"Other Income"},{"$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$5=\"share\",Budget!H15,Budget!G15)","v":22.67},{"$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":0},{"$f":"IF(Seed!$P$10=G1,$B15,0)","v":22.67},{"$f":"IF(Seed!$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},22.67,null,null,null,null,null,null,null,null,null,null,null,"Seed",{"$f":"Budget!G15","v":22.67},{"$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$15,0)","v":0},{"$f":"IF(Seed!$P$10=AG1,Budget!$G$15,0)","v":22.67},{"$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$15,0)","v":0},22.67]
[{"$f":"IF(Fertilizer!B9=\"\",\"Fertilizer\",Fertilizer!B9)","v":"Anhydrous Ammonia"},{"$f":"IF(Fertilizer!D9=\"\",\"N/A\",(Fertilizer!D9*Fertilizer!M9)*Fertilizer!K9)","v":35.691550000000007},{"$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":0},{"$f":"IF(Fertilizer!$C9=Oper_Int!F$1,$B16,0)","v":35.691550000000007},{"$f":"IF(Fertilizer!$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},35.691550000000007,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Fertilizer!B9=\"\",\"Fertilizer\",Fertilizer!B9)","v":"Anhydrous Ammonia"},{"$f":"IF(Fertilizer!D9=\"\",\"N/A\",Fertilizer!D9*Fertilizer!M9)","v":35.691550000000007},{"$f":"IF(Fertilizer!$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":0},{"$f":"IF(Fertilizer!$C9=Oper_Int!AF$1,$AB16,0)","v":35.691550000000007},{"$f":"IF(Fertilizer!$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},35.691550000000007]
[{"$f":"IF(Fertilizer!B10=\"\",\"Fertilizer\",Fertilizer!B10)","v":"Diammonium Phosphate"},{"$f":"IF(Fertilizer!D10=\"\",\"N/A\",(Fertilizer!D10*Fertilizer!M10)*Fertilizer!K10)","v":22.588249999999999},{"$f":"IF(Fertilizer!$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":22.588249999999999},{"$f":"IF(Fertilizer!$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},22.588249999999999,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Fertilizer!B10=\"\",\"Fertilizer\",Fertilizer!B10)","v":"Diammonium Phosphate"},{"$f":"IF(Fertilizer!D10=\"\",\"N/A\",Fertilizer!D10*Fertilizer!M10)","v":22.588249999999999},{"$f":"IF(Fertilizer!$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":22.588249999999999},{"$f":"IF(Fertilizer!$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},22.588249999999999]
[{"$f":"IF(Fertilizer!B11=\"\",\"Fertilizer\",Fertilizer!B11)","v":"Urea"},{"$f":"IF(Fertilizer!D11=\"\",\"N/A\",(Fertilizer!D11*Fertilizer!M11)*Fertilizer!K11)","v":25.021889999999999},{"$f":"IF(Fertilizer!$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":25.021889999999999},{"$f":"IF(Fertilizer!$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},25.021889999999999,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Fertilizer!B11=\"\",\"Fertilizer\",Fertilizer!B11)","v":"Urea"},{"$f":"IF(Fertilizer!D11=\"\",\"N/A\",Fertilizer!D11*Fertilizer!M11)","v":25.021889999999999},{"$f":"IF(Fertilizer!$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":25.021889999999999},{"$f":"IF(Fertilizer!$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},25.021889999999999]
[{"$f":"IF(Fertilizer!B12=\"\",\"Fertilizer\",Fertilizer!B12)","v":"Fertilizer"},{"$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,{"$f":"IF(Fertilizer!B12=\"\",\"Fertilizer\",Fertilizer!B12)","v":"Fertilizer"},{"$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,{"$f":"IF(Fertilizer!B13=\"\",\"Fertilizer\",Fertilizer!B13)","v":"Fertilizer"},{"$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,{"$f":"IF(Fertilizer!B14=\"\",\"Fertilizer\",Fertilizer!B14)","v":"Fertilizer"},{"$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,{"$f":"IF(Fertilizer!B15=\"\",\"Fertilizer\",Fertilizer!B15)","v":"Fertilizer"},{"$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,{"$f":"IF(Fertilizer!B16=\"\",\"Fertilizer\",Fertilizer!B16)","v":"Fertilizer"},{"$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$5=\"share\",Budget!H17,Budget!G17)","v":0},{"$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$25,0)","v":0},{"$f":"IF(Yield!$P$10=Oper_Int!M$1,$B$25,0)","v":0},{"$f":"IF(Yield!$P$10=Oper_Int!N$1,$B$25,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"Custom Harvest",{"$f":"Budget!G17","v":0},{"$f":"IF(Yield!$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$25,0)","v":0},{"$f":"IF(Yield!$P$10=Oper_Int!AM$1,$AB$25,0)","v":0},{"$f":"IF(Yield!$P$10=Oper_Int!AN$1,$AB$25,0)","v":0},0]
["Custom Hire",{"$f":"IF(Budget!BB$5=\"share\",Budget!BC23,Budget!BB23)-Fertilizer!BH16+IF(Budget!BB29,Fertilizer!BH15,0)","v":9.629999999999999},{"$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$13,0),AE26))","v":0},{"$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$13,0),AF26))","v":4},{"$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$13,0),AG26))","v":0},{"$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$13,0),AH26))","v":0},{"$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$13,0),AJ26))","v":5.63},{"$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$13,0),AN26))","v":0},9.629999999999999,"2021 edit",null,null,null,null,null,null,null,null,null,null,"Custom Hire",{"$f":"Budget!BB23-Fertilizer!BH13+Fertilizer!BH14-IF(Budget!BB29,0,Fertilizer!BW24)","v":9.629999999999999},{"$f":"IF(Machinery!$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":0},{"$f":"IF(Machinery!$V$32,Machinery!G65,0)+IF(Machinery!$V$33,Machinery!G66,0)+Fertilizer!BN18+IF(Budget!$BB29,Fertilizer!BN24,0)+Pesticide!AQ18","v":4},{"$f":"IF(Machinery!$V$32,Machinery!H65,0)+IF(Machinery!$V$33,Machinery!H66,0)+Fertilizer!BO18+IF(Budget!$BB29,Fertilizer!BO24,0)+Pesticide!AR18","v":0},{"$f":"IF(Machinery!$V$32,Machinery!I65,0)+IF(Machinery!$V$33,Machinery!I66,0)+Fertilizer!BP18+IF(Budget!$BB29,Fertilizer!BP24,0)+Pesticide!AS18","v":0},{"$f":"IF(Machinery!$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":5.63},{"$f":"IF(Machinery!$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},9.629999999999999,"2021 edit"]
[{"$f":"IF(Pesticide!B9=\"\",\"Pest-N/A\",Pesticide!B9)","v":"Bicep Lite II Magnum"},{"$f":"IF(Pesticide!K9=0,\"N/A\",Pesticide!I9*Pesticide!J9)","v":15.36},{"$f":"IF(Pesticide!$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":0},{"$f":"IF(Pesticide!$C9=Oper_Int!G$1,$B27,0)","v":15.36},{"$f":"IF(Pesticide!$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},15.36,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Pesticide!B9=\"\",\"Pest-N/A\",Pesticide!B9)","v":"Bicep Lite II Magnum"},{"$f":"IF(Pesticide!K9=0,\"N/A\",Pesticide!J9)","v":15.36},{"$f":"IF(Pesticide!$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":0},{"$f":"IF(Pesticide!$C9=Oper_Int!AG$1,$AB27,0)","v":15.36},{"$f":"IF(Pesticide!$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},15.36]
[{"$f":"IF(Pesticide!B10=\"\",\"Pest-N/A\",Pesticide!B10)","v":"Huskie"},{"$f":"IF(Pesticide!K10=0,\"N/A\",Pesticide!I10*Pesticide!J10)","v":15.84},{"$f":"IF(Pesticide!$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":0},{"$f":"IF(Pesticide!$C10=Oper_Int!G$1,$B28,0)","v":0},{"$f":"IF(Pesticide!$C10=Oper_Int!H$1,$B28,0)","v":15.84},{"$f":"IF(Pesticide!$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},15.84,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Pesticide!B10=\"\",\"Pest-N/A\",Pesticide!B10)","v":"Huskie"},{"$f":"IF(Pesticide!K10=0,\"N/A\",Pesticide!J10)","v":15.84},{"$f":"IF(Pesticide!$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":0},{"$f":"IF(Pesticide!$C10=Oper_Int!AG$1,$AB28,0)","v":0},{"$f":"IF(Pesticide!$C10=Oper_Int!AH$1,$AB28,0)","v":15.84},{"$f":"IF(Pesticide!$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},15.84]
[{"$f":"IF(Pesticide!B11=\"\",\"Pest-N/A\",Pesticide!B11)","v":"Atrazine 4L"},{"$f":"IF(Pesticide!K11=0,\"N/A\",Pesticide!I11*Pesticide!J11)","v":2.4},{"$f":"IF(Pesticide!$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":0},{"$f":"IF(Pesticide!$C11=Oper_Int!H$1,$B29,0)","v":2.4},{"$f":"IF(Pesticide!$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},2.4,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Pesticide!B11=\"\",\"Pest-N/A\",Pesticide!B11)","v":"Atrazine 4L"},{"$f":"IF(Pesticide!K11=0,\"N/A\",Pesticide!J11)","v":2.4},{"$f":"IF(Pesticide!$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":0},{"$f":"IF(Pesticide!$C11=Oper_Int!AH$1,$AB29,0)","v":2.4},{"$f":"IF(Pesticide!$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},2.4]
[{"$f":"IF(Pesticide!B12=\"\",\"Pest-N/A\",Pesticide!B12)","v":"Sivanto 200 SL"},{"$f":"IF(Pesticide!K12=0,\"N/A\",Pesticide!I12*Pesticide!J12)","v":13.914999999999997},{"$f":"IF(Pesticide!$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":0},{"$f":"IF(Pesticide!$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":13.914999999999997},{"$f":"IF(Pesticide!$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},13.914999999999997,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Pesticide!B12=\"\",\"Pest-N/A\",Pesticide!B12)","v":"Sivanto 200 SL"},{"$f":"IF(Pesticide!K12=0,\"N/A\",Pesticide!J12)","v":13.914999999999997},{"$f":"IF(Pesticide!$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":0},{"$f":"IF(Pesticide!$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":13.914999999999997},{"$f":"IF(Pesticide!$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},13.914999999999997]
[{"$f":"IF(Pesticide!B13=\"\",\"Pest-N/A\",Pesticide!B13)","v":"Pest-N/A"},{"$f":"IF(Pesticide!K13=0,\"N/A\",Pesticide!I13*Pesticide!J13)","v":"N/A"},{"$f":"IF(Pesticide!$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":0},{"$f":"IF(Pesticide!$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},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Pesticide!B13=\"\",\"Pest-N/A\",Pesticide!B13)","v":"Pest-N/A"},{"$f":"IF(Pesticide!K13=0,\"N/A\",Pesticide!J13)","v":"N/A"},{"$f":"IF(Pesticide!$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":0},{"$f":"IF(Pesticide!$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},0]
[{"$f":"IF(Pesticide!B14=\"\",\"Pest-N/A\",Pesticide!B14)","v":"Pest-N/A"},{"$f":"IF(Pesticide!K14=0,\"N/A\",Pesticide!I14*Pesticide!J14)","v":"N/A"},{"$f":"IF(Pesticide!$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":0},{"$f":"IF(Pesticide!$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},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Pesticide!B14=\"\",\"Pest-N/A\",Pesticide!B14)","v":"Pest-N/A"},{"$f":"IF(Pesticide!K14=0,\"N/A\",Pesticide!J14)","v":"N/A"},{"$f":"IF(Pesticide!$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":0},{"$f":"IF(Pesticide!$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},0]
[{"$f":"IF(Pesticide!B15=\"\",\"Pest-N/A\",Pesticide!B15)","v":"Pest-N/A"},{"$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,{"$f":"IF(Pesticide!B15=\"\",\"Pest-N/A\",Pesticide!B15)","v":"Pest-N/A"},{"$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,{"$f":"IF(Pesticide!B16=\"\",\"Pest-N/A\",Pesticide!B16)","v":"Pest-N/A"},{"$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$5=\"share\",Budget!H22,Budget!G22)","v":2.37},{"$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":0.82950000000000013},{"$f":"IF(Irrig!$BH44<=0,0,Irrig!$BH44/Irrig!$BH$52)*$B35","v":0},{"$f":"IF(Irrig!$BH45<=0,0,Irrig!$BH45/Irrig!$BH$52)*$B35","v":0.47400000000000003},{"$f":"IF(Irrig!$BH46<=0,0,Irrig!$BH46/Irrig!$BH$52)*$B35","v":0.47400000000000003},{"$f":"IF(Irrig!$BH47<=0,0,Irrig!$BH47/Irrig!$BH$52)*$B35","v":0.59250000000000003},{"$f":"IF(Irrig!$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},2.37,null,null,null,null,null,null,null,null,null,null,null,"Irrig. Labor",{"$f":"Budget!G22","v":2.37},{"$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":0.82950000000000013},{"$f":"IF(Irrig!$BH44<=0,0,Irrig!$BH44/Irrig!$BH$52)*$AB35","v":0},{"$f":"IF(Irrig!$BH45<=0,0,Irrig!$BH45/Irrig!$BH$52)*$AB35","v":0.47400000000000003},{"$f":"IF(Irrig!$BH46<=0,0,Irrig!$BH46/Irrig!$BH$52)*$AB35","v":0.47400000000000003},{"$f":"IF(Irrig!$BH47<=0,0,Irrig!$BH47/Irrig!$BH$52)*$AB35","v":0.59250000000000003},{"$f":"IF(Irrig!$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},2.37]
["Irr.Fuel/Rep",{"$f":"IF(Budget!BB$5=\"share\",Budget!H25,Budget!G25)","v":315.41000000000003},{"$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":110.39350000000002},{"$f":"IF(Irrig!$BH44<=0,0,Irrig!$BH44/Irrig!$BH$52)*$B36","v":0},{"$f":"IF(Irrig!$BH45<=0,0,Irrig!$BH45/Irrig!$BH$52)*$B36","v":63.082000000000008},{"$f":"IF(Irrig!$BH46<=0,0,Irrig!$BH46/Irrig!$BH$52)*$B36","v":63.082000000000008},{"$f":"IF(Irrig!$BH47<=0,0,Irrig!$BH47/Irrig!$BH$52)*$B36","v":78.852500000000006},{"$f":"IF(Irrig!$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},315.41000000000003,null,null,null,null,null,null,null,null,null,null,null,"Irr.Fuel/Rep",{"$f":"Budget!G25","v":315.41000000000003},{"$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":110.39350000000002},{"$f":"IF(Irrig!$BH44<=0,0,Irrig!$BH44/Irrig!$BH$52)*$AB36","v":0},{"$f":"IF(Irrig!$BH45<=0,0,Irrig!$BH45/Irrig!$BH$52)*$AB36","v":63.082000000000008},{"$f":"IF(Irrig!$BH46<=0,0,Irrig!$BH46/Irrig!$BH$52)*$AB36","v":63.082000000000008},{"$f":"IF(Irrig!$BH47<=0,0,Irrig!$BH47/Irrig!$BH$52)*$AB36","v":78.852500000000006},{"$f":"IF(Irrig!$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},315.41000000000003]
["Mach Lab",{"$f":"IF(Budget!BB$5=\"share\",Budget!H21,Budget!G21)","v":13.51},{"$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/$B38)))","v":0},1.1820878661964886,3.627333572730838,3.3074358369297494,0.63760439121997814,0,0,0,4.7555383329229457,0,0,13.51,null,null,null,null,null,null,null,null,null,null,null,"Mach Lab",{"$f":"Budget!G21","v":13.51},{"$f":"IF($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},1.1820878661964886,3.627333572730838,3.3074358369297494,0.63760439121997814,0,0,0,4.7555383329229457,0,0,13.51]
["Mach Lub/rep",{"$f":"IF(Budget!BB$5=\"share\",Machinery!AE22,Budget!E24)","v":61.698502495290761},{"$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$21),0),AE38)","v":5.3984493828406359},{"$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$21),0),AF38)","v":16.565584714166217},{"$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$21),0),AG38)","v":15.104651238921113},{"$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$21),0),AH38)","v":2.9118605568241427},{"$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$21),0),AL38)","v":21.717956602538656},{"$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$21),0),AN38)","v":0},61.698502495290768,null,null,null,null,null,null,null,null,null,null,null,"Mach Lub/rep",{"$f":"+Budget!E24","v":61.698502495290761},{"$f":"IF(Machinery!$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$21),0)","v":5.3984493828406359},{"$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$21),0)","v":16.565584714166217},{"$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$21),0)","v":15.104651238921113},{"$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$21),0)","v":2.9118605568241427},{"$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$21),0)","v":21.717956602538656},{"$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$21),0)","v":0},61.698502495290768]
[{"$f":"IF('Other Exp'!B9=\"\",\"Other Expense\",'Other Exp'!B9)","v":"Utilities"},{"$f":"'Other Exp'!F9","v":1.7},{"$f":"IF('Other Exp'!$C9=Oper_Int!C$1,'Other Exp'!$F9,0)","v":1.7},{"$f":"IF('Other Exp'!$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},1.7,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Other Exp'!B9=\"\",\"Other Expense\",'Other Exp'!B9)","v":"Utilities"},{"$f":"'Other Exp'!D9","v":1.7},{"$f":"IF('Other Exp'!$C9=Oper_Int!AC$1,'Other Exp'!$D9,0)","v":1.7},{"$f":"IF('Other Exp'!$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},1.7]
[{"$f":"IF('Other Exp'!B10=\"\",\"Other Expense\",'Other Exp'!B10)","v":"Fees, publications"},{"$f":"'Other Exp'!F10","v":2},{"$f":"IF('Other Exp'!$C10=Oper_Int!C$1,'Other Exp'!$F10,0)","v":2},{"$f":"IF('Other Exp'!$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,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Other Exp'!B10=\"\",\"Other Expense\",'Other Exp'!B10)","v":"Fees, publications"},{"$f":"'Other Exp'!D10","v":2},{"$f":"IF('Other Exp'!$C10=Oper_Int!AC$1,'Other Exp'!$D10,0)","v":2},{"$f":"IF('Other Exp'!$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]
[{"$f":"IF('Other Exp'!B11=\"\",\"Other Expense\",'Other Exp'!B11)","v":"Ammonium sulfate"},{"$f":"'Other Exp'!F11","v":0.45},{"$f":"IF('Other Exp'!$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":0.45},{"$f":"IF('Other Exp'!$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},0.45,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Other Exp'!B11=\"\",\"Other Expense\",'Other Exp'!B11)","v":"Ammonium sulfate"},{"$f":"'Other Exp'!D11","v":0.45},{"$f":"IF('Other Exp'!$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":0.45},{"$f":"IF('Other Exp'!$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},0.45]
[{"$f":"IF('Other Exp'!B12=\"\",\"Other Expense\",'Other Exp'!B12)","v":"Other Expense"},{"$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,{"$f":"IF('Other Exp'!B12=\"\",\"Other Expense\",'Other Exp'!B12)","v":"Other Expense"},{"$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,{"$f":"IF('Other Exp'!B13=\"\",\"Other Expense\",'Other Exp'!B13)","v":"Other Expense"},{"$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,{"$f":"IF('Other Exp'!B14=\"\",\"Other Expense\",'Other Exp'!B14)","v":"Other Expense"},{"$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,{"$f":"IF('Other Exp'!B15=\"\",\"Other Expense\",'Other Exp'!B15)","v":"Other Expense"},{"$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,{"$f":"IF('Other Exp'!B16=\"\",\"Other Expense\",'Other Exp'!B16)","v":"Other Expense"},{"$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",{"$f":"SUM(B15:B48)-SUM(B4:B13)","v":200.25519249529088},{"$f":"SUM(C15:C48)-SUM(C4:C13)","v":3.7},{"$f":"SUM(D15:D48)-SUM(D4:D13)","v":0},6.5805372490371248,218.71760828689708,56.442087075850864,85.795464948044128,63.556000000000004,98.990000000000009,0,-333.52650506453841,0,0,null,"Ttl Oper",null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AB15:AB48)-SUM(AB4:AB13)","v":200.25519249529088},3.7,0,6.5805372490371248,218.71760828689708,56.442087075850864,85.795464948044128,63.556000000000004,98.990000000000009,0,-333.52650506453841,0,0,null,"Ttl Oper"]
["Part of year",null,{"$f":"C49*IF(C49<0,0,C51)/12","v":2.7750000000000004},{"$f":"D49*IF(D49<0,0,D51)/12","v":0},3.8386467286049899,109.35880414344854,23.517536281604524,28.598488316014709,15.889000000000001,16.498333333333335,0,0,0,0,null,{"$f":"SUM(C50:N50)","v":200.47580880300612},null,null,null,null,null,null,null,null,null,null,"Part of year",null,{"$f":"AC49*IF(AC49<0,0,AC51)/12","v":2.7750000000000004},{"$f":"AD49*IF(AD49<0,0,AD51)/12","v":0},3.8386467286049899,109.35880414344854,23.517536281604524,28.598488316014709,15.889000000000001,16.498333333333335,0,0,0,0,null,{"$f":"SUM(AC50:AN50)","v":200.47580880300612}]
[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$32,1,0)","v":3.2584518815778512},{"$f":"+$B69*Machinery!V50/100","v":3.2584518815778512},{"$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":"+$B69*Machinery!AG50/100","v":0},3.2584518815778512]
["irrig ins",{"$f":"+IF(Budget!BB$5=\"share\",Machinery!AC25,Machinery!Y25)*IF(Budget!BB$32,1,0)","v":11.319755468750001},{"$f":"+$B70*Irrig!BA61/100","v":11.319755468750001},{"$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":"+$B70*Irrig!BL61/100","v":0},11.319755468750001]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
["machinery tax",{"$f":"+IF(Budget!BB$5=\"share\",Machinery!AB26+Machinery!AD26,Machinery!AF26+Machinery!Z26)*IF(Budget!BB$30,1,0)","v":5.8538081930068468},{"$f":"+$B72*Machinery!V45/100","v":5.8538081930068468},{"$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":"+$B72*Machinery!AG45/100","v":0},5.8538081930068468]
["irrig tax",{"$f":"+IF(Budget!BB$5=\"share\",Machinery!AC26,Machinery!Y26)*IF(Budget!BB$30,1,0)","v":13.317359375000001},{"$f":"+$B73*Irrig!BA56/100","v":13.317359375000001},{"$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":"+$B73*Irrig!BL56/100","v":0},13.317359375000001]
["land tax",{"$f":"+IF(Budget!$BB$5=\"share\",Budget!$H$38,Budget!$G$38)*IF(Budget!$BB$31,1,0)","v":0.3},{"$f":"+$B74*Parameters!P24/100","v":0.3},{"$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":"+$B74*Parameters!AA24/100","v":0},0.3]
[null,{"$f":"+SUM(B68:B74)","v":34.049374918334699}]

{"sheet":"Other Exp","index":13,"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",1,1.7,1,{"$f":"D9*E9","v":1.7}]
[null,"Fees, publications",1,2,1,{"$f":"D10*E10","v":2}]
[null,"Ammonium sulfate",6,0.45,1,0.45]
[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:",{"$f":"SUM(D9:D16)","v":4.1500000000000004},null,{"$f":"SUM(F9:F16)","v":4.1500000000000004}]

{"sheet":"Other Inc","index":14,"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":"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:","GSorghumIffs",null,null,null,null,null,null,null,null,null,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 Grain Sorghum 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,60,"bu/ac."]
[null,"Price: $/bushel   $",null,null,4.45,"/bu",null,null,null,null,null,null,null,null,"    Percent change in costs",null,null,null,0,"%"]
[null,"Operator's share",null,null,100,"%"]
[null,null,null,null,null,null," Interest rate",null,8.5,"%",null,null,null,null,null,null,null,"Error Check",null,{"$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,"-","----","----","-----"," -----"]
[">","Grain Sorghum",null,"bu",{"$f":"($E$7)","v":4.45},{"$f":"($E$6)","v":60},{"$f":"(($E$25*$F$25)*($E$8/100)*($E$5/$E$4))-($I$4*$E$7/$E$4)","v":267},{"$f":"($G$25*$E$4)","v":42720},null,null,null,null,null,null,null,null,null,{"$f":"$H25/100*100","v":42720},null,null,{"$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":"$H25/100*100","v":42720}]
[">",null,null,null,null,null,{"$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,{"$f":"SUM(G18:G29)","v":267},42720,0,0,0,0,0,0,0,0,0,42720,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN18:AN29)","v":0},0,0,0,0,0,0,0,0,42720,0,0]
[]
[null,"<< OPERATING EXPENSES >>"]
[null,"Custom Hire (machine work)",null,null,null,null,5.63,{"$f":"IF(A33<>1,(G33*$E$4),(G33*$E$4)*(100+$S$7)/100)","v":900.8},null,null,null,null,null,null,null,{"$f":"$H33/100*100","v":900.8},null,null,null,null,{"$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$33*100,0)","v":0},{"$f":"IF($AJ$33<>0,(Oper_Int!F25+Oper_Int!F26)/IFFS!$AJ$33*100,0)","v":41.536863966770518},{"$f":"IF($AJ$33<>0,(Oper_Int!G25+Oper_Int!G26)/IFFS!$AJ$33*100,0)","v":0},{"$f":"IF($AJ$33<>0,(Oper_Int!H25+Oper_Int!H26)/IFFS!$AJ$33*100,0)","v":0},{"$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$33*100,0)","v":58.463136033229503},{"$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$33*100,0)","v":0},{"$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":9.629999999999999},null,null,null,null,null,null,null,null,null,null,{"$f":"$H33/100*100","v":900.8}]
[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,91.138550000000009,14582.168000000001,null,null,null,{"$f":"$H35/100*47.8650911167667","v":6979.7679999999973},{"$f":"$H35/100*16.8534610217082","v":2457.6000000000063},{"$f":"$H35/100*20.0134849632784","v":2918.3999999999951},null,{"$f":"$H35/100*15.2679628982467","v":2226.4000000000033},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$35*100,0)","v":0},{"$f":"IF($AJ$35<>0,(SUM(Oper_Int!F16:F24)+SUM(Oper_Int!F27:F34))/IFFS!$AJ$35*100,0)","v":63.678182042367851},{"$f":"IF($AJ$35<>0,(SUM(Oper_Int!G16:G24)+SUM(Oper_Int!G27:G34))/IFFS!$AJ$35*100,0)","v":11.741621042391456},{"$f":"IF($AJ$35<>0,(SUM(Oper_Int!H16:H24)+SUM(Oper_Int!H27:H34))/IFFS!$AJ$35*100,0)","v":13.943174987839853},{"$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$35*100,0)","v":10.637021927400852},{"$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":130.81668999999999},null,null,null,null,null,null,{"$f":"$H35/100*47.8650911167667","v":6979.7679999999973},{"$f":"$H35/100*16.8534610217082","v":2457.6000000000063},{"$f":"$H35/100*20.0134849632784","v":2918.3999999999951},null,{"$f":"$H35/100*15.2679628982467","v":2226.4000000000033}]
[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,30.727334558823536,4916.373529411766,null,null,{"$f":"$H37/100*8.80981198368623","v":433.12326435689533},{"$f":"$H37/100*27.0336306561493","v":1329.0742616178684},{"$f":"$H37/100*24.649511009035","v":1211.8620343776358},{"$f":"$H37/100*4.75190970760462","v":233.62163100622155},null,null,null,{"$f":"$H37/100*34.7551366435249","v":1708.6923380531471},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$38)*100,0)","v":1.4315374347487828},{"$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$38)*100,0)","v":33.666460414997317},{"$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$38)*100,0)","v":4.0053860199319518},{"$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$38)*100,0)","v":17.499966221962406},{"$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$38)*100,0)","v":16.727811646407456},{"$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$38)*100,0)","v":20.909764558009318},{"$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$38)*100,0)","v":5.7590737039427697},{"$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$38-IF(Machinery!V32=FALSE,Machinery!AA21,0))","v":216.20411485294119},null,null,null,null,null,{"$f":"$H37/100*8.80981198368623","v":433.12326435689533},{"$f":"$H37/100*27.0336306561493","v":1329.0742616178684},{"$f":"$H37/100*24.649511009035","v":1211.8620343776358},{"$f":"$H37/100*4.75190970760462","v":233.62163100622155},null,null,null,{"$f":"$H37/100*34.7551366435249","v":1708.6923380531471}]
[null,"Insurance",null,null,null,null,23.258451881577852,3721.3523010524564,{"$f":"$H38/100*14.0097539516753","v":521.35230105245614},null,null,null,null,null,null,null,null,{"$f":"$H38/100*85.9902460483247","v":3200},null,null,0,null,null,{"$f":"IF($AJ$38<>0,(Oper_Int!C47+SUM(Oper_Int!C69:C70))/$AJ$38*100,0)","v":42.160101599916025},{"$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$38*100,0)","v":57.839898400083975},{"$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":34.578207350327851},null,null,null,{"$f":"$H38/100*14.0097539516753","v":521.35230105245614},null,null,null,null,null,null,null,null,{"$f":"$H38/100*85.9902460483247","v":3200}]
[null,"Labor Hired",null,null,null,null,13.51,2161.6,null,null,{"$f":"$H39/100*8.80981198368623","v":190.43289583936152},{"$f":"$H39/100*27.0336306561493","v":584.35896026332318},{"$f":"$H39/100*24.649511009035","v":532.82382997130048},{"$f":"$H39/100*4.75190970760462","v":102.71728023958146},null,null,null,{"$f":"$H39/100*34.7551366435249","v":751.26703368643416},null,null,0,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$35)*100,0)","v":7.4438782506076118},{"$f":"IF((Oper_Int!$B$37+Oper_Int!$B$35)<>0,(Oper_Int!F37+Oper_Int!F35)/(Oper_Int!$B$37+Oper_Int!$B$35)*100,0)","v":28.0657025990607},{"$f":"IF((Oper_Int!$B$37+Oper_Int!$B$35)<>0,(Oper_Int!G37+Oper_Int!G35)/(Oper_Int!$B$37+Oper_Int!$B$35)*100,0)","v":20.827681592756608},{"$f":"IF((Oper_Int!$B$37+Oper_Int!$B$35)<>0,(Oper_Int!H37+Oper_Int!H35)/(Oper_Int!$B$37+Oper_Int!$B$35)*100,0)","v":7.0000276525187548},{"$f":"IF((Oper_Int!$B$37+Oper_Int!$B$35)<>0,(Oper_Int!I37+Oper_Int!I35)/(Oper_Int!$B$37+Oper_Int!$B$35)*100,0)","v":2.9848866498740558},{"$f":"IF((Oper_Int!$B$37+Oper_Int!$B$35)<>0,(Oper_Int!J37+Oper_Int!J35)/(Oper_Int!$B$37+Oper_Int!$B$35)*100,0)","v":3.7311083123425695},{"$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$35)*100,0)","v":29.946714942839709},{"$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$35","v":15.879999999999999},null,null,null,null,null,{"$f":"$H39/100*8.80981198368623","v":190.43289583936152},{"$f":"$H39/100*27.0336306561493","v":584.35896026332318},{"$f":"$H39/100*24.649511009035","v":532.82382997130048},{"$f":"$H39/100*4.75190970760462","v":102.71728023958146},null,null,null,{"$f":"$H39/100*34.7551366435249","v":751.26703368643416}]
[null,"Rent",null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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,34.740387642349589,5558.4620227759342,null,null,{"$f":"$H41/100*8.80981198368623","v":489.69005339116228},{"$f":"$H41/100*27.0336306561493","v":1502.6540933995714},{"$f":"$H41/100*24.649511009035","v":1370.1337082371836},{"$f":"$H41/100*4.75190970760462","v":264.13309645380576},null,null,null,{"$f":"$H41/100*34.7551366435249","v":1931.8510712942141},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$38)*100,0)","v":1.4315374347487828},{"$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$38)*100,0)","v":33.666460414997317},{"$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$38)*100,0)","v":4.0053860199319518},{"$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$38)*100,0)","v":17.499966221962406},{"$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$38)*100,0)","v":16.727811646407456},{"$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$38)*100,0)","v":20.909764558009318},{"$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$38)*100,0)","v":5.7590737039427697},{"$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$20),0))","v":160.9043876423496},null,null,null,null,null,{"$f":"$H41/100*8.80981198368623","v":489.69005339116228},{"$f":"$H41/100*27.0336306561493","v":1502.6540933995714},{"$f":"$H41/100*24.649511009035","v":1370.1337082371836},{"$f":"$H41/100*4.75190970760462","v":264.13309645380576},null,null,null,{"$f":"$H41/100*34.7551366435249","v":1931.8510712942141}]
[null,"Seeds, Plants",null,null,null,null,11.33,1812.8,null,null,null,null,{"$f":"$H42/100*100","v":1812.8},null,null,null,null,null,null,null,0,null,null,{"$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$15*100,0)","v":0},{"$f":"IF(Oper_Int!$B$15<>0,Oper_Int!G15/Oper_Int!$B$15*100,0)","v":100},{"$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":22.67},null,null,null,null,null,null,null,{"$f":"$H42/100*100","v":1812.8}]
[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,5.8538081930068468,936.60931088109555,{"$f":"$H45/100*100","v":936.60931088109555},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":19.471167568006848},null,null,null,{"$f":"$H45/100*100","v":936.60931088109555}]
[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,4.1500000000000004,664,{"$f":"$H48/100*89.1566265060241","v":592},null,null,null,null,{"$f":"$H48/100*10.8433734939759","v":71.999999999999972},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$46))*100,0)","v":89.156626506024097},{"$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$46))*100,0)","v":10.843373493975902},{"$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":4.1500000000000004},null,null,null,{"$f":"$H48/100*89.1566265060241","v":592},null,null,null,null,{"$f":"$H48/100*10.8433734939759","v":71.999999999999972}]
[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,{"$f":"SUM(G33:G55)","v":220.33853227575784},35254.165164121252,2049.9616119335515,0,1113.2462135874191,10395.85531528076,7385.2195725861266,3590.8720076996037,0,3127.2000000000035,0,7591.8104430337953,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN33:AN55)","v":2049.9616119335515},0,1113.2462135874191,10395.85531528076,7385.2195725861266,3590.8720076996037,0,3127.2000000000035,0,7591.8104430337953,0,0]
[null,"  NET OPERATING (Rec - Exp)",null,null,null,null,{"$f":"IF($E$4=0,0,H57/$E$4)","v":46.661467724242172},{"$f":"(H30-H56)","v":7465.834835878748},-2049.9616119335515,0,-1113.2462135874191,-10395.85531528076,-7385.2195725861266,-3590.8720076996037,0,-3127.2000000000035,0,35128.189556966201,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AN30-AN56)","v":-2049.9616119335515},0,-1113.2462135874191,-10395.85531528076,-7385.2195725861266,-3590.8720076996037,0,-3127.2000000000035,0,35128.189556966201,0,0]
[]
[null,"Operating interest expense",null,null,null,null,{"$f":"IF($E$4=0,0,H59/$E$4)","v":6.4706912197780415},{"$f":"SUM(I59:T59)","v":1035.3105951644866},{"$f":"MAX(-SUM(O82)*($I$9/1200),0)","v":14.520561417862655},{"$f":"MAX(-SUM(O82:P82)*($I$9/1200),0)","v":14.520561417862655},{"$f":"MAX(-SUM(O82:Q82)*($I$9/1200),0)","v":22.406055430773542},{"$f":"MAX(-SUM(O82:R82)*($I$9/1200),0)","v":96.043363914012261},{"$f":"MAX(-SUM(O82:S82)*($I$9/1200),0)","v":148.3553358864973},{"$f":"MAX(-SUM(O82:T82)*($I$9/1200),0)","v":173.7906792743695},{"$f":"MAX(-SUM(O82:U82)*($I$9/1200),0)","v":173.7906792743695},{"$f":"MAX(-SUM(O82:V82)*($I$9/1200),0)","v":195.94167927436953},{"$f":"MAX(-SUM(O82:W82)*($I$9/1200),0)","v":195.94167927436953},{"$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$4)","v":40.190776504464068},{"$f":"SUM(I60:T60)","v":6430.5242407142505},{"$f":"(I57-I59)","v":-2064.4821733514141},-14.520561417862655,-1135.6522690181926,-10491.898679194772,-7533.574908472624,-3764.662686973973,-173.7906792743695,-3323.141679274373,-195.94167927436953,35128.189556966201,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AN57-AN59)","v":-2049.9616119335515},0,-1113.2462135874191,-10395.85531528076,-7385.2195725861266,-3590.8720076996037,0,-3127.2000000000035,0,35128.189556966201,0,0]
[]
[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$4)","v":40.190776504464068},{"$f":"SUM(I64:T64)","v":6430.5242407142505},{"$f":"I60+I62-I63","v":-2064.4821733514141},-14.520561417862655,-1135.6522690181926,-10491.898679194772,-7533.574908472624,-3764.662686973973,-173.7906792743695,-3323.141679274373,-195.94167927436953,35128.189556966201,0,0]
[null,"Land or Other Fixed Charges",null,null,null,null,77.12,{"$f":"G65*E4","v":12339.2},{"$f":"$H65/12","v":1028.2666666666667},1028.2666666666667,1028.2666666666667,1028.2666666666667,1028.2666666666667,1028.2666666666667,1028.2666666666667,1028.2666666666667,1028.2666666666667,1028.2666666666667,1028.2666666666667,1028.2666666666667,{"$f":"SUM(I65:T65)-H65","v":0},null,null,{"$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,{"$f":"IF(Budget!BB5=\"share\",Budget!H39,ttl_fixed)-Oper_Int!B75","v":369.15062508166528}]
[null,"   Net After Other Charges",null,null,null,null,{"$f":"IF($E$4=0,0,H66/$E$4)","v":-36.929223495535965},{"$f":"SUM(I66:T66)","v":-5908.6757592857539},{"$f":"I64-I65","v":-3092.748840018081},-1042.7872280845293,-2163.9189356848592,-11520.165345861438,-8561.8415751392913,-4792.9293536406394,-1202.0573459410361,-4351.4083459410394,-1224.2083459410362,34099.922890299531,-1028.2666666666667,-1028.2666666666667]
[]
[null,"Notes:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"JAN",{"$f":"I57","v":-2049.9616119335515},0,-1113.2462135874191,-10395.85531528076,-7385.2195725861266,-3590.8720076996037,0,-3127.2000000000035,0,35128.189556966201,0,0,{"$f":"I57","v":-2049.9616119335515},0,-1113.2462135874191,-10395.85531528076,-7385.2195725861266,-3590.8720076996037,0,-3127.2000000000035,0,35128.189556966201,0,0]
[null,1]
[null,"JAN"]
["JAN","FEB","MAR","APR","MAY","JUNE","JULY","AUG","SEPT","OCT","NOV","DEC"]
[{"$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},0,0,0,0,0,0,0,0,42720,0,0,{"$f":"AN25","v":0},0,0,0,0,0,0,0,0,42720,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$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},{"$f":"AU33","v":900.8},{"$f":"AV33","v":0},{"$f":"AW33","v":0},{"$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},{"$f":"AU33","v":900.8},{"$f":"AV33","v":0},{"$f":"AW33","v":0},{"$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]
[0,0,0,6979.7679999999973,2457.6000000000063,2918.3999999999951,0,2226.4000000000033,0,0,0,0,0,0,0,6979.7679999999973,2457.6000000000063,2918.3999999999951,0,2226.4000000000033,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,433.12326435689533,1329.0742616178684,1211.8620343776358,233.62163100622155,0,0,0,1708.6923380531471,0,0,0,0,433.12326435689533,1329.0742616178684,1211.8620343776358,233.62163100622155,0,0,0,1708.6923380531471,0]
[521.35230105245614,0,0,0,0,0,0,0,0,3200,0,0,521.35230105245614,0,0,0,0,0,0,0,0,3200,0]
[0,0,190.43289583936152,584.35896026332318,532.82382997130048,102.71728023958146,0,0,0,751.26703368643416,0,0,0,0,190.43289583936152,584.35896026332318,532.82382997130048,102.71728023958146,0,0,0,751.26703368643416,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,489.69005339116228,1502.6540933995714,1370.1337082371836,264.13309645380576,0,0,0,1931.8510712942141,0,0,0,0,489.69005339116228,1502.6540933995714,1370.1337082371836,264.13309645380576,0,0,0,1931.8510712942141,0]
[0,0,0,0,1812.8,0,0,0,0,0,0,0,0,0,0,0,1812.8,0,0,0,0,0,0]
[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]
[936.60931088109555,0,0,0,0,0,0,0,0,0,0,0,936.60931088109555,0,0,0,0,0,0,0,0,0,0]
[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]
[592,0,0,0,0,71.999999999999972,0,0,0,0,0,0,592,0,0,0,0,71.999999999999972,0,0,0,0,0]
[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},{"$f":"499/1.5","v":332.66666666666669},1275,1275,1275,1275,1275,66,66,66,66,66,666,666,666,666,666,2360,2360,2360,2360,2360,null,null,null,null,null,1,"Offset Disc",null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB4:EM4)","v":1},{"$f":"EN4*EP4","v":10.79},10.79,null,"items in black OSU 2021"]
["North-Central",4,null,"operation category",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",null,null,null,null,null,null,"Chisel",null,1,null,null,null,null,null,null,null,null,null,null,1,16.64,16.64,null,"items in red KSU 2022"]
["South-Central",5,null,"Fuel",3.1749999999999998,0.71799999999999997,0.65,0.57899999999999996,{"$f":"+SUM(E6:H6)","v":5.1219999999999999},3.1749999999999998,0.71799999999999997,0.65,0.57899999999999996,{"$f":"+SUM(J6:M6)","v":5.1219999999999999},null,null,null,null,{"$f":"+SUM(O6:R6)","v":0},3.1749999999999998,0.71799999999999997,0.65,0.57899999999999996,{"$f":"+SUM(T6:W6)","v":5.1219999999999999},3.1749999999999998,0.71799999999999997,0.65,0.57899999999999996,{"$f":"+SUM(Y6:AB6)","v":5.1219999999999999},3.1749999999999998,0.71799999999999997,0.65,0.57899999999999996,{"$f":"+SUM(AD6:AG6)","v":5.1219999999999999},3.1749999999999998,0.71799999999999997,0.65,0.57899999999999996,{"$f":"+SUM(AI6:AL6)","v":5.1219999999999999},3.1749999999999998,0.71799999999999997,0.65,0.57899999999999996,{"$f":"+SUM(AN6:AQ6)","v":5.1219999999999999},3.1749999999999998,0.71799999999999997,0.65,0.57899999999999996,{"$f":"+SUM(AS6:AV6)","v":5.1219999999999999},3.6339999999999999,0.71799999999999997,0.65,0.57899999999999996,{"$f":"+SUM(AX6:BA6)","v":5.5810000000000004},3.6339999999999999,0.71799999999999997,0.65,0.57899999999999996,{"$f":"+SUM(BC6:BF6)","v":5.5810000000000004},3.6339999999999999,0.71799999999999997,0.65,0.57899999999999996,{"$f":"+SUM(BH6:BK6)","v":5.5810000000000004},3.1749999999999998,0.71799999999999997,0.65,0.57899999999999996,{"$f":"+SUM(BM6:BP6)","v":5.1219999999999999},3.1749999999999998,0.71799999999999997,0.65,0.57899999999999996,{"$f":"+SUM(BR6:BU6)","v":5.1219999999999999},3.1749999999999998,0.71799999999999997,0.65,0.57899999999999996,{"$f":"+SUM(BW6:BZ6)","v":5.1219999999999999},4.45,0.71799999999999997,0.65,0.57899999999999996,{"$f":"+SUM(CB6:CE6)","v":6.3970000000000002},4.45,0.71799999999999997,0.65,0.57899999999999996,{"$f":"+SUM(CG6:CJ6)","v":6.3970000000000002},4.45,0.71799999999999997,0.65,0.57899999999999996,{"$f":"+SUM(CL6:CO6)","v":6.3970000000000002},4.45,0.71799999999999997,0.32600000000000001,0.57899999999999996,{"$f":"+SUM(CQ6:CT6)","v":6.0729999999999995},4.45,0.71799999999999997,0.32600000000000001,0.57899999999999996,{"$f":"+SUM(CV6:CY6)","v":6.0729999999999995},4.45,0.71799999999999997,0.32600000000000001,0.57899999999999996,{"$f":"+SUM(DA6:DD6)","v":6.0729999999999995},4.45,0.71799999999999997,0.32600000000000001,0.57899999999999996,{"$f":"+SUM(DF6:DI6)","v":6.0729999999999995},4.45,0.71799999999999997,0.32600000000000001,0.57899999999999996,{"$f":"+SUM(DK6:DN6)","v":6.0729999999999995},4.45,0.71799999999999997,0.32600000000000001,0.57899999999999996,{"$f":"+SUM(DP6:DS6)","v":6.0729999999999995},null,null,null,null,null,null,"Anhy. App.",null,null,null,1,null,null,null,null,null,null,null,null,1,17.72,17.72]
["Northeast",6,null,"Lube",0.47599999999999998,0.108,0.1,8.6999999999999994E-2,0.77099999999999991,0.47599999999999998,0.108,0.1,8.6999999999999994E-2,0.77099999999999991,null,null,null,null,0,0.47599999999999998,0.108,0.1,8.6999999999999994E-2,0.77099999999999991,0.47599999999999998,0.108,0.1,8.6999999999999994E-2,0.77099999999999991,0.47599999999999998,0.108,0.1,8.6999999999999994E-2,0.77099999999999991,0.47599999999999998,0.108,0.1,8.6999999999999994E-2,0.77099999999999991,0.47599999999999998,0.108,0.1,8.6999999999999994E-2,0.77099999999999991,0.47599999999999998,0.108,0.1,8.6999999999999994E-2,0.77099999999999991,0.54500000000000004,0.108,0.1,8.6999999999999994E-2,0.84,0.54500000000000004,0.108,0.1,8.6999999999999994E-2,0.84,0.54500000000000004,0.108,0.1,8.6999999999999994E-2,0.84,0.47599999999999998,0.108,0.1,8.6999999999999994E-2,0.77099999999999991,0.47599999999999998,0.108,0.1,8.6999999999999994E-2,0.77099999999999991,0.47599999999999998,0.108,0.1,8.6999999999999994E-2,0.77099999999999991,0.66800000000000004,0.108,0.1,8.6999999999999994E-2,0.96299999999999997,0.66800000000000004,0.108,0.1,8.6999999999999994E-2,0.96299999999999997,0.66800000000000004,0.108,0.1,8.6999999999999994E-2,0.96299999999999997,0.66800000000000004,0.108,4.9000000000000002E-2,8.6999999999999994E-2,0.91200000000000003,0.66800000000000004,0.108,4.9000000000000002E-2,8.6999999999999994E-2,0.91200000000000003,0.66800000000000004,0.108,4.9000000000000002E-2,8.6999999999999994E-2,0.91200000000000003,0.66800000000000004,0.108,4.9000000000000002E-2,8.6999999999999994E-2,0.91200000000000003,0.66800000000000004,0.108,4.9000000000000002E-2,8.6999999999999994E-2,0.91200000000000003,0.66800000000000004,0.108,4.9000000000000002E-2,8.6999999999999994E-2,0.91200000000000003,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",12.38672764957265,3.7356403418803423,2.6296516567544606,4.4907165811965815,{"$f":"+SUM(E8:H8)","v":23.242736229404038},14.011135085470084,4.2497876495726503,2.5570093457943925,4.9402850000000003,{"$f":"+SUM(J8:M8)","v":25.758217080837124},0,0,0,0,0,11.077763247863247,3.4475191452991449,2.3971962616822426,4.3069151282051283,21.229393783049765,12.461241752136754,3.7530269658119662,2.644180118946474,4.5155546153846151,23.374003452279808,14.386189401709402,4.1628545299145303,2.7604078164825827,4.8459004700854704,26.155352218191986,11.008216752136752,3.4276487179487178,2.3826677994902292,4.2920123076923078,21.110545577268006,13.402603247863249,3.9119903846153852,2.78946474086661,4.7763539743589751,24.880412347704219,17.481008461538462,5.081861794871795,2.78946474086661,5.9114521367521373,31.263787134029002,14.070746367521366,3.4475191452991449,2.3971962616822426,4.3093989316239316,24.224860706126687,16.768156880341881,3.9194417948717946,2.7749362786745961,4.6620990170940164,28.124633970982288,21.15206991452991,4.3739778205128204,2.9202209005947322,5.3078879059829056,33.754156541620368,10.625711025641024,3.3407155982905978,2.3390824129141885,4.2448200427350429,20.550329079580852,11.770744401709399,3.5717093162393159,2.4843670348343245,4.3963320512820507,22.223152804065091,14.286837264957263,4.1628545299145303,2.644180118946474,5.0272181196581194,26.121090033476385,17.329496452991457,3.3581022222222225,2.3245539507221751,4.2572390598290601,27.269391685764916,18.17895722222222,3.4375839316239314,2.3971962616822426,4.3218179487179489,28.335555364246343,24.867839829059832,4.0510833760683758,2.862107051826678,5.1613435042735034,36.942373761228389,17.344399273504273,3.3581022222222225,1.1475171794871792,4.2572390598290601,26.107257735042733,17.441267606837609,3.3754888461538464,1.1549685897435897,4.2696580769230774,26.241383119658124,21.097426239316238,3.7604783760683764,1.1549685897435897,4.6919046581196575,30.704777863247863,17.329496452991457,3.3581022222222225,1.1475171794871792,4.2572390598290601,26.092354914529917,17.769129658119656,3.4177135042735038,1.1673876068376068,4.3218179487179489,26.676048717948717,20.955849444444443,3.8647981196581203,1.2419017094017093,4.8061596153846153,30.868708888888889,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",23.278205641025639,5.3029202991452991,3.8064570943075617,24.520107350427345,56.907690384905848,14.137809059829058,2.4316435470085471,3.544944774851317,10.17862641025641,30.29302379194533,0,0,0,0,0,48.526067393162393,13.213834188034189,9.2546304163126596,29.862768504273504,100.85730050178275,24.974643376068379,5.5488168376068385,4.2568394222599828,24.385981965811965,59.166281601747166,11.231759059829059,2.381967478632478,3.0219201359388275,7.1086453846153841,23.744292059015748,45.592695555555551,14.411027435897434,10.852761257434155,30.429075683760683,101.28555993264783,12.319664957264957,4.4708461538461535,2.9056924384027187,10.670419487179489,30.366623036693312,6.0878021794871788,1.3213834188034188,1.9613423959218352,3.8821847435897432,13.252712737802176,54.206525811965804,13.608758931623932,10.38785046728972,29.780802991452994,107.98393820233244,19.969779487179483,4.2870447008547004,3.3270178419711129,18.270857948717946,45.854699978723247,7.915881495726496,1.9001096153846155,2.644180118946474,4.6099391452991458,17.070110375356734,86.187978632478632,28.009851153846149,16.097536108751061,34.567092179487176,164.86245807456299,26.641275470085468,9.450872008547007,7.8163126593033132,28.054559615384616,71.96301975332041,9.8408291452991463,2.9532422649572649,2.9492778249787595,7.5010863247863249,23.244435560021493,105.8472826923077,26.055097863247862,17.87000849617672,32.99236081196581,182.76474986369811,59.58644401709401,21.62150876068376,12.08768054375531,29.420651495726499,122.71628481725958,12.476144572649574,3.9442798290598291,2.0920985556499576,5.4097238461538453,23.922246803513207,104.50106123931623,25.839006965811969,14.957464188034189,32.81849457264957,178.11602696581195,95.989066923076933,24.465463675213677,12.930680598290598,31.710718247863248,165.09592944444444,22.637384358974362,15.156168461538462,12.930680598290598,12.694719273504274,63.418952692307698,105.8472826923077,26.055097863247862,15.195909316239316,32.99236081196581,180.09065068376071,74.009890470085466,19.122802521367518,9.8184749145299133,25.006932820512816,127.95810072649572,21.261357264957269,6.6565931623931629,2.3794836752136748,9.7116713675213671,40.009105470085473,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",209.5435916239316,47.693993247863254,35.028122344944777,202.15179264957268,494.41749986631237,133.36782457264957,22.041271538461537,34.781138487680543,84.218322521367512,274.40855712015917,0,0,0,0,0,444.34498021367511,118.58919423076922,85.136788445199656,250.93617559829059,899.00713848793453,221.59500581196579,49.301014059829058,38.39872557349193,200.74844371794873,510.04318916323552,106.34404337606837,22.729285085470085,27.487850467289721,60.992276752136753,217.55345568096493,427.56440431623929,129.85324273504273,99.011469838572651,256.76814602564099,913.19726291549568,114.07860722222223,39.412992649572651,26.354630416312659,88.922646196581212,268.76887648468875,58.652533931623942,11.949578247863247,19.250212404418011,32.401215598290598,122.25354018219579,496.63400978632478,121.5623069230769,94.158963466440099,250.08671482905982,962.44199500490163,178.0762861111111,37.940097222222221,29.855989804587935,150.37194277777775,396.24431591569902,75.321338675213681,18.099475512820515,23.594222599830076,39.256513034188032,156.27154982205229,806.67725534188037,251.31122991452986,149.9337298215803,299.50943525641031,1507.431650334401,245.14394602564104,83.140351837606829,69.053780798640616,232.25300628205127,629.59108494393968,93.741224829059831,26.340735256410259,28.127102803738318,62.629103205128217,210.83816609433663,982.59263247863237,231.13529474358975,168.12336448598131,283.25045807692305,1665.1017497851265,547.01051072649568,185.35134632478631,108.52761257434155,246.35604209401706,1087.2455117196405,118.15204482905983,34.547221752136757,19.598895497026337,45.880816752136752,218.17897883035968,968.70817136752112,228.89490405982909,138.12430811965811,281.44473299145295,1617.1721165384611,880.80885217948708,214.7099027350427,117.18087769230767,270.03662388888887,1482.7362564957264,205.47512162393159,126.16231085470086,117.18087769230767,105.5641291025641,554.38243927350413,982.59263247863237,231.13529474358975,140.56837068376069,283.25045807692305,1637.546755982906,675.92239196581193,167.13264824786324,88.304179145299145,212.27577538461537,1143.6349947435897,197.53688589743589,57.060415940170934,22.990084444444445,81.138406282051278,358.72579256410256,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",325.93461982905984,74.203627136752146,25.003483432455397,324.75729700854703,749.89902740681441,204.05935367521369,34.197005470085479,52.505862361937126,135.11145457264956,425.87367607988585,0,0,0,0,0,686.97531717948721,184.65339756410256,131.42446898895497,400.25250192307698,1403.3056856556218,346.47070649572646,77.040130641025641,59.682922684791841,322.67338594017093,805.86714576171494,162.50532247863248,34.641606282051278,42.568394222599828,96.537987478632459,336.25331046191604,655.52539829059833,201.91086371794873,153.2752761257434,408.91104064102558,1419.622578775316,175.676932008547,61.762255811965815,40.854035683942229,142.27971123931624,420.57293474377127,89.08906102564103,18.561462948717946,29.085981308411213,51.809655512820513,188.54616079559071,767.66912264957273,189.60610158119658,146.08368734069668,398.99569739316246,1502.3546089646284,277.92021594017092,59.372836923076925,46.505607476635511,241.72374871794869,625.52240905783208,114.89577854700855,27.592572179487178,36.844180118946475,62.308692564102557,241.64122340954475,1237.6171485042737,391.3629694871795,230.43593882752762,472.34986376068366,2331.7659205796645,378.34535576923076,130.39222807692309,108.12081563296516,372.52332055555553,989.38172003467457,142.94288675213676,41.106946581196574,42.902548853016143,100.13205102564102,327.08443321199053,1511.8240783333335,361.41575166666661,257.44435004248089,448.21474594017093,2578.8989259826517,844.94521461538477,293.46634153846151,168.9950722175021,393.45433196581195,1700.8609603371603,180.53276769230769,54.273588504273505,30.088445199660153,72.934403589743582,337.82920498598492,1491.2184451709402,358.08993888888881,212.91659666666663,445.53472205128202,2507.7597027777779,1360.7566705982906,337.03722111111102,181.83428068376068,428.56786089743582,2308.1960332905983,318.66701102564099,201.94066935897433,181.83428068376068,169.04269307692309,871.48465414529915,1511.8240783333335,361.41575166666661,216.54543346153849,448.21474594017093,2538.0000094017096,1045.9718443162392,262.74914465811963,137.39158611111111,337.31043948717951,1783.4230145726494,303.84863982905978,90.338414145299154,34.892470427350432,129.6967631196581,558.77628752136752,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",209.5435916239316,47.693993247863254,35.028122344944777,202.15179264957268,494.41749986631237,133.36782457264957,22.041271538461537,34.781138487680543,84.218322521367512,274.40855712015917,0,0,0,0,0,444.34498021367511,118.58919423076922,85.136788445199656,250.93617559829059,899.00713848793453,221.59500581196579,49.301014059829058,38.39872557349193,200.74844371794873,510.04318916323552,106.34404337606837,22.729285085470085,27.487850467289721,60.992276752136753,217.55345568096493,427.56440431623929,129.85324273504273,99.011469838572651,256.76814602564099,913.19726291549568,114.07860722222223,39.412992649572651,26.354630416312659,88.922646196581212,268.76887648468875,58.652533931623942,11.949578247863247,19.250212404418011,32.401215598290598,122.25354018219579,496.63400978632478,121.5623069230769,94.158963466440099,250.08671482905982,962.44199500490163,178.0762861111111,37.940097222222221,29.855989804587935,150.37194277777775,396.24431591569902,75.321338675213681,18.099475512820515,23.594222599830076,39.256513034188032,156.27154982205229,806.67725534188037,251.31122991452986,149.9337298215803,299.50943525641031,1507.431650334401,245.14394602564104,83.140351837606829,68.734154630416313,232.25300628205127,629.27145877571547,93.741224829059831,26.340735256410259,28.127102803738318,62.629103205128217,210.83816609433663,982.59263247863237,231.13529474358975,140.56837068376069,283.25045807692305,1637.546755982906,547.01051072649568,185.35134632478631,108.52761257434155,246.35604209401706,1087.2455117196405,118.15204482905983,34.547221752136757,19.598895497026337,45.880816752136752,218.17897883035968,968.70817136752112,228.89490405982909,138.12430811965811,281.44473299145295,1617.1721165384611,880.80885217948708,214.7099027350427,117.18087769230767,270.01178585470086,1482.7114184615384,205.47512162393159,126.16231085470086,117.18087769230767,105.5641291025641,554.38243927350413,982.59263247863237,231.13529474358975,140.56837068376069,283.25045807692305,1637.546755982906,675.92239196581193,167.13264824786324,88.304179145299145,212.27577538461537,1143.6349947435897,197.53688589743589,57.060415940170934,22.990084444444445,81.138406282051278,358.72579256410256,null,null,null,null,null,null,"Springtooth",null,null,null,null,1,null,null,null,null,null,null,null,1,0]
["All Used",null,null,"Ttl Variable Costs",{"$f":"(SUM(E6:E7)*Parameters!$C$9)+E8","v":26.077977649572652},{"$f":"(SUM(F6:F7)*Parameters!$C$9)+F8","v":6.833140341880342},{"$f":"(SUM(G6:G7)*Parameters!$C$9)+G8","v":5.4421516567544606},{"$f":"(SUM(H6:H7)*Parameters!$C$9)+H8","v":6.9882165811965811},{"$f":"(SUM(I6:I7)*Parameters!$C$9)+I8","v":45.34148622940404},{"$f":"(SUM(J6:J7)*Parameters!$C$9)+J8","v":27.702385085470084},{"$f":"(SUM(K6:K7)*Parameters!$C$9)+K8","v":7.3472876495726496},{"$f":"(SUM(L6:L7)*Parameters!$C$9)+L8","v":5.369509345794393},{"$f":"(SUM(M6:M7)*Parameters!$C$9)+M8","v":7.4377849999999999},{"$f":"(SUM(N6:N7)*Parameters!$C$9)+N8","v":47.856967080837123},{"$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$9)+T8","v":24.769013247863249},{"$f":"(SUM(U6:U7)*Parameters!$C$9)+U8","v":6.5450191452991451},{"$f":"(SUM(V6:V7)*Parameters!$C$9)+V8","v":5.2096962616822431},{"$f":"(SUM(W6:W7)*Parameters!$C$9)+W8","v":6.8044151282051279},{"$f":"(SUM(X6:X7)*Parameters!$C$9)+X8","v":43.328143783049768},{"$f":"(SUM(Y6:Y7)*Parameters!$C$9)+Y8","v":26.152491752136754},{"$f":"(SUM(Z6:Z7)*Parameters!$C$9)+Z8","v":6.8505269658119659},{"$f":"(SUM(AA6:AA7)*Parameters!$C$9)+AA8","v":5.4566801189464744},{"$f":"(SUM(AB6:AB7)*Parameters!$C$9)+AB8","v":7.0130546153846147},{"$f":"(SUM(AC6:AC7)*Parameters!$C$9)+AC8","v":45.472753452279804},{"$f":"(SUM(AD6:AD7)*Parameters!$C$9)+AD8","v":28.077439401709402},{"$f":"(SUM(AE6:AE7)*Parameters!$C$9)+AE8","v":7.2603545299145296},{"$f":"(SUM(AF6:AF7)*Parameters!$C$9)+AF8","v":5.5729078164825827},{"$f":"(SUM(AG6:AG7)*Parameters!$C$9)+AG8","v":7.34340047008547},{"$f":"(SUM(AH6:AH7)*Parameters!$C$9)+AH8","v":48.254102218191989},{"$f":"(SUM(AI6:AI7)*Parameters!$C$9)+AI8","v":24.69946675213675},{"$f":"(SUM(AJ6:AJ7)*Parameters!$C$9)+AJ8","v":6.5251487179487171},{"$f":"(SUM(AK6:AK7)*Parameters!$C$9)+AK8","v":5.1951677994902292},{"$f":"(SUM(AL6:AL7)*Parameters!$C$9)+AL8","v":6.7895123076923074},{"$f":"(SUM(AM6:AM7)*Parameters!$C$9)+AM8","v":43.209295577268009},{"$f":"(SUM(AN6:AN7)*Parameters!$C$9)+AN8","v":27.093853247863251},{"$f":"(SUM(AO6:AO7)*Parameters!$C$9)+AO8","v":7.0094903846153844},{"$f":"(SUM(AP6:AP7)*Parameters!$C$9)+AP8","v":5.6019647408666096},{"$f":"(SUM(AQ6:AQ7)*Parameters!$C$9)+AQ8","v":7.2738539743589747},{"$f":"(SUM(AR6:AR7)*Parameters!$C$9)+AR8","v":46.979162347704218},{"$f":"(SUM(AS6:AS7)*Parameters!$C$9)+AS8","v":31.172258461538462},{"$f":"(SUM(AT6:AT7)*Parameters!$C$9)+AT8","v":8.1793617948717952},{"$f":"(SUM(AU6:AU7)*Parameters!$C$9)+AU8","v":5.6019647408666096},{"$f":"(SUM(AV6:AV7)*Parameters!$C$9)+AV8","v":8.4089521367521378},{"$f":"(SUM(AW6:AW7)*Parameters!$C$9)+AW8","v":53.362537134028997},{"$f":"(SUM(AX6:AX7)*Parameters!$C$9)+AX8","v":29.741996367521367},{"$f":"(SUM(AY6:AY7)*Parameters!$C$9)+AY8","v":6.5450191452991451},{"$f":"(SUM(AZ6:AZ7)*Parameters!$C$9)+AZ8","v":5.2096962616822431},{"$f":"(SUM(BA6:BA7)*Parameters!$C$9)+BA8","v":6.8068989316239312},{"$f":"(SUM(BB6:BB7)*Parameters!$C$9)+BB8","v":48.30361070612669},{"$f":"(SUM(BC6:BC7)*Parameters!$C$9)+BC8","v":32.439406880341878},{"$f":"(SUM(BD6:BD7)*Parameters!$C$9)+BD8","v":7.0169417948717943},{"$f":"(SUM(BE6:BE7)*Parameters!$C$9)+BE8","v":5.5874362786745966},{"$f":"(SUM(BF6:BF7)*Parameters!$C$9)+BF8","v":7.159599017094016},{"$f":"(SUM(BG6:BG7)*Parameters!$C$9)+BG8","v":52.203383970982287},{"$f":"(SUM(BH6:BH7)*Parameters!$C$9)+BH8","v":36.823319914529911},{"$f":"(SUM(BI6:BI7)*Parameters!$C$9)+BI8","v":7.4714778205128205},{"$f":"(SUM(BJ6:BJ7)*Parameters!$C$9)+BJ8","v":5.7327209005947317},{"$f":"(SUM(BK6:BK7)*Parameters!$C$9)+BK8","v":7.8053879059829052},{"$f":"(SUM(BL6:BL7)*Parameters!$C$9)+BL8","v":57.832906541620368},{"$f":"(SUM(BM6:BM7)*Parameters!$C$9)+BM8","v":24.316961025641024},{"$f":"(SUM(BN6:BN7)*Parameters!$C$9)+BN8","v":6.4382155982905971},{"$f":"(SUM(BO6:BO7)*Parameters!$C$9)+BO8","v":5.1515824129141885},{"$f":"(SUM(BP6:BP7)*Parameters!$C$9)+BP8","v":6.7423200427350425},{"$f":"(SUM(BQ6:BQ7)*Parameters!$C$9)+BQ8","v":42.649079079580851},{"$f":"(SUM(BR6:BR7)*Parameters!$C$9)+BR8","v":25.461994401709397},{"$f":"(SUM(BS6:BS7)*Parameters!$C$9)+BS8","v":6.669209316239316},{"$f":"(SUM(BT6:BT7)*Parameters!$C$9)+BT8","v":5.2968670348343245},{"$f":"(SUM(BU6:BU7)*Parameters!$C$9)+BU8","v":6.8938320512820503},{"$f":"(SUM(BV6:BV7)*Parameters!$C$9)+BV8","v":44.32190280406509},{"$f":"(SUM(BW6:BW7)*Parameters!$C$9)+BW8","v":27.978087264957264},{"$f":"(SUM(BX6:BX7)*Parameters!$C$9)+BX8","v":7.2603545299145296},{"$f":"(SUM(BY6:BY7)*Parameters!$C$9)+BY8","v":5.4566801189464744},{"$f":"(SUM(BZ6:BZ7)*Parameters!$C$9)+BZ8","v":7.524718119658119},{"$f":"(SUM(CA6:CA7)*Parameters!$C$9)+CA8","v":48.219840033476387},{"$f":"(SUM(CB6:CB7)*Parameters!$C$9)+CB8","v":36.521996452991459},{"$f":"(SUM(CC6:CC7)*Parameters!$C$9)+CC8","v":6.4556022222222218},{"$f":"(SUM(CD6:CD7)*Parameters!$C$9)+CD8","v":5.1370539507221746},{"$f":"(SUM(CE6:CE7)*Parameters!$C$9)+CE8","v":6.7547390598290598},{"$f":"(SUM(CF6:CF7)*Parameters!$C$9)+CF8","v":54.869391685764917},{"$f":"(SUM(CG6:CG7)*Parameters!$C$9)+CG8","v":37.371457222222219},{"$f":"(SUM(CH6:CH7)*Parameters!$C$9)+CH8","v":6.5350839316239311},{"$f":"(SUM(CI6:CI7)*Parameters!$C$9)+CI8","v":5.2096962616822431},{"$f":"(SUM(CJ6:CJ7)*Parameters!$C$9)+CJ8","v":6.8193179487179485},{"$f":"(SUM(CK6:CK7)*Parameters!$C$9)+CK8","v":55.935555364246341},{"$f":"(SUM(CL6:CL7)*Parameters!$C$9)+CL8","v":44.060339829059835},{"$f":"(SUM(CM6:CM7)*Parameters!$C$9)+CM8","v":7.148583376068375},{"$f":"(SUM(CN6:CN7)*Parameters!$C$9)+CN8","v":5.674607051826678},{"$f":"(SUM(CO6:CO7)*Parameters!$C$9)+CO8","v":7.658843504273503},{"$f":"(SUM(CP6:CP7)*Parameters!$C$9)+CP8","v":64.54237376122839},{"$f":"(SUM(CQ6:CQ7)*Parameters!$C$9)+CQ8","v":36.536899273504275},{"$f":"(SUM(CR6:CR7)*Parameters!$C$9)+CR8","v":6.4556022222222218},{"$f":"(SUM(CS6:CS7)*Parameters!$C$9)+CS8","v":2.5537671794871795},{"$f":"(SUM(CT6:CT7)*Parameters!$C$9)+CT8","v":6.7547390598290598},{"$f":"(SUM(CU6:CU7)*Parameters!$C$9)+CU8","v":52.301007735042731},{"$f":"(SUM(CV6:CV7)*Parameters!$C$9)+CV8","v":36.633767606837608},{"$f":"(SUM(CW6:CW7)*Parameters!$C$9)+CW8","v":6.4729888461538465},{"$f":"(SUM(CX6:CX7)*Parameters!$C$9)+CX8","v":2.5612185897435897},{"$f":"(SUM(CY6:CY7)*Parameters!$C$9)+CY8","v":6.767158076923077},{"$f":"(SUM(CZ6:CZ7)*Parameters!$C$9)+CZ8","v":52.435133119658119},{"$f":"(SUM(DA6:DA7)*Parameters!$C$9)+DA8","v":40.289926239316245},{"$f":"(SUM(DB6:DB7)*Parameters!$C$9)+DB8","v":6.8579783760683757},{"$f":"(SUM(DC6:DC7)*Parameters!$C$9)+DC8","v":2.5612185897435897},{"$f":"(SUM(DD6:DD7)*Parameters!$C$9)+DD8","v":7.1894046581196571},{"$f":"(SUM(DE6:DE7)*Parameters!$C$9)+DE8","v":56.898527863247864},{"$f":"(SUM(DF6:DF7)*Parameters!$C$9)+DF8","v":36.521996452991459},{"$f":"(SUM(DG6:DG7)*Parameters!$C$9)+DG8","v":6.4556022222222218},{"$f":"(SUM(DH6:DH7)*Parameters!$C$9)+DH8","v":2.5537671794871795},{"$f":"(SUM(DI6:DI7)*Parameters!$C$9)+DI8","v":6.7547390598290598},{"$f":"(SUM(DJ6:DJ7)*Parameters!$C$9)+DJ8","v":52.286104914529915},{"$f":"(SUM(DK6:DK7)*Parameters!$C$9)+DK8","v":36.961629658119662},{"$f":"(SUM(DL6:DL7)*Parameters!$C$9)+DL8","v":6.515213504273504},{"$f":"(SUM(DM6:DM7)*Parameters!$C$9)+DM8","v":2.5736376068376066},{"$f":"(SUM(DN6:DN7)*Parameters!$C$9)+DN8","v":6.8193179487179485},{"$f":"(SUM(DO6:DO7)*Parameters!$C$9)+DO8","v":52.869798717948711},{"$f":"(SUM(DP6:DP7)*Parameters!$C$9)+DP8","v":40.148349444444449},{"$f":"(SUM(DQ6:DQ7)*Parameters!$C$9)+DQ8","v":6.9622981196581204},{"$f":"(SUM(DR6:DR7)*Parameters!$C$9)+DR8","v":2.6481517094017093},{"$f":"(SUM(DS6:DS7)*Parameters!$C$9)+DS8","v":7.3036596153846149},{"$f":"(SUM(DT6:DT7)*Parameters!$C$9)+DT8","v":57.062458888888884},null,null,null,null,null,null,"S. Harrow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.8]
[null,null,null,"Ttl Fixed Costs",{"$f":"E9+E10*Parameters!$C$13+E11*Parameters!$C$12+E12*Parameters!$C$11","v":46.129877656153845},{"$f":"F9+F10*Parameters!$C$13+F11*Parameters!$C$12+F12*Parameters!$C$11","v":10.504344939188035},{"$f":"G9+G10*Parameters!$C$13+G11*Parameters!$C$12+G12*Parameters!$C$11","v":7.3316213678844528},{"$f":"H9+H10*Parameters!$C$13+H11*Parameters!$C$12+H12*Parameters!$C$11","v":46.668872933247869},{"$f":"I9+I10*Parameters!$C$13+I11*Parameters!$C$12+I12*Parameters!$C$11","v":110.6347168964742},{"$f":"J9+J10*Parameters!$C$13+J11*Parameters!$C$12+J12*Parameters!$C$11","v":28.648294194123928},{"$f":"K9+K10*Parameters!$C$13+K11*Parameters!$C$12+K12*Parameters!$C$11","v":4.8344724905555561},{"$f":"L9+L10*Parameters!$C$13+L11*Parameters!$C$12+L12*Parameters!$C$11","v":7.3220398470688188},{"$f":"M9+M10*Parameters!$C$13+M11*Parameters!$C$12+M12*Parameters!$C$11","v":19.404154111730769},{"$f":"N9+N10*Parameters!$C$13+N11*Parameters!$C$12+N12*Parameters!$C$11","v":60.208960643479074},{"$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$11","v":96.942076214935895},{"$f":"U9+U10*Parameters!$C$13+U11*Parameters!$C$12+U12*Parameters!$C$11","v":26.148457824252141},{"$f":"V9+V10*Parameters!$C$13+V11*Parameters!$C$12+V12*Parameters!$C$11","v":18.529164825828378},{"$f":"W9+W10*Parameters!$C$13+W11*Parameters!$C$12+W12*Parameters!$C$11","v":57.32782594194444},{"$f":"X9+X10*Parameters!$C$13+X11*Parameters!$C$12+X12*Parameters!$C$11","v":198.94752480696084},{"$f":"Y9+Y10*Parameters!$C$13+Y11*Parameters!$C$12+Y12*Parameters!$C$11","v":49.158483484444446},{"$f":"Z9+Z10*Parameters!$C$13+Z11*Parameters!$C$12+Z12*Parameters!$C$11","v":10.928862958611113},{"$f":"AA9+AA10*Parameters!$C$13+AA11*Parameters!$C$12+AA12*Parameters!$C$11","v":8.4439494902293966},{"$f":"AB9+AB10*Parameters!$C$13+AB11*Parameters!$C$12+AB12*Parameters!$C$11","v":46.382695312841882},{"$f":"AC9+AC10*Parameters!$C$13+AC11*Parameters!$C$12+AC12*Parameters!$C$11","v":114.91399124612684},{"$f":"AD9+AD10*Parameters!$C$13+AD11*Parameters!$C$12+AD12*Parameters!$C$11","v":22.799980340277777},{"$f":"AE9+AE10*Parameters!$C$13+AE11*Parameters!$C$12+AE12*Parameters!$C$11","v":4.853571696944444},{"$f":"AF9+AF10*Parameters!$C$13+AF11*Parameters!$C$12+AF12*Parameters!$C$11","v":6.0177180968564148},{"$f":"AG9+AG10*Parameters!$C$13+AG11*Parameters!$C$12+AG12*Parameters!$C$11","v":13.776803135726496},{"$f":"AH9+AH10*Parameters!$C$13+AH11*Parameters!$C$12+AH12*Parameters!$C$11","v":47.448073269805136},{"$f":"AI9+AI10*Parameters!$C$13+AI11*Parameters!$C$12+AI12*Parameters!$C$11","v":92.125221342029903},{"$f":"AJ9+AJ10*Parameters!$C$13+AJ11*Parameters!$C$12+AJ12*Parameters!$C$11","v":28.571414268803416},{"$f":"AK9+AK10*Parameters!$C$13+AK11*Parameters!$C$12+AK12*Parameters!$C$11","v":21.643086448598133},{"$f":"AL9+AL10*Parameters!$C$13+AL11*Parameters!$C$12+AL12*Parameters!$C$11","v":58.526007743568371},{"$f":"AM9+AM10*Parameters!$C$13+AM11*Parameters!$C$12+AM12*Parameters!$C$11","v":200.86572980299985},{"$f":"AN9+AN10*Parameters!$C$13+AN11*Parameters!$C$12+AN12*Parameters!$C$11","v":24.742784052628203},{"$f":"AO9+AO10*Parameters!$C$13+AO11*Parameters!$C$12+AO12*Parameters!$C$11","v":8.7735835247008538},{"$f":"AP9+AP10*Parameters!$C$13+AP11*Parameters!$C$12+AP12*Parameters!$C$11","v":5.7783907391673752},{"$f":"AQ9+AQ10*Parameters!$C$13+AQ11*Parameters!$C$12+AQ12*Parameters!$C$11","v":20.407484018952996},{"$f":"AR9+AR10*Parameters!$C$13+AR11*Parameters!$C$12+AR12*Parameters!$C$11","v":59.702242335449426},{"$f":"AS9+AS10*Parameters!$C$13+AS11*Parameters!$C$12+AS12*Parameters!$C$11","v":12.46270471235043},{"$f":"AT9+AT10*Parameters!$C$13+AT11*Parameters!$C$12+AT12*Parameters!$C$11","v":2.6242836144658117},{"$f":"AU9+AU10*Parameters!$C$13+AU11*Parameters!$C$12+AU12*Parameters!$C$11","v":4.0520970688190321},{"$f":"AV9+AV10*Parameters!$C$13+AV11*Parameters!$C$12+AV12*Parameters!$C$11","v":7.4297949571581201},{"$f":"AW9+AW10*Parameters!$C$13+AW11*Parameters!$C$12+AW12*Parameters!$C$11","v":26.568880352793389},{"$f":"AX9+AX10*Parameters!$C$13+AX11*Parameters!$C$12+AX12*Parameters!$C$11","v":108.31849695348291},{"$f":"AY9+AY10*Parameters!$C$13+AY11*Parameters!$C$12+AY12*Parameters!$C$11","v":26.870895644743591},{"$f":"AZ9+AZ10*Parameters!$C$13+AZ11*Parameters!$C$12+AZ12*Parameters!$C$11","v":20.652550424808837},{"$f":"BA9+BA10*Parameters!$C$13+BA11*Parameters!$C$12+BA12*Parameters!$C$11","v":57.153867801901711},{"$f":"BB9+BB10*Parameters!$C$13+BB11*Parameters!$C$12+BB12*Parameters!$C$11","v":212.99581082493705},{"$f":"BC9+BC10*Parameters!$C$13+BC11*Parameters!$C$12+BC12*Parameters!$C$11","v":39.399114397970081},{"$f":"BD9+BD10*Parameters!$C$13+BD11*Parameters!$C$12+BD12*Parameters!$C$11","v":8.428172160363248},{"$f":"BE9+BE10*Parameters!$C$13+BE11*Parameters!$C$12+BE12*Parameters!$C$11","v":6.5836089634664408},{"$f":"BF9+BF10*Parameters!$C$13+BF11*Parameters!$C$12+BF12*Parameters!$C$11","v":34.747872085619655},{"$f":"BG9+BG10*Parameters!$C$13+BG11*Parameters!$C$12+BG12*Parameters!$C$11","v":89.158767607419435},{"$f":"BH9+BH10*Parameters!$C$13+BH11*Parameters!$C$12+BH12*Parameters!$C$11","v":16.107384447329061},{"$f":"BI9+BI10*Parameters!$C$13+BI11*Parameters!$C$12+BI12*Parameters!$C$11","v":3.8683362976282059},{"$f":"BJ9+BJ10*Parameters!$C$13+BJ11*Parameters!$C$12+BJ12*Parameters!$C$11","v":5.218681733220051},{"$f":"BK9+BK10*Parameters!$C$13+BK11*Parameters!$C$12+BK12*Parameters!$C$11","v":8.9035100396367532},{"$f":"BL9+BL10*Parameters!$C$13+BL11*Parameters!$C$12+BL12*Parameters!$C$11","v":34.097912517814066},{"$f":"BM9+BM10*Parameters!$C$13+BM11*Parameters!$C$12+BM12*Parameters!$C$11","v":173.98847349198718},{"$f":"BN9+BN10*Parameters!$C$13+BN11*Parameters!$C$12+BN12*Parameters!$C$11","v":55.421080845726486},{"$f":"BO9+BO10*Parameters!$C$13+BO11*Parameters!$C$12+BO12*Parameters!$C$11","v":32.420699235344095},{"$f":"BP9+BP10*Parameters!$C$13+BP11*Parameters!$C$12+BP12*Parameters!$C$11","v":67.294723013568387},{"$f":"BQ9+BQ10*Parameters!$C$13+BQ11*Parameters!$C$12+BQ12*Parameters!$C$11","v":329.12497658662613},{"$f":"BR9+BR10*Parameters!$C$13+BR11*Parameters!$C$12+BR12*Parameters!$C$11","v":53.34568798117521},{"$f":"BS9+BS10*Parameters!$C$13+BS11*Parameters!$C$12+BS12*Parameters!$C$11","v":18.528417186132476},{"$f":"BT9+BT10*Parameters!$C$13+BT11*Parameters!$C$12+BT12*Parameters!$C$11","v":15.326881096006797},{"$f":"BU9+BU10*Parameters!$C$13+BU11*Parameters!$C$12+BU12*Parameters!$C$11","v":53.495448908311971},{"$f":"BV9+BV10*Parameters!$C$13+BV11*Parameters!$C$12+BV12*Parameters!$C$11","v":140.69643517162646},{"$f":"BW9+BW10*Parameters!$C$13+BW11*Parameters!$C$12+BW12*Parameters!$C$11","v":20.035062534337609},{"$f":"BX9+BX10*Parameters!$C$13+BX11*Parameters!$C$12+BX12*Parameters!$C$11","v":5.8271704772435902},{"$f":"BY9+BY10*Parameters!$C$13+BY11*Parameters!$C$12+BY12*Parameters!$C$11","v":6.0081874256584538},{"$f":"BZ9+BZ10*Parameters!$C$13+BZ11*Parameters!$C$12+BZ12*Parameters!$C$11","v":14.358227984722227},{"$f":"CA9+CA10*Parameters!$C$13+CA11*Parameters!$C$12+CA12*Parameters!$C$11","v":46.228648421961871},{"$f":"CB9+CB10*Parameters!$C$13+CB11*Parameters!$C$12+CB12*Parameters!$C$11","v":212.83793461239318},{"$f":"CC9+CC10*Parameters!$C$13+CC11*Parameters!$C$12+CC12*Parameters!$C$11","v":51.28040543844017},{"$f":"CD9+CD10*Parameters!$C$13+CD11*Parameters!$C$12+CD12*Parameters!$C$11","v":33.821812102852029},{"$f":"CE9+CE10*Parameters!$C$13+CE11*Parameters!$C$12+CE12*Parameters!$C$11","v":63.958426101559823},{"$f":"CF9+CF10*Parameters!$C$13+CF11*Parameters!$C$12+CF12*Parameters!$C$11","v":361.89857825524524},{"$f":"CG9+CG10*Parameters!$C$13+CG11*Parameters!$C$12+CG12*Parameters!$C$11","v":119.18137891617521},{"$f":"CH9+CH10*Parameters!$C$13+CH11*Parameters!$C$12+CH12*Parameters!$C$11","v":41.886523057435895},{"$f":"CI9+CI10*Parameters!$C$13+CI11*Parameters!$C$12+CI12*Parameters!$C$11","v":23.924963041631266},{"$f":"CJ9+CJ10*Parameters!$C$13+CJ11*Parameters!$C$12+CJ12*Parameters!$C$11","v":56.389484751175218},{"$f":"CK9+CK10*Parameters!$C$13+CK11*Parameters!$C$12+CK12*Parameters!$C$11","v":241.38234976641758},{"$f":"CL9+CL10*Parameters!$C$13+CL11*Parameters!$C$12+CL12*Parameters!$C$11","v":25.328688441089746},{"$f":"CM9+CM10*Parameters!$C$13+CM11*Parameters!$C$12+CM12*Parameters!$C$11","v":7.7171809479273517},{"$f":"CN9+CN10*Parameters!$C$13+CN11*Parameters!$C$12+CN12*Parameters!$C$11","v":4.2254797366185217},{"$f":"CO9+CO10*Parameters!$C$13+CO11*Parameters!$C$12+CO12*Parameters!$C$11","v":10.428924248376067},{"$f":"CP9+CP10*Parameters!$C$13+CP11*Parameters!$C$12+CP12*Parameters!$C$11","v":47.700273374011687},{"$f":"CQ9+CQ10*Parameters!$C$13+CQ11*Parameters!$C$12+CQ12*Parameters!$C$11","v":209.98745971388888},{"$f":"CR9+CR10*Parameters!$C$13+CR11*Parameters!$C$12+CR12*Parameters!$C$11","v":50.821579884294877},{"$f":"CS9+CS10*Parameters!$C$13+CS11*Parameters!$C$12+CS12*Parameters!$C$11","v":30.001252963888888},{"$f":"CT9+CT10*Parameters!$C$13+CT11*Parameters!$C$12+CT12*Parameters!$C$11","v":63.588924327863246},{"$f":"CU9+CU10*Parameters!$C$13+CU11*Parameters!$C$12+CU12*Parameters!$C$11","v":354.39921688993581},{"$f":"CV9+CV10*Parameters!$C$13+CV11*Parameters!$C$12+CV12*Parameters!$C$11","v":191.95226130784189},{"$f":"CW9+CW10*Parameters!$C$13+CW11*Parameters!$C$12+CW12*Parameters!$C$11","v":47.911211792051283},{"$f":"CX9+CX10*Parameters!$C$13+CX11*Parameters!$C$12+CX12*Parameters!$C$11","v":25.705435469358974},{"$f":"CY9+CY10*Parameters!$C$13+CY11*Parameters!$C$12+CY12*Parameters!$C$11","v":61.242709957542736},{"$f":"CZ9+CZ10*Parameters!$C$13+CZ11*Parameters!$C$12+CZ12*Parameters!$C$11","v":326.81161852679486},{"$f":"DA9+DA10*Parameters!$C$13+DA11*Parameters!$C$12+DA12*Parameters!$C$11","v":45.035978341068379},{"$f":"DB9+DB10*Parameters!$C$13+DB11*Parameters!$C$12+DB12*Parameters!$C$11","v":28.971751220042737},{"$f":"DC9+DC10*Parameters!$C$13+DC11*Parameters!$C$12+DC12*Parameters!$C$11","v":25.705435469358974},{"$f":"DD9+DD10*Parameters!$C$13+DD11*Parameters!$C$12+DD12*Parameters!$C$11","v":24.255392275363249},{"$f":"DE9+DE10*Parameters!$C$13+DE11*Parameters!$C$12+DE12*Parameters!$C$11","v":123.96855730583334},{"$f":"DF9+DF10*Parameters!$C$13+DF11*Parameters!$C$12+DF12*Parameters!$C$11","v":212.83793461239318},{"$f":"DG9+DG10*Parameters!$C$13+DG11*Parameters!$C$12+DG12*Parameters!$C$11","v":51.28040543844017},{"$f":"DH9+DH10*Parameters!$C$13+DH11*Parameters!$C$12+DH12*Parameters!$C$11","v":30.504506309786326},{"$f":"DI9+DI10*Parameters!$C$13+DI11*Parameters!$C$12+DI12*Parameters!$C$11","v":63.958426101559823},{"$f":"DJ9+DJ10*Parameters!$C$13+DJ11*Parameters!$C$12+DJ12*Parameters!$C$11","v":358.58127246217953},{"$f":"DK9+DK10*Parameters!$C$13+DK11*Parameters!$C$12+DK12*Parameters!$C$11","v":147.66835256205127},{"$f":"DL9+DL10*Parameters!$C$13+DL11*Parameters!$C$12+DL12*Parameters!$C$11","v":37.377196579123925},{"$f":"DM9+DM10*Parameters!$C$13+DM11*Parameters!$C$12+DM12*Parameters!$C$11","v":19.448831525726494},{"$f":"DN9+DN10*Parameters!$C$13+DN11*Parameters!$C$12+DN12*Parameters!$C$11","v":48.227822213846153},{"$f":"DO9+DO10*Parameters!$C$13+DO11*Parameters!$C$12+DO12*Parameters!$C$11","v":252.72220288074783},{"$f":"DP9+DP10*Parameters!$C$13+DP11*Parameters!$C$12+DP12*Parameters!$C$11","v":42.769542494658126},{"$f":"DQ9+DQ10*Parameters!$C$13+DQ11*Parameters!$C$12+DQ12*Parameters!$C$11","v":12.895126194252137},{"$f":"DR9+DR10*Parameters!$C$13+DR11*Parameters!$C$12+DR12*Parameters!$C$11","v":4.8779812750427345},{"$f":"DS9+DS10*Parameters!$C$13+DS11*Parameters!$C$12+DS12*Parameters!$C$11","v":18.595079986089743},{"$f":"DT9+DT10*Parameters!$C$13+DT11*Parameters!$C$12+DT12*Parameters!$C$11","v":79.13772995004274},null,null,null,null,null,null,"Drill",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.55]
["non-harvest, non-fertilizer, non-pesticide, non-planting operations",1,null,"Labor Hrs.",0.76600000000000001,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(E15:H15)","v":1.2389999999999999},0.76600000000000001,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(J15:M15)","v":1.2389999999999999},null,null,null,null,{"$f":"+SUM(O15:R15)","v":0},0.76600000000000001,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(T15:W15)","v":1.2389999999999999},0.76600000000000001,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(Y15:AB15)","v":1.2389999999999999},0.76600000000000001,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(AD15:AG15)","v":1.2389999999999999},0.76600000000000001,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(AI15:AL15)","v":1.2389999999999999},0.76600000000000001,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(AN15:AQ15)","v":1.2389999999999999},0.76600000000000001,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(AS15:AV15)","v":1.2389999999999999},0.877,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(AX15:BA15)","v":1.35},0.877,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(BC15:BF15)","v":1.35},0.877,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(BH15:BK15)","v":1.35},0.76600000000000001,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(BM15:BP15)","v":1.2389999999999999},0.76600000000000001,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(BR15:BU15)","v":1.2389999999999999},0.76600000000000001,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(BW15:BZ15)","v":1.2389999999999999},1.0740000000000001,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(CB15:CE15)","v":1.5470000000000002},1.0740000000000001,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(CG15:CJ15)","v":1.5470000000000002},1.0740000000000001,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(CL15:CO15)","v":1.5470000000000002},1.0740000000000001,0.17299999999999999,7.9000000000000001E-2,0.14000000000000001,{"$f":"+SUM(CQ15:CT15)","v":1.4660000000000002},1.0740000000000001,0.17299999999999999,7.9000000000000001E-2,0.14000000000000001,{"$f":"+SUM(CV15:CY15)","v":1.4660000000000002},1.0740000000000001,0.17299999999999999,7.9000000000000001E-2,0.14000000000000001,{"$f":"+SUM(DA15:DD15)","v":1.4660000000000002},1.0740000000000001,0.17299999999999999,7.9000000000000001E-2,0.14000000000000001,{"$f":"+SUM(DF15:DI15)","v":1.4660000000000002},1.0740000000000001,0.17299999999999999,7.9000000000000001E-2,0.14000000000000001,{"$f":"+SUM(DK15:DN15)","v":1.4660000000000002},1.0740000000000001,0.17299999999999999,7.9000000000000001E-2,0.14000000000000001,{"$f":"+SUM(DP15:DS15)","v":1.4660000000000002},null,null,null,null,null,null,"Planter",null,null,null,null,1,null,null,null,null,null,null,null,1,16,16]
["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,null,1,1,null,null,null,null,null,2,0]
["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,null,null,1,null,null,null,null,null,null,1,5.82,5.82]
[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,null,null,null,0,0]
[null,2.5,{"$f":"B20/Parameters!C9","v":0.66666666666666663},"Fuel",4.548,1.21,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(E20:H20)","v":7.8330000000000002},3.8410000000000002,1.21,0.65,0.97499999999999998,{"$f":"+SUM(J20:M20)","v":6.6760000000000002},null,null,null,null,{"$f":"+SUM(O20:R20)","v":0},4.548,1.21,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(T20:W20)","v":7.8330000000000002},4.548,1.21,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(Y20:AB20)","v":7.8330000000000002},3.8410000000000002,1.21,0.65,0.97499999999999998,{"$f":"+SUM(AD20:AG20)","v":6.6760000000000002},4.548,1.21,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(AI20:AL20)","v":7.8330000000000002},4.548,1.21,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(AN20:AQ20)","v":7.8330000000000002},3.8410000000000002,1.21,0.65,0.97499999999999998,{"$f":"+SUM(AS20:AV20)","v":6.6760000000000002},5.0140000000000002,1.21,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(AX20:BA20)","v":8.2989999999999995},5.0140000000000002,1.21,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(BC20:BF20)","v":8.2989999999999995},4.1710000000000003,1.087,0.65,0.97499999999999998,{"$f":"+SUM(BH20:BK20)","v":6.883},4.548,1.21,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(BM20:BP20)","v":7.8330000000000002},4.548,1.21,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(BR20:BU20)","v":7.8330000000000002},3.8410000000000002,1.21,0.65,0.97499999999999998,{"$f":"+SUM(BW20:BZ20)","v":6.6760000000000002},5.734,1.21,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(CB20:CE20)","v":9.0190000000000001},5.734,1.21,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(CG20:CJ20)","v":9.0190000000000001},5.0270000000000001,1.21,0.65,0.97499999999999998,{"$f":"+SUM(CL20:CO20)","v":7.8620000000000001},5.734,1.21,0.55000000000000004,0.97499999999999998,{"$f":"+SUM(CQ20:CT20)","v":8.4689999999999994},5.734,1.21,0.55000000000000004,0.97499999999999998,{"$f":"+SUM(CV20:CY20)","v":8.4689999999999994},5.734,1.21,0.55000000000000004,0.97499999999999998,{"$f":"+SUM(DA20:DD20)","v":8.4689999999999994},5.734,1.21,0.55000000000000004,0.97499999999999998,{"$f":"+SUM(DF20:DI20)","v":8.4689999999999994},5.734,1.21,0.55000000000000004,0.97499999999999998,{"$f":"+SUM(DK20:DN20)","v":8.4689999999999994},5.0270000000000001,1.21,0.32600000000000001,0.97499999999999998,{"$f":"+SUM(DP20:DS20)","v":7.5379999999999994},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":9.8666666666666666E-2},"Lube",0.68200000000000005,0.18099999999999999,0.17,0.14599999999999999,1.1789999999999998,0.57599999999999996,0.18099999999999999,0.1,0.14599999999999999,1.0029999999999999,null,null,null,null,0,0.68200000000000005,0.18099999999999999,0.17,0.14599999999999999,1.1789999999999998,0.68200000000000005,0.18099999999999999,0.17,0.14599999999999999,1.1789999999999998,0.57599999999999996,0.18099999999999999,0.1,0.14599999999999999,1.0029999999999999,0.68200000000000005,0.18099999999999999,0.17,0.14599999999999999,1.1789999999999998,0.68200000000000005,0.18099999999999999,0.17,0.14599999999999999,1.1789999999999998,0.57599999999999996,0.18099999999999999,0.1,0.14599999999999999,1.0029999999999999,0.752,0.18099999999999999,0.17,0.14599999999999999,1.2489999999999999,0.752,0.18099999999999999,0.17,0.14599999999999999,1.2489999999999999,0.626,0.16300000000000001,0.1,0.14599999999999999,1.0349999999999999,0.68200000000000005,0.18099999999999999,0.17,0.14599999999999999,1.1789999999999998,0.68200000000000005,0.18099999999999999,0.17,0.14599999999999999,1.1789999999999998,0.57599999999999996,0.18099999999999999,0.1,0.14599999999999999,1.0029999999999999,0.86,0.18099999999999999,0.17,0.14599999999999999,1.3569999999999998,0.86,0.18099999999999999,0.17,0.14599999999999999,1.3569999999999998,0.754,0.18099999999999999,0.1,0.14599999999999999,1.181,0.86,0.18099999999999999,8.2000000000000003E-2,0.14599999999999999,1.2689999999999999,0.86,0.18099999999999999,8.2000000000000003E-2,0.14599999999999999,1.2689999999999999,0.86,0.18099999999999999,8.2000000000000003E-2,0.14599999999999999,1.2689999999999999,0.86,0.18099999999999999,8.2000000000000003E-2,0.14599999999999999,1.2689999999999999,0.86,0.18099999999999999,8.2000000000000003E-2,0.14599999999999999,1.2689999999999999,0.754,0.18099999999999999,4.9000000000000002E-2,0.14599999999999999,1.1300000000000001,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",10.305300384615384,3.5741931196581196,2.498895497026338,4.361558803418804,{"$f":"+SUM(E22:H22)","v":20.739947804718646},11.889966965811967,4.150435512820513,2.5570093457943925,4.860803290598291,23.458215115025162,0,0,0,0,0,9.0311092307692302,3.2314282478632474,2.2083262531860663,4.1330488888888883,18.603912620707433,10.43942576923077,3.6089663675213672,2.498895497026338,4.4012996581196582,20.948587291898132,13.849687863247862,4.7887729914529924,2.8039932030586234,5.4345618803418807,26.877015938101358,8.9615627350427349,3.2090740170940171,2.1937977909940525,4.1181460683760678,18.482580611506872,11.480139401709401,3.8374762820512816,2.716822429906542,4.7142588888888879,22.748697002556113,15.210812136752136,5.2060519658119651,2.78946474086661,6.0108042735042728,29.217133116934985,11.072795641025643,3.2264606410256409,2.2083262531860663,4.1330488888888883,20.640631424126241,13.5864047008547,3.8002192307692311,2.6587085811384878,4.5677144871794866,24.613046999941904,18.519238290598288,4.8011920085470088,2.934749362786746,5.8419056410256403,32.09708530295768,8.5865084188034189,3.107238076923077,2.1211554800339845,4.053567179487179,17.868469155247659,9.7439608119658132,3.395359273504273,2.3536108751062024,4.254755256410256,19.747686216986544,12.210377606837607,4.0833728205128201,2.644180118946474,4.9626392307692306,23.900569777066131,13.439860299145298,3.1196570940170942,2.0920985556499576,4.063502393162393,22.715118341974744,14.137809059829058,3.2239768376068381,2.1937977909940525,4.1479517094017089,23.703535397831658,20.287706324786321,4.3118827350427349,2.5860662701784198,5.369982991452992,32.555638321460471,13.457246923076925,3.1221408974358971,1.0307784188034186,4.0659861965811963,21.676152435897436,13.581437094017092,3.1494627350427353,1.0431974358974359,4.0883404273504267,21.86243769230769,16.825284358974358,3.6685776495726499,1.0431974358974359,4.6173905555555557,26.154450000000001,13.439860299145298,3.1196570940170942,1.0307784188034186,4.063502393162393,21.653798205128204,13.901847735042734,3.2090740170940171,1.0630678632478632,4.1554031196581196,22.329392735042731,17.870965598290599,3.8573467094017091,1.2419017094017093,4.8011920085470088,27.771406025641028,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",40.255002008547009,9.9178270512820514,7.6710280373831781,28.240844871794867,86.084701969007114,19.567403333333331,4.890608931623933,3.544944774851317,12.160701538461536,40.163658578270116,0,0,0,0,0,88.468110170940179,23.640840940170939,18.610960067969415,38.26795927350426,168.98787045258479,41.092043760683758,9.7017361538461557,8.0051826677994899,27.734148974358977,86.533111556688382,12.466209358974361,3.1146894871794872,1.9613423959218352,7.3793799572649572,24.921621199340642,87.767677606837594,25.858877393162391,20.717587085811385,39.653921581196578,173.99806366700795,23.04969572649572,7.3868313675213679,5.5062871707731524,13.022581324786326,48.965395589576573,8.7777612820512818,2.5483823076923073,1.9613423959218352,4.8707385042735041,18.158224489938931,98.281617478632484,24.261791794871794,19.80229396771453,38.367311410256399,180.71301465147522,33.196032692307689,7.4836997008547019,6.2036533559898039,20.846562094017095,67.729947843169299,10.039533418803419,3.0501105982905981,1.6562446898895495,5.2929850854700842,20.03887379245365,158.86158286324789,47.214619188034192,32.122429906542052,50.043671282051285,288.24230323987541,48.637838547008549,15.454224871794873,13.119201359388274,32.893008675213672,110.10427345340537,15.171071282051281,5.3997886324786322,29.492778249787595,9.470742435897435,59.534380600214945,203.26205277777777,44.005545170940174,37.744944774851319,47.458031923076923,332.47057464664618,111.61467423076921,31.338147735042739,21.879864061172473,37.249599871794864,202.08228589877928,19.142672948717948,5.4420132905982905,3.2107901444350042,6.6168523076923078,34.412328691443548,199.645635,43.24301752136752,31.549271025641023,46.842048675213682,321.27997222222223,177.47520568376069,38.566015683760682,23.93889735042735,43.074118888888876,283.05423760683755,40.391611196581195,18.365242478632478,23.93889735042735,15.282842435897434,97.978593461538466,203.26205277777777,44.005545170940174,32.510502948717949,47.458031923076923,327.23613282051281,135.01707004273501,29.383394444444445,17.344399273504273,33.275514401709401,215.02037816239311,28.581125940170935,9.182621239316239,2.3794836752136748,11.748390170940171,51.891621025641022,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",382.52062931623931,95.36563226495727,74.952336448598132,240.56878012820513,793.4073781579998,188.47845482905981,47.43816149572649,34.781138487680543,104.68486269230769,375.38261750477454,0,0,0,0,0,847.38182576923066,226.27449145299144,181.76559048428206,337.71529944444444,1593.1372071509486,383.97365431623928,92.208718119658116,77.16066270178419,235.32547111111114,788.66850624879271,117.92850252136751,30.287498888888894,19.075870858113849,63.776620384615384,231.06849265298564,856.20429551282041,248.06489884615382,200.85598980458792,352.0319423504273,1657.1571265139894,223.25418649572649,69.541528119658125,53.174171622769755,113.20182461538461,459.17171085353897,85.95946871794871,24.621943290598292,19.250212404418011,42.612131452991441,172.44375586595646,941.40372038461544,231.57492794871797,191.39796091758708,338.74359405982898,1703.1202033107497,311.70739384615388,70.952328461538443,59.494052676295674,176.9734773931624,619.1272523771504,95.368116068376054,28.474322393162392,15.850552251486832,46.288160512820511,185.98115122584579,1539.6526118376066,449.61809487179488,315.35480033984709,459.31983102564095,2763.9453380748901,469.12588692307691,145.13111756410257,123.82608326253187,282.20974444444442,1020.2928321941558,147.93284782051282,51.598532222222218,28.127102803738318,82.983872222222203,310.64235506869557,1931.107482051282,416.47918965811971,373.35242141036537,432.61397666666664,3153.5530697864338,1055.5493902991452,285.67465021367519,209.61665250637213,327.20135957264955,1878.0420525918423,182.77564217948716,50.008898034188036,31.09090909090909,58.342058504273503,322.21750780885776,1893.7461110256411,408.59808141025633,309.44713273504271,426.26289132478632,3038.0542164957269,1664.836304145299,360.31294294871793,230.85710876068379,387.35162696581193,2643.3579828205129,377.84114367521363,159.30866747863249,230.85710876068379,132.27743487179484,900.2843547863248,1931.107482051282,416.47918965811971,319.36744358974363,432.61397666666664,3099.5680919658121,1259.9639278632478,273.08425068376067,166.03977474358976,297.65900170940165,1996.7469550000001,271.36794252136752,83.16022226495727,22.990084444444445,102.17125363247861,479.68950286324787,null,null,null,null,null,null,"Operations/Month",{"$f":"SUM(EB4:EB23)","v":0},1,1,1,2,2,1,0,0,0,0,0,{"$f":"SUM(EN4:EN23)-SUM(EB24:EM24)","v":0}]
[null,0.43,{"$f":"B25/Parameters!C12","v":43},"Taxes",583.79812316239315,144.95725132478631,113.33653355989806,381.77548829059828,1223.8673963376757,286.32043910256408,71.893689957264954,52.505862361937126,165.49085418803415,576.21084560980034,0,0,0,0,0,1289.7248604273504,344.48366376068373,274.83491928632111,529.05509581196577,2438.0985392863208,589.43387311965807,140.72236649572648,117.21563296516568,373.99373217948715,1221.3656047600373,180.25954931623932,45.860946324786319,28.853525913338995,100.67103636752135,355.64505792188595,1295.0401997435897,377.36176961538462,304.44392523364485,550.30403405982895,2527.1499286524481,338.50266512820508,106.48065256410256,80.66202209005948,178.31473123931622,703.96007102168335,129.85324273504273,37.368822435897435,29.085981308411213,66.968307777777781,263.27635425712919,1432.8167753846153,352.88885452991451,290.40943075615968,530.58015111111115,2606.6952117818005,477.68755730769232,108.36834316239319,90.48326253186066,281.20877166666662,957.74793466861274,145.57075076923076,43.72239158119659,24.131775700934579,72.748118333333338,286.17303638469525,2333.9580423504276,685.69367461538457,475.96694987255734,709.54315504273495,4205.1618218811045,712.31011205128198,222.39975811965815,189.39303313508924,446.66982021367522,1570.7727235197046,223.79317183760685,78.594991581196581,42.902548853016143,130.34255200854702,475.63326428036657,2947.4177459401703,636.50691551282057,562.0480883602379,669.90413628205124,4815.8768860952805,1613.6227614529914,442.36538888888884,319.01597281223451,513.44935893162392,2888.4534820857384,278.48900692307694,77.221448290598303,47.159388275276129,91.428803846153855,494.29864733510522,2891.9643508119657,624.8082014102564,467.19845547008549,660.47810230769221,4644.4491099999996,2552.2123325641023,553.14550517094028,350.55407931623932,602.72470521367529,4058.6366222649576,579.79671585470089,251.13736367521366,350.55407931623932,208.68667944444445,1390.1748382905985,2947.4177459401703,636.50691551282057,481.92244213675218,669.90413628205124,4735.7512398717945,1935.049278076923,420.00619051282058,252.7667387179487,464.03905752136745,3071.8612648290596,414.26860461538467,129.07829606837609,34.892470427350432,160.91568829059827,739.15505940170942,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*$EP21","v":0},16.64,10.79,17.72,16,5.82,0,0,0,0,0,0,{"$f":"SUM(EB25:EM25)-EO25","v":0},{"$f":"SUM(EO4:EO23)","v":66.97}]
[null,2.4700000000000002,{"$f":"B26/Parameters!C11","v":29.058823529411764},"Interest",382.52062931623931,95.36563226495727,74.952336448598132,240.56878012820513,793.4073781579998,188.47845482905981,47.43816149572649,34.781138487680543,104.68486269230769,375.38261750477454,0,0,0,0,0,847.38182576923066,226.27449145299144,181.76559048428206,337.71529944444444,1593.1372071509486,383.97365431623928,92.208718119658116,77.16066270178419,235.32547111111114,788.66850624879271,117.92850252136751,30.287498888888894,19.075870858113849,63.776620384615384,231.06849265298564,856.20429551282041,248.06489884615382,200.85598980458792,352.0319423504273,1657.1571265139894,223.25418649572649,69.541528119658125,24.117247238742568,113.20182461538461,430.11478646951178,85.95946871794871,24.621943290598292,19.250212404418011,42.612131452991441,172.44375586595646,941.40372038461544,231.57492794871797,191.39796091758708,338.74359405982898,1703.1202033107497,311.70739384615388,70.952328461538443,59.494052676295674,176.9734773931624,619.1272523771504,95.368116068376054,28.474322393162392,15.850552251486832,46.288160512820511,185.98115122584579,1539.6526118376066,449.61809487179488,315.35480033984709,459.31983102564095,2763.9453380748901,469.12588692307691,145.13111756410257,123.82608326253187,282.20974444444442,1020.2928321941558,147.93284782051282,51.598532222222218,28.127102803738318,82.983872222222203,310.64235506869557,1931.107482051282,416.47918965811971,373.35242141036537,432.61397666666664,3153.5530697864338,1055.5493902991452,285.67465021367519,209.61665250637213,327.20135957264955,1878.0420525918423,182.77564217948716,50.008898034188036,31.09090909090909,58.342058504273503,322.21750780885776,1893.7461110256411,408.59808141025633,309.44713273504271,426.26289132478632,3038.0542164957269,1664.836304145299,360.31294294871793,230.85710876068379,387.35162696581193,2643.3579828205129,377.84114367521363,159.30866747863249,230.85710876068379,132.27743487179484,900.2843547863248,1931.107482051282,416.47918965811971,319.36744358974363,432.61397666666664,3099.5680919658121,1259.9639278632478,273.08425068376067,166.03977474358976,297.65900170940165,1996.7469550000001,271.36794252136752,83.16022226495727,22.990084444444445,102.17125363247861,479.68950286324787]
[null,null,null,"Ttl Variable Costs",{"$f":"(SUM(E20:E21)*Parameters!$C$9)+E22","v":29.917800384615383},{"$f":"(SUM(F20:F21)*Parameters!$C$9)+F22","v":8.7904431196581196},{"$f":"(SUM(G20:G21)*Parameters!$C$9)+G22","v":7.2613954970263386},{"$f":"(SUM(H20:H21)*Parameters!$C$9)+H22","v":8.5653088034188052},{"$f":"(SUM(I20:I21)*Parameters!$C$9)+I22","v":54.534947804718648},{"$f":"(SUM(J20:J21)*Parameters!$C$9)+J22","v":28.453716965811964},{"$f":"(SUM(K20:K21)*Parameters!$C$9)+K22","v":9.3666855128205135},{"$f":"(SUM(L20:L21)*Parameters!$C$9)+L22","v":5.369509345794393},{"$f":"(SUM(M20:M21)*Parameters!$C$9)+M22","v":9.0645532905982904},{"$f":"(SUM(N20:N21)*Parameters!$C$9)+N22","v":52.254465115025162},{"$f":"(SUM(O20:O21)*Parameters!$C$9)+O22","v":0},{"$f":"(SUM(P20:P21)*Parameters!$C$9)+P22","v":0},{"$f":"(SUM(Q20:Q21)*Parameters!$C$9)+Q22","v":0},{"$f":"(SUM(R20:R21)*Parameters!$C$9)+R22","v":0},{"$f":"(SUM(S20:S21)*Parameters!$C$9)+S22","v":0},{"$f":"(SUM(T20:T21)*Parameters!$C$9)+T22","v":28.643609230769229},{"$f":"(SUM(U20:U21)*Parameters!$C$9)+U22","v":8.4476782478632479},{"$f":"(SUM(V20:V21)*Parameters!$C$9)+V22","v":6.9708262531860665},{"$f":"(SUM(W20:W21)*Parameters!$C$9)+W22","v":8.3367988888888895},{"$f":"(SUM(X20:X21)*Parameters!$C$9)+X22","v":52.398912620707435},{"$f":"(SUM(Y20:Y21)*Parameters!$C$9)+Y22","v":30.05192576923077},{"$f":"(SUM(Z20:Z21)*Parameters!$C$9)+Z22","v":8.8252163675213673},{"$f":"(SUM(AA20:AA21)*Parameters!$C$9)+AA22","v":7.2613954970263386},{"$f":"(SUM(AB20:AB21)*Parameters!$C$9)+AB22","v":8.6050496581196576},{"$f":"(SUM(AC20:AC21)*Parameters!$C$9)+AC22","v":54.743587291898137},{"$f":"(SUM(AD20:AD21)*Parameters!$C$9)+AD22","v":30.413437863247861},{"$f":"(SUM(AE20:AE21)*Parameters!$C$9)+AE22","v":10.005022991452993},{"$f":"(SUM(AF20:AF21)*Parameters!$C$9)+AF22","v":5.6164932030586234},{"$f":"(SUM(AG20:AG21)*Parameters!$C$9)+AG22","v":9.638311880341881},{"$f":"(SUM(AH20:AH21)*Parameters!$C$9)+AH22","v":55.673265938101359},{"$f":"(SUM(AI20:AI21)*Parameters!$C$9)+AI22","v":28.574062735042737},{"$f":"(SUM(AJ20:AJ21)*Parameters!$C$9)+AJ22","v":8.4253240170940167},{"$f":"(SUM(AK20:AK21)*Parameters!$C$9)+AK22","v":6.9562977909940527},{"$f":"(SUM(AL20:AL21)*Parameters!$C$9)+AL22","v":8.3218960683760681},{"$f":"(SUM(AM20:AM21)*Parameters!$C$9)+AM22","v":52.277580611506878},{"$f":"(SUM(AN20:AN21)*Parameters!$C$9)+AN22","v":31.092639401709402},{"$f":"(SUM(AO20:AO21)*Parameters!$C$9)+AO22","v":9.0537262820512829},{"$f":"(SUM(AP20:AP21)*Parameters!$C$9)+AP22","v":7.4793224299065422},{"$f":"(SUM(AQ20:AQ21)*Parameters!$C$9)+AQ22","v":8.9180088888888882},{"$f":"(SUM(AR20:AR21)*Parameters!$C$9)+AR22","v":56.543697002556115},{"$f":"(SUM(AS20:AS21)*Parameters!$C$9)+AS22","v":31.774562136752134},{"$f":"(SUM(AT20:AT21)*Parameters!$C$9)+AT22","v":10.422301965811965},{"$f":"(SUM(AU20:AU21)*Parameters!$C$9)+AU22","v":5.6019647408666096},{"$f":"(SUM(AV20:AV21)*Parameters!$C$9)+AV22","v":10.214554273504273},{"$f":"(SUM(AW20:AW21)*Parameters!$C$9)+AW22","v":58.013383116934989},{"$f":"(SUM(AX20:AX21)*Parameters!$C$9)+AX22","v":32.695295641025638},{"$f":"(SUM(AY20:AY21)*Parameters!$C$9)+AY22","v":8.4427106410256414},{"$f":"(SUM(AZ20:AZ21)*Parameters!$C$9)+AZ22","v":6.9708262531860665},{"$f":"(SUM(BA20:BA21)*Parameters!$C$9)+BA22","v":8.3367988888888895},{"$f":"(SUM(BB20:BB21)*Parameters!$C$9)+BB22","v":56.44563142412624},{"$f":"(SUM(BC20:BC21)*Parameters!$C$9)+BC22","v":35.208904700854703},{"$f":"(SUM(BD20:BD21)*Parameters!$C$9)+BD22","v":9.016469230769232},{"$f":"(SUM(BE20:BE21)*Parameters!$C$9)+BE22","v":7.4212085811384885},{"$f":"(SUM(BF20:BF21)*Parameters!$C$9)+BF22","v":8.771464487179486},{"$f":"(SUM(BG20:BG21)*Parameters!$C$9)+BG22","v":60.418046999941907},{"$f":"(SUM(BH20:BH21)*Parameters!$C$9)+BH22","v":36.507988290598291},{"$f":"(SUM(BI20:BI21)*Parameters!$C$9)+BI22","v":9.4886920085470088},{"$f":"(SUM(BJ20:BJ21)*Parameters!$C$9)+BJ22","v":5.7472493627867465},{"$f":"(SUM(BK20:BK21)*Parameters!$C$9)+BK22","v":10.04565564102564},{"$f":"(SUM(BL20:BL21)*Parameters!$C$9)+BL22","v":61.789585302957676},{"$f":"(SUM(BM20:BM21)*Parameters!$C$9)+BM22","v":28.19900841880342},{"$f":"(SUM(BN20:BN21)*Parameters!$C$9)+BN22","v":8.323488076923077},{"$f":"(SUM(BO20:BO21)*Parameters!$C$9)+BO22","v":6.8836554800339851},{"$f":"(SUM(BP20:BP21)*Parameters!$C$9)+BP22","v":8.2573171794871794},{"$f":"(SUM(BQ20:BQ21)*Parameters!$C$9)+BQ22","v":51.663469155247661},{"$f":"(SUM(BR20:BR21)*Parameters!$C$9)+BR22","v":29.356460811965814},{"$f":"(SUM(BS20:BS21)*Parameters!$C$9)+BS22","v":8.6116092735042731},{"$f":"(SUM(BT20:BT21)*Parameters!$C$9)+BT22","v":7.1161108751062025},{"$f":"(SUM(BU20:BU21)*Parameters!$C$9)+BU22","v":8.4585052564102554},{"$f":"(SUM(BV20:BV21)*Parameters!$C$9)+BV22","v":53.542686216986546},{"$f":"(SUM(BW20:BW21)*Parameters!$C$9)+BW22","v":28.774127606837606},{"$f":"(SUM(BX20:BX21)*Parameters!$C$9)+BX22","v":9.2996228205128197},{"$f":"(SUM(BY20:BY21)*Parameters!$C$9)+BY22","v":5.4566801189464744},{"$f":"(SUM(BZ20:BZ21)*Parameters!$C$9)+BZ22","v":9.1663892307692301},{"$f":"(SUM(CA20:CA21)*Parameters!$C$9)+CA22","v":52.696819777066132},{"$f":"(SUM(CB20:CB21)*Parameters!$C$9)+CB22","v":38.167360299145301},{"$f":"(SUM(CC20:CC21)*Parameters!$C$9)+CC22","v":8.3359070940170952},{"$f":"(SUM(CD20:CD21)*Parameters!$C$9)+CD22","v":6.8545985556499573},{"$f":"(SUM(CE20:CE21)*Parameters!$C$9)+CE22","v":8.2672523931623942},{"$f":"(SUM(CF20:CF21)*Parameters!$C$9)+CF22","v":61.625118341974741},{"$f":"(SUM(CG20:CG21)*Parameters!$C$9)+CG22","v":38.865309059829059},{"$f":"(SUM(CH20:CH21)*Parameters!$C$9)+CH22","v":8.4402268376068381},{"$f":"(SUM(CI20:CI21)*Parameters!$C$9)+CI22","v":6.9562977909940527},{"$f":"(SUM(CJ20:CJ21)*Parameters!$C$9)+CJ22","v":8.3517017094017092},{"$f":"(SUM(CK20:CK21)*Parameters!$C$9)+CK22","v":62.613535397831654},{"$f":"(SUM(CL20:CL21)*Parameters!$C$9)+CL22","v":41.966456324786321},{"$f":"(SUM(CM20:CM21)*Parameters!$C$9)+CM22","v":9.5281327350427354},{"$f":"(SUM(CN20:CN21)*Parameters!$C$9)+CN22","v":5.3985662701784198},{"$f":"(SUM(CO20:CO21)*Parameters!$C$9)+CO22","v":9.5737329914529923},{"$f":"(SUM(CP20:CP21)*Parameters!$C$9)+CP22","v":66.466888321460459},{"$f":"(SUM(CQ20:CQ21)*Parameters!$C$9)+CQ22","v":38.184746923076929},{"$f":"(SUM(CR20:CR21)*Parameters!$C$9)+CR22","v":8.3383908974358967},{"$f":"(SUM(CS20:CS21)*Parameters!$C$9)+CS22","v":3.4007784188034185},{"$f":"(SUM(CT20:CT21)*Parameters!$C$9)+CT22","v":8.2697361965811957},{"$f":"(SUM(CU20:CU21)*Parameters!$C$9)+CU22","v":58.193652435897434},{"$f":"(SUM(CV20:CV21)*Parameters!$C$9)+CV22","v":38.308937094017097},{"$f":"(SUM(CW20:CW21)*Parameters!$C$9)+CW22","v":8.3657127350427363},{"$f":"(SUM(CX20:CX21)*Parameters!$C$9)+CX22","v":3.4131974358974357},{"$f":"(SUM(CY20:CY21)*Parameters!$C$9)+CY22","v":8.292090427350427},{"$f":"(SUM(CZ20:CZ21)*Parameters!$C$9)+CZ22","v":58.379937692307692},{"$f":"(SUM(DA20:DA21)*Parameters!$C$9)+DA22","v":41.552784358974364},{"$f":"(SUM(DB20:DB21)*Parameters!$C$9)+DB22","v":8.8848276495726495},{"$f":"(SUM(DC20:DC21)*Parameters!$C$9)+DC22","v":3.4131974358974357},{"$f":"(SUM(DD20:DD21)*Parameters!$C$9)+DD22","v":8.8211405555555551},{"$f":"(SUM(DE20:DE21)*Parameters!$C$9)+DE22","v":62.671949999999995},{"$f":"(SUM(DF20:DF21)*Parameters!$C$9)+DF22","v":38.167360299145301},{"$f":"(SUM(DG20:DG21)*Parameters!$C$9)+DG22","v":8.3359070940170952},{"$f":"(SUM(DH20:DH21)*Parameters!$C$9)+DH22","v":3.4007784188034185},{"$f":"(SUM(DI20:DI21)*Parameters!$C$9)+DI22","v":8.2672523931623942},{"$f":"(SUM(DJ20:DJ21)*Parameters!$C$9)+DJ22","v":58.171298205128203},{"$f":"(SUM(DK20:DK21)*Parameters!$C$9)+DK22","v":38.629347735042735},{"$f":"(SUM(DL20:DL21)*Parameters!$C$9)+DL22","v":8.4253240170940167},{"$f":"(SUM(DM20:DM21)*Parameters!$C$9)+DM22","v":3.4330678632478633},{"$f":"(SUM(DN20:DN21)*Parameters!$C$9)+DN22","v":8.3591531196581208},{"$f":"(SUM(DO20:DO21)*Parameters!$C$9)+DO22","v":58.846892735042729},{"$f":"(SUM(DP20:DP21)*Parameters!$C$9)+DP22","v":39.549715598290604},{"$f":"(SUM(DQ20:DQ21)*Parameters!$C$9)+DQ22","v":9.0735967094017091},{"$f":"(SUM(DR20:DR21)*Parameters!$C$9)+DR22","v":2.6481517094017093},{"$f":"(SUM(DS20:DS21)*Parameters!$C$9)+DS22","v":9.0049420085470082},{"$f":"(SUM(DT20:DT21)*Parameters!$C$9)+DT22","v":60.276406025641023},null,null,null,null,null,2,"Offset Disc",null,null,1,null,null,null,null,null,null,null,null,null,{"$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$11","v":81.858662081239316},{"$f":"F23+F24*Parameters!$C$13+F25*Parameters!$C$12+F26*Parameters!$C$11","v":20.284086181303422},{"$f":"G23+G24*Parameters!$C$13+G25*Parameters!$C$12+G26*Parameters!$C$11","v":15.812436830926085},{"$f":"H23+H24*Parameters!$C$13+H25*Parameters!$C$12+H26*Parameters!$C$11","v":54.551780696688027},{"$f":"I23+I24*Parameters!$C$13+I25*Parameters!$C$12+I26*Parameters!$C$11","v":172.50696579015687},{"$f":"J23+J24*Parameters!$C$13+J25*Parameters!$C$12+J26*Parameters!$C$11","v":40.053343250876068},{"$f":"K23+K24*Parameters!$C$13+K25*Parameters!$C$12+K26*Parameters!$C$11","v":10.045013931047009},{"$f":"L23+L24*Parameters!$C$13+L25*Parameters!$C$12+L26*Parameters!$C$11","v":7.3220398470688188},{"$f":"M23+M24*Parameters!$C$13+M25*Parameters!$C$12+M26*Parameters!$C$11","v":23.603644742072646},{"$f":"N23+N24*Parameters!$C$13+N25*Parameters!$C$12+N26*Parameters!$C$11","v":81.024041771064532},{"$f":"O23+O24*Parameters!$C$13+O25*Parameters!$C$12+O26*Parameters!$C$11","v":0},{"$f":"P23+P24*Parameters!$C$13+P25*Parameters!$C$12+P26*Parameters!$C$11","v":0},{"$f":"Q23+Q24*Parameters!$C$13+Q25*Parameters!$C$12+Q26*Parameters!$C$11","v":0},{"$f":"R23+R24*Parameters!$C$13+R25*Parameters!$C$12+R26*Parameters!$C$11","v":0},{"$f":"S23+S24*Parameters!$C$13+S25*Parameters!$C$12+S26*Parameters!$C$11","v":0},{"$f":"T23+T24*Parameters!$C$13+T25*Parameters!$C$12+T26*Parameters!$C$11","v":180.59555948463674},{"$f":"U23+U24*Parameters!$C$13+U25*Parameters!$C$12+U26*Parameters!$C$11","v":48.242342528632477},{"$f":"V23+V24*Parameters!$C$13+V25*Parameters!$C$12+V26*Parameters!$C$11","v":38.354391971113003},{"$f":"W23+W24*Parameters!$C$13+W25*Parameters!$C$12+W26*Parameters!$C$11","v":75.134890729679483},{"$f":"X23+X24*Parameters!$C$13+X25*Parameters!$C$12+X26*Parameters!$C$11","v":342.32718471406167},{"$f":"Y23+Y24*Parameters!$C$13+Y25*Parameters!$C$12+Y26*Parameters!$C$11","v":82.887919170448725},{"$f":"Z23+Z24*Parameters!$C$13+Z25*Parameters!$C$12+Z26*Parameters!$C$11","v":19.730474962991455},{"$f":"AA23+AA24*Parameters!$C$13+AA25*Parameters!$C$12+AA26*Parameters!$C$11","v":16.391860960067966},{"$f":"AB23+AB24*Parameters!$C$13+AB25*Parameters!$C$12+AB26*Parameters!$C$11","v":53.477017845042738},{"$f":"AC23+AC24*Parameters!$C$13+AC25*Parameters!$C$12+AC26*Parameters!$C$11","v":172.48727293855086},{"$f":"AD23+AD24*Parameters!$C$13+AD25*Parameters!$C$12+AD26*Parameters!$C$11","v":25.295119837884616},{"$f":"AE23+AE24*Parameters!$C$13+AE25*Parameters!$C$12+AE26*Parameters!$C$11","v":6.4051800965384622},{"$f":"AF23+AF24*Parameters!$C$13+AF25*Parameters!$C$12+AF26*Parameters!$C$11","v":4.0334715802888699},{"$f":"AG23+AG24*Parameters!$C$13+AG25*Parameters!$C$12+AG26*Parameters!$C$11","v":14.34920432690171},{"$f":"AH23+AH24*Parameters!$C$13+AH25*Parameters!$C$12+AH26*Parameters!$C$11","v":50.08297584161366},{"$f":"AI23+AI24*Parameters!$C$13+AI25*Parameters!$C$12+AI26*Parameters!$C$11","v":180.77318123472219},{"$f":"AJ23+AJ24*Parameters!$C$13+AJ25*Parameters!$C$12+AJ26*Parameters!$C$11","v":52.82656313143162},{"$f":"AK23+AK24*Parameters!$C$13+AK25*Parameters!$C$12+AK26*Parameters!$C$11","v":42.542061384876803},{"$f":"AL23+AL24*Parameters!$C$13+AL25*Parameters!$C$12+AL26*Parameters!$C$11","v":78.071948531559826},{"$f":"AM23+AM24*Parameters!$C$13+AM25*Parameters!$C$12+AM26*Parameters!$C$11","v":354.21375428259046},{"$f":"AN23+AN24*Parameters!$C$13+AN25*Parameters!$C$12+AN26*Parameters!$C$11","v":47.308988815128203},{"$f":"AO23+AO24*Parameters!$C$13+AO25*Parameters!$C$12+AO26*Parameters!$C$11","v":14.953770772350428},{"$f":"AP23+AP24*Parameters!$C$13+AP25*Parameters!$C$12+AP26*Parameters!$C$11","v":8.8148538657604085},{"$f":"AQ23+AQ24*Parameters!$C$13+AQ25*Parameters!$C$12+AQ26*Parameters!$C$11","v":25.390099238717951},{"$f":"AR23+AR24*Parameters!$C$13+AR25*Parameters!$C$12+AR26*Parameters!$C$11","v":96.46771269195699},{"$f":"AS23+AS24*Parameters!$C$13+AS25*Parameters!$C$12+AS26*Parameters!$C$11","v":18.113504034529914},{"$f":"AT23+AT24*Parameters!$C$13+AT25*Parameters!$C$12+AT26*Parameters!$C$11","v":5.2242222297222227},{"$f":"AU23+AU24*Parameters!$C$13+AU25*Parameters!$C$12+AU26*Parameters!$C$11","v":4.0520970688190321},{"$f":"AV23+AV24*Parameters!$C$13+AV25*Parameters!$C$12+AV26*Parameters!$C$11","v":9.5246558729059814},{"$f":"AW23+AW24*Parameters!$C$13+AW25*Parameters!$C$12+AW26*Parameters!$C$11","v":36.914479205977152},{"$f":"AX23+AX24*Parameters!$C$13+AX25*Parameters!$C$12+AX26*Parameters!$C$11","v":200.63103308844018},{"$f":"AY23+AY24*Parameters!$C$13+AY25*Parameters!$C$12+AY26*Parameters!$C$11","v":49.44293610337607},{"$f":"AZ23+AZ24*Parameters!$C$13+AZ25*Parameters!$C$12+AZ26*Parameters!$C$11","v":40.602097621070513},{"$f":"BA23+BA24*Parameters!$C$13+BA25*Parameters!$C$12+BA26*Parameters!$C$11","v":75.345638965961527},{"$f":"BB23+BB24*Parameters!$C$13+BB25*Parameters!$C$12+BB26*Parameters!$C$11","v":366.02170577884829},{"$f":"BC23+BC24*Parameters!$C$13+BC25*Parameters!$C$12+BC26*Parameters!$C$11","v":67.117549589999996},{"$f":"BD23+BD24*Parameters!$C$13+BD25*Parameters!$C$12+BD26*Parameters!$C$11","v":15.201425843632478},{"$f":"BE23+BE24*Parameters!$C$13+BE25*Parameters!$C$12+BE26*Parameters!$C$11","v":12.671179906542058},{"$f":"BF23+BF24*Parameters!$C$13+BF25*Parameters!$C$12+BF26*Parameters!$C$11","v":40.205669946944447},{"$f":"BG23+BG24*Parameters!$C$13+BG25*Parameters!$C$12+BG26*Parameters!$C$11","v":135.19582528711902},{"$f":"BH23+BH24*Parameters!$C$13+BH25*Parameters!$C$12+BH26*Parameters!$C$11","v":20.412159778888888},{"$f":"BI23+BI24*Parameters!$C$13+BI25*Parameters!$C$12+BI26*Parameters!$C$11","v":6.1496836578632479},{"$f":"BJ23+BJ24*Parameters!$C$13+BJ25*Parameters!$C$12+BJ26*Parameters!$C$11","v":3.3795890824129144},{"$f":"BK23+BK24*Parameters!$C$13+BK25*Parameters!$C$12+BK26*Parameters!$C$11","v":10.348409276752136},{"$f":"BL23+BL24*Parameters!$C$13+BL25*Parameters!$C$12+BL26*Parameters!$C$11","v":40.289841795917184},{"$f":"BM23+BM24*Parameters!$C$13+BM25*Parameters!$C$12+BM26*Parameters!$C$11","v":326.15868249356839},{"$f":"BN23+BN24*Parameters!$C$13+BN25*Parameters!$C$12+BN26*Parameters!$C$11","v":96.110847804700867},{"$f":"BO23+BO24*Parameters!$C$13+BO25*Parameters!$C$12+BO26*Parameters!$C$11","v":66.367773237043323},{"$f":"BP23+BP24*Parameters!$C$13+BP25*Parameters!$C$12+BP26*Parameters!$C$11","v":100.08550703337608},{"$f":"BQ23+BQ24*Parameters!$C$13+BQ25*Parameters!$C$12+BQ26*Parameters!$C$11","v":588.72281056868871},{"$f":"BR23+BR24*Parameters!$C$13+BR25*Parameters!$C$12+BR26*Parameters!$C$11","v":99.624210094829067},{"$f":"BS23+BS24*Parameters!$C$13+BS25*Parameters!$C$12+BS26*Parameters!$C$11","v":31.247981945235047},{"$f":"BT23+BT24*Parameters!$C$13+BT25*Parameters!$C$12+BT26*Parameters!$C$11","v":26.590870475785898},{"$f":"BU23+BU24*Parameters!$C$13+BU25*Parameters!$C$12+BU26*Parameters!$C$11","v":63.746317982905978},{"$f":"BV23+BV24*Parameters!$C$13+BV25*Parameters!$C$12+BV26*Parameters!$C$11","v":221.20938049875599},{"$f":"BW23+BW24*Parameters!$C$13+BW25*Parameters!$C$12+BW26*Parameters!$C$11","v":31.240724271645298},{"$f":"BX23+BX24*Parameters!$C$13+BX25*Parameters!$C$12+BX26*Parameters!$C$11","v":11.010201311068375},{"$f":"BY23+BY24*Parameters!$C$13+BY25*Parameters!$C$12+BY26*Parameters!$C$11","v":32.551687850467289},{"$f":"BZ23+BZ24*Parameters!$C$13+BZ25*Parameters!$C$12+BZ26*Parameters!$C$11","v":18.533160008760682},{"$f":"CA23+CA24*Parameters!$C$13+CA25*Parameters!$C$12+CA26*Parameters!$C$11","v":93.335773441941654},{"$f":"CB23+CB24*Parameters!$C$13+CB25*Parameters!$C$12+CB26*Parameters!$C$11","v":413.29477980897434},{"$f":"CC23+CC24*Parameters!$C$13+CC25*Parameters!$C$12+CC26*Parameters!$C$11","v":89.311418559102577},{"$f":"CD23+CD24*Parameters!$C$13+CD25*Parameters!$C$12+CD26*Parameters!$C$11","v":78.27387706032286},{"$f":"CE23+CE24*Parameters!$C$13+CE25*Parameters!$C$12+CE26*Parameters!$C$11","v":94.606480104230769},{"$f":"CF23+CF24*Parameters!$C$13+CF25*Parameters!$C$12+CF26*Parameters!$C$11","v":675.48655553263052},{"$f":"CG23+CG24*Parameters!$C$13+CG25*Parameters!$C$12+CG26*Parameters!$C$11","v":226.4447698382692},{"$f":"CH23+CH24*Parameters!$C$13+CH25*Parameters!$C$12+CH26*Parameters!$C$11","v":62.47238141891026},{"$f":"CI23+CI24*Parameters!$C$13+CI25*Parameters!$C$12+CI26*Parameters!$C$11","v":44.669180798640618},{"$f":"CJ23+CJ24*Parameters!$C$13+CJ25*Parameters!$C$12+CJ26*Parameters!$C$11","v":72.977420581153837},{"$f":"CK23+CK24*Parameters!$C$13+CK25*Parameters!$C$12+CK26*Parameters!$C$11","v":406.56375263697396},{"$f":"CL23+CL24*Parameters!$C$13+CL25*Parameters!$C$12+CL26*Parameters!$C$11","v":39.017085561730767},{"$f":"CM23+CM24*Parameters!$C$13+CM25*Parameters!$C$12+CM26*Parameters!$C$11","v":10.890059739700856},{"$f":"CN23+CN24*Parameters!$C$13+CN25*Parameters!$C$12+CN26*Parameters!$C$11","v":6.5893840271877657},{"$f":"CO23+CO24*Parameters!$C$13+CO25*Parameters!$C$12+CO26*Parameters!$C$11","v":12.986122816303418},{"$f":"CP23+CP24*Parameters!$C$13+CP25*Parameters!$C$12+CP26*Parameters!$C$11","v":69.482652144922795},{"$f":"CQ23+CQ24*Parameters!$C$13+CQ25*Parameters!$C$12+CQ26*Parameters!$C$11","v":405.63053988901709},{"$f":"CR23+CR24*Parameters!$C$13+CR25*Parameters!$C$12+CR26*Parameters!$C$11","v":87.695020147329046},{"$f":"CS23+CS24*Parameters!$C$13+CS25*Parameters!$C$12+CS26*Parameters!$C$11","v":65.154562491068376},{"$f":"CT23+CT24*Parameters!$C$13+CT25*Parameters!$C$12+CT26*Parameters!$C$11","v":93.302410037158126},{"$f":"CU23+CU24*Parameters!$C$13+CU25*Parameters!$C$12+CU26*Parameters!$C$11","v":651.78253256457265},{"$f":"CV23+CV24*Parameters!$C$13+CV25*Parameters!$C$12+CV26*Parameters!$C$11","v":358.65952344698718},{"$f":"CW23+CW24*Parameters!$C$13+CW25*Parameters!$C$12+CW26*Parameters!$C$11","v":77.786730901175218},{"$f":"CX23+CX24*Parameters!$C$13+CX25*Parameters!$C$12+CX26*Parameters!$C$11","v":49.029577812713676},{"$f":"CY23+CY24*Parameters!$C$13+CY25*Parameters!$C$12+CY26*Parameters!$C$11","v":85.318743062329048},{"$f":"CZ23+CZ24*Parameters!$C$13+CZ25*Parameters!$C$12+CZ26*Parameters!$C$11","v":570.79457522320513},{"$f":"DA23+DA24*Parameters!$C$13+DA25*Parameters!$C$12+DA26*Parameters!$C$11","v":81.517725288760687},{"$f":"DB23+DB24*Parameters!$C$13+DB25*Parameters!$C$12+DB26*Parameters!$C$11","v":35.771976524636756},{"$f":"DC23+DC24*Parameters!$C$13+DC25*Parameters!$C$12+DC26*Parameters!$C$11","v":49.029577812713676},{"$f":"DD23+DD24*Parameters!$C$13+DD25*Parameters!$C$12+DD26*Parameters!$C$11","v":29.737649390854699},{"$f":"DE23+DE24*Parameters!$C$13+DE25*Parameters!$C$12+DE26*Parameters!$C$11","v":196.05692901696582},{"$f":"DF23+DF24*Parameters!$C$13+DF25*Parameters!$C$12+DF26*Parameters!$C$11","v":413.29477980897434},{"$f":"DG23+DG24*Parameters!$C$13+DG25*Parameters!$C$12+DG26*Parameters!$C$11","v":89.311418559102577},{"$f":"DH23+DH24*Parameters!$C$13+DH25*Parameters!$C$12+DH26*Parameters!$C$11","v":67.190583345726509},{"$f":"DI23+DI24*Parameters!$C$13+DI25*Parameters!$C$12+DI26*Parameters!$C$11","v":94.606480104230769},{"$f":"DJ23+DJ24*Parameters!$C$13+DJ25*Parameters!$C$12+DJ26*Parameters!$C$11","v":664.40326181803425},{"$f":"DK23+DK24*Parameters!$C$13+DK25*Parameters!$C$12+DK26*Parameters!$C$11","v":272.17419007871791},{"$f":"DL23+DL24*Parameters!$C$13+DL25*Parameters!$C$12+DL26*Parameters!$C$11","v":59.11683378850428},{"$f":"DM23+DM24*Parameters!$C$13+DM25*Parameters!$C$12+DM26*Parameters!$C$11","v":35.396785599209402},{"$f":"DN23+DN24*Parameters!$C$13+DN25*Parameters!$C$12+DN26*Parameters!$C$11","v":65.747021636752137},{"$f":"DO23+DO24*Parameters!$C$13+DO25*Parameters!$C$12+DO26*Parameters!$C$11","v":432.4348311031838},{"$f":"DP23+DP24*Parameters!$C$13+DP25*Parameters!$C$12+DP26*Parameters!$C$11","v":58.096714612072645},{"$f":"DQ23+DQ24*Parameters!$C$13+DQ25*Parameters!$C$12+DQ26*Parameters!$C$11","v":18.248884981773504},{"$f":"DR23+DR24*Parameters!$C$13+DR25*Parameters!$C$12+DR26*Parameters!$C$11","v":4.8779812750427345},{"$f":"DS23+DS24*Parameters!$C$13+DS25*Parameters!$C$12+DS26*Parameters!$C$11","v":22.910559268482906},{"$f":"DT23+DT24*Parameters!$C$13+DT25*Parameters!$C$12+DT26*Parameters!$C$11","v":104.13414013737179},null,null,null,null,null,null,"Chisel",null,1,null,null,null,null,null,null,null,null,null,null,1,16.64,16.64]
[null,null,null,"Labor Hrs.",0.65100000000000002,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(E29:H29)","v":1.1240000000000001},0.65100000000000002,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(J29:M29)","v":1.1240000000000001},null,null,null,null,{"$f":"+SUM(O29:R29)","v":0},0.65100000000000002,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(T29:W29)","v":1.1240000000000001},0.65100000000000002,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(Y29:AB29)","v":1.1240000000000001},0.65100000000000002,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(AD29:AG29)","v":1.1240000000000001},0.65100000000000002,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(AI29:AL29)","v":1.1240000000000001},0.65100000000000002,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(AN29:AQ29)","v":1.1240000000000001},0.65100000000000002,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(AS29:AV29)","v":1.1240000000000001},0.71799999999999997,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(AX29:BA29)","v":1.1909999999999998},0.71799999999999997,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(BC29:BF29)","v":1.1909999999999998},0.754,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(BH29:BK29)","v":1.2269999999999999},0.65100000000000002,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(BM29:BP29)","v":1.1240000000000001},0.65100000000000002,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(BR29:BU29)","v":1.1240000000000001},0.65100000000000002,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(BW29:BZ29)","v":1.1240000000000001},0.82099999999999995,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(CB29:CE29)","v":1.294},0.82099999999999995,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(CG29:CJ29)","v":1.294},0.82099999999999995,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(CL29:CO29)","v":1.294},0.82099999999999995,0.17299999999999999,7.9000000000000001E-2,0.14000000000000001,{"$f":"+SUM(CQ29:CT29)","v":1.2130000000000001},0.82099999999999995,0.17299999999999999,7.9000000000000001E-2,0.14000000000000001,{"$f":"+SUM(CV29:CY29)","v":1.2130000000000001},0.82099999999999995,0.17299999999999999,7.9000000000000001E-2,0.14000000000000001,{"$f":"+SUM(DA29:DD29)","v":1.2130000000000001},0.82099999999999995,0.17299999999999999,7.9000000000000001E-2,0.14000000000000001,{"$f":"+SUM(DF29:DI29)","v":1.2130000000000001},0.82099999999999995,0.17299999999999999,7.9000000000000001E-2,0.14000000000000001,{"$f":"+SUM(DK29:DN29)","v":1.2130000000000001},0.82099999999999995,0.17299999999999999,7.9000000000000001E-2,0.14000000000000001,{"$f":"+SUM(DP29:DS29)","v":1.2130000000000001},null,null,null,null,null,null,"Anhy. App.",null,null,null,1,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,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,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,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,"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,null,null,null,null,null,null,null,null,null,null,null,null,null,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",4.234,1.0209999999999999,0.65,0.82199999999999995,{"$f":"+SUM(E34:H34)","v":6.7270000000000003},4.234,1.0209999999999999,0.65,0.82199999999999995,{"$f":"+SUM(J34:M34)","v":6.7270000000000003},4.782,0.86899999999999999,0.88,0.82199999999999995,{"$f":"+SUM(O34:R34)","v":7.3529999999999998},4.234,1.0209999999999999,0.65,0.82199999999999995,{"$f":"+SUM(T34:W34)","v":6.7270000000000003},4.234,1.0209999999999999,0.65,0.82199999999999995,{"$f":"+SUM(Y34:AB34)","v":6.7270000000000003},4.234,1.0209999999999999,0.65,0.82199999999999995,{"$f":"+SUM(AD34:AG34)","v":6.7270000000000003},4.234,1.0209999999999999,0.65,0.57899999999999996,{"$f":"+SUM(AI34:AL34)","v":6.484},4.234,1.0209999999999999,0.65,0.57899999999999996,{"$f":"+SUM(AN34:AQ34)","v":6.484},4.234,1.0209999999999999,0.65,0.82199999999999995,{"$f":"+SUM(AS34:AV34)","v":6.7270000000000003},4.7709999999999999,1.0209999999999999,0.65,0.57899999999999996,{"$f":"+SUM(AX34:BA34)","v":7.0209999999999999},4.7709999999999999,1.0209999999999999,0.65,0.57899999999999996,{"$f":"+SUM(BC34:BF34)","v":7.0209999999999999},4.7709999999999999,1.0209999999999999,0.65,0.82199999999999995,{"$f":"+SUM(BH34:BK34)","v":7.2640000000000002},4.234,1.0209999999999999,0.65,0.82199999999999995,{"$f":"+SUM(BM34:BP34)","v":6.7270000000000003},4.234,1.0209999999999999,0.65,0.82199999999999995,{"$f":"+SUM(BR34:BU34)","v":6.7270000000000003},4.234,1.0209999999999999,0.65,0.82199999999999995,{"$f":"+SUM(BW34:BZ34)","v":6.7270000000000003},5.4169999999999998,1.0209999999999999,0.65,0.57899999999999996,{"$f":"+SUM(CB34:CE34)","v":7.6669999999999998},5.4169999999999998,1.0209999999999999,0.65,0.57899999999999996,{"$f":"+SUM(CG34:CJ34)","v":7.6669999999999998},5.4169999999999998,1.0209999999999999,0.65,0.82199999999999995,{"$f":"+SUM(CL34:CO34)","v":7.91},5.4169999999999998,1.0209999999999999,0.32600000000000001,0.82199999999999995,{"$f":"+SUM(CQ34:CT34)","v":7.5859999999999994},5.4169999999999998,1.0209999999999999,0.32600000000000001,0.82199999999999995,{"$f":"+SUM(CV34:CY34)","v":7.5859999999999994},5.4169999999999998,1.0209999999999999,0.32600000000000001,0.57899999999999996,{"$f":"+SUM(DA34:DD34)","v":7.3429999999999991},5.4169999999999998,1.0209999999999999,0.32600000000000001,0.82199999999999995,{"$f":"+SUM(DF34:DI34)","v":7.5859999999999994},5.4169999999999998,1.0209999999999999,0.32600000000000001,0.82199999999999995,{"$f":"+SUM(DK34:DN34)","v":7.5859999999999994},5.4169999999999998,1.0209999999999999,0.32600000000000001,0.82199999999999995,{"$f":"+SUM(DP34:DS34)","v":7.5859999999999994},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",0.63500000000000001,0.153,0.1,0.123,1.0110000000000001,0.63500000000000001,0.153,0.1,0.123,1.0110000000000001,0.71699999999999997,0.13,0.13,0.123,1.1000000000000001,0.63500000000000001,0.153,0.1,0.123,1.0110000000000001,0.63500000000000001,0.153,0.1,0.123,1.0110000000000001,0.63500000000000001,0.153,0.1,0.123,1.0110000000000001,0.63500000000000001,0.153,0.1,8.6999999999999994E-2,0.97499999999999998,0.63500000000000001,0.153,0.1,8.6999999999999994E-2,0.97499999999999998,0.63500000000000001,0.153,0.1,0.123,1.0110000000000001,0.71599999999999997,0.153,0.1,8.6999999999999994E-2,1.056,0.71599999999999997,0.153,0.1,8.6999999999999994E-2,1.056,0.71599999999999997,0.153,0.1,0.123,1.0920000000000001,0.63500000000000001,0.153,0.1,0.123,1.0110000000000001,0.63500000000000001,0.153,0.1,0.123,1.0110000000000001,0.63500000000000001,0.153,0.1,0.123,1.0110000000000001,0.81299999999999994,0.153,0.1,8.6999999999999994E-2,1.153,0.81299999999999994,0.153,0.1,8.6999999999999994E-2,1.153,0.81299999999999994,0.153,0.1,0.123,1.1890000000000001,0.81299999999999994,0.153,4.9000000000000002E-2,0.123,1.1379999999999999,0.81299999999999994,0.153,4.9000000000000002E-2,0.123,1.1379999999999999,0.81299999999999994,0.153,4.9000000000000002E-2,8.6999999999999994E-2,1.1019999999999999,0.81299999999999994,0.153,4.9000000000000002E-2,0.123,1.1379999999999999,0.81299999999999994,0.153,4.9000000000000002E-2,0.123,1.1379999999999999,0.81299999999999994,0.153,4.9000000000000002E-2,0.123,1.1379999999999999,null,null,null,null,null,null,"Springtooth",null,null,null,null,1,null,null,null,null,null,null,null,1,0]
[null,null,null,"Repairs",7.5010863247863249,2.0764596581196577,2.3536108751062024,5.5686872649572647,17.499844122969449,8.4498992307692316,2.252809700854701,2.5570093457943925,5.7897457692307688,19.049464046649096,13.549147649572648,3.5021628205128201,3.0655055225148682,6.6143685042735045,26.731184496873841,7.1558376495726481,1.9920103418803417,2.2954970263381478,5.5190111965811965,16.962356214372335,7.5159891452991445,2.0615568376068372,2.3681393372982158,5.5637196581196582,17.509404978323854,9.4310015811965808,2.4241921367521369,2.8039932030586234,6.0207394871794859,20.679926408186827,7.1558376495726481,1.9870427350427349,2.2954970263381478,4.2224658119658125,15.660843222919343,7.9084300854700844,2.0963300854700853,2.4553101104502972,4.495684188034188,16.955754469424654,10.066855256410255,2.5260280769230765,2.78946474086661,6.3237635042735034,21.706111578473443,9.1354289743589732,1.9895265384615384,2.2954970263381478,4.2224658119658125,17.642918351124472,9.8979566239316235,2.103781495726496,2.4262531860662699,4.3541073931623924,18.782098698886784,13.116965854700853,2.8762443589743585,2.7749362786745961,6.3262473076923085,25.094393800042116,7.0415826923076912,1.9646885042735045,2.2083262531860663,5.5065921794871793,16.72118962925444,7.3595095299145301,2.0193321794871792,2.3245539507221751,5.5388816239316236,17.242277284055508,8.7852126923076916,2.2254878632478632,2.644180118946474,5.8816464957264953,19.536527170228524,11.544718290598288,1.9646885042735045,2.2809685641461344,4.2125305982905985,20.002905957308528,11.795582435897433,1.9746237179487178,2.3245539507221751,4.2448200427350429,20.339580147303369,15.121395213675214,2.2801315384615384,2.5860662701784198,6.1027049999999985,26.090298022315174,11.544718290598288,1.9671723076923078,1.1326143589743589,5.5090759829059834,20.153580940170936,11.567072521367521,1.9671723076923078,1.1400657692307692,5.5090759829059834,20.183386581196583,12.662429829059828,2.006913162393162,1.1400657692307692,4.5130708119658118,20.32247957264957,11.542234487179487,1.9671723076923078,1.1301305555555554,5.5090759829059834,20.14861333333333,11.681327478632479,1.9820751282051283,1.1475171794871792,5.5388816239316236,20.349801410256411,13.852171666666665,2.1683603846153843,1.2419017094017093,5.8145838034188042,23.077017564102562,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",74.345203931623928,15.166103675213675,11.186915887850468,88.194891794871808,188.89311528955989,27.835984914529917,6.4231156410256416,3.544944774851317,36.144307350427347,73.948352680834219,11.005732948717949,2.3919026923076925,2.2519116397621071,10.317719401709402,25.967266682497147,157.80596641025639,40.749278888888881,23.463466440101953,112.01705038461539,334.03576212386264,73.043690940170947,16.795478717948715,9.3853865760407817,88.9201623931624,188.14471862732285,18.390080512820511,4.0957918376068374,1.9613423959218352,21.681120042735042,46.128334789084228,153.00974200854699,45.57530893162393,21.051741716227699,39.979299829059826,259.61609248545847,39.534699017094013,13.136836282051283,5.3028887000849618,12.84374747863248,70.818171477862734,11.676359871794869,3.3655536324786324,1.9613423959218352,13.737916709401707,30.741172609597044,175.07585158119653,41.412454401709397,21.051741716227699,39.979299829059826,277.51934752819346,58.148321837606836,12.510917820512821,8.0923534409515714,21.306065726495721,100.05765882556695,14.182517521367519,3.6089663675213672,2.0775700934579437,14.552604230769232,34.421658213116061,292.30143773504273,88.53517286324788,32.892438402718774,137.78154324786325,551.51059224887263,82.703202435897424,25.916004871794865,15.472812234494478,102.22341350427349,226.31543304646027,20.804337435897434,7.2378031623931616,2.9492778249787595,26.551858547008546,57.543276970277901,393.29536854700848,86.068756068376075,33.444519966015292,45.818721666666661,558.62736624806644,226.72654367521366,63.143250512820515,17.797366185216653,34.427999188034192,342.09515956128507,25.878747820512821,7.6103736752136752,3.2107901444350042,17.942995897435896,54.642907537597395,369.19254017094011,78.644667649572639,43.359756282051286,129.80853427350428,621.00549837606832,352.3722234188034,78.644667649572639,20.690082478632476,129.80853427350428,581.51550782051277,93.614550854700866,38.230702222222227,20.690082478632476,13.804979401709401,166.34031495726495,373.06478970085476,78.644667649572639,49.281143632478638,129.80853427350428,630.7991352564103,230.74782141025636,50.227472735042738,13.988780854700853,93.622002264957246,388.58607726495723,38.451760726495728,13.062322179487181,2.3794836752136748,33.287933418803412,87.1815,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",713.2887305982905,144.1425638034188,111.28802039082412,730.43690940170939,1699.1562241942429,265.17333679487183,60.925214059829052,34.781138487680543,299.47714581196578,660.35683515434721,106.4483631196581,22.433712478632479,22.257604078164825,86.264976538461553,237.40465621491697,1527.5217159401711,389.26663940170943,231.85972812234493,953.89228397435886,3102.5403674385843,688.4333097863248,159.33350551282049,91.253271028037389,737.91315769230755,1676.9332440194903,172.37098965811964,38.988262264957264,19.075870858113849,180.0335232051282,410.46864598631896,1509.7501024786322,437.1369826923077,204.34282073067121,355.39004457264951,2506.6199504742603,388.02722149572645,123.75798914529913,51.183772302463886,111.34890726495728,674.31789020844667,114.30463333333333,31.743007692307692,19.250212404418011,114.73184752136751,280.02970095142655,1690.1537123931626,394.14482931623928,204.34282073067121,355.39004457264951,2644.0314070127224,548.81623581196584,118.03033846153848,64.055989804587938,181.72002572649575,912.62258980458796,134.65940235042734,33.081777735042728,20.180033984706881,120.76252222222222,308.68373629239915,2876.296518846154,847.27502222222233,323.31639762107051,1219.9225329487181,5266.810471638164,808.7984234615385,242.10377064102562,148.11767204757859,852.749324957265,2051.7691911074076,202.87706324786328,67.39055435897437,28.127102803738318,221.82848333333334,520.22320374390927,3801.3841345726501,821.79119914529917,328.95344095157179,415.6918239743589,5367.8205986438797,2188.4295162393164,585.06983051282054,167.51316907391674,298.07379688034183,3239.0863127063958,243.72321047008546,67.666256538461539,31.09090909090909,150.01675888888889,492.49713498834495,3552.4995805982908,745.13605803418795,431.40188059829057,1137.6117714529914,5866.6492906837611,3378.8295617521367,745.13605803418795,197.31334358974357,1137.6117714529914,5458.8907348290595,904.4198874786324,341.20752705128206,197.31334358974357,117.01446286324786,1559.9552209829058,3592.4912994444444,745.13605803418795,492.53325034188026,1137.6117714529914,5967.7723792735032,2174.8803685897433,465.09964158119658,131.38326564102562,804.51386256410251,3575.8771383760677,359.01639756410259,114.2847629059829,22.990084444444445,276.13187747863248,772.42312239316243,null,null,null,null,null,null,"Planter",null,null,null,null,1,null,null,null,null,null,null,null,1,16,16]
[null,null,null,"Taxes",1085.0197178632479,219.97059837606835,167.2661852166525,1171.4138521794871,2643.6703536354562,404.35077756410254,93.045759871794857,52.505862361937126,480.19619876068379,1030.0985985585182,161.47454405982904,34.393225940170943,33.517162276975363,137.85605735042733,367.24098962740266,2316.5565155982904,593.01055004273496,349.20611724723875,1513.9800197008547,4772.7532025891187,1053.644313076923,243.30841529914531,138.16567544604928,1182.5065182478631,2617.624922069981,264.31642461538462,59.46722145299146,28.853525913338995,288.44160722222222,641.0787792039373,2274.7988125213674,665.01352735042735,309.61605777400172,555.28902752136742,3804.717425167164,585.7007165811965,189.44713816239317,77.712744265080715,175.56764465811966,1028.42824366679,172.6914002991453,48.570775854700855,29.085981308411213,183.42391487179486,433.77207233405227,2565.5379379059827,601.2046175213676,309.61605777400172,555.28902752136742,4031.6476407227192,839.56032880341877,180.58492756410254,97.25352591333899,288.25035435897433,1405.6491366398348,205.57695756410254,51.121641965811961,30.55335598980459,193.5230595726496,480.77501509236868,4337.8012237179482,1289.9558541452993,487.7785896346644,1908.8252815811966,8024.3609490791077,1222.3169194444445,371.68627880341876,225.46720475785895,1363.861424871795,3183.3318278775168,306.89875042735042,103.57460256410255,42.902548853016143,354.58032465811965,807.95622650258883,5767.8609773076914,1252.1324956837605,496.14698385726422,644.78791611111103,8160.9283729598274,3322.0597508119658,900.78608307692321,256.52905692438401,470.21876042735039,4949.5936512406233,373.1194333760684,105.72309252136751,18.102463891248938,239.73422217948718,736.67921196817201,5398.4622814529912,1138.3618800854699,648.20562961538474,1786.6594104273504,8971.6892015811973,5140.6956464529912,1138.3618800854699,300.76623978632477,1786.6594104273504,8366.4831767521373,1372.5000931623933,532.35855435897429,300.76623978632477,186.03439226495726,2391.6592795726497,5457.815247948718,1138.3618800854699,738.93648470085463,1786.6594104273504,9121.7730231623937,3328.6194756410259,716.24197286324795,201.32965371794873,1272.6288414957264,5518.8199437179492,551.2826526068377,179.5963738034188,34.892470427350432,442.57154457264966,1208.3430414102565,null,null,null,null,null,null,"Cultivator",null,null,null,null,null,1,1,null,null,null,null,null,2,0]
[null,null,null,"Interest",713.2887305982905,144.1425638034188,111.28802039082412,730.43690940170939,1699.1562241942429,265.17333679487183,60.925214059829052,34.781138487680543,299.47714581196578,660.35683515434721,106.4483631196581,22.433712478632479,22.257604078164825,86.264976538461553,237.40465621491697,1527.5217159401711,389.26663940170943,231.85972812234493,953.89228397435886,3102.5403674385843,688.4333097863248,159.33350551282049,91.282327952421412,737.91315769230755,1676.9623009438742,172.37098965811964,38.988262264957264,19.075870858113849,180.0335232051282,410.46864598631896,1509.7501024786322,437.1369826923077,204.34282073067121,355.39004457264951,2506.6199504742603,388.02722149572645,123.75798914529913,51.183772302463886,111.34890726495728,674.31789020844667,114.30463333333333,31.743007692307692,19.250212404418011,114.73184752136751,280.02970095142655,1690.1537123931626,394.14482931623928,204.34282073067121,355.39004457264951,2644.0314070127224,548.81623581196584,118.03033846153848,64.055989804587938,181.72002572649575,912.62258980458796,134.65940235042734,33.081777735042728,20.180033984706881,120.76252222222222,308.68373629239915,2876.296518846154,847.27502222222233,323.31639762107051,1219.9225329487181,5266.810471638164,808.7984234615385,242.10377064102562,148.11767204757859,852.749324957265,2051.7691911074076,202.87706324786328,67.39055435897437,28.127102803738318,221.82848333333334,520.22320374390927,3801.3841345726501,821.79119914529917,328.95344095157179,415.6918239743589,5367.8205986438797,2188.4295162393164,585.06983051282054,167.51316907391674,298.07379688034183,3239.0863127063958,243.72321047008546,67.666256538461539,31.09090909090909,150.01675888888889,492.49713498834495,3552.4995805982908,745.13605803418795,431.40188059829057,1137.6117714529914,5866.6492906837611,3378.8295617521367,745.13605803418795,197.31334358974357,1137.6117714529914,5458.8907348290595,904.4198874786324,341.20752705128206,197.31334358974357,117.01446286324786,1559.9552209829058,3592.4912994444444,745.13605803418795,492.53325034188026,1137.6117714529914,5967.7723792735032,2174.8803685897433,465.09964158119658,131.38326564102562,804.51386256410251,3575.8771383760677,359.01639756410259,114.2847629059829,22.990084444444445,276.13187747863248,772.42312239316243,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$9)+E36","v":25.759836324786324},{"$f":"(SUM(F34:F35)*Parameters!$C$9)+F36","v":6.478959658119658},{"$f":"(SUM(G34:G35)*Parameters!$C$9)+G36","v":5.1661108751062024},{"$f":"(SUM(H34:H35)*Parameters!$C$9)+H36","v":9.1124372649572649},{"$f":"(SUM(I34:I35)*Parameters!$C$9)+I36","v":46.517344122969448},{"$f":"(SUM(J34:J35)*Parameters!$C$9)+J36","v":26.708649230769232},{"$f":"(SUM(K34:K35)*Parameters!$C$9)+K36","v":6.6553097008547013},{"$f":"(SUM(L34:L35)*Parameters!$C$9)+L36","v":5.369509345794393},{"$f":"(SUM(M34:M35)*Parameters!$C$9)+M36","v":9.333495769230769},{"$f":"(SUM(N34:N35)*Parameters!$C$9)+N36","v":48.066964046649097},{"$f":"(SUM(O34:O35)*Parameters!$C$9)+O36","v":34.170397649572649},{"$f":"(SUM(P34:P35)*Parameters!$C$9)+P36","v":7.2484128205128204},{"$f":"(SUM(Q34:Q35)*Parameters!$C$9)+Q36","v":6.8530055225148683},{"$f":"(SUM(R34:R35)*Parameters!$C$9)+R36","v":10.158118504273505},{"$f":"(SUM(S34:S35)*Parameters!$C$9)+S36","v":58.429934496873841},{"$f":"(SUM(T34:T35)*Parameters!$C$9)+T36","v":25.414587649572645},{"$f":"(SUM(U34:U35)*Parameters!$C$9)+U36","v":6.3945103418803413},{"$f":"(SUM(V34:V35)*Parameters!$C$9)+V36","v":5.1079970263381478},{"$f":"(SUM(W34:W35)*Parameters!$C$9)+W36","v":9.0627611965811958},{"$f":"(SUM(X34:X35)*Parameters!$C$9)+X36","v":45.979856214372333},{"$f":"(SUM(Y34:Y35)*Parameters!$C$9)+Y36","v":25.774739145299144},{"$f":"(SUM(Z34:Z35)*Parameters!$C$9)+Z36","v":6.4640568376068366},{"$f":"(SUM(AA34:AA35)*Parameters!$C$9)+AA36","v":5.1806393372982154},{"$f":"(SUM(AB34:AB35)*Parameters!$C$9)+AB36","v":9.1074696581196584},{"$f":"(SUM(AC34:AC35)*Parameters!$C$9)+AC36","v":46.526904978323856},{"$f":"(SUM(AD34:AD35)*Parameters!$C$9)+AD36","v":27.689751581196582},{"$f":"(SUM(AE34:AE35)*Parameters!$C$9)+AE36","v":6.8266921367521363},{"$f":"(SUM(AF34:AF35)*Parameters!$C$9)+AF36","v":5.6164932030586234},{"$f":"(SUM(AG34:AG35)*Parameters!$C$9)+AG36","v":9.5644894871794861},{"$f":"(SUM(AH34:AH35)*Parameters!$C$9)+AH36","v":49.697426408186828},{"$f":"(SUM(AI34:AI35)*Parameters!$C$9)+AI36","v":25.414587649572645},{"$f":"(SUM(AJ34:AJ35)*Parameters!$C$9)+AJ36","v":6.3895427350427347},{"$f":"(SUM(AK34:AK35)*Parameters!$C$9)+AK36","v":5.1079970263381478},{"$f":"(SUM(AL34:AL35)*Parameters!$C$9)+AL36","v":6.7199658119658121},{"$f":"(SUM(AM34:AM35)*Parameters!$C$9)+AM36","v":43.632093222919337},{"$f":"(SUM(AN34:AN35)*Parameters!$C$9)+AN36","v":26.167180085470083},{"$f":"(SUM(AO34:AO35)*Parameters!$C$9)+AO36","v":6.4988300854700851},{"$f":"(SUM(AP34:AP35)*Parameters!$C$9)+AP36","v":5.2678101104502968},{"$f":"(SUM(AQ34:AQ35)*Parameters!$C$9)+AQ36","v":6.9931841880341876},{"$f":"(SUM(AR34:AR35)*Parameters!$C$9)+AR36","v":44.927004469424652},{"$f":"(SUM(AS34:AS35)*Parameters!$C$9)+AS36","v":28.325605256410256},{"$f":"(SUM(AT34:AT35)*Parameters!$C$9)+AT36","v":6.9285280769230759},{"$f":"(SUM(AU34:AU35)*Parameters!$C$9)+AU36","v":5.6019647408666096},{"$f":"(SUM(AV34:AV35)*Parameters!$C$9)+AV36","v":9.8675135042735036},{"$f":"(SUM(AW34:AW35)*Parameters!$C$9)+AW36","v":50.723611578473445},{"$f":"(SUM(AX34:AX35)*Parameters!$C$9)+AX36","v":29.711678974358975},{"$f":"(SUM(AY34:AY35)*Parameters!$C$9)+AY36","v":6.392026538461538},{"$f":"(SUM(AZ34:AZ35)*Parameters!$C$9)+AZ36","v":5.1079970263381478},{"$f":"(SUM(BA34:BA35)*Parameters!$C$9)+BA36","v":6.7199658119658121},{"$f":"(SUM(BB34:BB35)*Parameters!$C$9)+BB36","v":47.931668351124472},{"$f":"(SUM(BC34:BC35)*Parameters!$C$9)+BC36","v":30.474206623931625},{"$f":"(SUM(BD34:BD35)*Parameters!$C$9)+BD36","v":6.5062814957264958},{"$f":"(SUM(BE34:BE35)*Parameters!$C$9)+BE36","v":5.2387531860662699},{"$f":"(SUM(BF34:BF35)*Parameters!$C$9)+BF36","v":6.851607393162392},{"$f":"(SUM(BG34:BG35)*Parameters!$C$9)+BG36","v":49.070848698886785},{"$f":"(SUM(BH34:BH35)*Parameters!$C$9)+BH36","v":33.693215854700853},{"$f":"(SUM(BI34:BI35)*Parameters!$C$9)+BI36","v":7.2787443589743583},{"$f":"(SUM(BJ34:BJ35)*Parameters!$C$9)+BJ36","v":5.5874362786745966},{"$f":"(SUM(BK34:BK35)*Parameters!$C$9)+BK36","v":9.8699973076923087},{"$f":"(SUM(BL34:BL35)*Parameters!$C$9)+BL36","v":56.429393800042121},{"$f":"(SUM(BM34:BM35)*Parameters!$C$9)+BM36","v":25.300332692307691},{"$f":"(SUM(BN34:BN35)*Parameters!$C$9)+BN36","v":6.3671885042735044},{"$f":"(SUM(BO34:BO35)*Parameters!$C$9)+BO36","v":5.0208262531860663},{"$f":"(SUM(BP34:BP35)*Parameters!$C$9)+BP36","v":9.0503421794871795},{"$f":"(SUM(BQ34:BQ35)*Parameters!$C$9)+BQ36","v":45.738689629254438},{"$f":"(SUM(BR34:BR35)*Parameters!$C$9)+BR36","v":25.618259529914528},{"$f":"(SUM(BS34:BS35)*Parameters!$C$9)+BS36","v":6.4218321794871791},{"$f":"(SUM(BT34:BT35)*Parameters!$C$9)+BT36","v":5.1370539507221746},{"$f":"(SUM(BU34:BU35)*Parameters!$C$9)+BU36","v":9.0826316239316238},{"$f":"(SUM(BV34:BV35)*Parameters!$C$9)+BV36","v":46.259777284055509},{"$f":"(SUM(BW34:BW35)*Parameters!$C$9)+BW36","v":27.043962692307691},{"$f":"(SUM(BX34:BX35)*Parameters!$C$9)+BX36","v":6.6279878632478635},{"$f":"(SUM(BY34:BY35)*Parameters!$C$9)+BY36","v":5.4566801189464744},{"$f":"(SUM(BZ34:BZ35)*Parameters!$C$9)+BZ36","v":9.4253964957264955},{"$f":"(SUM(CA34:CA35)*Parameters!$C$9)+CA36","v":48.554027170228522},{"$f":"(SUM(CB34:CB35)*Parameters!$C$9)+CB36","v":34.907218290598287},{"$f":"(SUM(CC34:CC35)*Parameters!$C$9)+CC36","v":6.3671885042735044},{"$f":"(SUM(CD34:CD35)*Parameters!$C$9)+CD36","v":5.0934685641461339},{"$f":"(SUM(CE34:CE35)*Parameters!$C$9)+CE36","v":6.7100305982905981},{"$f":"(SUM(CF34:CF35)*Parameters!$C$9)+CF36","v":53.077905957308531},{"$f":"(SUM(CG34:CG35)*Parameters!$C$9)+CG36","v":35.158082435897427},{"$f":"(SUM(CH34:CH35)*Parameters!$C$9)+CH36","v":6.3771237179487175},{"$f":"(SUM(CI34:CI35)*Parameters!$C$9)+CI36","v":5.1370539507221746},{"$f":"(SUM(CJ34:CJ35)*Parameters!$C$9)+CJ36","v":6.7423200427350425},{"$f":"(SUM(CK34:CK35)*Parameters!$C$9)+CK36","v":53.414580147303369},{"$f":"(SUM(CL34:CL35)*Parameters!$C$9)+CL36","v":38.483895213675211},{"$f":"(SUM(CM34:CM35)*Parameters!$C$9)+CM36","v":6.6826315384615382},{"$f":"(SUM(CN34:CN35)*Parameters!$C$9)+CN36","v":5.3985662701784198},{"$f":"(SUM(CO34:CO35)*Parameters!$C$9)+CO36","v":9.6464549999999978},{"$f":"(SUM(CP34:CP35)*Parameters!$C$9)+CP36","v":60.211548022315178},{"$f":"(SUM(CQ34:CQ35)*Parameters!$C$9)+CQ36","v":34.907218290598287},{"$f":"(SUM(CR34:CR35)*Parameters!$C$9)+CR36","v":6.3696723076923076},{"$f":"(SUM(CS34:CS35)*Parameters!$C$9)+CS36","v":2.5388643589743589},{"$f":"(SUM(CT34:CT35)*Parameters!$C$9)+CT36","v":9.0528259829059827},{"$f":"(SUM(CU34:CU35)*Parameters!$C$9)+CU36","v":52.868580940170943},{"$f":"(SUM(CV34:CV35)*Parameters!$C$9)+CV36","v":34.929572521367518},{"$f":"(SUM(CW34:CW35)*Parameters!$C$9)+CW36","v":6.3696723076923076},{"$f":"(SUM(CX34:CX35)*Parameters!$C$9)+CX36","v":2.5463157692307692},{"$f":"(SUM(CY34:CY35)*Parameters!$C$9)+CY36","v":9.0528259829059827},{"$f":"(SUM(CZ34:CZ35)*Parameters!$C$9)+CZ36","v":52.89838658119659},{"$f":"(SUM(DA34:DA35)*Parameters!$C$9)+DA36","v":36.024929829059829},{"$f":"(SUM(DB34:DB35)*Parameters!$C$9)+DB36","v":6.4094131623931618},{"$f":"(SUM(DC34:DC35)*Parameters!$C$9)+DC36","v":2.5463157692307692},{"$f":"(SUM(DD34:DD35)*Parameters!$C$9)+DD36","v":7.0105708119658114},{"$f":"(SUM(DE34:DE35)*Parameters!$C$9)+DE36","v":51.991229572649566},{"$f":"(SUM(DF34:DF35)*Parameters!$C$9)+DF36","v":34.904734487179482},{"$f":"(SUM(DG34:DG35)*Parameters!$C$9)+DG36","v":6.3696723076923076},{"$f":"(SUM(DH34:DH35)*Parameters!$C$9)+DH36","v":2.5363805555555556},{"$f":"(SUM(DI34:DI35)*Parameters!$C$9)+DI36","v":9.0528259829059827},{"$f":"(SUM(DJ34:DJ35)*Parameters!$C$9)+DJ36","v":52.863613333333333},{"$f":"(SUM(DK34:DK35)*Parameters!$C$9)+DK36","v":35.04382747863248},{"$f":"(SUM(DL34:DL35)*Parameters!$C$9)+DL36","v":6.3845751282051282},{"$f":"(SUM(DM34:DM35)*Parameters!$C$9)+DM36","v":2.5537671794871795},{"$f":"(SUM(DN34:DN35)*Parameters!$C$9)+DN36","v":9.0826316239316238},{"$f":"(SUM(DO34:DO35)*Parameters!$C$9)+DO36","v":53.064801410256415},{"$f":"(SUM(DP34:DP35)*Parameters!$C$9)+DP36","v":37.214671666666661},{"$f":"(SUM(DQ34:DQ35)*Parameters!$C$9)+DQ36","v":6.5708603846153846},{"$f":"(SUM(DR34:DR35)*Parameters!$C$9)+DR36","v":2.6481517094017093},{"$f":"(SUM(DS34:DS35)*Parameters!$C$9)+DS36","v":9.3583338034188035},{"$f":"(SUM(DT34:DT35)*Parameters!$C$9)+DT36","v":55.792017564102565},null,null,null,null,null,null,"Sprayer",null,null,null,null,null,1,null,null,null,null,null,null,1,5.82,5.82]
[null,null,null,"Ttl Fixed Costs",{"$f":"E37+E38*Parameters!$C$13+E39*Parameters!$C$12+E40*Parameters!$C$11","v":151.88789742119658},{"$f":"F37+F38*Parameters!$C$13+F39*Parameters!$C$12+F40*Parameters!$C$11","v":30.843139374594017},{"$f":"G37+G38*Parameters!$C$13+G39*Parameters!$C$12+G40*Parameters!$C$11","v":23.265007646559049},{"$f":"H37+H38*Parameters!$C$13+H39*Parameters!$C$12+H40*Parameters!$C$11","v":168.20488134572651},{"$f":"I37+I38*Parameters!$C$13+I39*Parameters!$C$12+I40*Parameters!$C$11","v":374.20092578807618},{"$f":"J37+J38*Parameters!$C$13+J39*Parameters!$C$12+J40*Parameters!$C$11","v":56.673199680491464},{"$f":"K37+K38*Parameters!$C$13+K39*Parameters!$C$12+K40*Parameters!$C$11","v":13.050080754337607},{"$f":"L37+L38*Parameters!$C$13+L39*Parameters!$C$12+L40*Parameters!$C$11","v":7.3220398470688188},{"$f":"M37+M38*Parameters!$C$13+M39*Parameters!$C$12+M40*Parameters!$C$11","v":68.947382471452983},{"$f":"N37+N38*Parameters!$C$13+N39*Parameters!$C$12+N40*Parameters!$C$11","v":145.99270275335087},{"$f":"O37+O38*Parameters!$C$13+O39*Parameters!$C$12+O40*Parameters!$C$11","v":22.573400341004273},{"$f":"P37+P38*Parameters!$C$13+P39*Parameters!$C$12+P40*Parameters!$C$11","v":4.8333870684615388},{"$f":"Q37+Q38*Parameters!$C$13+Q39*Parameters!$C$12+Q40*Parameters!$C$11","v":4.6681692438402722},{"$f":"R37+R38*Parameters!$C$13+R39*Parameters!$C$12+R40*Parameters!$C$11","v":19.762055281559832},{"$f":"S37+S38*Parameters!$C$13+S39*Parameters!$C$12+S40*Parameters!$C$11","v":51.837011934865913},{"$f":"T37+T38*Parameters!$C$13+T39*Parameters!$C$12+T40*Parameters!$C$11","v":323.79481200664532},{"$f":"U37+U38*Parameters!$C$13+U39*Parameters!$C$12+U40*Parameters!$C$11","v":83.075815173376071},{"$f":"V37+V38*Parameters!$C$13+V39*Parameters!$C$12+V40*Parameters!$C$11","v":48.634412192013599},{"$f":"W37+W38*Parameters!$C$13+W39*Parameters!$C$12+W40*Parameters!$C$11","v":216.34577913322647},{"$f":"X37+X38*Parameters!$C$13+X39*Parameters!$C$12+X40*Parameters!$C$11","v":671.85081850526149},{"$f":"Y37+Y38*Parameters!$C$13+Y39*Parameters!$C$12+Y40*Parameters!$C$11","v":147.94864853596155},{"$f":"Z37+Z38*Parameters!$C$13+Z39*Parameters!$C$12+Z40*Parameters!$C$11","v":34.126245636388887},{"$f":"AA37+AA38*Parameters!$C$13+AA39*Parameters!$C$12+AA40*Parameters!$C$11","v":19.301694010195412},{"$f":"AB37+AB38*Parameters!$C$13+AB39*Parameters!$C$12+AB40*Parameters!$C$11","v":169.74010781987181},{"$f":"AC37+AC38*Parameters!$C$13+AC39*Parameters!$C$12+AC40*Parameters!$C$11","v":371.11669600241765},{"$f":"AD37+AD38*Parameters!$C$13+AD39*Parameters!$C$12+AD40*Parameters!$C$11","v":37.149932292008543},{"$f":"AE37+AE38*Parameters!$C$13+AE39*Parameters!$C$12+AE40*Parameters!$C$11","v":8.3358665739102555},{"$f":"AF37+AF38*Parameters!$C$13+AF39*Parameters!$C$12+AF40*Parameters!$C$11","v":4.0334715802888699},{"$f":"AG37+AG38*Parameters!$C$13+AG39*Parameters!$C$12+AG40*Parameters!$C$11","v":41.39867053463675},{"$f":"AH37+AH38*Parameters!$C$13+AH39*Parameters!$C$12+AH40*Parameters!$C$11","v":90.917940980844435},{"$f":"AI37+AI38*Parameters!$C$13+AI39*Parameters!$C$12+AI40*Parameters!$C$11","v":316.91936471551281},{"$f":"AJ37+AJ38*Parameters!$C$13+AJ39*Parameters!$C$12+AJ40*Parameters!$C$11","v":93.097752086858975},{"$f":"AK37+AK38*Parameters!$C$13+AK39*Parameters!$C$12+AK40*Parameters!$C$11","v":43.253956032285473},{"$f":"AL37+AL38*Parameters!$C$13+AL39*Parameters!$C$12+AL40*Parameters!$C$11","v":78.76115927181624},{"$f":"AM37+AM38*Parameters!$C$13+AM39*Parameters!$C$12+AM40*Parameters!$C$11","v":532.03223210647343},{"$f":"AN37+AN38*Parameters!$C$13+AN39*Parameters!$C$12+AN40*Parameters!$C$11","v":81.672251392756408},{"$f":"AO37+AO38*Parameters!$C$13+AO39*Parameters!$C$12+AO40*Parameters!$C$11","v":26.602679648760684},{"$f":"AP37+AP38*Parameters!$C$13+AP39*Parameters!$C$12+AP40*Parameters!$C$11","v":10.865698853016141},{"$f":"AQ37+AQ38*Parameters!$C$13+AQ39*Parameters!$C$12+AQ40*Parameters!$C$11","v":25.01054675448718},{"$f":"AR37+AR38*Parameters!$C$13+AR39*Parameters!$C$12+AR40*Parameters!$C$11","v":144.15117664902039},{"$f":"AS37+AS38*Parameters!$C$13+AS39*Parameters!$C$12+AS40*Parameters!$C$11","v":24.090757091452989},{"$f":"AT37+AT38*Parameters!$C$13+AT39*Parameters!$C$12+AT40*Parameters!$C$11","v":6.8192326102564103},{"$f":"AU37+AU38*Parameters!$C$13+AU39*Parameters!$C$12+AU40*Parameters!$C$11","v":4.0520970688190321},{"$f":"AV37+AV38*Parameters!$C$13+AV39*Parameters!$C$12+AV40*Parameters!$C$11","v":26.299583601367519},{"$f":"AW37+AW38*Parameters!$C$13+AW39*Parameters!$C$12+AW40*Parameters!$C$11","v":61.261670371895953},{"$f":"AX37+AX38*Parameters!$C$13+AX39*Parameters!$C$12+AX40*Parameters!$C$11","v":358.76060306901707},{"$f":"AY37+AY38*Parameters!$C$13+AY39*Parameters!$C$12+AY40*Parameters!$C$11","v":84.277042117991442},{"$f":"AZ37+AZ38*Parameters!$C$13+AZ39*Parameters!$C$12+AZ40*Parameters!$C$11","v":43.253956032285473},{"$f":"BA37+BA38*Parameters!$C$13+BA39*Parameters!$C$12+BA40*Parameters!$C$11","v":78.76115927181624},{"$f":"BB37+BB38*Parameters!$C$13+BB39*Parameters!$C$12+BB40*Parameters!$C$11","v":565.05276049111023},{"$f":"BC37+BC38*Parameters!$C$13+BC39*Parameters!$C$12+BC40*Parameters!$C$11","v":117.85824317405985},{"$f":"BD37+BD38*Parameters!$C$13+BD39*Parameters!$C$12+BD40*Parameters!$C$11","v":25.352603742307693},{"$f":"BE37+BE38*Parameters!$C$13+BE39*Parameters!$C$12+BE40*Parameters!$C$11","v":15.054123746813932},{"$f":"BF37+BF38*Parameters!$C$13+BF39*Parameters!$C$12+BF40*Parameters!$C$11","v":41.179391675512818},{"$f":"BG37+BG38*Parameters!$C$13+BG39*Parameters!$C$12+BG40*Parameters!$C$11","v":199.44436233869428},{"$f":"BH37+BH38*Parameters!$C$13+BH39*Parameters!$C$12+BH40*Parameters!$C$11","v":28.828941216773501},{"$f":"BI37+BI38*Parameters!$C$13+BI39*Parameters!$C$12+BI40*Parameters!$C$11","v":7.2133290054059822},{"$f":"BJ37+BJ38*Parameters!$C$13+BJ39*Parameters!$C$12+BJ40*Parameters!$C$11","v":4.269936830926083},{"$f":"BK37+BK38*Parameters!$C$13+BK39*Parameters!$C$12+BK40*Parameters!$C$11","v":27.779130654273501},{"$f":"BL37+BL38*Parameters!$C$13+BL39*Parameters!$C$12+BL40*Parameters!$C$11","v":68.091337707379068},{"$f":"BM37+BM38*Parameters!$C$13+BM39*Parameters!$C$12+BM40*Parameters!$C$11","v":604.61317448433761},{"$f":"BN37+BN38*Parameters!$C$13+BN39*Parameters!$C$12+BN40*Parameters!$C$11","v":180.65494598247867},{"$f":"BO37+BO38*Parameters!$C$13+BO39*Parameters!$C$12+BO40*Parameters!$C$11","v":68.000307476635513},{"$f":"BP37+BP38*Parameters!$C$13+BP39*Parameters!$C$12+BP40*Parameters!$C$11","v":270.93255289438036},{"$f":"BQ37+BQ38*Parameters!$C$13+BQ39*Parameters!$C$12+BQ40*Parameters!$C$11","v":1124.200980837832},{"$f":"BR37+BR38*Parameters!$C$13+BR39*Parameters!$C$12+BR40*Parameters!$C$11","v":170.54902422399573},{"$f":"BS37+BS38*Parameters!$C$13+BS39*Parameters!$C$12+BS40*Parameters!$C$11","v":52.269570214764954},{"$f":"BT37+BT38*Parameters!$C$13+BT39*Parameters!$C$12+BT40*Parameters!$C$11","v":31.57648661852167},{"$f":"BU37+BU38*Parameters!$C$13+BU39*Parameters!$C$12+BU40*Parameters!$C$11","v":195.59408963649571},{"$f":"BV37+BV38*Parameters!$C$13+BV39*Parameters!$C$12+BV40*Parameters!$C$11","v":449.98917069377808},{"$f":"BW37+BW38*Parameters!$C$13+BW39*Parameters!$C$12+BW40*Parameters!$C$11","v":42.842330353846151},{"$f":"BX37+BX38*Parameters!$C$13+BX39*Parameters!$C$12+BX40*Parameters!$C$11","v":14.57456602059829},{"$f":"BY37+BY38*Parameters!$C$13+BY39*Parameters!$C$12+BY40*Parameters!$C$11","v":6.0081874256584538},{"$f":"BZ37+BZ38*Parameters!$C$13+BZ39*Parameters!$C$12+BZ40*Parameters!$C$11","v":50.838624985256416},{"$f":"CA37+CA38*Parameters!$C$13+CA39*Parameters!$C$12+CA40*Parameters!$C$11","v":114.26370878535931},{"$f":"CB37+CB38*Parameters!$C$13+CB39*Parameters!$C$12+CB40*Parameters!$C$11","v":806.40339490262818},{"$f":"CC37+CC38*Parameters!$C$13+CC39*Parameters!$C$12+CC40*Parameters!$C$11","v":175.42755814529914},{"$f":"CD37+CD38*Parameters!$C$13+CD39*Parameters!$C$12+CD40*Parameters!$C$11","v":69.163136533559907},{"$f":"CE37+CE38*Parameters!$C$13+CE39*Parameters!$C$12+CE40*Parameters!$C$11","v":91.133786369380331},{"$f":"CF37+CF38*Parameters!$C$13+CF39*Parameters!$C$12+CF40*Parameters!$C$11","v":1142.1278759508675},{"$f":"CG37+CG38*Parameters!$C$13+CG39*Parameters!$C$12+CG40*Parameters!$C$11","v":464.56530095170945},{"$f":"CH37+CH38*Parameters!$C$13+CH39*Parameters!$C$12+CH40*Parameters!$C$11","v":126.85514049653847},{"$f":"CI37+CI38*Parameters!$C$13+CI39*Parameters!$C$12+CI40*Parameters!$C$11","v":36.025138062871711},{"$f":"CJ37+CJ38*Parameters!$C$13+CJ39*Parameters!$C$12+CJ40*Parameters!$C$11","v":67.00008680061967},{"$f":"CK37+CK38*Parameters!$C$13+CK39*Parameters!$C$12+CK40*Parameters!$C$11","v":694.44566631173939},{"$f":"CL37+CL38*Parameters!$C$13+CL39*Parameters!$C$12+CL40*Parameters!$C$11","v":52.398062333226498},{"$f":"CM37+CM38*Parameters!$C$13+CM39*Parameters!$C$12+CM40*Parameters!$C$11","v":14.994399586773504},{"$f":"CN37+CN38*Parameters!$C$13+CN39*Parameters!$C$12+CN40*Parameters!$C$11","v":6.2988147833474937},{"$f":"CO37+CO38*Parameters!$C$13+CO39*Parameters!$C$12+CO40*Parameters!$C$11","v":34.366905075341883},{"$f":"CP37+CP38*Parameters!$C$13+CP39*Parameters!$C$12+CP40*Parameters!$C$11","v":108.05818177868937},{"$f":"CQ37+CQ38*Parameters!$C$13+CQ39*Parameters!$C$12+CQ40*Parameters!$C$11","v":755.33587377141021},{"$f":"CR37+CR38*Parameters!$C$13+CR39*Parameters!$C$12+CR40*Parameters!$C$11","v":159.69850787662392},{"$f":"CS37+CS38*Parameters!$C$13+CS39*Parameters!$C$12+CS40*Parameters!$C$11","v":90.177888414145315},{"$f":"CT37+CT38*Parameters!$C$13+CT39*Parameters!$C$12+CT40*Parameters!$C$11","v":254.0418290086325},{"$f":"CU37+CU38*Parameters!$C$13+CU39*Parameters!$C$12+CU40*Parameters!$C$11","v":1259.2540990708119},{"$f":"CV37+CV38*Parameters!$C$13+CV39*Parameters!$C$12+CV40*Parameters!$C$11","v":719.69974390715811},{"$f":"CW37+CW38*Parameters!$C$13+CW39*Parameters!$C$12+CW40*Parameters!$C$11","v":159.69850787662392},{"$f":"CX37+CX38*Parameters!$C$13+CX39*Parameters!$C$12+CX40*Parameters!$C$11","v":42.146542502136754},{"$f":"CY37+CY38*Parameters!$C$13+CY39*Parameters!$C$12+CY40*Parameters!$C$11","v":254.0418290086325},{"$f":"CZ37+CZ38*Parameters!$C$13+CZ39*Parameters!$C$12+CZ40*Parameters!$C$11","v":1175.5866232945511},{"$f":"DA37+DA38*Parameters!$C$13+DA39*Parameters!$C$12+DA40*Parameters!$C$11","v":191.90281126557693},{"$f":"DB37+DB38*Parameters!$C$13+DB39*Parameters!$C$12+DB40*Parameters!$C$11","v":75.457191545106852},{"$f":"DC37+DC38*Parameters!$C$13+DC39*Parameters!$C$12+DC40*Parameters!$C$11","v":42.146542502136754},{"$f":"DD37+DD38*Parameters!$C$13+DD39*Parameters!$C$12+DD40*Parameters!$C$11","v":26.606175602072646},{"$f":"DE37+DE38*Parameters!$C$13+DE39*Parameters!$C$12+DE40*Parameters!$C$11","v":336.11272091489315},{"$f":"DF37+DF38*Parameters!$C$13+DF39*Parameters!$C$12+DF40*Parameters!$C$11","v":763.54087867839758},{"$f":"DG37+DG38*Parameters!$C$13+DG39*Parameters!$C$12+DG40*Parameters!$C$11","v":159.69850787662392},{"$f":"DH37+DH38*Parameters!$C$13+DH39*Parameters!$C$12+DH40*Parameters!$C$11","v":102.72236738645299},{"$f":"DI37+DI38*Parameters!$C$13+DI39*Parameters!$C$12+DI40*Parameters!$C$11","v":254.0418290086325},{"$f":"DJ37+DJ38*Parameters!$C$13+DJ39*Parameters!$C$12+DJ40*Parameters!$C$11","v":1280.0035829501069},{"$f":"DK37+DK38*Parameters!$C$13+DK39*Parameters!$C$12+DK40*Parameters!$C$11","v":467.38533062980764},{"$f":"DL37+DL38*Parameters!$C$13+DL39*Parameters!$C$12+DL40*Parameters!$C$11","v":100.8767089515171},{"$f":"DM37+DM38*Parameters!$C$13+DM39*Parameters!$C$12+DM40*Parameters!$C$11","v":28.28641272931624},{"$f":"DN37+DN38*Parameters!$C$13+DN39*Parameters!$C$12+DN40*Parameters!$C$11","v":181.57033682965812},{"$f":"DO37+DO38*Parameters!$C$13+DO39*Parameters!$C$12+DO40*Parameters!$C$11","v":778.11878914029899},{"$f":"DP37+DP38*Parameters!$C$13+DP39*Parameters!$C$12+DP40*Parameters!$C$11","v":77.532620424807689},{"$f":"DQ37+DQ38*Parameters!$C$13+DQ39*Parameters!$C$12+DQ40*Parameters!$C$11","v":25.543911249230774},{"$f":"DR37+DR38*Parameters!$C$13+DR39*Parameters!$C$12+DR40*Parameters!$C$11","v":4.8779812750427345},{"$f":"DS37+DS38*Parameters!$C$13+DS39*Parameters!$C$12+DS40*Parameters!$C$11","v":63.53197940878205},{"$f":"DT37+DT38*Parameters!$C$13+DT39*Parameters!$C$12+DT40*Parameters!$C$11","v":171.48649235786326},null,null,null,null,null,null,"S. Shreader",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Labor Hrs.",0.52100000000000002,8.6999999999999994E-2,0.16,7.0000000000000007E-2,{"$f":"+SUM(E43:H43)","v":0.83800000000000008},0.52100000000000002,8.6999999999999994E-2,0.16,7.0000000000000007E-2,{"$f":"+SUM(J43:M43)","v":0.83800000000000008},0.57199999999999995,0.13,0.16,7.0000000000000007E-2,{"$f":"+SUM(O43:R43)","v":0.93199999999999994},0.52100000000000002,8.6999999999999994E-2,0.16,7.0000000000000007E-2,{"$f":"+SUM(T43:W43)","v":0.83800000000000008},0.52100000000000002,8.6999999999999994E-2,0.16,7.0000000000000007E-2,{"$f":"+SUM(Y43:AB43)","v":0.83800000000000008},0.52100000000000002,8.6999999999999994E-2,0.16,7.0000000000000007E-2,{"$f":"+SUM(AD43:AG43)","v":0.83800000000000008},0.52100000000000002,8.6999999999999994E-2,0.16,0.14000000000000001,{"$f":"+SUM(AI43:AL43)","v":0.90800000000000003},0.52100000000000002,8.6999999999999994E-2,0.16,0.14000000000000001,{"$f":"+SUM(AN43:AQ43)","v":0.90800000000000003},0.52100000000000002,8.6999999999999994E-2,0.16,7.0000000000000007E-2,{"$f":"+SUM(AS43:AV43)","v":0.83800000000000008},0.56699999999999995,8.6999999999999994E-2,0.16,0.14000000000000001,{"$f":"+SUM(AX43:BA43)","v":0.95399999999999996},0.56699999999999995,8.6999999999999994E-2,0.16,0.14000000000000001,{"$f":"+SUM(BC43:BF43)","v":0.95399999999999996},0.56699999999999995,0.158,0.16,7.0000000000000007E-2,{"$f":"+SUM(BH43:BK43)","v":0.95500000000000007},0.52100000000000002,8.6999999999999994E-2,0.16,7.0000000000000007E-2,{"$f":"+SUM(BM43:BP43)","v":0.83800000000000008},0.52100000000000002,8.6999999999999994E-2,0.16,7.0000000000000007E-2,{"$f":"+SUM(BR43:BU43)","v":0.83800000000000008},0.52100000000000002,8.6999999999999994E-2,0.16,7.0000000000000007E-2,{"$f":"+SUM(BW43:BZ43)","v":0.83800000000000008},0.622,8.6999999999999994E-2,0.16,0.14000000000000001,{"$f":"+SUM(CB43:CE43)","v":1.0089999999999999},0.622,8.6999999999999994E-2,0.16,0.14000000000000001,{"$f":"+SUM(CG43:CJ43)","v":1.0089999999999999},0.622,8.6999999999999994E-2,0.16,7.0000000000000007E-2,{"$f":"+SUM(CL43:CO43)","v":0.93900000000000006},0.622,8.6999999999999994E-2,7.9000000000000001E-2,7.0000000000000007E-2,{"$f":"+SUM(CQ43:CT43)","v":0.85799999999999987},0.622,8.6999999999999994E-2,7.9000000000000001E-2,7.0000000000000007E-2,{"$f":"+SUM(CV43:CY43)","v":0.85799999999999987},0.622,8.6999999999999994E-2,7.9000000000000001E-2,0.14000000000000001,{"$f":"+SUM(DA43:DD43)","v":0.92799999999999994},0.622,8.6999999999999994E-2,7.9000000000000001E-2,7.0000000000000007E-2,{"$f":"+SUM(DF43:DI43)","v":0.85799999999999987},0.622,8.6999999999999994E-2,7.9000000000000001E-2,7.0000000000000007E-2,{"$f":"+SUM(DK43:DN43)","v":0.85799999999999987},0.622,8.6999999999999994E-2,7.9000000000000001E-2,7.0000000000000007E-2,{"$f":"+SUM(DP43:DS43)","v":0.85799999999999987},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":0},1,1,1,2,2,1,0,0,0,0,0,{"$f":"SUM(EN27:EN46)-SUM(EB47:EM47)","v":0}]
[null,null,null,"Fuel",3.1749999999999998,0.71799999999999997,0.65,0.57899999999999996,{"$f":"+SUM(E48:H48)","v":5.1219999999999999},3.1749999999999998,0.71799999999999997,0.65,0.57899999999999996,{"$f":"+SUM(J48:M48)","v":5.1219999999999999},null,null,null,null,{"$f":"+SUM(O48:R48)","v":0},3.1749999999999998,0.71799999999999997,0.65,0.57899999999999996,{"$f":"+SUM(T48:W48)","v":5.1219999999999999},3.1749999999999998,0.71799999999999997,0.65,0.57899999999999996,{"$f":"+SUM(Y48:AB48)","v":5.1219999999999999},3.1749999999999998,0.71799999999999997,0.65,0.57899999999999996,{"$f":"+SUM(AD48:AG48)","v":5.1219999999999999},3.1749999999999998,0.71799999999999997,0.65,0.57899999999999996,{"$f":"+SUM(AI48:AL48)","v":5.1219999999999999},3.1749999999999998,0.71799999999999997,0.65,0.57899999999999996,{"$f":"+SUM(AN48:AQ48)","v":5.1219999999999999},3.1749999999999998,0.71799999999999997,0.65,0.57899999999999996,{"$f":"+SUM(AS48:AV48)","v":5.1219999999999999},3.6339999999999999,0.71799999999999997,0.65,0.57899999999999996,{"$f":"+SUM(AX48:BA48)","v":5.5810000000000004},3.6339999999999999,0.71799999999999997,0.65,0.57899999999999996,{"$f":"+SUM(BC48:BF48)","v":5.5810000000000004},3.5979999999999999,0.71099999999999997,0.65,0.57299999999999995,{"$f":"+SUM(BH48:BK48)","v":5.532},3.1749999999999998,0.71799999999999997,0.65,0.57899999999999996,{"$f":"+SUM(BM48:BP48)","v":5.1219999999999999},3.1749999999999998,0.71799999999999997,0.65,0.57899999999999996,{"$f":"+SUM(BR48:BU48)","v":5.1219999999999999},3.1749999999999998,0.71799999999999997,0.65,0.57899999999999996,{"$f":"+SUM(BW48:BZ48)","v":5.1219999999999999},4.45,0.71799999999999997,0.65,0.57899999999999996,{"$f":"+SUM(CB48:CE48)","v":6.3970000000000002},4.45,0.71799999999999997,0.65,0.57899999999999996,{"$f":"+SUM(CG48:CJ48)","v":6.3970000000000002},4.45,0.71799999999999997,0.65,0.57899999999999996,{"$f":"+SUM(CL48:CO48)","v":6.3970000000000002},4.45,0.71799999999999997,0.32600000000000001,0.57899999999999996,{"$f":"+SUM(CQ48:CT48)","v":6.0729999999999995},4.45,0.71799999999999997,0.32600000000000001,0.57899999999999996,{"$f":"+SUM(CV48:CY48)","v":6.0729999999999995},4.45,0.71799999999999997,0.32600000000000001,0.57899999999999996,{"$f":"+SUM(DA48:DD48)","v":6.0729999999999995},4.45,0.71799999999999997,0.32600000000000001,0.57899999999999996,{"$f":"+SUM(DF48:DI48)","v":6.0729999999999995},4.45,0.71799999999999997,0.32600000000000001,0.57899999999999996,{"$f":"+SUM(DK48:DN48)","v":6.0729999999999995},4.45,0.71799999999999997,0.32600000000000001,0.57899999999999996,{"$f":"+SUM(DP48:DS48)","v":6.0729999999999995},null,null,null,null,null,null,"Custom Cost/Month",{"$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},16.64,10.79,17.72,16,5.82,0,0,0,0,0,0,{"$f":"SUM(EB48:EM48)-EO48","v":0},{"$f":"SUM(EO27:EO46)","v":66.97}]
[null,null,null,"Lube",0.47599999999999998,0.108,0.1,8.6999999999999994E-2,0.77099999999999991,0.47599999999999998,0.108,0.1,8.6999999999999994E-2,0.77099999999999991,null,null,null,null,0,0.47599999999999998,0.108,0.1,8.6999999999999994E-2,0.77099999999999991,0.47599999999999998,0.108,0.1,8.6999999999999994E-2,0.77099999999999991,0.47599999999999998,0.108,0.1,8.6999999999999994E-2,0.77099999999999991,0.47599999999999998,0.108,0.1,8.6999999999999994E-2,0.77099999999999991,0.47599999999999998,0.108,0.1,8.6999999999999994E-2,0.77099999999999991,0.47599999999999998,0.108,0.1,8.6999999999999994E-2,0.77099999999999991,0.54500000000000004,0.108,0.1,8.6999999999999994E-2,0.84,0.54500000000000004,0.108,0.1,8.6999999999999994E-2,0.84,0.54,0.107,0.1,8.5999999999999993E-2,0.83299999999999996,0.47599999999999998,0.108,0.1,8.6999999999999994E-2,0.77099999999999991,0.47599999999999998,0.108,0.1,8.6999999999999994E-2,0.77099999999999991,0.47599999999999998,0.108,0.1,8.6999999999999994E-2,0.77099999999999991,0.66800000000000004,0.108,0.1,8.6999999999999994E-2,0.96299999999999997,0.66800000000000004,0.108,0.1,8.6999999999999994E-2,0.96299999999999997,0.66800000000000004,0.108,0.1,8.6999999999999994E-2,0.96299999999999997,0.66800000000000004,0.108,4.9000000000000002E-2,8.6999999999999994E-2,0.91200000000000003,0.66800000000000004,0.108,4.9000000000000002E-2,8.6999999999999994E-2,0.91200000000000003,0.66800000000000004,0.108,4.9000000000000002E-2,8.6999999999999994E-2,0.91200000000000003,0.66800000000000004,0.108,4.9000000000000002E-2,8.6999999999999994E-2,0.91200000000000003,0.66800000000000004,0.108,4.9000000000000002E-2,8.6999999999999994E-2,0.91200000000000003,0.66800000000000004,0.108,4.9000000000000002E-2,8.6999999999999994E-2,0.91200000000000003]
[null,null,null,"Repairs",12.433919914529916,3.7381241452991452,2.6732370433305013,4.8881251282051279,{"$f":"+SUM(E50:H50)","v":23.733406231364693},13.54169623931624,3.9840206837606833,2.934749362786746,5.7102640598290595,{"$f":"+SUM(J50:M50)","v":26.170730345692732},0,0,0,0,0,11.144717948717949,3.4557264957264957,2.4262531860662699,4.4276495726495728,21.454347203160289,12.885972136752137,3.8374762820512816,2.7458793542905693,4.9974124786324783,24.466740251726463,15.553577008547007,4.408751068376068,2.8039932030586234,6.981971410256409,29.74829269023811,11.03553858974359,3.4326163247863244,2.4117247238742565,4.3888806410256409,21.268760279429813,13.464698333333333,3.9616664529914529,2.8766355140186914,5.2383414102564094,25.541341710599887,16.02053205128205,4.5081032051282053,2.9492778249787595,6.1325106410256405,29.610423722414652,14.053359743589743,3.4450353418803417,2.4117247238742565,4.3988158547008549,24.308935664045201,17.605198632478633,4.0610185897435889,2.9202209005947322,5.3674991880341878,29.953937310851142,18.300663589743589,4.1703059401709393,1.3139320085470085,5.5488168376068385,29.333718376068376,10.625711025641024,3.3407155982905978,2.3390824129141885,4.2448200427350429,20.550329079580852,11.837807094017094,3.6089663675213672,2.571537807986406,4.6521638034188033,22.670475072943667,14.736405683760683,4.2845608974358971,2.8475785896346641,6.0629641452991452,27.931509316130391,17.329496452991457,3.3581022222222225,2.3245539507221751,4.2572390598290601,27.269391685764916,18.419886153846154,3.4922276068376057,2.4117247238742565,4.4385567094017091,28.762395193959726,25.178315256410261,4.5130708119658118,2.9783347493627863,6.2095085470085465,38.879229364747403,17.344399273504273,3.3581022222222225,1.1475171794871792,4.2572390598290601,26.107257735042733,17.441267606837609,3.3754888461538464,1.1549685897435897,4.2696580769230774,26.241383119658124,22.262330042735041,4.0237615384615388,1.1549685897435897,5.2035681623931627,32.64462833333333,17.329496452991457,3.3581022222222225,1.1475171794871792,4.2572390598290601,26.092354914529917,17.769129658119656,3.4177135042735038,1.1673876068376068,4.3218179487179489,26.676048717948717,21.994079273504276,3.9964397008547006,1.2791587606837609,5.4817541452991447,32.751431880341883,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",16.373232136752137,5.2880174786324776,3.0509770603228548,6.4926621367521369,31.204888812459604,11.673876068376069,3.0054021367521364,1.6417162276975359,3.3183613675213675,19.639355800347111,0,0,0,0,0,39.378219401709401,12.913293974358972,7.5983857264231105,16.052821495726498,75.942720598217988,14.011135085470084,4.64968,2.716822429906542,5.8344542307692304,27.212091746145859,7.6824039743589738,1.8404983333333336,1.9613423959218352,1.8404983333333336,13.324743036947478,43.839130341880342,14.175066111111109,8.1649957519116398,17.418913376068375,83.598105580971463,11.266532307692305,3.6660938461538461,2.106627017841971,4.5254898290598291,21.564743000747953,6.3386663247863249,2.0690082478632479,1.8160577740016992,2.5632851282051283,12.7870174748564,53.131038931623927,13.720530085470084,8.1649957519116398,17.056278076923078,92.072842845928719,12.739427735042735,3.2984909401709404,1.9613423959218352,4.1131784615384612,22.112439532673971,10.638130042735044,2.7545379914529917,1.8206279059829056,3.4400677350427351,18.653363675213676,86.187978632478632,28.009851153846149,16.097536108751061,34.567092179487176,164.86245807456299,22.771509743589739,7.5010863247863249,4.2858963466440105,9.3540036752136739,43.912496090233752,8.0351040598290595,2.2254878632478632,1.8305862361937129,2.6055097863247862,14.696687945595423,105.8472826923077,26.055097863247862,17.87000849617672,32.99236081196581,182.76474986369811,49.231467564102566,12.431436111111111,8.0778249787595584,16.015564444444443,85.756293098417672,10.754868803418804,1.885206794871795,1.4964316057774001,2.4415787606837607,16.578085964751761,104.50106123931623,25.839006965811969,14.957464188034189,32.81849457264957,178.11602696581195,95.989066923076933,24.465463675213677,12.930680598290598,31.710718247863248,165.09592944444444,26.79278747863248,3.8498952991452993,12.930680598290598,4.9477364102564101,48.52109978632479,105.8472826923077,26.055097863247862,15.195909316239316,32.99236081196581,180.09065068376071,74.009890470085466,19.122802521367518,9.8184749145299133,25.006932820512816,127.95810072649572,15.851633418803416,3.1345599145299148,1.9199800427350429,3.6809966666666671,24.587170042735039,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",153.5685977777778,47.544965042735043,28.446728971962614,56.359983376068371,285.92027516854381,110.00020200854699,28.198620213675209,15.734324553950723,29.977023461538465,183.91017023771138,0,0,0,0,0,367.41662072649575,115.50679418803421,70.811724723874264,138.72290474358974,692.458044381994,130.20345901709402,41.424873418803415,25.177824978759556,50.249826965811963,247.05598438046897,74.037212307692315,17.366753504273504,19.075870858113849,16.517292735042734,126.99712940512239,411.04462777777781,127.39924495726494,76.172727272727272,151.15930846153847,765.77590846930843,105.41013329059828,32.873138247863245,19.598895497026337,39.209320769230771,197.09148780471864,59.198970683760678,18.524205897435898,16.969243840271876,22.177880726495726,116.87030114796418,489.21240517094026,122.7247269230769,76.172727272727272,147.39386247863249,835.50372184537696,117.13865303418804,29.462876153846153,18.23322005097706,35.49851846153846,200.3332677005497,97.732696923076915,24.587170042735039,16.830251965811968,29.678967051282054,168.82908598290598,806.67725534188037,251.31122991452986,149.9337298215803,299.50943525641031,1507.431650334401,212.1714556410256,66.983210598290583,39.720815632965163,80.736030128205144,399.61151200048647,77.323284230769218,20.404445085470087,17.782837723024638,23.017406282051279,138.52797332131522,982.59263247863237,231.13529474358975,168.12336448598131,283.25045807692305,1665.1017497851265,453.1699337606837,109.41402440170941,75.301019541206458,136.66631551282052,774.55129321642016,100.22395175213674,17.138243589743588,14.412234494477485,21.681120042735042,153.45554987909284,968.70817136752112,228.89490405982909,138.12430811965811,281.44473299145295,1617.1721165384611,880.80885217948708,214.7099027350427,117.18087769230767,270.03662388888887,1482.7362564957264,259.67419602564104,33.911368076923075,117.18087769230767,42.247012350427347,453.01345414529908,982.59263247863237,231.13529474358975,140.56837068376069,283.25045807692305,1637.546755982906,675.92239196581193,167.13264824786324,88.304179145299145,212.27577538461537,1143.6349947435897,149.60693132478633,28.702832307692304,18.243536111111109,32.478213504273505,229.03151324786322,null,null,null,null,null,null,"Anhy. App.",null,null,null,1,null,null,null,null,null,null,null,null,1,17.72,17.72]
[null,null,null,"Taxes",235.43227465811967,73.982568632478632,43.687085811384875,88.823294059829067,441.92522316181226,168.36213094017097,43.228114700854704,23.942905692438401,46.571314102564102,282.10446543602814,0,0,0,0,0,564.30771773504273,180.07823166666668,108.83271028037383,218.98204461538461,1072.2007042974678,200.26658585470088,64.678241025641015,38.747408666100256,79.419614316239318,383.11184986268142,112.44426457264957,26.569245170940167,28.853525913338995,25.717300598290599,193.58433625521931,630.24524709401715,198.26712410256414,117.0122344944775,238.25884294871793,1183.7834486397767,161.74031102564103,51.198639871794867,30.132030586236191,61.844221324786325,304.91520280845845,90.889818504273521,28.866763333333331,26.064061172472389,34.996790170940166,180.8174331810194,754.86759982905983,191.33234495726495,117.0122344944775,231.17751940170942,1294.3896986825116,180.83330790598291,45.955330854700847,28.01087510620221,56.059443162393158,310.85895702927911,150.92334713675211,38.362343803418803,25.9383591025641,46.876821923076925,262.10087196581196,1237.6171485042737,391.3629694871795,230.43593882752762,472.34986376068366,2331.7659205796645,326.03397196581199,104.4836746153846,61.135768903993203,127.50108089743588,619.15449638262567,117.49880452991451,31.5294005982906,26.921240441801192,36.049922820512819,211.99936839051912,1511.8240783333335,361.41575166666661,257.44435004248089,448.21474594017093,2578.8989259826517,699.32478777777771,171.57617256410256,115.71920135938828,216.74910534188029,1203.3692670431487,154.00077957264958,26.566761367521369,21.865335598980458,33.891497649572649,236.32437418872405,1491.2184451709402,358.08993888888881,212.91659666666663,445.53472205128202,2507.7597027777779,1360.7566705982906,337.03722111111102,181.83428068376068,428.56786089743582,2308.1960332905983,393.63564961538458,53.155876965811949,181.83428068376068,66.983210598290583,695.6090178632478,1511.8240783333335,361.41575166666661,216.54543346153849,448.21474594017093,2538.0000094017096,1045.9718443162392,262.74914465811963,137.39158611111111,337.31043948717951,1783.4230145726494,228.86013081196583,44.373148076923066,27.84095252136752,50.888164444444449,351.96239585470084,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",153.5685977777778,47.544965042735043,28.446728971962614,56.359983376068371,285.92027516854381,110.00020200854699,28.198620213675209,15.734324553950723,29.977023461538465,183.91017023771138,0,0,0,0,0,367.41662072649575,115.50679418803421,70.811724723874264,138.72290474358974,692.458044381994,130.20345901709402,41.424873418803415,25.177824978759556,50.249826965811963,247.05598438046897,74.037212307692315,17.366753504273504,19.075870858113849,16.517292735042734,126.99712940512239,411.04462777777781,127.39924495726494,76.172727272727272,151.15930846153847,765.77590846930843,105.41013329059828,32.873138247863245,19.598895497026337,39.209320769230771,197.09148780471864,59.198970683760678,18.524205897435898,16.969243840271876,22.177880726495726,116.87030114796418,489.21240517094026,122.7247269230769,76.172727272727272,147.39386247863249,835.50372184537696,117.13865303418804,29.462876153846153,18.23322005097706,35.49851846153846,200.3332677005497,97.732696923076915,24.587170042735039,16.830251965811968,29.678967051282054,168.82908598290598,806.67725534188037,251.31122991452986,149.9337298215803,299.50943525641031,1507.431650334401,212.1714556410256,66.983210598290583,39.720815632965163,80.736030128205144,399.61151200048647,77.323284230769218,20.404445085470087,17.782837723024638,23.017406282051279,138.52797332131522,982.59263247863237,231.13529474358975,168.12336448598131,283.25045807692305,1665.1017497851265,453.1699337606837,109.41402440170941,75.301019541206458,136.66631551282052,774.55129321642016,100.22395175213674,17.138243589743588,14.412234494477485,21.681120042735042,153.45554987909284,968.70817136752112,228.89490405982909,138.12430811965811,281.44473299145295,1617.1721165384611,880.80885217948708,214.7099027350427,117.18087769230767,270.01178585470086,1482.7114184615384,259.67419602564104,33.911368076923075,117.18087769230767,42.247012350427347,453.01345414529908,982.59263247863237,231.13529474358975,140.56837068376069,283.25045807692305,1637.546755982906,675.92239196581193,167.13264824786324,88.304179145299145,212.27577538461537,1143.6349947435897,149.60693132478633,28.702832307692304,18.243536111111109,32.478213504273505,229.03151324786322,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$9)+E50","v":26.125169914529916},{"$f":"(SUM(F48:F49)*Parameters!$C$9)+F50","v":6.8356241452991444},{"$f":"(SUM(G48:G49)*Parameters!$C$9)+G50","v":5.4857370433305013},{"$f":"(SUM(H48:H49)*Parameters!$C$9)+H50","v":7.3856251282051275},{"$f":"(SUM(I48:I49)*Parameters!$C$9)+I50","v":45.832156231364692},{"$f":"(SUM(J48:J49)*Parameters!$C$9)+J50","v":27.232946239316242},{"$f":"(SUM(K48:K49)*Parameters!$C$9)+K50","v":7.081520683760683},{"$f":"(SUM(L48:L49)*Parameters!$C$9)+L50","v":5.7472493627867465},{"$f":"(SUM(M48:M49)*Parameters!$C$9)+M50","v":8.20776405982906},{"$f":"(SUM(N48:N49)*Parameters!$C$9)+N50","v":48.269480345692727},{"$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$9)+T50","v":24.835967948717951},{"$f":"(SUM(U48:U49)*Parameters!$C$9)+U50","v":6.553226495726495},{"$f":"(SUM(V48:V49)*Parameters!$C$9)+V50","v":5.2387531860662699},{"$f":"(SUM(W48:W49)*Parameters!$C$9)+W50","v":6.9251495726495724},{"$f":"(SUM(X48:X49)*Parameters!$C$9)+X50","v":43.553097203160291},{"$f":"(SUM(Y48:Y49)*Parameters!$C$9)+Y50","v":26.577222136752138},{"$f":"(SUM(Z48:Z49)*Parameters!$C$9)+Z50","v":6.9349762820512808},{"$f":"(SUM(AA48:AA49)*Parameters!$C$9)+AA50","v":5.5583793542905688},{"$f":"(SUM(AB48:AB49)*Parameters!$C$9)+AB50","v":7.4949124786324779},{"$f":"(SUM(AC48:AC49)*Parameters!$C$9)+AC50","v":46.565490251726459},{"$f":"(SUM(AD48:AD49)*Parameters!$C$9)+AD50","v":29.244827008547006},{"$f":"(SUM(AE48:AE49)*Parameters!$C$9)+AE50","v":7.5062510683760681},{"$f":"(SUM(AF48:AF49)*Parameters!$C$9)+AF50","v":5.6164932030586234},{"$f":"(SUM(AG48:AG49)*Parameters!$C$9)+AG50","v":9.4794714102564086},{"$f":"(SUM(AH48:AH49)*Parameters!$C$9)+AH50","v":51.847042690238112},{"$f":"(SUM(AI48:AI49)*Parameters!$C$9)+AI50","v":24.726788589743592},{"$f":"(SUM(AJ48:AJ49)*Parameters!$C$9)+AJ50","v":6.5301163247863236},{"$f":"(SUM(AK48:AK49)*Parameters!$C$9)+AK50","v":5.2242247238742561},{"$f":"(SUM(AL48:AL49)*Parameters!$C$9)+AL50","v":6.8863806410256405},{"$f":"(SUM(AM48:AM49)*Parameters!$C$9)+AM50","v":43.367510279429808},{"$f":"(SUM(AN48:AN49)*Parameters!$C$9)+AN50","v":27.155948333333335},{"$f":"(SUM(AO48:AO49)*Parameters!$C$9)+AO50","v":7.0591664529914526},{"$f":"(SUM(AP48:AP49)*Parameters!$C$9)+AP50","v":5.689135514018691},{"$f":"(SUM(AQ48:AQ49)*Parameters!$C$9)+AQ50","v":7.735841410256409},{"$f":"(SUM(AR48:AR49)*Parameters!$C$9)+AR50","v":47.64009171059989},{"$f":"(SUM(AS48:AS49)*Parameters!$C$9)+AS50","v":29.71178205128205},{"$f":"(SUM(AT48:AT49)*Parameters!$C$9)+AT50","v":7.6056032051282045},{"$f":"(SUM(AU48:AU49)*Parameters!$C$9)+AU50","v":5.7617778249787595},{"$f":"(SUM(AV48:AV49)*Parameters!$C$9)+AV50","v":8.6300106410256401},{"$f":"(SUM(AW48:AW49)*Parameters!$C$9)+AW50","v":51.709173722414647},{"$f":"(SUM(AX48:AX49)*Parameters!$C$9)+AX50","v":29.724609743589745},{"$f":"(SUM(AY48:AY49)*Parameters!$C$9)+AY50","v":6.5425353418803418},{"$f":"(SUM(AZ48:AZ49)*Parameters!$C$9)+AZ50","v":5.2242247238742561},{"$f":"(SUM(BA48:BA49)*Parameters!$C$9)+BA50","v":6.8963158547008545},{"$f":"(SUM(BB48:BB49)*Parameters!$C$9)+BB50","v":48.3876856640452},{"$f":"(SUM(BC48:BC49)*Parameters!$C$9)+BC50","v":33.276448632478633},{"$f":"(SUM(BD48:BD49)*Parameters!$C$9)+BD50","v":7.1585185897435881},{"$f":"(SUM(BE48:BE49)*Parameters!$C$9)+BE50","v":5.7327209005947317},{"$f":"(SUM(BF48:BF49)*Parameters!$C$9)+BF50","v":7.8649991880341874},{"$f":"(SUM(BG48:BG49)*Parameters!$C$9)+BG50","v":54.032687310851145},{"$f":"(SUM(BH48:BH49)*Parameters!$C$9)+BH50","v":33.818163589743591},{"$f":"(SUM(BI48:BI49)*Parameters!$C$9)+BI50","v":7.2378059401709391},{"$f":"(SUM(BJ48:BJ49)*Parameters!$C$9)+BJ50","v":4.1264320085470088},{"$f":"(SUM(BK48:BK49)*Parameters!$C$9)+BK50","v":8.0200668376068371},{"$f":"(SUM(BL48:BL49)*Parameters!$C$9)+BL50","v":53.202468376068381},{"$f":"(SUM(BM48:BM49)*Parameters!$C$9)+BM50","v":24.316961025641024},{"$f":"(SUM(BN48:BN49)*Parameters!$C$9)+BN50","v":6.4382155982905971},{"$f":"(SUM(BO48:BO49)*Parameters!$C$9)+BO50","v":5.1515824129141885},{"$f":"(SUM(BP48:BP49)*Parameters!$C$9)+BP50","v":6.7423200427350425},{"$f":"(SUM(BQ48:BQ49)*Parameters!$C$9)+BQ50","v":42.649079079580851},{"$f":"(SUM(BR48:BR49)*Parameters!$C$9)+BR50","v":25.529057094017094},{"$f":"(SUM(BS48:BS49)*Parameters!$C$9)+BS50","v":6.7064663675213669},{"$f":"(SUM(BT48:BT49)*Parameters!$C$9)+BT50","v":5.384037807986406},{"$f":"(SUM(BU48:BU49)*Parameters!$C$9)+BU50","v":7.1496638034188029},{"$f":"(SUM(BV48:BV49)*Parameters!$C$9)+BV50","v":44.769225072943669},{"$f":"(SUM(BW48:BW49)*Parameters!$C$9)+BW50","v":28.427655683760683},{"$f":"(SUM(BX48:BX49)*Parameters!$C$9)+BX50","v":7.3820608974358972},{"$f":"(SUM(BY48:BY49)*Parameters!$C$9)+BY50","v":5.6600785896346641},{"$f":"(SUM(BZ48:BZ49)*Parameters!$C$9)+BZ50","v":8.5604641452991448},{"$f":"(SUM(CA48:CA49)*Parameters!$C$9)+CA50","v":50.03025931613039},{"$f":"(SUM(CB48:CB49)*Parameters!$C$9)+CB50","v":36.521996452991459},{"$f":"(SUM(CC48:CC49)*Parameters!$C$9)+CC50","v":6.4556022222222218},{"$f":"(SUM(CD48:CD49)*Parameters!$C$9)+CD50","v":5.1370539507221746},{"$f":"(SUM(CE48:CE49)*Parameters!$C$9)+CE50","v":6.7547390598290598},{"$f":"(SUM(CF48:CF49)*Parameters!$C$9)+CF50","v":54.869391685764917},{"$f":"(SUM(CG48:CG49)*Parameters!$C$9)+CG50","v":37.61238615384616},{"$f":"(SUM(CH48:CH49)*Parameters!$C$9)+CH50","v":6.5897276068376058},{"$f":"(SUM(CI48:CI49)*Parameters!$C$9)+CI50","v":5.2242247238742561},{"$f":"(SUM(CJ48:CJ49)*Parameters!$C$9)+CJ50","v":6.9360567094017087},{"$f":"(SUM(CK48:CK49)*Parameters!$C$9)+CK50","v":56.362395193959728},{"$f":"(SUM(CL48:CL49)*Parameters!$C$9)+CL50","v":44.370815256410268},{"$f":"(SUM(CM48:CM49)*Parameters!$C$9)+CM50","v":7.6105708119658111},{"$f":"(SUM(CN48:CN49)*Parameters!$C$9)+CN50","v":5.7908347493627863},{"$f":"(SUM(CO48:CO49)*Parameters!$C$9)+CO50","v":8.7070085470085452},{"$f":"(SUM(CP48:CP49)*Parameters!$C$9)+CP50","v":66.479229364747397},{"$f":"(SUM(CQ48:CQ49)*Parameters!$C$9)+CQ50","v":36.536899273504275},{"$f":"(SUM(CR48:CR49)*Parameters!$C$9)+CR50","v":6.4556022222222218},{"$f":"(SUM(CS48:CS49)*Parameters!$C$9)+CS50","v":2.5537671794871795},{"$f":"(SUM(CT48:CT49)*Parameters!$C$9)+CT50","v":6.7547390598290598},{"$f":"(SUM(CU48:CU49)*Parameters!$C$9)+CU50","v":52.301007735042731},{"$f":"(SUM(CV48:CV49)*Parameters!$C$9)+CV50","v":36.633767606837608},{"$f":"(SUM(CW48:CW49)*Parameters!$C$9)+CW50","v":6.4729888461538465},{"$f":"(SUM(CX48:CX49)*Parameters!$C$9)+CX50","v":2.5612185897435897},{"$f":"(SUM(CY48:CY49)*Parameters!$C$9)+CY50","v":6.767158076923077},{"$f":"(SUM(CZ48:CZ49)*Parameters!$C$9)+CZ50","v":52.435133119658119},{"$f":"(SUM(DA48:DA49)*Parameters!$C$9)+DA50","v":41.45483004273504},{"$f":"(SUM(DB48:DB49)*Parameters!$C$9)+DB50","v":7.121261538461539},{"$f":"(SUM(DC48:DC49)*Parameters!$C$9)+DC50","v":2.5612185897435897},{"$f":"(SUM(DD48:DD49)*Parameters!$C$9)+DD50","v":7.7010681623931623},{"$f":"(SUM(DE48:DE49)*Parameters!$C$9)+DE50","v":58.838378333333324},{"$f":"(SUM(DF48:DF49)*Parameters!$C$9)+DF50","v":36.521996452991459},{"$f":"(SUM(DG48:DG49)*Parameters!$C$9)+DG50","v":6.4556022222222218},{"$f":"(SUM(DH48:DH49)*Parameters!$C$9)+DH50","v":2.5537671794871795},{"$f":"(SUM(DI48:DI49)*Parameters!$C$9)+DI50","v":6.7547390598290598},{"$f":"(SUM(DJ48:DJ49)*Parameters!$C$9)+DJ50","v":52.286104914529915},{"$f":"(SUM(DK48:DK49)*Parameters!$C$9)+DK50","v":36.961629658119662},{"$f":"(SUM(DL48:DL49)*Parameters!$C$9)+DL50","v":6.515213504273504},{"$f":"(SUM(DM48:DM49)*Parameters!$C$9)+DM50","v":2.5736376068376066},{"$f":"(SUM(DN48:DN49)*Parameters!$C$9)+DN50","v":6.8193179487179485},{"$f":"(SUM(DO48:DO49)*Parameters!$C$9)+DO50","v":52.869798717948711},{"$f":"(SUM(DP48:DP49)*Parameters!$C$9)+DP50","v":41.186579273504279},{"$f":"(SUM(DQ48:DQ49)*Parameters!$C$9)+DQ50","v":7.0939397008547003},{"$f":"(SUM(DR48:DR49)*Parameters!$C$9)+DR50","v":2.6854087606837611},{"$f":"(SUM(DS48:DS49)*Parameters!$C$9)+DS50","v":7.9792541452991443},{"$f":"(SUM(DT48:DT49)*Parameters!$C$9)+DT50","v":58.945181880341877},null,null,null,null,null,null,"Field Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0,15.39]
[null,null,null,"Ttl Fixed Costs",{"$f":"E51+E52*Parameters!$C$13+E53*Parameters!$C$12+E54*Parameters!$C$11","v":33.086218775555558},{"$f":"F51+F52*Parameters!$C$13+F53*Parameters!$C$12+F54*Parameters!$C$11","v":10.47329739645299},{"$f":"G51+G52*Parameters!$C$13+G53*Parameters!$C$12+G54*Parameters!$C$11","v":6.1476170773152079},{"$f":"H51+H52*Parameters!$C$13+H53*Parameters!$C$12+H54*Parameters!$C$11","v":12.650553523012821},{"$f":"I51+I52*Parameters!$C$13+I53*Parameters!$C$12+I54*Parameters!$C$11","v":62.357686772336578},{"$f":"J51+J52*Parameters!$C$13+J53*Parameters!$C$12+J54*Parameters!$C$11","v":23.642516265576923},{"$f":"K51+K52*Parameters!$C$13+K53*Parameters!$C$12+K54*Parameters!$C$11","v":6.0742542737393155},{"$f":"L51+L52*Parameters!$C$13+L53*Parameters!$C$12+L54*Parameters!$C$11","v":3.3523046304163131},{"$f":"M51+M52*Parameters!$C$13+M53*Parameters!$C$12+M54*Parameters!$C$11","v":6.5869262022008552},{"$f":"N51+N52*Parameters!$C$13+N53*Parameters!$C$12+N54*Parameters!$C$11","v":39.656001371933407},{"$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$11","v":79.374750616987185},{"$f":"U51+U52*Parameters!$C$13+U53*Parameters!$C$12+U54*Parameters!$C$11","v":25.513961547606836},{"$f":"V51+V52*Parameters!$C$13+V53*Parameters!$C$12+V54*Parameters!$C$11","v":15.307609090909093},{"$f":"W51+W52*Parameters!$C$13+W53*Parameters!$C$12+W54*Parameters!$C$11","v":31.213233535405983},{"$f":"X51+X52*Parameters!$C$13+X53*Parameters!$C$12+X54*Parameters!$C$11","v":151.40955479090911},{"$f":"Y51+Y52*Parameters!$C$13+Y53*Parameters!$C$12+Y54*Parameters!$C$11","v":28.187824362115386},{"$f":"Z51+Z52*Parameters!$C$13+Z53*Parameters!$C$12+Z54*Parameters!$C$11","v":9.1696880749145286},{"$f":"AA51+AA52*Parameters!$C$13+AA53*Parameters!$C$12+AA54*Parameters!$C$11","v":5.4584231520815631},{"$f":"AB51+AB52*Parameters!$C$13+AB53*Parameters!$C$12+AB54*Parameters!$C$11","v":11.327009195235043},{"$f":"AC51+AC52*Parameters!$C$13+AC53*Parameters!$C$12+AC54*Parameters!$C$11","v":54.142944784346525},{"$f":"AD51+AD52*Parameters!$C$13+AD53*Parameters!$C$12+AD54*Parameters!$C$11","v":15.729325970854703},{"$f":"AE51+AE52*Parameters!$C$13+AE53*Parameters!$C$12+AE54*Parameters!$C$11","v":3.7299822376923082},{"$f":"AF51+AF52*Parameters!$C$13+AF53*Parameters!$C$12+AF54*Parameters!$C$11","v":4.0334715802888699},{"$f":"AG51+AG52*Parameters!$C$13+AG53*Parameters!$C$12+AG54*Parameters!$C$11","v":3.6420382100427351},{"$f":"AH51+AH52*Parameters!$C$13+AH53*Parameters!$C$12+AH54*Parameters!$C$11","v":27.134817998878617},{"$f":"AI51+AI52*Parameters!$C$13+AI53*Parameters!$C$12+AI54*Parameters!$C$11","v":88.574255510042747},{"$f":"AJ51+AJ52*Parameters!$C$13+AJ53*Parameters!$C$12+AJ54*Parameters!$C$11","v":28.06956675564102},{"$f":"AK51+AK52*Parameters!$C$13+AK53*Parameters!$C$12+AK54*Parameters!$C$11","v":16.457268096856414},{"$f":"AL51+AL52*Parameters!$C$13+AL53*Parameters!$C$12+AL54*Parameters!$C$11","v":33.934897146709403},{"$f":"AM51+AM52*Parameters!$C$13+AM53*Parameters!$C$12+AM54*Parameters!$C$11","v":167.03598750924959},{"$f":"AN51+AN52*Parameters!$C$13+AN53*Parameters!$C$12+AN54*Parameters!$C$11","v":22.739782880619657},{"$f":"AO51+AO52*Parameters!$C$13+AO53*Parameters!$C$12+AO54*Parameters!$C$11","v":7.2517186710470085},{"$f":"AP51+AP52*Parameters!$C$13+AP53*Parameters!$C$12+AP54*Parameters!$C$11","v":4.2404440526762954},{"$f":"AQ51+AQ52*Parameters!$C$13+AQ53*Parameters!$C$12+AQ54*Parameters!$C$11","v":8.8100035342307699},{"$f":"AR51+AR52*Parameters!$C$13+AR53*Parameters!$C$12+AR54*Parameters!$C$11","v":43.041949138573735},{"$f":"AS51+AS52*Parameters!$C$13+AS53*Parameters!$C$12+AS54*Parameters!$C$11","v":12.782668268760684},{"$f":"AT51+AT52*Parameters!$C$13+AT53*Parameters!$C$12+AT54*Parameters!$C$11","v":4.0896891326068374},{"$f":"AU51+AU52*Parameters!$C$13+AU53*Parameters!$C$12+AU54*Parameters!$C$11","v":3.6633226847918436},{"$f":"AV51+AV52*Parameters!$C$13+AV53*Parameters!$C$12+AV54*Parameters!$C$11","v":4.9868848778418808},{"$f":"AW51+AW52*Parameters!$C$13+AW53*Parameters!$C$12+AW54*Parameters!$C$11","v":25.522564964001248},{"$f":"AX51+AX52*Parameters!$C$13+AX53*Parameters!$C$12+AX54*Parameters!$C$11","v":106.42107481339744},{"$f":"AY51+AY52*Parameters!$C$13+AY53*Parameters!$C$12+AY54*Parameters!$C$11","v":27.108615502350425},{"$f":"AZ51+AZ52*Parameters!$C$13+AZ53*Parameters!$C$12+AZ54*Parameters!$C$11","v":16.457268096856414},{"$f":"BA51+BA52*Parameters!$C$13+BA53*Parameters!$C$12+BA54*Parameters!$C$11","v":33.149379412692312},{"$f":"BB51+BB52*Parameters!$C$13+BB53*Parameters!$C$12+BB54*Parameters!$C$11","v":183.13633782529661},{"$f":"BC51+BC52*Parameters!$C$13+BC53*Parameters!$C$12+BC54*Parameters!$C$11","v":25.500224872799148},{"$f":"BD51+BD52*Parameters!$C$13+BD53*Parameters!$C$12+BD54*Parameters!$C$11","v":6.512823169102564},{"$f":"BE51+BE52*Parameters!$C$13+BE53*Parameters!$C$12+BE54*Parameters!$C$11","v":3.946257221750213},{"$f":"BF51+BF52*Parameters!$C$13+BF53*Parameters!$C$12+BF54*Parameters!$C$11","v":7.9928843693162381},{"$f":"BG51+BG52*Parameters!$C$13+BG53*Parameters!$C$12+BG54*Parameters!$C$11","v":43.952189632968157},{"$f":"BH51+BH52*Parameters!$C$13+BH53*Parameters!$C$12+BH54*Parameters!$C$11","v":21.285370676410256},{"$f":"BI51+BI52*Parameters!$C$13+BI53*Parameters!$C$12+BI54*Parameters!$C$11","v":5.4370618284829053},{"$f":"BJ51+BJ52*Parameters!$C$13+BJ53*Parameters!$C$12+BJ54*Parameters!$C$11","v":3.6536400558119659},{"$f":"BK51+BK52*Parameters!$C$13+BK53*Parameters!$C$12+BK54*Parameters!$C$11","v":6.6838193735683769},{"$f":"BL51+BL52*Parameters!$C$13+BL53*Parameters!$C$12+BL54*Parameters!$C$11","v":37.059891934273509},{"$f":"BM51+BM52*Parameters!$C$13+BM53*Parameters!$C$12+BM54*Parameters!$C$11","v":173.98847349198718},{"$f":"BN51+BN52*Parameters!$C$13+BN53*Parameters!$C$12+BN54*Parameters!$C$11","v":55.421080845726486},{"$f":"BO51+BO52*Parameters!$C$13+BO53*Parameters!$C$12+BO54*Parameters!$C$11","v":32.420699235344095},{"$f":"BP51+BP52*Parameters!$C$13+BP53*Parameters!$C$12+BP54*Parameters!$C$11","v":67.294723013568387},{"$f":"BQ51+BQ52*Parameters!$C$13+BQ53*Parameters!$C$12+BQ54*Parameters!$C$11","v":329.12497658662613},{"$f":"BR51+BR52*Parameters!$C$13+BR53*Parameters!$C$12+BR54*Parameters!$C$11","v":45.869880565683758},{"$f":"BS51+BS52*Parameters!$C$13+BS53*Parameters!$C$12+BS54*Parameters!$C$11","v":14.808853261880341},{"$f":"BT51+BT52*Parameters!$C$13+BT53*Parameters!$C$12+BT54*Parameters!$C$11","v":8.6111502973661853},{"$f":"BU51+BU52*Parameters!$C$13+BU53*Parameters!$C$12+BU54*Parameters!$C$11","v":18.177833301175212},{"$f":"BV51+BV52*Parameters!$C$13+BV53*Parameters!$C$12+BV54*Parameters!$C$11","v":87.467717426105494},{"$f":"BW51+BW52*Parameters!$C$13+BW53*Parameters!$C$12+BW54*Parameters!$C$11","v":16.439819180705125},{"$f":"BX51+BX52*Parameters!$C$13+BX53*Parameters!$C$12+BX54*Parameters!$C$11","v":4.4485974847222227},{"$f":"BY51+BY52*Parameters!$C$13+BY53*Parameters!$C$12+BY54*Parameters!$C$11","v":3.7624939677145286},{"$f":"BZ51+BZ52*Parameters!$C$13+BZ53*Parameters!$C$12+BZ54*Parameters!$C$11","v":5.1181365019017093},{"$f":"CA51+CA52*Parameters!$C$13+CA53*Parameters!$C$12+CA54*Parameters!$C$11","v":29.769047135043586},{"$f":"CB51+CB52*Parameters!$C$13+CB53*Parameters!$C$12+CB54*Parameters!$C$11","v":212.83793461239318},{"$f":"CC51+CC52*Parameters!$C$13+CC53*Parameters!$C$12+CC54*Parameters!$C$11","v":51.28040543844017},{"$f":"CD51+CD52*Parameters!$C$13+CD53*Parameters!$C$12+CD54*Parameters!$C$11","v":36.163986576040784},{"$f":"CE51+CE52*Parameters!$C$13+CE53*Parameters!$C$12+CE54*Parameters!$C$11","v":63.958426101559823},{"$f":"CF51+CF52*Parameters!$C$13+CF53*Parameters!$C$12+CF54*Parameters!$C$11","v":364.24075272843396},{"$f":"CG51+CG52*Parameters!$C$13+CG53*Parameters!$C$12+CG54*Parameters!$C$11","v":98.596104248504275},{"$f":"CH51+CH52*Parameters!$C$13+CH53*Parameters!$C$12+CH54*Parameters!$C$11","v":24.377409118311967},{"$f":"CI51+CI52*Parameters!$C$13+CI53*Parameters!$C$12+CI54*Parameters!$C$11","v":16.275662319456245},{"$f":"CJ51+CJ52*Parameters!$C$13+CJ53*Parameters!$C$12+CJ54*Parameters!$C$11","v":30.961355998311966},{"$f":"CK51+CK52*Parameters!$C$13+CK53*Parameters!$C$12+CK54*Parameters!$C$11","v":170.21053168458445},{"$f":"CL51+CL52*Parameters!$C$13+CL53*Parameters!$C$12+CL54*Parameters!$C$11","v":21.665816087970086},{"$f":"CM51+CM52*Parameters!$C$13+CM53*Parameters!$C$12+CM54*Parameters!$C$11","v":3.7533001841880345},{"$f":"CN51+CN52*Parameters!$C$13+CN53*Parameters!$C$12+CN54*Parameters!$C$11","v":3.0626288870008498},{"$f":"CO51+CO52*Parameters!$C$13+CO53*Parameters!$C$12+CO54*Parameters!$C$11","v":4.8076784611752137},{"$f":"CP51+CP52*Parameters!$C$13+CP53*Parameters!$C$12+CP54*Parameters!$C$11","v":33.289423620334183},{"$f":"CQ51+CQ52*Parameters!$C$13+CQ53*Parameters!$C$12+CQ54*Parameters!$C$11","v":209.98745971388888},{"$f":"CR51+CR52*Parameters!$C$13+CR53*Parameters!$C$12+CR54*Parameters!$C$11","v":50.821579884294877},{"$f":"CS51+CS52*Parameters!$C$13+CS53*Parameters!$C$12+CS54*Parameters!$C$11","v":30.001252963888888},{"$f":"CT51+CT52*Parameters!$C$13+CT53*Parameters!$C$12+CT54*Parameters!$C$11","v":63.588924327863246},{"$f":"CU51+CU52*Parameters!$C$13+CU53*Parameters!$C$12+CU54*Parameters!$C$11","v":354.39921688993581},{"$f":"CV51+CV52*Parameters!$C$13+CV53*Parameters!$C$12+CV54*Parameters!$C$11","v":191.95226130784189},{"$f":"CW51+CW52*Parameters!$C$13+CW53*Parameters!$C$12+CW54*Parameters!$C$11","v":47.911211792051283},{"$f":"CX51+CX52*Parameters!$C$13+CX53*Parameters!$C$12+CX54*Parameters!$C$11","v":25.705435469358974},{"$f":"CY51+CY52*Parameters!$C$13+CY53*Parameters!$C$12+CY54*Parameters!$C$11","v":61.242709957542736},{"$f":"CZ51+CZ52*Parameters!$C$13+CZ53*Parameters!$C$12+CZ54*Parameters!$C$11","v":326.81161852679486},{"$f":"DA51+DA52*Parameters!$C$13+DA53*Parameters!$C$12+DA54*Parameters!$C$11","v":55.008681303183764},{"$f":"DB51+DB52*Parameters!$C$13+DB53*Parameters!$C$12+DB54*Parameters!$C$11","v":7.5521669839957273},{"$f":"DC51+DC52*Parameters!$C$13+DC53*Parameters!$C$12+DC54*Parameters!$C$11","v":25.705435469358974},{"$f":"DD51+DD52*Parameters!$C$13+DD53*Parameters!$C$12+DD54*Parameters!$C$11","v":9.5676641710042727},{"$f":"DE51+DE52*Parameters!$C$13+DE53*Parameters!$C$12+DE54*Parameters!$C$11","v":97.833947927542738},{"$f":"DF51+DF52*Parameters!$C$13+DF53*Parameters!$C$12+DF54*Parameters!$C$11","v":212.83793461239318},{"$f":"DG51+DG52*Parameters!$C$13+DG53*Parameters!$C$12+DG54*Parameters!$C$11","v":51.28040543844017},{"$f":"DH51+DH52*Parameters!$C$13+DH53*Parameters!$C$12+DH54*Parameters!$C$11","v":30.504506309786326},{"$f":"DI51+DI52*Parameters!$C$13+DI53*Parameters!$C$12+DI54*Parameters!$C$11","v":63.958426101559823},{"$f":"DJ51+DJ52*Parameters!$C$13+DJ53*Parameters!$C$12+DJ54*Parameters!$C$11","v":358.58127246217953},{"$f":"DK51+DK52*Parameters!$C$13+DK53*Parameters!$C$12+DK54*Parameters!$C$11","v":147.66835256205127},{"$f":"DL51+DL52*Parameters!$C$13+DL53*Parameters!$C$12+DL54*Parameters!$C$11","v":37.377196579123925},{"$f":"DM51+DM52*Parameters!$C$13+DM53*Parameters!$C$12+DM54*Parameters!$C$11","v":19.448831525726494},{"$f":"DN51+DN52*Parameters!$C$13+DN53*Parameters!$C$12+DN54*Parameters!$C$11","v":48.227822213846153},{"$f":"DO51+DO52*Parameters!$C$13+DO53*Parameters!$C$12+DO54*Parameters!$C$11","v":252.72220288074783},{"$f":"DP51+DP52*Parameters!$C$13+DP53*Parameters!$C$12+DP54*Parameters!$C$11","v":32.128482805790597},{"$f":"DQ51+DQ52*Parameters!$C$13+DQ53*Parameters!$C$12+DQ54*Parameters!$C$11","v":6.262006216068376},{"$f":"DR51+DR52*Parameters!$C$13+DR53*Parameters!$C$12+DR54*Parameters!$C$11","v":3.9041601943376065},{"$f":"DS51+DS52*Parameters!$C$13+DS53*Parameters!$C$12+DS54*Parameters!$C$11","v":7.2265912737606843},{"$f":"DT51+DT52*Parameters!$C$13+DT53*Parameters!$C$12+DT54*Parameters!$C$11","v":49.521240489957258},null,null,null,null,null,null,"Cultipacker",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Labor Hrs.",0.76600000000000001,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(E57:H57)","v":1.2389999999999999},0.76600000000000001,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(J57:M57)","v":1.2389999999999999},null,null,null,null,{"$f":"+SUM(O57:R57)","v":0},0.76600000000000001,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(T57:W57)","v":1.2389999999999999},0.76600000000000001,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(Y57:AB57)","v":1.2389999999999999},0.76600000000000001,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(AD57:AG57)","v":1.2389999999999999},0.76600000000000001,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(AI57:AL57)","v":1.2389999999999999},0.76600000000000001,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(AN57:AQ57)","v":1.2389999999999999},0.76600000000000001,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(AS57:AV57)","v":1.2389999999999999},0.877,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(AX57:BA57)","v":1.35},0.877,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(BC57:BF57)","v":1.35},0.86799999999999999,0.17199999999999999,0.16,0.13800000000000001,{"$f":"+SUM(BH57:BK57)","v":1.3380000000000001},0.76600000000000001,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(BM57:BP57)","v":1.2389999999999999},0.76600000000000001,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(BR57:BU57)","v":1.2389999999999999},0.76600000000000001,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(BW57:BZ57)","v":1.2389999999999999},1.0740000000000001,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(CB57:CE57)","v":1.5470000000000002},1.0740000000000001,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(CG57:CJ57)","v":1.5470000000000002},1.0740000000000001,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(CL57:CO57)","v":1.5470000000000002},1.0740000000000001,0.17299999999999999,7.9000000000000001E-2,0.14000000000000001,{"$f":"+SUM(CQ57:CT57)","v":1.4660000000000002},1.0740000000000001,0.17299999999999999,7.9000000000000001E-2,0.14000000000000001,{"$f":"+SUM(CV57:CY57)","v":1.4660000000000002},1.0740000000000001,0.17299999999999999,7.9000000000000001E-2,0.14000000000000001,{"$f":"+SUM(DA57:DD57)","v":1.4660000000000002},1.0740000000000001,0.17299999999999999,7.9000000000000001E-2,0.14000000000000001,{"$f":"+SUM(DF57:DI57)","v":1.4660000000000002},1.0740000000000001,0.17299999999999999,7.9000000000000001E-2,0.14000000000000001,{"$f":"+SUM(DK57:DN57)","v":1.4660000000000002},1.0740000000000001,0.17299999999999999,7.9000000000000001E-2,0.14000000000000001,{"$f":"+SUM(DP57:DS57)","v":1.4660000000000002},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,1,null,null,null,null,null,null,null,1,0]
[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,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,"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,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,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,null,1,null,null,null,null,null,null,null,1,16,16]
[null,null,null,"Fuel",4.548,1.21,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(E62:H62)","v":7.8330000000000002},3.8410000000000002,1.21,0.65,0.97499999999999998,{"$f":"+SUM(J62:M62)","v":6.6760000000000002},null,null,null,null,{"$f":"+SUM(O62:R62)","v":0},4.548,1.21,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(T62:W62)","v":7.8330000000000002},4.548,1.21,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(Y62:AB62)","v":7.8330000000000002},3.6269999999999998,0.96399999999999997,0.65,0.97499999999999998,{"$f":"+SUM(AD62:AG62)","v":6.2159999999999993},4.548,1.21,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(AI62:AL62)","v":7.8330000000000002},4.548,1.21,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(AN62:AQ62)","v":7.8330000000000002},3.722,1.21,0.65,0.97499999999999998,{"$f":"+SUM(AS62:AV62)","v":6.5570000000000004},5.0140000000000002,1.21,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(AX62:BA62)","v":8.2989999999999995},5.0140000000000002,1.21,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(BC62:BF62)","v":8.2989999999999995},4.0890000000000004,0.96399999999999997,0.88,0.67800000000000005,{"$f":"+SUM(BH62:BK62)","v":6.6110000000000007},4.548,1.21,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(BM62:BP62)","v":7.8330000000000002},4.548,1.21,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(BR62:BU62)","v":7.8330000000000002},3.8410000000000002,1.21,0.65,0.97499999999999998,{"$f":"+SUM(BW62:BZ62)","v":6.6760000000000002},5.734,1.21,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(CB62:CE62)","v":9.0190000000000001},5.734,1.21,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(CG62:CJ62)","v":9.0190000000000001},4.9459999999999997,1.21,0.65,0.97499999999999998,{"$f":"+SUM(CL62:CO62)","v":7.7809999999999997},5.734,1.21,0.55000000000000004,0.97499999999999998,{"$f":"+SUM(CQ62:CT62)","v":8.4689999999999994},5.734,1.21,0.55000000000000004,0.97499999999999998,{"$f":"+SUM(CV62:CY62)","v":8.4689999999999994},5.734,1.21,0.55000000000000004,0.97499999999999998,{"$f":"+SUM(DA62:DD62)","v":8.4689999999999994},5.734,1.21,0.55000000000000004,0.97499999999999998,{"$f":"+SUM(DF62:DI62)","v":8.4689999999999994},5.734,1.21,0.55000000000000004,0.97499999999999998,{"$f":"+SUM(DK62:DN62)","v":8.4689999999999994},5.0270000000000001,1.21,0.32600000000000001,0.97499999999999998,{"$f":"+SUM(DP62:DS62)","v":7.5379999999999994},null,null,null,null,null,null,"Cultivator",null,null,null,null,null,1,1,null,null,null,null,null,2,0]
[null,null,null,"Lube",0.68200000000000005,0.18099999999999999,0.17,0.14599999999999999,1.1789999999999998,0.57599999999999996,0.18099999999999999,0.1,0.14599999999999999,1.0029999999999999,null,null,null,null,0,0.68200000000000005,0.18099999999999999,0.17,0.14599999999999999,1.1789999999999998,0.68200000000000005,0.18099999999999999,0.17,0.14599999999999999,1.1789999999999998,0.54400000000000004,0.14499999999999999,0.1,0.14599999999999999,0.93500000000000005,0.68200000000000005,0.18099999999999999,0.17,0.14599999999999999,1.1789999999999998,0.68200000000000005,0.18099999999999999,0.17,0.14599999999999999,1.1789999999999998,0.55800000000000005,0.18099999999999999,0.1,0.14599999999999999,0.9850000000000001,0.752,0.18099999999999999,0.17,0.14599999999999999,1.2489999999999999,0.752,0.18099999999999999,0.17,0.14599999999999999,1.2489999999999999,0.61299999999999999,0.14499999999999999,0.13,0.10199999999999999,0.99,0.68200000000000005,0.18099999999999999,0.17,0.14599999999999999,1.1789999999999998,0.68200000000000005,0.18099999999999999,0.17,0.14599999999999999,1.1789999999999998,0.57599999999999996,0.18099999999999999,0.1,0.14599999999999999,1.0029999999999999,0.86,0.18099999999999999,0.17,0.14599999999999999,1.3569999999999998,0.86,0.18099999999999999,0.17,0.14599999999999999,1.3569999999999998,0.74199999999999999,0.18099999999999999,0.1,0.14599999999999999,1.169,0.86,0.18099999999999999,8.2000000000000003E-2,0.14599999999999999,1.2689999999999999,0.86,0.18099999999999999,8.2000000000000003E-2,0.14599999999999999,1.2689999999999999,0.86,0.18099999999999999,8.2000000000000003E-2,0.14599999999999999,1.2689999999999999,0.86,0.18099999999999999,8.2000000000000003E-2,0.14599999999999999,1.2689999999999999,0.86,0.18099999999999999,8.2000000000000003E-2,0.14599999999999999,1.2689999999999999,0.754,0.18099999999999999,4.9000000000000002E-2,0.14599999999999999,1.1300000000000001,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",10.665451880341879,3.6462234188034182,2.6005947323704333,4.8136110256410252,21.725881057156755,12.319664957264957,4.1255974786324785,2.716822429906542,5.8245190170940173,24.986603882897995,0,0,0,0,0,9.1925564529914521,3.2662014957264951,2.2519116397621071,4.2646904700854709,18.975360058565528,11.259080897435897,3.8027030341880339,2.7022939677145286,4.9676068376068372,22.731684736945297,14.227225982905981,4.0982756410256407,3.2253186066270181,6.8577812393162398,28.408601469874878,9.055947264957263,3.2289444444444446,2.2228547153780798,4.2249496153846158,18.732696040164402,11.880031752136754,3.9591826495726496,2.8766355140186914,5.2383414102564094,23.954191325984507,15.523771367521366,5.1166350427350435,2.9783347493627863,7.7320800427350429,31.35082120235424,11.142342136752138,3.2413634615384619,2.2228547153780798,4.2348848290598298,20.84144514272851,14.858112051282051,4.0759214102564103,2.934749362786746,5.3799182051282051,27.248701029453414,18.683169316239315,4.254755256410256,3.2689039932030584,5.6804584188034175,31.887286984656047,8.5865084188034189,3.107238076923077,2.1211554800339845,4.053567179487179,17.868469155247659,10.009727777777778,3.4798085897435902,2.4553101104502972,4.5478440598290595,20.492690537800723,13.030032735042738,4.3292693589743596,2.8475785896346641,6.0977373931623928,26.304618076814155,13.439860299145298,3.1196570940170942,2.0920985556499576,4.063502393162393,22.715118341974744,14.455735897435897,3.3034585470085474,2.2373831775700936,4.2845608974358971,24.281138519450437,21.971725042735041,4.6919046581196575,2.8185216652506373,6.512532564102564,35.994683930207898,13.457246923076925,3.1221408974358971,1.0307784188034186,4.0659861965811963,21.676152435897436,13.581437094017092,3.1494627350427353,1.0431974358974359,4.0883404273504267,21.86243769230769,18.924098247863242,4.110694658119658,1.0431974358974359,5.273114658119658,29.351104999999997,13.439860299145298,3.1196570940170942,1.0307784188034186,4.063502393162393,21.653798205128204,13.901847735042734,3.2090740170940171,1.0630678632478632,4.1554031196581196,22.329392735042731,18.83468132478632,4.0287291452991454,1.2344502991452992,5.5065921794871793,29.604452948717942,null,null,null,null,null,null,"Sprayer",null,null,null,null,1,null,null,null,null,null,null,null,1,5.82,5.82]
[null,null,null,"Depreciation",30.421624273504271,9.0137226068376055,6.1455395072217511,9.4955804700854696,55.076466857649095,14.974850811965812,4.9725744444444437,2.2809685641461344,4.9030279487179484,27.13142176927434,0,0,0,0,0,71.759564572649566,21.422804487179487,15.196771452846221,22.908118931623932,131.2872594442992,25.163412435897438,7.5557299999999996,2.4117247238742565,8.1741970512820501,43.305064211053747,11.942126837606835,4.5205222222222217,1.1041631265930332,3.7455755555555559,21.312387741977645,81.339594358974352,24.115247393162392,16.141121495327102,25.431663205128206,147.02762645259205,20.739758547008545,6.167283888888889,4.1987255734919291,6.5423382051282042,37.648106214517568,8.1021667521367515,2.6005421794871793,1.6562446898895495,2.5434147008547008,14.902368322368181,93.830641752136742,23.280689444444437,16.431690739167376,24.758552478632478,158.30157441438104,22.3790688034188,5.5537844444444442,3.9081563296516566,5.9313225641025635,37.772332141617461,12.863617905982906,3.8573467094017091,1.9177570093457945,4.0659861965811963,22.704707821311608,158.86158286324789,47.214619188034192,32.122429906542052,50.043671282051285,288.24230323987541,41.283296623931619,12.349470598290601,8.3538657604078157,13.261026452991453,75.247659435621486,12.483595982905982,4.2224658119658125,1.8305862361937129,4.2150144017094018,22.751662432774907,203.26205277777777,44.005545170940174,37.744944774851319,47.458031923076923,332.47057464664618,91.89327508547008,19.949909059829061,16.112064570943076,22.073560982905981,150.02880969914821,15.556060811965811,3.3655536324786324,1.8887000849617672,3.4500029487179482,24.260317478124158,199.645635,43.24301752136752,31.549271025641023,46.842048675213682,321.27997222222223,177.47520568376069,38.566015683760682,23.93889735042735,43.074118888888876,283.05423760683755,26.919461452991452,5.8518408547008551,23.93889735042735,6.5622086324786322,63.272408290598293,203.26205277777777,44.005545170940174,32.510502948717949,47.458031923076923,327.23613282051281,135.01707004273501,29.383394444444445,17.344399273504273,33.275514401709401,215.02037816239311,23.124209829059826,5.5165273931623933,2.5334794871794872,5.6034605128205124,36.777677222222223,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,"Insurance",295.381353974359,86.02653141025641,60.42387425658454,87.37026905982907,529.20202870102901,147.09828987179486,48.501229358974356,22.286661002548854,46.335352777777778,264.2215330110958,0,0,0,0,0,693.5847180769232,203.35395350427351,149.23636363636362,209.51626978632476,1255.691305003885,242.31737773504273,71.426734914529931,52.01189464740866,74.427169444444445,440.18317674142577,113.96931987179487,41.747767863247859,10.38785046728972,36.181564401709402,202.28650260404186,789.54149555555546,230.05235645299143,161.54197111299914,233.88486512820515,1415.0206882497512,200.94466418803418,58.707177606837611,41.159133389974507,60.028561025641025,360.83953621048732,79.499096025641009,25.434147008547008,15.806966864910791,24.1226988034188,144.86290870251761,896.27797987179474,221.42113957264954,161.54197111299914,226.93021555555558,1506.171306112999,213.48290384615387,52.760952222222215,38.413254035683941,54.27607230769231,358.93318241175234,121.59956397435897,35.965473504273504,18.625488530161427,36.149274957264957,212.33980096605885,1539.6526118376066,449.61809487179488,315.35480033984709,459.31983102564095,2763.9453380748901,398.49148529914532,117.05420371794871,81.795242141036525,121.08541666666666,718.42634782479718,122.07645423076922,41.027464871794869,17.782837723024638,39.639018760683761,220.52577558627249,1931.107482051282,416.47918965811971,373.35242141036537,432.61397666666664,3153.5530697864338,864.99695961538453,187.02791363247866,158.21495327102804,199.21345320512822,1409.4532797240192,146.27118333333334,32.418602222222219,18.55284621920136,32.093223974358978,229.33585574911589,1893.7461110256411,408.59808141025633,309.44713273504271,426.26289132478632,3038.0542164957269,1664.836304145299,360.31294294871793,230.85710876068379,387.35162696581193,2643.3579828205129,252.16069068376069,54.596482948717956,230.85710876068379,58.918300897435898,596.53258329059838,1931.107482051282,416.47918965811971,319.36744358974363,432.61397666666664,3099.5680919658121,1259.9639278632478,273.08425068376067,166.03977474358976,297.65900170940165,1996.7469550000001,222.61584901709404,53.319807991452983,24.589653846153844,52.318835213675214,352.84414606837606,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",447.48450773504265,131.09762824786324,91.151571792693289,134.85065521367522,804.5843629892745,221.97006012820512,73.356650170940171,33.662446898895496,70.852976324786326,399.84213352282711,0,0,0,0,0,1052.3850247435896,310.46052452991455,225.22022090059474,324.05438064102566,1912.1201508151248,368.13443991452988,109.2053849145299,78.569923534409511,115.30312230769228,671.21287067116168,173.67747025641029,64.345411367521365,16.199235344095158,54.906958376068374,309.12907534409516,1196.2394673504273,350.6285934188034,243.71495327102804,361.04318115384621,2151.6261951941046,304.6409731196581,89.541113247863251,62.138232795242146,92.742735854700854,549.06305501746442,120.00744598290598,38.436857905982905,24.044604927782498,36.842256111111105,219.33116492778251,1365.4336724358975,337.8196191880341,243.71495327102804,350.72049414529914,2297.6887390402585,325.37824786324785,80.534842051282041,57.968564146134234,83.927717521367512,547.80937158203164,185.92262111111111,55.247239444444446,28.185216652506369,56.484173547008545,325.83925075507045,2333.9580423504276,685.69367461538457,475.96694987255734,709.54315504273495,4205.1618218811045,604.90548461538458,178.79907290598288,123.57909940526763,187.39054893162393,1094.674205858259,184.49691794871794,62.137310128205115,26.921240441801192,60.716574572649563,334.2720430913738,2947.4177459401703,636.50691551282057,562.0480883602379,669.90413628205124,4815.8768860952805,1324.4583674358973,286.7724913247863,238.7752761257434,309.58125811965817,2159.5873930060852,224.05397119658119,49.246370384615389,28.025403568394221,49.345722521367527,350.67146767095829,2891.9643508119657,624.8082014102564,467.19845547008549,660.47810230769221,4644.4491099999996,2552.2123325641023,553.14550517094028,350.55407931623932,602.72470521367529,4058.6366222649576,386.75799794871784,83.85568722222223,350.55407931623932,91.72437645299145,912.89214094017086,2947.4177459401703,636.50691551282057,481.92244213675218,669.90413628205124,4735.7512398717945,1935.049278076923,420.00619051282058,252.7667387179487,464.03905752136745,3071.8612648290596,338.23938196581196,80.90989636752137,37.259535085470084,80.331170170940169,536.73998358974359,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",295.381353974359,86.02653141025641,60.42387425658454,87.37026905982907,529.20202870102901,147.09828987179486,48.501229358974356,22.286661002548854,46.335352777777778,264.2215330110958,0,0,0,0,0,693.5847180769232,203.35395350427351,149.23636363636362,209.51626978632476,1255.691305003885,242.31737773504273,71.426734914529931,52.01189464740866,74.427169444444445,440.18317674142577,113.96931987179487,41.747767863247859,10.67841971112999,36.181564401709402,202.57707184788211,789.54149555555546,230.05235645299143,161.54197111299914,233.88486512820515,1415.0206882497512,200.94466418803418,58.707177606837611,41.159133389974507,60.028561025641025,360.83953621048732,79.499096025641009,25.434147008547008,15.806966864910791,24.1226988034188,144.86290870251761,896.27797987179474,221.42113957264954,161.54197111299914,226.93021555555558,1506.171306112999,213.48290384615387,52.760952222222215,38.413254035683941,54.27607230769231,358.93318241175234,121.59956397435897,35.965473504273504,18.625488530161427,36.149274957264957,212.33980096605885,1539.6526118376066,449.61809487179488,315.35480033984709,459.31983102564095,2763.9453380748901,398.49148529914532,117.05420371794871,81.795242141036525,121.08541666666666,718.42634782479718,122.07645423076922,41.027464871794869,17.782837723024638,39.639018760683761,220.52577558627249,1931.107482051282,416.47918965811971,373.35242141036537,432.61397666666664,3153.5530697864338,864.99695961538453,187.02791363247866,158.21495327102804,199.21345320512822,1409.4532797240192,146.27118333333334,32.418602222222219,18.55284621920136,32.093223974358978,229.33585574911589,1893.7461110256411,408.59808141025633,309.44713273504271,426.26289132478632,3038.0542164957269,1664.836304145299,360.31294294871793,230.85710876068379,387.35162696581193,2643.3579828205129,252.16069068376069,54.596482948717956,230.85710876068379,58.918300897435898,596.53258329059838,1931.107482051282,416.47918965811971,319.36744358974363,432.61397666666664,3099.5680919658121,1259.9639278632478,273.08425068376067,166.03977474358976,297.65900170940165,1996.7469550000001,222.61584901709404,53.319807991452983,24.589653846153844,52.318835213675214,352.84414606837606,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$9)+E64","v":30.277951880341881},{"$f":"(SUM(F62:F63)*Parameters!$C$9)+F64","v":8.8624734188034182},{"$f":"(SUM(G62:G63)*Parameters!$C$9)+G64","v":7.363094732370433},{"$f":"(SUM(H62:H63)*Parameters!$C$9)+H64","v":9.0173610256410264},{"$f":"(SUM(I62:I63)*Parameters!$C$9)+I64","v":55.520881057156757},{"$f":"(SUM(J62:J63)*Parameters!$C$9)+J64","v":28.883414957264954},{"$f":"(SUM(K62:K63)*Parameters!$C$9)+K64","v":9.341847478632479},{"$f":"(SUM(L62:L63)*Parameters!$C$9)+L64","v":5.529322429906542},{"$f":"(SUM(M62:M63)*Parameters!$C$9)+M64","v":10.028269017094019},{"$f":"(SUM(N62:N63)*Parameters!$C$9)+N64","v":53.782853882897996},{"$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$9)+T64","v":28.805056452991451},{"$f":"(SUM(U62:U63)*Parameters!$C$9)+U64","v":8.4824514957264956},{"$f":"(SUM(V62:V63)*Parameters!$C$9)+V64","v":7.0144116397621072},{"$f":"(SUM(W62:W63)*Parameters!$C$9)+W64","v":8.4684404700854721},{"$f":"(SUM(X62:X63)*Parameters!$C$9)+X64","v":52.770360058565529},{"$f":"(SUM(Y62:Y63)*Parameters!$C$9)+Y64","v":30.871580897435898},{"$f":"(SUM(Z62:Z63)*Parameters!$C$9)+Z64","v":9.0189530341880335},{"$f":"(SUM(AA62:AA63)*Parameters!$C$9)+AA64","v":7.4647939677145292},{"$f":"(SUM(AB62:AB63)*Parameters!$C$9)+AB64","v":9.1713568376068366},{"$f":"(SUM(AC62:AC63)*Parameters!$C$9)+AC64","v":56.526684736945299},{"$f":"(SUM(AD62:AD63)*Parameters!$C$9)+AD64","v":29.868475982905977},{"$f":"(SUM(AE62:AE63)*Parameters!$C$9)+AE64","v":8.2570256410256402},{"$f":"(SUM(AF62:AF63)*Parameters!$C$9)+AF64","v":6.0378186066270185},{"$f":"(SUM(AG62:AG63)*Parameters!$C$9)+AG64","v":11.06153123931624},{"$f":"(SUM(AH62:AH63)*Parameters!$C$9)+AH64","v":55.224851469874878},{"$f":"(SUM(AI62:AI63)*Parameters!$C$9)+AI64","v":28.668447264957265},{"$f":"(SUM(AJ62:AJ63)*Parameters!$C$9)+AJ64","v":8.4451944444444447},{"$f":"(SUM(AK62:AK63)*Parameters!$C$9)+AK64","v":6.9853547153780795},{"$f":"(SUM(AL62:AL63)*Parameters!$C$9)+AL64","v":8.4286996153846161},{"$f":"(SUM(AM62:AM63)*Parameters!$C$9)+AM64","v":52.5276960401644},{"$f":"(SUM(AN62:AN63)*Parameters!$C$9)+AN64","v":31.492531752136756},{"$f":"(SUM(AO62:AO63)*Parameters!$C$9)+AO64","v":9.1754326495726506},{"$f":"(SUM(AP62:AP63)*Parameters!$C$9)+AP64","v":7.6391355140186921},{"$f":"(SUM(AQ62:AQ63)*Parameters!$C$9)+AQ64","v":9.4420914102564097},{"$f":"(SUM(AR62:AR63)*Parameters!$C$9)+AR64","v":57.749191325984512},{"$f":"(SUM(AS62:AS63)*Parameters!$C$9)+AS64","v":31.573771367521367},{"$f":"(SUM(AT62:AT63)*Parameters!$C$9)+AT64","v":10.332885042735043},{"$f":"(SUM(AU62:AU63)*Parameters!$C$9)+AU64","v":5.7908347493627863},{"$f":"(SUM(AV62:AV63)*Parameters!$C$9)+AV64","v":11.935830042735043},{"$f":"(SUM(AW62:AW63)*Parameters!$C$9)+AW64","v":59.633321202354239},{"$f":"(SUM(AX62:AX63)*Parameters!$C$9)+AX64","v":32.764842136752137},{"$f":"(SUM(AY62:AY63)*Parameters!$C$9)+AY64","v":8.4576134615384628},{"$f":"(SUM(AZ62:AZ63)*Parameters!$C$9)+AZ64","v":6.9853547153780795},{"$f":"(SUM(BA62:BA63)*Parameters!$C$9)+BA64","v":8.4386348290598292},{"$f":"(SUM(BB62:BB63)*Parameters!$C$9)+BB64","v":56.64644514272851},{"$f":"(SUM(BC62:BC63)*Parameters!$C$9)+BC64","v":36.480612051282051},{"$f":"(SUM(BD62:BD63)*Parameters!$C$9)+BD64","v":9.2921714102564117},{"$f":"(SUM(BE62:BE63)*Parameters!$C$9)+BE64","v":7.6972493627867458},{"$f":"(SUM(BF62:BF63)*Parameters!$C$9)+BF64","v":9.5836682051282054},{"$f":"(SUM(BG62:BG63)*Parameters!$C$9)+BG64","v":63.053701029453414},{"$f":"(SUM(BH62:BH63)*Parameters!$C$9)+BH64","v":36.315669316239315},{"$f":"(SUM(BI62:BI63)*Parameters!$C$9)+BI64","v":8.4135052564102555},{"$f":"(SUM(BJ62:BJ63)*Parameters!$C$9)+BJ64","v":7.0564039932030589},{"$f":"(SUM(BK62:BK63)*Parameters!$C$9)+BK64","v":8.6054584188034173},{"$f":"(SUM(BL62:BL63)*Parameters!$C$9)+BL64","v":60.391036984656054},{"$f":"(SUM(BM62:BM63)*Parameters!$C$9)+BM64","v":28.19900841880342},{"$f":"(SUM(BN62:BN63)*Parameters!$C$9)+BN64","v":8.323488076923077},{"$f":"(SUM(BO62:BO63)*Parameters!$C$9)+BO64","v":6.8836554800339851},{"$f":"(SUM(BP62:BP63)*Parameters!$C$9)+BP64","v":8.2573171794871794},{"$f":"(SUM(BQ62:BQ63)*Parameters!$C$9)+BQ64","v":51.663469155247661},{"$f":"(SUM(BR62:BR63)*Parameters!$C$9)+BR64","v":29.62222777777778},{"$f":"(SUM(BS62:BS63)*Parameters!$C$9)+BS64","v":8.6960585897435898},{"$f":"(SUM(BT62:BT63)*Parameters!$C$9)+BT64","v":7.2178101104502979},{"$f":"(SUM(BU62:BU63)*Parameters!$C$9)+BU64","v":8.7515940598290598},{"$f":"(SUM(BV62:BV63)*Parameters!$C$9)+BV64","v":54.287690537800728},{"$f":"(SUM(BW62:BW63)*Parameters!$C$9)+BW64","v":29.593782735042737},{"$f":"(SUM(BX62:BX63)*Parameters!$C$9)+BX64","v":9.5455193589743601},{"$f":"(SUM(BY62:BY63)*Parameters!$C$9)+BY64","v":5.6600785896346641},{"$f":"(SUM(BZ62:BZ63)*Parameters!$C$9)+BZ64","v":10.301487393162393},{"$f":"(SUM(CA62:CA63)*Parameters!$C$9)+CA64","v":55.100868076814152},{"$f":"(SUM(CB62:CB63)*Parameters!$C$9)+CB64","v":38.167360299145301},{"$f":"(SUM(CC62:CC63)*Parameters!$C$9)+CC64","v":8.3359070940170952},{"$f":"(SUM(CD62:CD63)*Parameters!$C$9)+CD64","v":6.8545985556499573},{"$f":"(SUM(CE62:CE63)*Parameters!$C$9)+CE64","v":8.2672523931623942},{"$f":"(SUM(CF62:CF63)*Parameters!$C$9)+CF64","v":61.625118341974741},{"$f":"(SUM(CG62:CG63)*Parameters!$C$9)+CG64","v":39.1832358974359},{"$f":"(SUM(CH62:CH63)*Parameters!$C$9)+CH64","v":8.5197085470085483},{"$f":"(SUM(CI62:CI63)*Parameters!$C$9)+CI64","v":6.9998831775700943},{"$f":"(SUM(CJ62:CJ63)*Parameters!$C$9)+CJ64","v":8.4883108974358983},{"$f":"(SUM(CK62:CK63)*Parameters!$C$9)+CK64","v":63.191138519450433},{"$f":"(SUM(CL62:CL63)*Parameters!$C$9)+CL64","v":43.301725042735043},{"$f":"(SUM(CM62:CM63)*Parameters!$C$9)+CM64","v":9.908154658119658},{"$f":"(SUM(CN62:CN63)*Parameters!$C$9)+CN64","v":5.6310216652506373},{"$f":"(SUM(CO62:CO63)*Parameters!$C$9)+CO64","v":10.716282564102563},{"$f":"(SUM(CP62:CP63)*Parameters!$C$9)+CP64","v":69.557183930207898},{"$f":"(SUM(CQ62:CQ63)*Parameters!$C$9)+CQ64","v":38.184746923076929},{"$f":"(SUM(CR62:CR63)*Parameters!$C$9)+CR64","v":8.3383908974358967},{"$f":"(SUM(CS62:CS63)*Parameters!$C$9)+CS64","v":3.4007784188034185},{"$f":"(SUM(CT62:CT63)*Parameters!$C$9)+CT64","v":8.2697361965811957},{"$f":"(SUM(CU62:CU63)*Parameters!$C$9)+CU64","v":58.193652435897434},{"$f":"(SUM(CV62:CV63)*Parameters!$C$9)+CV64","v":38.308937094017097},{"$f":"(SUM(CW62:CW63)*Parameters!$C$9)+CW64","v":8.3657127350427363},{"$f":"(SUM(CX62:CX63)*Parameters!$C$9)+CX64","v":3.4131974358974357},{"$f":"(SUM(CY62:CY63)*Parameters!$C$9)+CY64","v":8.292090427350427},{"$f":"(SUM(CZ62:CZ63)*Parameters!$C$9)+CZ64","v":58.379937692307692},{"$f":"(SUM(DA62:DA63)*Parameters!$C$9)+DA64","v":43.651598247863248},{"$f":"(SUM(DB62:DB63)*Parameters!$C$9)+DB64","v":9.3269446581196576},{"$f":"(SUM(DC62:DC63)*Parameters!$C$9)+DC64","v":3.4131974358974357},{"$f":"(SUM(DD62:DD63)*Parameters!$C$9)+DD64","v":9.4768646581196592},{"$f":"(SUM(DE62:DE63)*Parameters!$C$9)+DE64","v":65.868605000000002},{"$f":"(SUM(DF62:DF63)*Parameters!$C$9)+DF64","v":38.167360299145301},{"$f":"(SUM(DG62:DG63)*Parameters!$C$9)+DG64","v":8.3359070940170952},{"$f":"(SUM(DH62:DH63)*Parameters!$C$9)+DH64","v":3.4007784188034185},{"$f":"(SUM(DI62:DI63)*Parameters!$C$9)+DI64","v":8.2672523931623942},{"$f":"(SUM(DJ62:DJ63)*Parameters!$C$9)+DJ64","v":58.171298205128203},{"$f":"(SUM(DK62:DK63)*Parameters!$C$9)+DK64","v":38.629347735042735},{"$f":"(SUM(DL62:DL63)*Parameters!$C$9)+DL64","v":8.4253240170940167},{"$f":"(SUM(DM62:DM63)*Parameters!$C$9)+DM64","v":3.4330678632478633},{"$f":"(SUM(DN62:DN63)*Parameters!$C$9)+DN64","v":8.3591531196581208},{"$f":"(SUM(DO62:DO63)*Parameters!$C$9)+DO64","v":58.846892735042729},{"$f":"(SUM(DP62:DP63)*Parameters!$C$9)+DP64","v":40.513431324786325},{"$f":"(SUM(DQ62:DQ63)*Parameters!$C$9)+DQ64","v":9.2449791452991459},{"$f":"(SUM(DR62:DR63)*Parameters!$C$9)+DR64","v":2.6407002991452995},{"$f":"(SUM(DS62:DS63)*Parameters!$C$9)+DS64","v":9.7103421794871796},{"$f":"(SUM(DT62:DT63)*Parameters!$C$9)+DT64","v":62.109452948717937},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Ttl Fixed Costs",{"$f":"E65+E66*Parameters!$C$13+E67*Parameters!$C$12+E68*Parameters!$C$11","v":62.514625947457262},{"$f":"F65+F66*Parameters!$C$13+F67*Parameters!$C$12+F68*Parameters!$C$11","v":18.368179576175212},{"$f":"G65+G66*Parameters!$C$13+G67*Parameters!$C$12+G68*Parameters!$C$11","v":12.706687468139339},{"$f":"H65+H66*Parameters!$C$13+H67*Parameters!$C$12+H68*Parameters!$C$11","v":19.01320717931624},{"$f":"I65+I66*Parameters!$C$13+I67*Parameters!$C$12+I68*Parameters!$C$11","v":112.60270017108806},{"$f":"J65+J66*Parameters!$C$13+J67*Parameters!$C$12+J68*Parameters!$C$11","v":30.948241516260683},{"$f":"K65+K66*Parameters!$C$13+K67*Parameters!$C$12+K68*Parameters!$C$11","v":10.241005891217949},{"$f":"L65+L66*Parameters!$C$13+L67*Parameters!$C$12+L68*Parameters!$C$11","v":4.7013958368734068},{"$f":"M65+M66*Parameters!$C$13+M67*Parameters!$C$12+M68*Parameters!$C$11","v":9.943913196688035},{"$f":"N65+N66*Parameters!$C$13+N67*Parameters!$C$12+N68*Parameters!$C$11","v":55.834556441040071},{"$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$11","v":147.1335859602778},{"$f":"U65+U66*Parameters!$C$13+U67*Parameters!$C$12+U68*Parameters!$C$11","v":43.541004385128204},{"$f":"V65+V66*Parameters!$C$13+V67*Parameters!$C$12+V68*Parameters!$C$11","v":31.402573661852166},{"$f":"W65+W66*Parameters!$C$13+W67*Parameters!$C$12+W68*Parameters!$C$11","v":45.738433963055556},{"$f":"X65+X66*Parameters!$C$13+X67*Parameters!$C$12+X68*Parameters!$C$11","v":267.81559797031372},{"$f":"Y65+Y66*Parameters!$C$13+Y67*Parameters!$C$12+Y68*Parameters!$C$11","v":51.501431653269236},{"$f":"Z65+Z66*Parameters!$C$13+Z67*Parameters!$C$12+Z68*Parameters!$C$11","v":15.326183563653849},{"$f":"AA65+AA66*Parameters!$C$13+AA67*Parameters!$C$12+AA68*Parameters!$C$11","v":8.0605361087510623},{"$f":"AB65+AB66*Parameters!$C$13+AB67*Parameters!$C$12+AB68*Parameters!$C$11","v":16.286168617414528},{"$f":"AC65+AC66*Parameters!$C$13+AC67*Parameters!$C$12+AC68*Parameters!$C$11","v":91.174319943088676},{"$f":"AD65+AD66*Parameters!$C$13+AD67*Parameters!$C$12+AD68*Parameters!$C$11","v":24.335032948183759},{"$f":"AE65+AE66*Parameters!$C$13+AE67*Parameters!$C$12+AE68*Parameters!$C$11","v":9.0673926311111099},{"$f":"AF65+AF66*Parameters!$C$13+AF67*Parameters!$C$12+AF68*Parameters!$C$11","v":2.2621178844519969},{"$f":"AG65+AG66*Parameters!$C$13+AG67*Parameters!$C$12+AG68*Parameters!$C$11","v":7.6776214108760694},{"$f":"AH65+AH66*Parameters!$C$13+AH67*Parameters!$C$12+AH68*Parameters!$C$11","v":43.342164874622931},{"$f":"AI65+AI66*Parameters!$C$13+AI67*Parameters!$C$12+AI68*Parameters!$C$11","v":167.12411886692308},{"$f":"AJ65+AJ66*Parameters!$C$13+AJ67*Parameters!$C$12+AJ68*Parameters!$C$11","v":49.131428655705129},{"$f":"AK65+AK66*Parameters!$C$13+AK67*Parameters!$C$12+AK68*Parameters!$C$11","v":33.682445327102805},{"$f":"AL65+AL66*Parameters!$C$13+AL67*Parameters!$C$12+AL68*Parameters!$C$11","v":50.910329906153848},{"$f":"AM65+AM66*Parameters!$C$13+AM67*Parameters!$C$12+AM68*Parameters!$C$11","v":300.84832275588485},{"$f":"AN65+AN66*Parameters!$C$13+AN67*Parameters!$C$12+AN68*Parameters!$C$11","v":42.57449437978633},{"$f":"AO65+AO66*Parameters!$C$13+AO67*Parameters!$C$12+AO68*Parameters!$C$11","v":12.551816127606838},{"$f":"AP65+AP66*Parameters!$C$13+AP67*Parameters!$C$12+AP68*Parameters!$C$11","v":8.668486873406966},{"$f":"AQ65+AQ66*Parameters!$C$13+AQ67*Parameters!$C$12+AQ68*Parameters!$C$11","v":13.082436019572649},{"$f":"AR65+AR66*Parameters!$C$13+AR67*Parameters!$C$12+AR68*Parameters!$C$11","v":76.877233400372774},{"$f":"AS65+AS66*Parameters!$C$13+AS67*Parameters!$C$12+AS68*Parameters!$C$11","v":16.735406690363245},{"$f":"AT65+AT66*Parameters!$C$13+AT67*Parameters!$C$12+AT68*Parameters!$C$11","v":5.3630035038461541},{"$f":"AU65+AU66*Parameters!$C$13+AU67*Parameters!$C$12+AU68*Parameters!$C$11","v":3.3746421410365337},{"$f":"AV65+AV66*Parameters!$C$13+AV67*Parameters!$C$12+AV68*Parameters!$C$11","v":5.1673096000854697},{"$f":"AW65+AW66*Parameters!$C$13+AW67*Parameters!$C$12+AW68*Parameters!$C$11","v":30.640361935331402},{"$f":"AX65+AX66*Parameters!$C$13+AX67*Parameters!$C$12+AX68*Parameters!$C$11","v":191.28696959450852},{"$f":"AY65+AY66*Parameters!$C$13+AY67*Parameters!$C$12+AY68*Parameters!$C$11","v":47.361762186367514},{"$f":"AZ65+AZ66*Parameters!$C$13+AZ67*Parameters!$C$12+AZ68*Parameters!$C$11","v":33.973014570943079},{"$f":"BA65+BA66*Parameters!$C$13+BA67*Parameters!$C$12+BA68*Parameters!$C$11","v":49.48373257452991},{"$f":"BB65+BB66*Parameters!$C$13+BB67*Parameters!$C$12+BB68*Parameters!$C$11","v":322.10547892634906},{"$f":"BC65+BC66*Parameters!$C$13+BC67*Parameters!$C$12+BC68*Parameters!$C$11","v":45.593502791666666},{"$f":"BD65+BD66*Parameters!$C$13+BD67*Parameters!$C$12+BD68*Parameters!$C$11","v":11.292281897735041},{"$f":"BE65+BE66*Parameters!$C$13+BE67*Parameters!$C$12+BE68*Parameters!$C$11","v":8.0794812234494486},{"$f":"BF65+BF66*Parameters!$C$13+BF67*Parameters!$C$12+BF68*Parameters!$C$11","v":11.845412500085471},{"$f":"BG65+BG66*Parameters!$C$13+BG67*Parameters!$C$12+BG68*Parameters!$C$11","v":76.810678412936625},{"$f":"BH65+BH66*Parameters!$C$13+BH67*Parameters!$C$12+BH68*Parameters!$C$11","v":26.092403348696578},{"$f":"BI65+BI66*Parameters!$C$13+BI67*Parameters!$C$12+BI68*Parameters!$C$11","v":7.7725908764957268},{"$f":"BJ65+BJ66*Parameters!$C$13+BJ67*Parameters!$C$12+BJ68*Parameters!$C$11","v":3.9410923534409514},{"$f":"BK65+BK66*Parameters!$C$13+BK67*Parameters!$C$12+BK68*Parameters!$C$11","v":8.010785140555555},{"$f":"BL65+BL66*Parameters!$C$13+BL67*Parameters!$C$12+BL68*Parameters!$C$11","v":45.816871719188818},{"$f":"BM65+BM66*Parameters!$C$13+BM67*Parameters!$C$12+BM68*Parameters!$C$11","v":326.15868249356839},{"$f":"BN65+BN66*Parameters!$C$13+BN67*Parameters!$C$12+BN68*Parameters!$C$11","v":96.110847804700867},{"$f":"BO65+BO66*Parameters!$C$13+BO67*Parameters!$C$12+BO68*Parameters!$C$11","v":66.367773237043323},{"$f":"BP65+BP66*Parameters!$C$13+BP67*Parameters!$C$12+BP68*Parameters!$C$11","v":100.08550703337608},{"$f":"BQ65+BQ66*Parameters!$C$13+BQ67*Parameters!$C$12+BQ68*Parameters!$C$11","v":588.72281056868871},{"$f":"BR65+BR66*Parameters!$C$13+BR67*Parameters!$C$12+BR68*Parameters!$C$11","v":84.591305345555554},{"$f":"BS65+BS66*Parameters!$C$13+BS67*Parameters!$C$12+BS68*Parameters!$C$11","v":25.082029374978635},{"$f":"BT65+BT66*Parameters!$C$13+BT67*Parameters!$C$12+BT68*Parameters!$C$11","v":17.237511894647408},{"$f":"BU65+BU66*Parameters!$C$13+BU67*Parameters!$C$12+BU68*Parameters!$C$11","v":26.456418400641027},{"$f":"BV65+BV66*Parameters!$C$13+BV67*Parameters!$C$12+BV68*Parameters!$C$11","v":153.36726501582262},{"$f":"BW65+BW66*Parameters!$C$13+BW67*Parameters!$C$12+BW68*Parameters!$C$11","v":25.742713632970084},{"$f":"BX65+BX66*Parameters!$C$13+BX67*Parameters!$C$12+BX68*Parameters!$C$11","v":8.6799068787606846},{"$f":"BY65+BY66*Parameters!$C$13+BY67*Parameters!$C$12+BY68*Parameters!$C$11","v":3.7624939677145286},{"$f":"BZ65+BZ66*Parameters!$C$13+BZ67*Parameters!$C$12+BZ68*Parameters!$C$11","v":8.5284284015598288},{"$f":"CA65+CA66*Parameters!$C$13+CA67*Parameters!$C$12+CA68*Parameters!$C$11","v":46.713542881005125},{"$f":"CB65+CB66*Parameters!$C$13+CB67*Parameters!$C$12+CB68*Parameters!$C$11","v":413.29477980897434},{"$f":"CC65+CC66*Parameters!$C$13+CC67*Parameters!$C$12+CC68*Parameters!$C$11","v":89.311418559102577},{"$f":"CD65+CD66*Parameters!$C$13+CD67*Parameters!$C$12+CD68*Parameters!$C$11","v":78.27387706032286},{"$f":"CE65+CE66*Parameters!$C$13+CE67*Parameters!$C$12+CE68*Parameters!$C$11","v":94.606480104230769},{"$f":"CF65+CF66*Parameters!$C$13+CF67*Parameters!$C$12+CF68*Parameters!$C$11","v":675.48655553263052},{"$f":"CG65+CG66*Parameters!$C$13+CG67*Parameters!$C$12+CG68*Parameters!$C$11","v":186.01507448386752},{"$f":"CH65+CH66*Parameters!$C$13+CH67*Parameters!$C$12+CH68*Parameters!$C$11","v":40.304743897713678},{"$f":"CI65+CI66*Parameters!$C$13+CI67*Parameters!$C$12+CI68*Parameters!$C$11","v":33.292915463041631},{"$f":"CJ65+CJ66*Parameters!$C$13+CJ67*Parameters!$C$12+CJ68*Parameters!$C$11","v":43.795831438782052},{"$f":"CK65+CK66*Parameters!$C$13+CK67*Parameters!$C$12+CK68*Parameters!$C$11","v":303.40856528340487},{"$f":"CL65+CL66*Parameters!$C$13+CL67*Parameters!$C$12+CL68*Parameters!$C$11","v":31.472956165598291},{"$f":"CM65+CM66*Parameters!$C$13+CM67*Parameters!$C$12+CM68*Parameters!$C$11","v":6.889156644102564},{"$f":"CN65+CN66*Parameters!$C$13+CN67*Parameters!$C$12+CN68*Parameters!$C$11","v":3.9036452421410366},{"$f":"CO65+CO66*Parameters!$C$13+CO67*Parameters!$C$12+CO68*Parameters!$C$11","v":6.9441766155341877},{"$f":"CP65+CP66*Parameters!$C$13+CP67*Parameters!$C$12+CP68*Parameters!$C$11","v":49.209934667376075},{"$f":"CQ65+CQ66*Parameters!$C$13+CQ67*Parameters!$C$12+CQ68*Parameters!$C$11","v":405.63053988901709},{"$f":"CR65+CR66*Parameters!$C$13+CR67*Parameters!$C$12+CR68*Parameters!$C$11","v":87.695020147329046},{"$f":"CS65+CS66*Parameters!$C$13+CS67*Parameters!$C$12+CS68*Parameters!$C$11","v":65.154562491068376},{"$f":"CT65+CT66*Parameters!$C$13+CT67*Parameters!$C$12+CT68*Parameters!$C$11","v":93.302410037158126},{"$f":"CU65+CU66*Parameters!$C$13+CU67*Parameters!$C$12+CU68*Parameters!$C$11","v":651.78253256457265},{"$f":"CV65+CV66*Parameters!$C$13+CV67*Parameters!$C$12+CV68*Parameters!$C$11","v":358.65952344698718},{"$f":"CW65+CW66*Parameters!$C$13+CW67*Parameters!$C$12+CW68*Parameters!$C$11","v":77.786730901175218},{"$f":"CX65+CX66*Parameters!$C$13+CX67*Parameters!$C$12+CX68*Parameters!$C$11","v":49.029577812713676},{"$f":"CY65+CY66*Parameters!$C$13+CY67*Parameters!$C$12+CY68*Parameters!$C$11","v":85.318743062329048},{"$f":"CZ65+CZ66*Parameters!$C$13+CZ67*Parameters!$C$12+CZ68*Parameters!$C$11","v":570.79457522320513},{"$f":"DA65+DA66*Parameters!$C$13+DA67*Parameters!$C$12+DA68*Parameters!$C$11","v":54.364066011410259},{"$f":"DB65+DB66*Parameters!$C$13+DB67*Parameters!$C$12+DB68*Parameters!$C$11","v":11.795168882628207},{"$f":"DC65+DC66*Parameters!$C$13+DC67*Parameters!$C$12+DC68*Parameters!$C$11","v":49.029577812713676},{"$f":"DD65+DD66*Parameters!$C$13+DD67*Parameters!$C$12+DD68*Parameters!$C$11","v":12.988313530918804},{"$f":"DE65+DE66*Parameters!$C$13+DE67*Parameters!$C$12+DE68*Parameters!$C$11","v":128.17712623767096},{"$f":"DF65+DF66*Parameters!$C$13+DF67*Parameters!$C$12+DF68*Parameters!$C$11","v":413.29477980897434},{"$f":"DG65+DG66*Parameters!$C$13+DG67*Parameters!$C$12+DG68*Parameters!$C$11","v":89.311418559102577},{"$f":"DH65+DH66*Parameters!$C$13+DH67*Parameters!$C$12+DH68*Parameters!$C$11","v":67.190583345726509},{"$f":"DI65+DI66*Parameters!$C$13+DI67*Parameters!$C$12+DI68*Parameters!$C$11","v":94.606480104230769},{"$f":"DJ65+DJ66*Parameters!$C$13+DJ67*Parameters!$C$12+DJ68*Parameters!$C$11","v":664.40326181803425},{"$f":"DK65+DK66*Parameters!$C$13+DK67*Parameters!$C$12+DK68*Parameters!$C$11","v":272.17419007871791},{"$f":"DL65+DL66*Parameters!$C$13+DL67*Parameters!$C$12+DL68*Parameters!$C$11","v":59.11683378850428},{"$f":"DM65+DM66*Parameters!$C$13+DM67*Parameters!$C$12+DM68*Parameters!$C$11","v":35.396785599209402},{"$f":"DN65+DN66*Parameters!$C$13+DN67*Parameters!$C$12+DN68*Parameters!$C$11","v":65.747021636752137},{"$f":"DO65+DO66*Parameters!$C$13+DO67*Parameters!$C$12+DO68*Parameters!$C$11","v":432.4348311031838},{"$f":"DP65+DP66*Parameters!$C$13+DP67*Parameters!$C$12+DP68*Parameters!$C$11","v":47.321185531816241},{"$f":"DQ65+DQ66*Parameters!$C$13+DQ67*Parameters!$C$12+DQ68*Parameters!$C$11","v":11.311028404038462},{"$f":"DR65+DR66*Parameters!$C$13+DR67*Parameters!$C$12+DR68*Parameters!$C$11","v":5.2052074726495725},{"$f":"DS65+DS66*Parameters!$C$13+DS67*Parameters!$C$12+DS68*Parameters!$C$11","v":11.298583307008547},{"$f":"DT65+DT66*Parameters!$C$13+DT67*Parameters!$C$12+DT68*Parameters!$C$11","v":75.136004715512826},null,null,null,null,null,null,"Operations/Month",{"$f":"SUM(EB50:EB69)","v":0},1,1,1,3,1,1,0,0,0,0,0,{"$f":"SUM(EN50:EN69)-SUM(EB70:EM70)","v":0}]
[null,null,null,"Labor Hrs.",0.65100000000000002,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(E71:H71)","v":1.1240000000000001},0.65100000000000002,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(J71:M71)","v":1.1240000000000001},null,null,null,null,{"$f":"+SUM(O71:R71)","v":0},0.65100000000000002,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(T71:W71)","v":1.1240000000000001},0.65100000000000002,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(Y71:AB71)","v":1.1240000000000001},0.70899999999999996,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(AD71:AG71)","v":1.1819999999999999},0.65100000000000002,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(AI71:AL71)","v":1.1240000000000001},0.65100000000000002,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(AN71:AQ71)","v":1.1240000000000001},0.65100000000000002,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(AS71:AV71)","v":1.1240000000000001},0.71799999999999997,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(AX71:BA71)","v":1.1909999999999998},0.71799999999999997,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(BC71:BF71)","v":1.1909999999999998},0.79700000000000004,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(BH71:BK71)","v":1.27},0.65100000000000002,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(BM71:BP71)","v":1.1240000000000001},0.65100000000000002,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(BR71:BU71)","v":1.1240000000000001},0.65100000000000002,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(BW71:BZ71)","v":1.1240000000000001},0.82099999999999995,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(CB71:CE71)","v":1.294},0.82099999999999995,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(CG71:CJ71)","v":1.294},0.871,0.17299999999999999,0.16,0.14000000000000001,{"$f":"+SUM(CL71:CO71)","v":1.3439999999999999},0.82099999999999995,0.17299999999999999,7.9000000000000001E-2,0.14000000000000001,{"$f":"+SUM(CQ71:CT71)","v":1.2130000000000001},0.82099999999999995,0.17299999999999999,7.9000000000000001E-2,0.14000000000000001,{"$f":"+SUM(CV71:CY71)","v":1.2130000000000001},0.82099999999999995,0.17299999999999999,7.9000000000000001E-2,0.14000000000000001,{"$f":"+SUM(DA71:DD71)","v":1.2130000000000001},0.82099999999999995,0.17299999999999999,7.9000000000000001E-2,0.14000000000000001,{"$f":"+SUM(DF71:DI71)","v":1.2130000000000001},0.82099999999999995,0.17299999999999999,7.9000000000000001E-2,0.14000000000000001,{"$f":"+SUM(DK71:DN71)","v":1.2130000000000001},0.82099999999999995,0.17299999999999999,7.9000000000000001E-2,0.14000000000000001,{"$f":"+SUM(DP71:DS71)","v":1.2130000000000001},null,null,null,null,null,null,"Custom Cost/Month",{"$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},16.64,10.79,17.72,21.82,0,0,0,0,0,0,0,{"$f":"SUM(EB71:EM71)-EO71","v":0},{"$f":"SUM(EO50:EO69)","v":66.97}]
[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,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,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,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,0.5,null,null,null,null,null,null,null,null,null,null,0.5,8.32,16.64]
[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,null,1,null,null,null,null,null,null,null,null,1,17.72,17.72]
[null,null,null,"Fuel",4.234,1.0209999999999999,0.65,0.82199999999999995,{"$f":"+SUM(E76:H76)","v":6.7270000000000003},4.3310000000000004,0.92900000000000005,0.98,0.57899999999999996,{"$f":"+SUM(J76:M76)","v":6.819},6.45,1.68,1.1000000000000001,0.82,{"$f":"+SUM(O76:R76)","v":10.050000000000001},4.234,1.0209999999999999,0.65,0.82199999999999995,{"$f":"+SUM(T76:W76)","v":6.7270000000000003},4.234,1.0209999999999999,0.65,0.82199999999999995,{"$f":"+SUM(Y76:AB76)","v":6.7270000000000003},4.234,1.0209999999999999,0.65,0.82199999999999995,{"$f":"+SUM(AD76:AG76)","v":6.7270000000000003},4.234,1.0209999999999999,0.65,0.57899999999999996,{"$f":"+SUM(AI76:AL76)","v":6.484},4.234,1.0209999999999999,0.65,0.57899999999999996,{"$f":"+SUM(AN76:AQ76)","v":6.484},4.234,1.0209999999999999,0.65,0.82199999999999995,{"$f":"+SUM(AS76:AV76)","v":6.7270000000000003},4.7709999999999999,1.0209999999999999,0.65,0.57899999999999996,{"$f":"+SUM(AX76:BA76)","v":7.0209999999999999},4.7709999999999999,1.0209999999999999,0.65,0.57899999999999996,{"$f":"+SUM(BC76:BF76)","v":7.0209999999999999},4.7709999999999999,1.0209999999999999,0.65,0.82199999999999995,{"$f":"+SUM(BH76:BK76)","v":7.2640000000000002},4.234,1.0209999999999999,0.65,0.82199999999999995,{"$f":"+SUM(BM76:BP76)","v":6.7270000000000003},4.234,1.0209999999999999,0.65,0.82199999999999995,{"$f":"+SUM(BR76:BU76)","v":6.7270000000000003},4.234,1.0209999999999999,0.65,0.82199999999999995,{"$f":"+SUM(BW76:BZ76)","v":6.7270000000000003},5.4169999999999998,1.0209999999999999,0.65,0.57899999999999996,{"$f":"+SUM(CB76:CE76)","v":7.6669999999999998},5.4169999999999998,1.0209999999999999,0.65,0.57899999999999996,{"$f":"+SUM(CG76:CJ76)","v":7.6669999999999998},5.4169999999999998,1.0209999999999999,0.65,0.82199999999999995,{"$f":"+SUM(CL76:CO76)","v":7.91},5.4169999999999998,1.0209999999999999,0.32600000000000001,0.82199999999999995,{"$f":"+SUM(CQ76:CT76)","v":7.5859999999999994},5.4169999999999998,1.0209999999999999,0.32600000000000001,0.82199999999999995,{"$f":"+SUM(CV76:CY76)","v":7.5859999999999994},5.4169999999999998,1.0209999999999999,0.32600000000000001,0.57899999999999996,{"$f":"+SUM(DA76:DD76)","v":7.3429999999999991},5.4169999999999998,1.0209999999999999,0.32600000000000001,0.82199999999999995,{"$f":"+SUM(DF76:DI76)","v":7.5859999999999994},5.4169999999999998,1.0209999999999999,0.32600000000000001,0.82199999999999995,{"$f":"+SUM(DK76:DN76)","v":7.5859999999999994},5.4169999999999998,1.0209999999999999,0.32600000000000001,0.82199999999999995,{"$f":"+SUM(DP76:DS76)","v":7.5859999999999994},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",0.63500000000000001,0.153,0.1,0.123,1.0110000000000001,0.65,0.13900000000000001,0.15,8.6999999999999994E-2,1.026,0.97,0.25,0.17,0.12,1.5099999999999998,0.63500000000000001,0.153,0.1,0.123,1.0110000000000001,0.63500000000000001,0.153,0.1,0.123,1.0110000000000001,0.63500000000000001,0.153,0.1,0.123,1.0110000000000001,0.63500000000000001,0.153,0.1,8.6999999999999994E-2,0.97499999999999998,0.63500000000000001,0.153,0.1,8.6999999999999994E-2,0.97499999999999998,0.63500000000000001,0.153,0.1,0.123,1.0110000000000001,0.71599999999999997,0.153,0.1,8.6999999999999994E-2,1.056,0.71599999999999997,0.153,0.1,8.6999999999999994E-2,1.056,0.71599999999999997,0.153,0.1,0.123,1.0920000000000001,0.63500000000000001,0.153,0.1,0.123,1.0110000000000001,0.63500000000000001,0.153,0.1,0.123,1.0110000000000001,0.63500000000000001,0.153,0.1,0.123,1.0110000000000001,0.81299999999999994,0.153,0.1,8.6999999999999994E-2,1.153,0.81299999999999994,0.153,0.1,8.6999999999999994E-2,1.153,0.81299999999999994,0.153,0.1,0.123,1.1890000000000001,0.81299999999999994,0.153,4.9000000000000002E-2,0.123,1.1379999999999999,0.81299999999999994,0.153,4.9000000000000002E-2,0.123,1.1379999999999999,0.81299999999999994,0.153,4.9000000000000002E-2,8.6999999999999994E-2,1.1019999999999999,0.81299999999999994,0.153,4.9000000000000002E-2,0.123,1.1379999999999999,0.81299999999999994,0.153,4.9000000000000002E-2,0.123,1.1379999999999999,0.81299999999999994,0.153,4.9000000000000002E-2,0.123,1.1379999999999999,null,null,null,null,null,null,"M.B. Plow",null,0.5,null,null,null,null,null,null,null,null,null,null,0.5,10.9,21.8]
[null,null,null,"Repairs",7.7122096153846149,2.0665244444444442,2.4553101104502972,5.9064845299145299,{"$f":"+SUM(E78:H78)","v":18.140528700193887},9.055947264957263,2.247842094017094,3.8936278674596432,6.6466579487179498,{"$f":"+SUM(J78:M78)","v":21.84407517515195},14.261999230769229,3.9169579914529908,1.1500009829059827,9.9252784615384613,29.254236666666664,7.2303517521367526,1.9895265384615386,2.3245539507221751,5.6084281196581198,17.152860360978586,7.8662054273504278,2.0739758547008544,2.5570093457943925,5.9412577777777775,18.438448405623454,10.953573076923078,2.5185766666666667,3.0073916737468136,7.6054060683760678,24.084947485712625,7.2030299145299139,1.9845589316239316,2.3245539507221751,4.3292693589743596,15.84141215585038,8.1270047863247861,2.1012976923076923,2.5570093457943925,5.004863888888889,17.790175713315762,11.231759059829059,2.5359632905982901,2.8185216652506373,7.9009786752136755,24.487222690891659,9.1751698290598291,1.9870427350427349,2.3245539507221751,4.3292693589743596,17.816035873799098,10.424522948717948,2.1236519230769231,2.571537807986406,5.0744103846153843,20.19412306439666,14.661891581196581,2.6551858547008544,3.0219201359388275,8.2089702991452995,28.547967870981562,7.0415826923076912,1.9646885042735045,2.2809685641461344,5.5065921794871793,16.79383194021451,7.4836997008547019,2.0267835897435895,2.3826677994902292,5.7475211111111113,17.640672201199632,9.4930966666666645,2.3347752136752136,2.8330501274426507,6.820524188034188,21.481446195818716,11.544718290598288,1.9646885042735045,2.2809685641461344,4.2125305982905985,20.002905957308528,11.889966965811967,1.9895265384615384,2.3390824129141885,4.3491397863247858,20.567715703512476,16.629063888888886,2.4291597435897438,2.7604078164825827,7.0092932478632486,28.827924696824461,11.544718290598288,1.9671723076923078,1.1326143589743589,5.5090759829059834,20.153580940170936,11.567072521367521,1.9671723076923078,1.1400657692307692,5.5090759829059834,20.183386581196583,13.417506068376069,2.0963300854700853,1.1400657692307692,4.9676068376068372,21.62150876068376,11.542234487179487,1.9671723076923078,1.1301305555555554,5.5090759829059834,20.14861333333333,11.681327478632479,1.9820751282051283,1.1475171794871792,5.5388816239316236,20.349801410256411,14.838241623931625,2.2652287179487178,1.2344502991452992,6.4355346581196589,24.773455299145297,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",55.321753547008548,16.472584273504271,5.3755310110450303,25.632851282051284,102.80272011360913,21.499802393162394,6.619336111111112,4.7217502124044177,10.300332777777777,43.141221494455699,10.039533418803419,2.680023888888889,6.2045409401709408,3.1444951282051283,22.068593376068378,134.74881927350427,41.663318547008551,15.690739167374682,64.837204444444438,256.94008143233191,48.737190683760687,15.397097393162394,5.0559048428207305,23.961251581196581,93.1514445009404,10.918799829059829,3.4052944871794866,1.394732370433305,5.6158795299145297,21.334706216587151,159.43285764957261,49.810193760683752,14.325063721325403,23.139112649572649,246.70722778115439,41.452195256410256,13.06480598290598,3.5594732370433309,5.8642598717948724,63.940734348154436,10.779706837606836,3.3109099572649576,2.1647408666100256,5.1514082905982903,21.406765952080111,182.7334175213675,46.40986688034188,14.325063721325403,23.139112649572649,266.6074607726074,44.067640256410257,11.251629487179487,3.3415463041631264,5.4792703418803423,64.140086389633211,11.192018205128205,2.7247323504273502,1.4964316057774001,4.4484919230769231,19.861674084409877,292.30143773504273,88.53517286324788,32.892438402718774,137.78154324786325,551.51059224887263,78.341643632478622,24.423239017094012,7.8744265080713678,38.009643717948713,148.6489528755927,16.437811025641025,5.0744103846153843,1.8596431605777399,8.5939598290598305,31.965824399893979,393.29536854700848,86.068756068376075,33.444519966015292,45.818721666666661,558.62736624806644,191.38698863247862,43.034378034188038,12.523534409515717,19.967295683760682,266.91219675994307,19.239541282051281,4.1380164957264958,2.0194562446898896,7.4216046153846156,32.818618637852282,369.19254017094011,78.644667649572639,43.359756282051286,129.80853427350428,621.00549837606832,352.3722234188034,78.644667649572639,20.690082478632476,129.80853427350428,581.51550782051277,58.319704273504279,13.241156025641027,20.690082478632476,5.8245190170940173,98.075461794871799,373.06478970085476,78.644667649572639,49.281143632478638,129.80853427350428,630.7991352564103,230.74782141025636,50.227472735042738,13.988780854700853,93.622002264957246,388.58607726495723,28.869247136752129,6.3336987179487183,2.5334794871794872,11.507461239316237,49.24388658119657,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",544.83718273504269,157.63210017094016,52.520390824129137,226.96250499999996,981.95217873011188,211.39402517094018,63.346922393162394,46.41843670348343,91.210229145299138,412.36961341288514,97.948787820512834,25.56082098290598,61.032017606837613,28.355099829059828,212.89672623931625,1324.5974604273504,398.71751141025635,154.37943925233645,574.08148418803421,2451.7758952779773,478.56682371794875,147.35163782051279,49.411299915038228,212.16152042735044,887.49128188085012,106.60235893162393,32.264606410256405,13.729396771452844,49.226499957264956,201.82286207059815,1575.3051261111109,480.85440666666676,139.6911639762107,210.21918615384612,2406.0698829078347,409.42022034188034,126.12505380341881,34.621325403568392,53.026719188034178,623.19331873690157,105.99134329059829,31.673461196581197,21.153440951571792,45.605114572649569,204.42336001140083,1776.9278686324781,445.74087773504272,139.6911639762107,210.21918615384612,2572.5790964975777,428.3840594444444,108.05786773504272,32.601869158878507,49.626392307692313,618.67018864605791,108.10009239316241,25.863844999999998,14.296006796941375,39.050357350427348,187.31030154053116,2876.296518846154,847.27502222222233,323.31639762107051,1219.9225329487181,5266.810471638164,769.77290414529898,233.73086931623931,76.855564995751905,336.53052521367522,1416.8898636709653,160.11838739316238,47.855440470085462,18.116992353440953,74.981057606837595,301.07187782352639,3801.3841345726501,821.79119914529917,328.95344095157179,415.6918239743589,5367.8205986438797,1846.3650770085467,410.89559957264959,121.13831775700933,177.45285145299147,2555.8518457911969,182.68622525641027,38.603272735042736,19.787765505522515,64.164093717948717,305.24135721492422,3552.4995805982908,745.13605803418795,431.40188059829057,1137.6117714529914,5866.6492906837611,3378.8295617521367,745.13605803418795,197.31334358974357,1137.6117714529914,5458.8907348290595,562.23870948717956,126.42807782051283,197.31334358974357,51.315378632478627,937.29550952991463,3592.4912994444444,745.13605803418795,492.53325034188026,1137.6117714529914,5967.7723792735032,2174.8803685897433,465.09964158119658,131.38326564102562,804.51386256410251,3575.8771383760677,273.06438025641023,58.935687521367534,24.589653846153844,99.265203632478645,455.85492525641024,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",821.44843427350429,239.99253773504273,79.427102803738322,355.12924521367523,1495.9973200259606,318.89303713675218,96.44608675213675,70.041716227697535,142.71686064102565,628.09770075761207,148.15142252136752,38.965908034188033,92.054722307692302,44.075091666666673,323.24714452991452,1998.3440405982903,607.03658794871797,232.86219201359387,898.26999021367533,3736.5128107742776,722.25277713675212,224.33960858974353,74.71988105352591,331.97026213675213,1353.2825289167736,161.19139047008545,49.288595042735054,20.717587085811385,77.310865213675214,308.50843781230708,2372.4718981623928,729.90040786324778,211.25836873406965,325.91474940170946,3639.5454241614198,616.68368042735051,191.44908371794867,52.433220050977063,82.350502350427362,942.91648654670371,159.88490987179486,48.223043376068375,31.991673746813934,71.357188418803432,311.45681541348063,2690.5924724358979,677.78524452991451,211.28742565845371,325.91474940170946,3905.5798920259754,648.72226072649573,164.31104756410255,49.338657604078165,77.027711623931637,939.39967751860809,164.05521581196581,39.487506752136746,21.749107901444351,61.287849358974348,286.57967982452124,4337.8012237179482,1289.9558541452993,487.7785896346644,1908.8252815811966,8024.3609490791077,1161.4761547008545,355.84954820512814,116.24222599830077,526.57377619658109,2160.1417051008648,242.30992632478629,73.225008589743595,27.429736618521662,117.94340534188032,460.90807687493191,5767.8609773076914,1252.1324956837605,496.14698385726422,644.78791611111103,8160.9283729598274,2803.2975363675214,626.06500594017086,183.75598980458793,277.28436226495728,3890.4028943772373,278.88889927350425,59.290871410256408,29.855989804587935,101.27460059829062,469.3103610866392,5398.4622814529912,1138.3618800854699,648.20562961538474,1786.6594104273504,8971.6892015811973,5140.6956464529912,1138.3618800854699,300.76623978632477,1786.6594104273504,8366.4831767521373,853.83474705128197,192.63634175213676,300.76623978632477,80.440457521367534,1427.6777861111111,5457.815247948718,1138.3618800854699,738.93648470085463,1786.6594104273504,9121.7730231623937,3328.6194756410259,716.24197286324795,201.32965371794873,1272.6288414957264,5518.8199437179492,417.4081321367521,90.599213504273493,37.259535085470084,156.79754222222223,702.06442294871795,null,null,null,null,null,null,"Springtooth",null,null,null,null,1,null,null,null,null,null,null,null,1,0]
[null,null,null,"Interest",544.83718273504269,157.63210017094016,52.520390824129137,226.96250499999996,981.95217873011188,211.39402517094018,63.346922393162394,46.41843670348343,91.210229145299138,412.36961341288514,97.948787820512834,25.56082098290598,61.032017606837613,28.355099829059828,212.89672623931625,1324.5974604273504,398.71751141025635,154.37943925233645,574.08148418803421,2451.7758952779773,478.56682371794875,147.35163782051279,49.411299915038228,212.16152042735044,887.49128188085012,106.60235893162393,32.264606410256405,13.729396771452844,49.226499957264956,201.82286207059815,1575.3051261111109,480.85440666666676,139.6911639762107,210.21918615384612,2406.0698829078347,409.42022034188034,126.12505380341881,34.621325403568392,53.026719188034178,623.19331873690157,105.99134329059829,31.673461196581197,21.153440951571792,45.605114572649569,204.42336001140083,1776.9278686324781,445.74087773504272,139.6911639762107,210.21918615384612,2572.5790964975777,428.3840594444444,108.05786773504272,32.601869158878507,49.626392307692313,618.67018864605791,108.10009239316241,25.863844999999998,14.296006796941375,39.050357350427348,187.31030154053116,2876.296518846154,847.27502222222233,323.31639762107051,1219.9225329487181,5266.810471638164,769.77290414529898,233.73086931623931,76.855564995751905,336.53052521367522,1416.8898636709653,160.11838739316238,47.855440470085462,18.116992353440953,74.981057606837595,301.07187782352639,3801.3841345726501,821.79119914529917,328.95344095157179,415.6918239743589,5367.8205986438797,1846.3650770085467,410.89559957264959,121.13831775700933,177.45285145299147,2555.8518457911969,182.68622525641027,38.603272735042736,19.787765505522515,64.164093717948717,305.24135721492422,3552.4995805982908,745.13605803418795,431.40188059829057,1137.6117714529914,5866.6492906837611,3378.8295617521367,745.13605803418795,197.31334358974357,1137.6117714529914,5458.8907348290595,562.23870948717956,126.42807782051283,197.31334358974357,51.315378632478627,937.29550952991463,3592.4912994444444,745.13605803418795,492.53325034188026,1137.6117714529914,5967.7723792735032,2174.8803685897433,465.09964158119658,131.38326564102562,804.51386256410251,3575.8771383760677,273.06438025641023,58.935687521367534,24.589653846153844,99.265203632478645,455.85492525641024,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$9)+E78","v":25.970959615384615},{"$f":"(SUM(F76:F77)*Parameters!$C$9)+F78","v":6.469024444444444},{"$f":"(SUM(G76:G77)*Parameters!$C$9)+G78","v":5.2678101104502968},{"$f":"(SUM(H76:H77)*Parameters!$C$9)+H78","v":9.4502345299145301},{"$f":"(SUM(I76:I77)*Parameters!$C$9)+I78","v":47.158028700193888},{"$f":"(SUM(J76:J77)*Parameters!$C$9)+J78","v":27.734697264957269},{"$f":"(SUM(K76:K77)*Parameters!$C$9)+K78","v":6.2528420940170939},{"$f":"(SUM(L76:L77)*Parameters!$C$9)+L78","v":8.131127867459643},{"$f":"(SUM(M76:M77)*Parameters!$C$9)+M78","v":9.1441579487179503},{"$f":"(SUM(N76:N77)*Parameters!$C$9)+N78","v":51.262825175151946},{"$f":"(SUM(O76:O77)*Parameters!$C$9)+O78","v":42.08699923076923},{"$f":"(SUM(P76:P77)*Parameters!$C$9)+P78","v":11.15445799145299},{"$f":"(SUM(Q76:Q77)*Parameters!$C$9)+Q78","v":5.9125009829059829},{"$f":"(SUM(R76:R77)*Parameters!$C$9)+R78","v":13.450278461538462},{"$f":"(SUM(S76:S77)*Parameters!$C$9)+S78","v":72.604236666666665},{"$f":"(SUM(T76:T77)*Parameters!$C$9)+T78","v":25.489101752136751},{"$f":"(SUM(U76:U77)*Parameters!$C$9)+U78","v":6.392026538461538},{"$f":"(SUM(V76:V77)*Parameters!$C$9)+V78","v":5.1370539507221746},{"$f":"(SUM(W76:W77)*Parameters!$C$9)+W78","v":9.1521781196581191},{"$f":"(SUM(X76:X77)*Parameters!$C$9)+X78","v":46.170360360978592},{"$f":"(SUM(Y76:Y77)*Parameters!$C$9)+Y78","v":26.124955427350429},{"$f":"(SUM(Z76:Z77)*Parameters!$C$9)+Z78","v":6.4764758547008547},{"$f":"(SUM(AA76:AA77)*Parameters!$C$9)+AA78","v":5.369509345794393},{"$f":"(SUM(AB76:AB77)*Parameters!$C$9)+AB78","v":9.4850077777777777},{"$f":"(SUM(AC76:AC77)*Parameters!$C$9)+AC78","v":47.45594840562346},{"$f":"(SUM(AD76:AD77)*Parameters!$C$9)+AD78","v":29.212323076923077},{"$f":"(SUM(AE76:AE77)*Parameters!$C$9)+AE78","v":6.9210766666666661},{"$f":"(SUM(AF76:AF77)*Parameters!$C$9)+AF78","v":5.8198916737468132},{"$f":"(SUM(AG76:AG77)*Parameters!$C$9)+AG78","v":11.149156068376067},{"$f":"(SUM(AH76:AH77)*Parameters!$C$9)+AH78","v":53.102447485712631},{"$f":"(SUM(AI76:AI77)*Parameters!$C$9)+AI78","v":25.461779914529913},{"$f":"(SUM(AJ76:AJ77)*Parameters!$C$9)+AJ78","v":6.3870589316239315},{"$f":"(SUM(AK76:AK77)*Parameters!$C$9)+AK78","v":5.1370539507221746},{"$f":"(SUM(AL76:AL77)*Parameters!$C$9)+AL78","v":6.8267693589743592},{"$f":"(SUM(AM76:AM77)*Parameters!$C$9)+AM78","v":43.812662155850376},{"$f":"(SUM(AN76:AN77)*Parameters!$C$9)+AN78","v":26.385754786324785},{"$f":"(SUM(AO76:AO77)*Parameters!$C$9)+AO78","v":6.5037976923076926},{"$f":"(SUM(AP76:AP77)*Parameters!$C$9)+AP78","v":5.369509345794393},{"$f":"(SUM(AQ76:AQ77)*Parameters!$C$9)+AQ78","v":7.5023638888888886},{"$f":"(SUM(AR76:AR77)*Parameters!$C$9)+AR78","v":45.761425713315759},{"$f":"(SUM(AS76:AS77)*Parameters!$C$9)+AS78","v":29.490509059829058},{"$f":"(SUM(AT76:AT77)*Parameters!$C$9)+AT78","v":6.9384632905982899},{"$f":"(SUM(AU76:AU77)*Parameters!$C$9)+AU78","v":5.6310216652506373},{"$f":"(SUM(AV76:AV77)*Parameters!$C$9)+AV78","v":11.444728675213675},{"$f":"(SUM(AW76:AW77)*Parameters!$C$9)+AW78","v":53.504722690891661},{"$f":"(SUM(AX76:AX77)*Parameters!$C$9)+AX78","v":29.751419829059831},{"$f":"(SUM(AY76:AY77)*Parameters!$C$9)+AY78","v":6.3895427350427347},{"$f":"(SUM(AZ76:AZ77)*Parameters!$C$9)+AZ78","v":5.1370539507221746},{"$f":"(SUM(BA76:BA77)*Parameters!$C$9)+BA78","v":6.8267693589743592},{"$f":"(SUM(BB76:BB77)*Parameters!$C$9)+BB78","v":48.104785873799102},{"$f":"(SUM(BC76:BC77)*Parameters!$C$9)+BC78","v":31.000772948717952},{"$f":"(SUM(BD76:BD77)*Parameters!$C$9)+BD78","v":6.5261519230769229},{"$f":"(SUM(BE76:BE77)*Parameters!$C$9)+BE78","v":5.384037807986406},{"$f":"(SUM(BF76:BF77)*Parameters!$C$9)+BF78","v":7.5719103846153839},{"$f":"(SUM(BG76:BG77)*Parameters!$C$9)+BG78","v":50.482873064396657},{"$f":"(SUM(BH76:BH77)*Parameters!$C$9)+BH78","v":35.238141581196587},{"$f":"(SUM(BI76:BI77)*Parameters!$C$9)+BI78","v":7.0576858547008543},{"$f":"(SUM(BJ76:BJ77)*Parameters!$C$9)+BJ78","v":5.8344201359388279},{"$f":"(SUM(BK76:BK77)*Parameters!$C$9)+BK78","v":11.752720299145299},{"$f":"(SUM(BL76:BL77)*Parameters!$C$9)+BL78","v":59.88296787098156},{"$f":"(SUM(BM76:BM77)*Parameters!$C$9)+BM78","v":25.300332692307691},{"$f":"(SUM(BN76:BN77)*Parameters!$C$9)+BN78","v":6.3671885042735044},{"$f":"(SUM(BO76:BO77)*Parameters!$C$9)+BO78","v":5.0934685641461339},{"$f":"(SUM(BP76:BP77)*Parameters!$C$9)+BP78","v":9.0503421794871795},{"$f":"(SUM(BQ76:BQ77)*Parameters!$C$9)+BQ78","v":45.811331940214515},{"$f":"(SUM(BR76:BR77)*Parameters!$C$9)+BR78","v":25.742449700854699},{"$f":"(SUM(BS76:BS77)*Parameters!$C$9)+BS78","v":6.4292835897435889},{"$f":"(SUM(BT76:BT77)*Parameters!$C$9)+BT78","v":5.1951677994902292},{"$f":"(SUM(BU76:BU77)*Parameters!$C$9)+BU78","v":9.2912711111111115},{"$f":"(SUM(BV76:BV77)*Parameters!$C$9)+BV78","v":46.658172201199633},{"$f":"(SUM(BW76:BW77)*Parameters!$C$9)+BW78","v":27.751846666666665},{"$f":"(SUM(BX76:BX77)*Parameters!$C$9)+BX78","v":6.737275213675213},{"$f":"(SUM(BY76:BY77)*Parameters!$C$9)+BY78","v":5.6455501274426503},{"$f":"(SUM(BZ76:BZ77)*Parameters!$C$9)+BZ78","v":10.364274188034187},{"$f":"(SUM(CA76:CA77)*Parameters!$C$9)+CA78","v":50.498946195818718},{"$f":"(SUM(CB76:CB77)*Parameters!$C$9)+CB78","v":34.907218290598287},{"$f":"(SUM(CC76:CC77)*Parameters!$C$9)+CC78","v":6.3671885042735044},{"$f":"(SUM(CD76:CD77)*Parameters!$C$9)+CD78","v":5.0934685641461339},{"$f":"(SUM(CE76:CE77)*Parameters!$C$9)+CE78","v":6.7100305982905981},{"$f":"(SUM(CF76:CF77)*Parameters!$C$9)+CF78","v":53.077905957308531},{"$f":"(SUM(CG76:CG77)*Parameters!$C$9)+CG78","v":35.252466965811962},{"$f":"(SUM(CH76:CH77)*Parameters!$C$9)+CH78","v":6.392026538461538},{"$f":"(SUM(CI76:CI77)*Parameters!$C$9)+CI78","v":5.1515824129141885},{"$f":"(SUM(CJ76:CJ77)*Parameters!$C$9)+CJ78","v":6.8466397863247854},{"$f":"(SUM(CK76:CK77)*Parameters!$C$9)+CK78","v":53.642715703512479},{"$f":"(SUM(CL76:CL77)*Parameters!$C$9)+CL78","v":39.991563888888884},{"$f":"(SUM(CM76:CM77)*Parameters!$C$9)+CM78","v":6.8316597435897437},{"$f":"(SUM(CN76:CN77)*Parameters!$C$9)+CN78","v":5.5729078164825827},{"$f":"(SUM(CO76:CO77)*Parameters!$C$9)+CO78","v":10.553043247863249},{"$f":"(SUM(CP76:CP77)*Parameters!$C$9)+CP78","v":62.949174696824464},{"$f":"(SUM(CQ76:CQ77)*Parameters!$C$9)+CQ78","v":34.907218290598287},{"$f":"(SUM(CR76:CR77)*Parameters!$C$9)+CR78","v":6.3696723076923076},{"$f":"(SUM(CS76:CS77)*Parameters!$C$9)+CS78","v":2.5388643589743589},{"$f":"(SUM(CT76:CT77)*Parameters!$C$9)+CT78","v":9.0528259829059827},{"$f":"(SUM(CU76:CU77)*Parameters!$C$9)+CU78","v":52.868580940170943},{"$f":"(SUM(CV76:CV77)*Parameters!$C$9)+CV78","v":34.929572521367518},{"$f":"(SUM(CW76:CW77)*Parameters!$C$9)+CW78","v":6.3696723076923076},{"$f":"(SUM(CX76:CX77)*Parameters!$C$9)+CX78","v":2.5463157692307692},{"$f":"(SUM(CY76:CY77)*Parameters!$C$9)+CY78","v":9.0528259829059827},{"$f":"(SUM(CZ76:CZ77)*Parameters!$C$9)+CZ78","v":52.89838658119659},{"$f":"(SUM(DA76:DA77)*Parameters!$C$9)+DA78","v":36.780006068376068},{"$f":"(SUM(DB76:DB77)*Parameters!$C$9)+DB78","v":6.4988300854700851},{"$f":"(SUM(DC76:DC77)*Parameters!$C$9)+DC78","v":2.5463157692307692},{"$f":"(SUM(DD76:DD77)*Parameters!$C$9)+DD78","v":7.4651068376068368},{"$f":"(SUM(DE76:DE77)*Parameters!$C$9)+DE78","v":53.290258760683756},{"$f":"(SUM(DF76:DF77)*Parameters!$C$9)+DF78","v":34.904734487179482},{"$f":"(SUM(DG76:DG77)*Parameters!$C$9)+DG78","v":6.3696723076923076},{"$f":"(SUM(DH76:DH77)*Parameters!$C$9)+DH78","v":2.5363805555555556},{"$f":"(SUM(DI76:DI77)*Parameters!$C$9)+DI78","v":9.0528259829059827},{"$f":"(SUM(DJ76:DJ77)*Parameters!$C$9)+DJ78","v":52.863613333333333},{"$f":"(SUM(DK76:DK77)*Parameters!$C$9)+DK78","v":35.04382747863248},{"$f":"(SUM(DL76:DL77)*Parameters!$C$9)+DL78","v":6.3845751282051282},{"$f":"(SUM(DM76:DM77)*Parameters!$C$9)+DM78","v":2.5537671794871795},{"$f":"(SUM(DN76:DN77)*Parameters!$C$9)+DN78","v":9.0826316239316238},{"$f":"(SUM(DO76:DO77)*Parameters!$C$9)+DO78","v":53.064801410256415},{"$f":"(SUM(DP76:DP77)*Parameters!$C$9)+DP78","v":38.20074162393162},{"$f":"(SUM(DQ76:DQ77)*Parameters!$C$9)+DQ78","v":6.6677287179487177},{"$f":"(SUM(DR76:DR77)*Parameters!$C$9)+DR78","v":2.6407002991452995},{"$f":"(SUM(DS76:DS77)*Parameters!$C$9)+DS78","v":9.9792846581196581},{"$f":"(SUM(DT76:DT77)*Parameters!$C$9)+DT78","v":57.488455299145301},null,null,null,null,null,null,"Drill",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.55]
[null,null,null,"Ttl Fixed Costs",{"$f":"E79+E80*Parameters!$C$13+E81*Parameters!$C$12+E82*Parameters!$C$11","v":114.47851447547009},{"$f":"F79+F80*Parameters!$C$13+F81*Parameters!$C$12+F82*Parameters!$C$11","v":33.611111016837604},{"$f":"G79+G80*Parameters!$C$13+G81*Parameters!$C$12+G82*Parameters!$C$11","v":11.080458581138487},{"$f":"H79+H80*Parameters!$C$13+H81*Parameters!$C$12+H82*Parameters!$C$11","v":50.405137951688033},{"$f":"I79+I80*Parameters!$C$13+I81*Parameters!$C$12+I82*Parameters!$C$11","v":209.57522202513422},{"$f":"J79+J80*Parameters!$C$13+J81*Parameters!$C$12+J82*Parameters!$C$11","v":44.454074118012826},{"$f":"K79+K80*Parameters!$C$13+K81*Parameters!$C$12+K82*Parameters!$C$11","v":13.506734222393163},{"$f":"L79+L80*Parameters!$C$13+L81*Parameters!$C$12+L82*Parameters!$C$11","v":9.7622912064570944},{"$f":"M79+M80*Parameters!$C$13+M81*Parameters!$C$12+M82*Parameters!$C$11","v":20.255657809273504},{"$f":"N79+N80*Parameters!$C$13+N81*Parameters!$C$12+N82*Parameters!$C$11","v":87.978757356136583},{"$f":"O79+O80*Parameters!$C$13+O81*Parameters!$C$12+O82*Parameters!$C$11","v":20.679259305235043},{"$f":"P79+P80*Parameters!$C$13+P81*Parameters!$C$12+P82*Parameters!$C$11","v":5.459619731132479},{"$f":"Q79+Q80*Parameters!$C$13+Q81*Parameters!$C$12+Q82*Parameters!$C$11","v":12.831581809487181},{"$f":"R79+R80*Parameters!$C$13+R81*Parameters!$C$12+R82*Parameters!$C$11","v":6.2364478788888889},{"$f":"S79+S80*Parameters!$C$13+S81*Parameters!$C$12+S82*Parameters!$C$11","v":45.206908724743592},{"$f":"T79+T80*Parameters!$C$13+T81*Parameters!$C$12+T82*Parameters!$C$11","v":278.58212222944439},{"$f":"U79+U80*Parameters!$C$13+U81*Parameters!$C$12+U82*Parameters!$C$11","v":85.01377174335471},{"$f":"V79+V80*Parameters!$C$13+V81*Parameters!$C$12+V82*Parameters!$C$11","v":32.453838657604081},{"$f":"W79+W80*Parameters!$C$13+W81*Parameters!$C$12+W82*Parameters!$C$11","v":127.4965231181624},{"$f":"X79+X80*Parameters!$C$13+X81*Parameters!$C$12+X82*Parameters!$C$11","v":523.54625574856561},{"$f":"Y79+Y80*Parameters!$C$13+Y81*Parameters!$C$12+Y82*Parameters!$C$11","v":100.70571647275642},{"$f":"Z79+Z80*Parameters!$C$13+Z81*Parameters!$C$12+Z82*Parameters!$C$11","v":31.417871615277775},{"$f":"AA79+AA80*Parameters!$C$13+AA81*Parameters!$C$12+AA82*Parameters!$C$11","v":10.423060195412063},{"$f":"AB79+AB80*Parameters!$C$13+AB81*Parameters!$C$12+AB82*Parameters!$C$11","v":47.118056362521372},{"$f":"AC79+AC80*Parameters!$C$13+AC81*Parameters!$C$12+AC82*Parameters!$C$11","v":189.66470464596762},{"$f":"AD79+AD80*Parameters!$C$13+AD81*Parameters!$C$12+AD82*Parameters!$C$11","v":22.498034293867519},{"$f":"AE79+AE80*Parameters!$C$13+AE81*Parameters!$C$12+AE82*Parameters!$C$11","v":6.9149211369658108},{"$f":"AF79+AF80*Parameters!$C$13+AF81*Parameters!$C$12+AF82*Parameters!$C$11","v":2.8856068394222598},{"$f":"AG79+AG80*Parameters!$C$13+AG81*Parameters!$C$12+AG82*Parameters!$C$11","v":10.991665928055555},{"$f":"AH79+AH80*Parameters!$C$13+AH81*Parameters!$C$12+AH82*Parameters!$C$11","v":43.290228198311148},{"$f":"AI79+AI80*Parameters!$C$13+AI81*Parameters!$C$12+AI82*Parameters!$C$11","v":330.44860592258544},{"$f":"AJ79+AJ80*Parameters!$C$13+AJ81*Parameters!$C$12+AJ82*Parameters!$C$11","v":102.06908486264959},{"$f":"AK79+AK80*Parameters!$C$13+AK81*Parameters!$C$12+AK82*Parameters!$C$11","v":29.498771240441801},{"$f":"AL79+AL80*Parameters!$C$13+AL81*Parameters!$C$12+AL82*Parameters!$C$11","v":46.053754048974362},{"$f":"AM79+AM80*Parameters!$C$13+AM81*Parameters!$C$12+AM82*Parameters!$C$11","v":508.07021607465117},{"$f":"AN79+AN80*Parameters!$C$13+AN81*Parameters!$C$12+AN82*Parameters!$C$11","v":85.899822662649569},{"$f":"AO79+AO80*Parameters!$C$13+AO81*Parameters!$C$12+AO82*Parameters!$C$11","v":26.771989350705127},{"$f":"AP79+AP80*Parameters!$C$13+AP81*Parameters!$C$12+AP82*Parameters!$C$11","v":7.3208993627867471},{"$f":"AQ79+AQ80*Parameters!$C$13+AQ81*Parameters!$C$12+AQ82*Parameters!$C$11","v":11.645763139380342},{"$f":"AR79+AR80*Parameters!$C$13+AR81*Parameters!$C$12+AR82*Parameters!$C$11","v":131.63847451552178},{"$f":"AS79+AS80*Parameters!$C$13+AS81*Parameters!$C$12+AS82*Parameters!$C$11","v":22.288746533995727},{"$f":"AT79+AT80*Parameters!$C$13+AT81*Parameters!$C$12+AT82*Parameters!$C$11","v":6.7546090129059841},{"$f":"AU79+AU80*Parameters!$C$13+AU81*Parameters!$C$12+AU82*Parameters!$C$11","v":4.4625043330501279},{"$f":"AV79+AV80*Parameters!$C$13+AV81*Parameters!$C$12+AV82*Parameters!$C$11","v":10.129058387329058},{"$f":"AW79+AW80*Parameters!$C$13+AW81*Parameters!$C$12+AW82*Parameters!$C$11","v":43.634918267280895},{"$f":"AX79+AX80*Parameters!$C$13+AX81*Parameters!$C$12+AX82*Parameters!$C$11","v":375.78209796286319},{"$f":"AY79+AY80*Parameters!$C$13+AY81*Parameters!$C$12+AY82*Parameters!$C$11","v":94.864491393867524},{"$f":"AZ79+AZ80*Parameters!$C$13+AZ81*Parameters!$C$12+AZ82*Parameters!$C$11","v":29.499061809685642},{"$f":"BA79+BA80*Parameters!$C$13+BA81*Parameters!$C$12+BA82*Parameters!$C$11","v":46.053754048974362},{"$f":"BB79+BB80*Parameters!$C$13+BB81*Parameters!$C$12+BB82*Parameters!$C$11","v":546.1994052153907},{"$f":"BC79+BC80*Parameters!$C$13+BC81*Parameters!$C$12+BC82*Parameters!$C$11","v":90.608772421730762},{"$f":"BD79+BD80*Parameters!$C$13+BD81*Parameters!$C$12+BD82*Parameters!$C$11","v":22.998150596047008},{"$f":"BE79+BE80*Parameters!$C$13+BE81*Parameters!$C$12+BE82*Parameters!$C$11","v":6.8832076465590486},{"$f":"BF79+BF80*Parameters!$C$13+BF81*Parameters!$C$12+BF82*Parameters!$C$11","v":10.889615138888891},{"$f":"BG79+BG80*Parameters!$C$13+BG81*Parameters!$C$12+BG82*Parameters!$C$11","v":131.37974580322572},{"$f":"BH79+BH80*Parameters!$C$13+BH81*Parameters!$C$12+BH82*Parameters!$C$11","v":22.939929002008547},{"$f":"BI79+BI80*Parameters!$C$13+BI81*Parameters!$C$12+BI82*Parameters!$C$11","v":5.5378769254487175},{"$f":"BJ79+BJ80*Parameters!$C$13+BJ81*Parameters!$C$12+BJ82*Parameters!$C$11","v":3.0505993203058623},{"$f":"BK79+BK80*Parameters!$C$13+BK81*Parameters!$C$12+BK82*Parameters!$C$11","v":8.7125788289316226},{"$f":"BL79+BL80*Parameters!$C$13+BL81*Parameters!$C$12+BL82*Parameters!$C$11","v":40.240984076694758},{"$f":"BM79+BM80*Parameters!$C$13+BM81*Parameters!$C$12+BM82*Parameters!$C$11","v":604.61317448433761},{"$f":"BN79+BN80*Parameters!$C$13+BN81*Parameters!$C$12+BN82*Parameters!$C$11","v":180.65494598247867},{"$f":"BO79+BO80*Parameters!$C$13+BO81*Parameters!$C$12+BO82*Parameters!$C$11","v":68.000307476635513},{"$f":"BP79+BP80*Parameters!$C$13+BP81*Parameters!$C$12+BP82*Parameters!$C$11","v":270.93255289438036},{"$f":"BQ79+BQ80*Parameters!$C$13+BQ81*Parameters!$C$12+BQ82*Parameters!$C$11","v":1124.200980837832},{"$f":"BR79+BR80*Parameters!$C$13+BR81*Parameters!$C$12+BR82*Parameters!$C$11","v":161.93017171707262},{"$f":"BS79+BS80*Parameters!$C$13+BS81*Parameters!$C$12+BS82*Parameters!$C$11","v":49.835570780213672},{"$f":"BT79+BT80*Parameters!$C$13+BT81*Parameters!$C$12+BT82*Parameters!$C$11","v":16.222844095157178},{"$f":"BU79+BU80*Parameters!$C$13+BU81*Parameters!$C$12+BU82*Parameters!$C$11","v":74.740985587393155},{"$f":"BV79+BV80*Parameters!$C$13+BV81*Parameters!$C$12+BV82*Parameters!$C$11","v":302.72957217983662},{"$f":"BW79+BW80*Parameters!$C$13+BW81*Parameters!$C$12+BW82*Parameters!$C$11","v":33.831979510149566},{"$f":"BX79+BX80*Parameters!$C$13+BX81*Parameters!$C$12+BX82*Parameters!$C$11","v":10.281144154465812},{"$f":"BY79+BY80*Parameters!$C$13+BY81*Parameters!$C$12+BY82*Parameters!$C$11","v":3.8278793118096854},{"$f":"BZ79+BZ80*Parameters!$C$13+BZ81*Parameters!$C$12+BZ82*Parameters!$C$11","v":16.78412276871795},{"$f":"CA79+CA80*Parameters!$C$13+CA81*Parameters!$C$12+CA82*Parameters!$C$11","v":64.725125745143004},{"$f":"CB79+CB80*Parameters!$C$13+CB81*Parameters!$C$12+CB82*Parameters!$C$11","v":806.40339490262818},{"$f":"CC79+CC80*Parameters!$C$13+CC81*Parameters!$C$12+CC82*Parameters!$C$11","v":175.42755814529914},{"$f":"CD79+CD80*Parameters!$C$13+CD81*Parameters!$C$12+CD82*Parameters!$C$11","v":69.163136533559907},{"$f":"CE79+CE80*Parameters!$C$13+CE81*Parameters!$C$12+CE82*Parameters!$C$11","v":91.133786369380331},{"$f":"CF79+CF80*Parameters!$C$13+CF81*Parameters!$C$12+CF82*Parameters!$C$11","v":1142.1278759508675},{"$f":"CG79+CG80*Parameters!$C$13+CG81*Parameters!$C$12+CG82*Parameters!$C$11","v":392.05509869645294},{"$f":"CH79+CH80*Parameters!$C$13+CH81*Parameters!$C$12+CH82*Parameters!$C$11","v":87.71376665363249},{"$f":"CI79+CI80*Parameters!$C$13+CI81*Parameters!$C$12+CI82*Parameters!$C$11","v":25.687527017841973},{"$f":"CJ79+CJ80*Parameters!$C$13+CJ81*Parameters!$C$12+CJ82*Parameters!$C$11","v":39.331980917264957},{"$f":"CK79+CK80*Parameters!$C$13+CK81*Parameters!$C$12+CK82*Parameters!$C$11","v":544.78837328519239},{"$f":"CL79+CL80*Parameters!$C$13+CL81*Parameters!$C$12+CL82*Parameters!$C$11","v":39.10959233626069},{"$f":"CM79+CM80*Parameters!$C$13+CM81*Parameters!$C$12+CM82*Parameters!$C$11","v":8.340331210555556},{"$f":"CN79+CN80*Parameters!$C$13+CN81*Parameters!$C$12+CN82*Parameters!$C$11","v":4.1681722175021241},{"$f":"CO79+CO80*Parameters!$C$13+CO81*Parameters!$C$12+CO82*Parameters!$C$11","v":14.433693383995728},{"$f":"CP79+CP80*Parameters!$C$13+CP81*Parameters!$C$12+CP82*Parameters!$C$11","v":66.0517891483141},{"$f":"CQ79+CQ80*Parameters!$C$13+CQ81*Parameters!$C$12+CQ82*Parameters!$C$11","v":755.33587377141021},{"$f":"CR79+CR80*Parameters!$C$13+CR81*Parameters!$C$12+CR82*Parameters!$C$11","v":159.69850787662392},{"$f":"CS79+CS80*Parameters!$C$13+CS81*Parameters!$C$12+CS82*Parameters!$C$11","v":90.177888414145315},{"$f":"CT79+CT80*Parameters!$C$13+CT81*Parameters!$C$12+CT82*Parameters!$C$11","v":254.0418290086325},{"$f":"CU79+CU80*Parameters!$C$13+CU81*Parameters!$C$12+CU82*Parameters!$C$11","v":1259.2540990708119},{"$f":"CV79+CV80*Parameters!$C$13+CV81*Parameters!$C$12+CV82*Parameters!$C$11","v":719.69974390715811},{"$f":"CW79+CW80*Parameters!$C$13+CW81*Parameters!$C$12+CW82*Parameters!$C$11","v":159.69850787662392},{"$f":"CX79+CX80*Parameters!$C$13+CX81*Parameters!$C$12+CX82*Parameters!$C$11","v":42.146542502136754},{"$f":"CY79+CY80*Parameters!$C$13+CY81*Parameters!$C$12+CY82*Parameters!$C$11","v":254.0418290086325},{"$f":"CZ79+CZ80*Parameters!$C$13+CZ81*Parameters!$C$12+CZ82*Parameters!$C$11","v":1175.5866232945511},{"$f":"DA79+DA80*Parameters!$C$13+DA81*Parameters!$C$12+DA82*Parameters!$C$11","v":119.4273710810684},{"$f":"DB79+DB80*Parameters!$C$13+DB81*Parameters!$C$12+DB82*Parameters!$C$11","v":26.988544719380343},{"$f":"DC79+DC80*Parameters!$C$13+DC81*Parameters!$C$12+DC82*Parameters!$C$11","v":42.146542502136754},{"$f":"DD79+DD80*Parameters!$C$13+DD81*Parameters!$C$12+DD82*Parameters!$C$11","v":11.426911494444445},{"$f":"DE79+DE80*Parameters!$C$13+DE81*Parameters!$C$12+DE82*Parameters!$C$11","v":199.98936979702995},{"$f":"DF79+DF80*Parameters!$C$13+DF81*Parameters!$C$12+DF82*Parameters!$C$11","v":763.54087867839758},{"$f":"DG79+DG80*Parameters!$C$13+DG81*Parameters!$C$12+DG82*Parameters!$C$11","v":159.69850787662392},{"$f":"DH79+DH80*Parameters!$C$13+DH81*Parameters!$C$12+DH82*Parameters!$C$11","v":102.72236738645299},{"$f":"DI79+DI80*Parameters!$C$13+DI81*Parameters!$C$12+DI82*Parameters!$C$11","v":254.0418290086325},{"$f":"DJ79+DJ80*Parameters!$C$13+DJ81*Parameters!$C$12+DJ82*Parameters!$C$11","v":1280.0035829501069},{"$f":"DK79+DK80*Parameters!$C$13+DK81*Parameters!$C$12+DK82*Parameters!$C$11","v":467.38533062980764},{"$f":"DL79+DL80*Parameters!$C$13+DL81*Parameters!$C$12+DL82*Parameters!$C$11","v":100.8767089515171},{"$f":"DM79+DM80*Parameters!$C$13+DM81*Parameters!$C$12+DM82*Parameters!$C$11","v":28.28641272931624},{"$f":"DN79+DN80*Parameters!$C$13+DN81*Parameters!$C$12+DN82*Parameters!$C$11","v":181.57033682965812},{"$f":"DO79+DO80*Parameters!$C$13+DO81*Parameters!$C$12+DO82*Parameters!$C$11","v":778.11878914029899},{"$f":"DP79+DP80*Parameters!$C$13+DP81*Parameters!$C$12+DP82*Parameters!$C$11","v":58.574848012094009},{"$f":"DQ79+DQ80*Parameters!$C$13+DQ81*Parameters!$C$12+DQ82*Parameters!$C$11","v":12.750177636239318},{"$f":"DR79+DR80*Parameters!$C$13+DR81*Parameters!$C$12+DR82*Parameters!$C$11","v":5.2052074726495725},{"$f":"DS79+DS80*Parameters!$C$13+DS81*Parameters!$C$12+DS82*Parameters!$C$11","v":22.356733201175214},{"$f":"DT79+DT80*Parameters!$C$13+DT81*Parameters!$C$12+DT82*Parameters!$C$11","v":98.886966322158116},null,null,null,null,null,null,"Planter",null,null,null,null,1,null,null,null,null,null,null,null,1,16,16]
[null,null,null,"Labor Hrs.",0.52100000000000002,8.6999999999999994E-2,0.16,7.0000000000000007E-2,{"$f":"+SUM(E85:H85)","v":0.83800000000000008},0.52100000000000002,8.6999999999999994E-2,0.16,7.0000000000000007E-2,{"$f":"+SUM(J85:M85)","v":0.83800000000000008},0.57199999999999995,0.13,0.16,7.0000000000000007E-2,{"$f":"+SUM(O85:R85)","v":0.93199999999999994},0.52100000000000002,8.6999999999999994E-2,0.16,7.0000000000000007E-2,{"$f":"+SUM(T85:W85)","v":0.83800000000000008},0.52100000000000002,8.6999999999999994E-2,0.16,7.0000000000000007E-2,{"$f":"+SUM(Y85:AB85)","v":0.83800000000000008},0.52100000000000002,8.6999999999999994E-2,0.16,7.0000000000000007E-2,{"$f":"+SUM(AD85:AG85)","v":0.83800000000000008},0.52100000000000002,8.6999999999999994E-2,0.16,0.14000000000000001,{"$f":"+SUM(AI85:AL85)","v":0.90800000000000003},0.52100000000000002,8.6999999999999994E-2,0.16,0.14000000000000001,{"$f":"+SUM(AN85:AQ85)","v":0.90800000000000003},0.52100000000000002,8.6999999999999994E-2,0.16,7.0000000000000007E-2,{"$f":"+SUM(AS85:AV85)","v":0.83800000000000008},0.56699999999999995,8.6999999999999994E-2,0.16,0.14000000000000001,{"$f":"+SUM(AX85:BA85)","v":0.95399999999999996},0.56699999999999995,8.6999999999999994E-2,0.16,0.14000000000000001,{"$f":"+SUM(BC85:BF85)","v":0.95399999999999996},0.56699999999999995,8.6999999999999994E-2,0.16,7.0000000000000007E-2,{"$f":"+SUM(BH85:BK85)","v":0.8839999999999999},0.52100000000000002,8.6999999999999994E-2,0.17,7.0000000000000007E-2,{"$f":"+SUM(BM85:BP85)","v":0.84800000000000009},0.52100000000000002,8.6999999999999994E-2,0.16,7.0000000000000007E-2,{"$f":"+SUM(BR85:BU85)","v":0.83800000000000008},0.52100000000000002,8.6999999999999994E-2,0.16,7.0000000000000007E-2,{"$f":"+SUM(BW85:BZ85)","v":0.83800000000000008},0.622,8.6999999999999994E-2,0.16,0.14000000000000001,{"$f":"+SUM(CB85:CE85)","v":1.0089999999999999},0.622,8.6999999999999994E-2,0.16,0.14000000000000001,{"$f":"+SUM(CG85:CJ85)","v":1.0089999999999999},0.622,8.6999999999999994E-2,0.16,7.0000000000000007E-2,{"$f":"+SUM(CL85:CO85)","v":0.93900000000000006},0.622,8.6999999999999994E-2,7.9000000000000001E-2,7.0000000000000007E-2,{"$f":"+SUM(CQ85:CT85)","v":0.85799999999999987},0.622,8.6999999999999994E-2,7.9000000000000001E-2,7.0000000000000007E-2,{"$f":"+SUM(CV85:CY85)","v":0.85799999999999987},0.622,8.6999999999999994E-2,7.9000000000000001E-2,0.14000000000000001,{"$f":"+SUM(DA85:DD85)","v":0.92799999999999994},0.622,8.6999999999999994E-2,7.9000000000000001E-2,7.0000000000000007E-2,{"$f":"+SUM(DF85:DI85)","v":0.85799999999999987},0.622,8.6999999999999994E-2,7.9000000000000001E-2,7.0000000000000007E-2,{"$f":"+SUM(DK85:DN85)","v":0.85799999999999987},0.622,8.6999999999999994E-2,7.9000000000000001E-2,7.0000000000000007E-2,{"$f":"+SUM(DP85:DS85)","v":0.85799999999999987},null,null,null,null,null,null,"Cultivator",null,null,null,null,null,1,1,null,null,null,null,null,2,0]
[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,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,"Sprayer",null,null,null,null,1,null,null,null,null,null,null,null,1,5.82,5.82]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"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",4.3310000000000004,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(E90:H90)","v":6.4890000000000008},4.3310000000000004,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(J90:M90)","v":6.4890000000000008},null,null,null,null,{"$f":"+SUM(O90:R90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Windrower",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Lube",0.65,0.13900000000000001,0.1,8.6999999999999994E-2,{"$f":"+SUM(E91:H91)","v":0.97599999999999998},0.65,0.13900000000000001,0.1,8.6999999999999994E-2,{"$f":"+SUM(J91:M91)","v":0.97599999999999998},null,null,null,null,{"$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",18.242784428207308,5.2438672292268489,2.6296516567544606,4.519631176210706,30.635934490399325,18.867144509770608,5.0684620832625331,1.2443918436703483,4.3477968937977911,29.527795330501284,null,null,null,null,0,18.242784428207308,5.2438672292268489,2.6296516567544606,4.519631176210706,null,18.867144509770608,5.0684620832625331,1.2443918436703483,4.3477968937977911,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"+B92+1","v":2018},null,"Depreciation",25.72904575972812,8.3299590015293123,3.8209855564995752,24.457277295497022,62.337267613254028,11.744894844519967,3.3068360645709443,0.87864884961767209,8.8124584129141912,24.742838171622775,null,null,null,null,0,25.72904575972812,8.3299590015293123,3.8209855564995752,24.457277295497022,null,11.744894844519967,3.3068360645709443,0.87864884961767209,8.8124584129141912,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operations/Month",{"$f":"SUM(EB73:EB92)","v":0},1,1,1,3,1,1,0,0,0,0,0,{"$f":"SUM(EN73:EN92)-SUM(EB93:EM93)","v":0}]
[null,{"$f":"+B93+1","v":2019},null,"Insurance",235.29956493593883,73.202594595751918,35.10076465590484,201.39735354698385,545.00027773457941,110.33535541886152,30.765694694987261,8.2649260016992372,72.793676615123218,222.15965273067121,null,null,null,null,0,235.29956493593883,73.202594595751918,35.10076465590484,201.39735354698385,null,110.33535541886152,30.765694694987261,8.2649260016992372,72.793676615123218,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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*$EP90","v":0},19.22,10.79,17.72,21.82,0,0,0,0,0,0,0,{"$f":"SUM(EB94:EM94)-EO94","v":0},{"$f":"SUM(EO73:EO92)","v":69.55}]
[null,2020,null,"Taxes",363.94479373457943,114.85238960339848,54.176635514018692,323.68871759184373,856.66253644384028,169.05766548173324,47.293382538657617,12.653841930331353,116.85380451996602,345.85869447068819,null,null,null,null,0,363.94479373457943,114.85238960339848,54.176635514018692,323.68871759184373,null,169.05766548173324,47.293382538657617,12.653841930331353,116.85380451996602]
[null,2021,null,"Interest",235.29956493593883,73.202594595751918,35.10076465590484,201.39735354698385,545.00027773457941,110.33535541886152,30.765694694987261,8.2649260016992372,72.793676615123218,222.15965273067121,null,null,null,null,0,235.29956493593883,73.202594595751918,35.10076465590484,201.39735354698385,null,110.33535541886152,30.765694694987261,8.2649260016992372,72.793676615123218,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Offset Disc",null,null,1,null,null,null,null,null,null,null,null,null,{"$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$9)+E92","v":36.921534428207309},{"$f":"(SUM(F90:F91)*Parameters!$C$9)+F92","v":9.2488672292268497},{"$f":"(SUM(G90:G91)*Parameters!$C$9)+G92","v":5.4421516567544606},{"$f":"(SUM(H90:H91)*Parameters!$C$9)+H92","v":7.0171311762107056},{"$f":"(SUM(I90:I91)*Parameters!$C$9)+I92","v":58.629684490399328},{"$f":"(SUM(J90:J91)*Parameters!$C$9)+J92","v":37.545894509770612},{"$f":"(SUM(K90:K91)*Parameters!$C$9)+K92","v":9.0734620832625339},{"$f":"(SUM(L90:L91)*Parameters!$C$9)+L92","v":4.0568918436703481},{"$f":"(SUM(M90:M91)*Parameters!$C$9)+M92","v":6.8452968937977907},{"$f":"(SUM(N90:N91)*Parameters!$C$9)+N92","v":57.521545330501283},{"$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$11","v":51.369003018584195},{"$f":"F93+F94*Parameters!$C$13+F95*Parameters!$C$12+F96*Parameters!$C$11","v":16.322925492266101},{"$f":"G93+G94*Parameters!$C$13+G95*Parameters!$C$12+G96*Parameters!$C$11","v":7.6446734069668647},{"$f":"H93+H94*Parameters!$C$13+H95*Parameters!$C$12+H96*Parameters!$C$11","v":46.52481702805845},{"$f":"I93+I94*Parameters!$C$13+I95*Parameters!$C$12+I96*Parameters!$C$11","v":121.86141894587561},{"$f":"J93+J94*Parameters!$C$13+J95*Parameters!$C$12+J96*Parameters!$C$11","v":23.751827231000853},{"$f":"K93+K94*Parameters!$C$13+K95*Parameters!$C$12+K96*Parameters!$C$11","v":6.6563623439388291},{"$f":"L93+L94*Parameters!$C$13+L95*Parameters!$C$12+L96*Parameters!$C$11","v":1.7779578500798643},{"$f":"M93+M94*Parameters!$C$13+M95*Parameters!$C$12+M96*Parameters!$C$11","v":16.787205221627872},{"$f":"N93+N94*Parameters!$C$13+N95*Parameters!$C$12+N96*Parameters!$C$11","v":48.973352646647413},{"$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$11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anhy. App.",null,null,null,1,null,null,null,null,null,null,null,null,1,17.72,17.72]
[null,null,null,"Labor Hrs.",1.0449999999999999,0.224,0.16,0.14000000000000001,{"$f":"+SUM(E99:H99)","v":1.569},1.0449999999999999,0.224,7.9000000000000001E-2,0.14000000000000001,{"$f":"+SUM(J99:M99)","v":1.488},null,null,null,null,{"$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",5.3609999999999998,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(E104:H104)","v":9.0009999999999994},5.3609999999999998,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(J104:M104)","v":9.0009999999999994},null,null,null,null,{"$f":"+SUM(O104:R104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Springtooth",null,null,null,null,1,null,null,null,null,null,null,null,1,0]
[null,null,null,"Lube",0.80400000000000005,0.23499999999999999,0.17,0.14599999999999999,{"$f":"+SUM(E105:H105)","v":1.355},0.80400000000000005,0.23499999999999999,0.17,0.14599999999999999,{"$f":"+SUM(J105:M105)","v":1.355},null,null,null,null,{"$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",14.422501468139338,5.0348093994902303,2.498895497026338,4.3902144244689891,26.346420789124895,19.113858718776548,6.3215105658453696,1.4235842691588785,5.2015579065420567,32.060511460322857,null,null,null,null,0,14.422501468139338,5.0348093994902303,2.498895497026338,4.3902144244689891,null,19.113858718776548,6.3215105658453696,1.4235842691588785,5.2015579065420567,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",46.632339949702633,14.056650266100256,7.685556499575191,28.026193103143587,96.400739818521657,18.322425506202208,4.8829935945624481,2.1303988363636366,11.304055507901445,36.639873445029735,null,null,null,null,0,46.632339949702633,14.056650266100256,7.685556499575191,28.026193103143587,null,18.322425506202208,4.8829935945624481,2.1303988363636366,11.304055507901445,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,1,null,null,null,null,null,null,null,1,16,16]
[null,null,null,"Insurance",441.03984601733225,132.34853892540357,75.112149532710276,238.23135211962617,886.7318865950723,172.34827034834328,46.537766169583698,21.079997831775707,95.790795342056072,335.75682969175875,null,null,null,null,0,441.03984601733225,132.34853892540357,75.112149532710276,238.23135211962617,null,172.34827034834328,46.537766169583698,21.079997831775707,95.790795342056072,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,1,1,null,null,null,null,null,2,0]
[null,null,null,"Taxes",674.19905698215791,202.63676782327954,113.55446049277825,378.3598288516568,1368.7501141498726,263.96537544672896,70.950245358708585,31.731992013593889,152.30858409787595,518.9561969169074,null,null,null,null,0,674.19905698215791,202.63676782327954,113.55446049277825,378.3598288516568,null,263.96537544672896,70.950245358708585,31.731992013593889,152.30858409787595,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",441.03984601733225,132.34853892540357,75.112149532710276,238.23135211962617,886.7318865950723,172.34827034834328,46.537766169583698,21.079997831775707,95.790795342056072,335.75682969175875,null,null,null,null,0,441.03984601733225,132.34853892540357,75.112149532710276,238.23135211962617,null,172.34827034834328,46.537766169583698,21.079997831775707,95.790795342056072,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,1,null,null,null,null,null,null,null,1,5.82,5.82]
[null,null,null,"Ttl Variable Costs",{"$f":"(SUM(E104:E105)*Parameters!$C$9)+E106","v":37.541251468139336},{"$f":"(SUM(F104:F105)*Parameters!$C$9)+F106","v":11.784809399490229},{"$f":"(SUM(G104:G105)*Parameters!$C$9)+G106","v":7.2613954970263386},{"$f":"(SUM(H104:H105)*Parameters!$C$9)+H106","v":8.5939644244689894},{"$f":"(SUM(I104:I105)*Parameters!$C$9)+I106","v":65.1814207891249},{"$f":"(SUM(J104:J105)*Parameters!$C$9)+J106","v":42.232608718776547},{"$f":"(SUM(K104:K105)*Parameters!$C$9)+K106","v":13.071510565845369},{"$f":"(SUM(L104:L105)*Parameters!$C$9)+L106","v":6.1860842691588784},{"$f":"(SUM(M104:M105)*Parameters!$C$9)+M106","v":9.4053079065420562},{"$f":"(SUM(N104:N105)*Parameters!$C$9)+N106","v":70.895511460322865},{"$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$9)+S106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S. Shreader",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Ttl Fixed Costs",{"$f":"E107+E108*Parameters!$C$13+E109*Parameters!$C$12+E110*Parameters!$C$11","v":94.611556122144776},{"$f":"F107+F108*Parameters!$C$13+F109*Parameters!$C$12+F110*Parameters!$C$11","v":28.457606333858287},{"$f":"G107+G108*Parameters!$C$13+G109*Parameters!$C$12+G110*Parameters!$C$11","v":15.844087085811385},{"$f":"H107+H108*Parameters!$C$13+H109*Parameters!$C$12+H110*Parameters!$C$11","v":54.084422814845198},{"$f":"I107+I108*Parameters!$C$13+I109*Parameters!$C$12+I110*Parameters!$C$11","v":192.99767235665965},{"$f":"J107+J108*Parameters!$C$13+J109*Parameters!$C$12+J110*Parameters!$C$11","v":37.076642538239597},{"$f":"K107+K108*Parameters!$C$13+K109*Parameters!$C$12+K110*Parameters!$C$11","v":9.9437771850056098},{"$f":"L107+L108*Parameters!$C$13+L109*Parameters!$C$12+L110*Parameters!$C$11","v":4.4186985537706045},{"$f":"M107+M108*Parameters!$C$13+M109*Parameters!$C$12+M110*Parameters!$C$11","v":21.783580713362447},{"$f":"N107+N108*Parameters!$C$13+N109*Parameters!$C$12+N110*Parameters!$C$11","v":73.222698990378262},{"$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$11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dry Fert. Spdr.",null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.6]
[null,null,null,"Labor Hrs.",0.76800000000000002,0.224,0.16,0.14000000000000001,{"$f":"+SUM(E113:H113)","v":1.2919999999999998},0.76800000000000002,0.224,0.16,0.14000000000000001,{"$f":"+SUM(J113:M113)","v":1.2919999999999998},null,null,null,null,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",{"$f":"SUM(EB96:EB115)","v":0},1,1,1,3,1,1,0,0,0,0,0,{"$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*$EP113","v":0},16.64,10.79,17.72,21.82,0,0,0,0,0,0,0,{"$f":"SUM(EB117:EM117)-EO117","v":0},{"$f":"SUM(EO96:EO115)","v":66.97}]
[null,null,null,"Fuel",5.6109999999999998,1.232,0.65,0.82199999999999995,{"$f":"+SUM(E118:H118)","v":8.3149999999999995},5.6109999999999998,1.232,0.65,0.82199999999999995,{"$f":"+SUM(J118:M118)","v":8.3149999999999995},5.7,1.212,0.65,0.82199999999999995,{"$f":"+SUM(O118:R118)","v":8.3840000000000003}]
[null,null,null,"Lube",0.84199999999999997,0.185,0.1,0.123,{"$f":"+SUM(E119:H119)","v":1.25},0.84199999999999997,0.185,0.1,0.123,{"$f":"+SUM(J119:M119)","v":1.25},0.85499999999999998,0.182,0.1,0.123,{"$f":"+SUM(O119:R119)","v":1.26},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"Offset Disc",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB119:EM119)","v":0},{"$f":"EN119*EP119","v":0},10.79]
[null,null,null,"Repairs",9.2383650474086672,3.4618981090909093,2.3536108751062024,5.5848305943925238,20.638704625998304,10.584797022259984,3.7779736373831772,1.2543469784197112,5.811309909940527,21.428427548003398,16.83164407748513,5.286176551911641,1.6002879109600678,6.6798954168224292,30.398003957179267,9.2383650474086672,3.4618981090909093,2.3536108751062024,5.5848305943925238,null,10.584797022259984,3.7779736373831772,1.2543469784197112,5.811309909940527,null,16.83164407748513,5.286176551911641,1.6002879109600678,6.6798954168224292,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",76.873550534579451,21.209414583517418,11.215972812234494,87.881440783687353,197.18037871401873,30.559774896856418,7.6256332180118944,2.1527978895497029,36.007722388445202,76.345928392863215,12.040735479354291,3.0039619106202213,0.55002119490229406,10.191569199660153,25.78628778453696,76.873550534579451,21.209414583517418,11.215972812234494,87.881440783687353,null,30.559774896856418,7.6256332180118944,2.1527978895497029,36.007722388445202,null,12.040735479354291,3.0039619106202213,0.55002119490229406,10.191569199660153,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,1,null,null,null,null,null,null,null,null,1,17.72,17.72]
[null,null,null,"Insurance",744.65901195446065,200.78760154358542,111.52047578589635,726.84180953678856,1783.808898820731,295.09508180798639,72.508223946983875,21.311454714698389,297.92482886049277,686.83958933016152,117.23166680849619,28.247694851316911,5.4330147894647407,84.907344277315218,235.81972072659306,744.65901195446065,200.78760154358542,111.52047578589635,726.84180953678856,null,295.09508180798639,72.508223946983875,21.311454714698389,297.92482886049277,null,117.23166680849619,28.247694851316911,5.4330147894647407,84.907344277315218,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",1129.0217870599831,306.83716324485982,168.18147833474936,1166.2515022389125,2770.2919308785049,447.89644507595585,110.63141246966865,32.072955378759566,477.96592958640616,1068.5667425107904,177.44032177264236,43.269993188105346,8.1831207639762109,135.86021270824128,364.75364843296518,1129.0217870599831,306.83716324485982,168.18147833474936,1166.2515022389125,null,447.89644507595585,110.63141246966865,32.072955378759566,477.96592958640616,null,177.44032177264236,43.269993188105346,8.1831207639762109,135.86021270824128,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,1,null,null,null,null,null,null,null,null,null,null,1,21.8,21.8]
[null,null,null,"Interest",744.65901195446065,200.78760154358542,111.52047578589635,726.84180953678856,1783.808898820731,295.09508180798639,72.508223946983875,21.311454714698389,297.92482886049277,686.83958933016152,117.23166680849619,28.247694851316911,5.4330147894647407,84.907344277315218,235.81972072659306,744.65901195446065,200.78760154358542,111.52047578589635,726.84180953678856,null,295.09508180798639,72.508223946983875,21.311454714698389,297.92482886049277,null,117.23166680849619,28.247694851316911,5.4330147894647407,84.907344277315218,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,1,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$9)+E120","v":33.437115047408668},{"$f":"(SUM(F118:F119)*Parameters!$C$9)+F120","v":8.7756481090909091},{"$f":"(SUM(G118:G119)*Parameters!$C$9)+G120","v":5.1661108751062024},{"$f":"(SUM(H118:H119)*Parameters!$C$9)+H120","v":9.128580594392524},{"$f":"(SUM(I118:I119)*Parameters!$C$9)+I120","v":56.507454625998307},{"$f":"(SUM(J118:J119)*Parameters!$C$9)+J120","v":34.783547022259981},{"$f":"(SUM(K118:K119)*Parameters!$C$9)+K120","v":9.0917236373831773},{"$f":"(SUM(L118:L119)*Parameters!$C$9)+L120","v":4.0668469784197114},{"$f":"(SUM(M118:M119)*Parameters!$C$9)+M120","v":9.3550599099405272},{"$f":"(SUM(N118:N119)*Parameters!$C$9)+N120","v":57.297177548003397},{"$f":"(SUM(O118:O119)*Parameters!$C$9)+O120","v":41.412894077485127},{"$f":"(SUM(P118:P119)*Parameters!$C$9)+P120","v":10.51367655191164},{"$f":"(SUM(Q118:Q119)*Parameters!$C$9)+Q120","v":4.4127879109600681},{"$f":"(SUM(R118:R119)*Parameters!$C$9)+R120","v":10.223645416822428},{"$f":"(SUM(S118:S119)*Parameters!$C$9)+S120","v":66.563003957179262},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cultipacker",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Ttl Fixed Costs",{"$f":"E121+E122*Parameters!$C$13+E123*Parameters!$C$12+E124*Parameters!$C$11","v":157.78938602292135},{"$f":"F121+F122*Parameters!$C$13+F123*Parameters!$C$12+F124*Parameters!$C$11","v":43.051426960291252},{"$f":"G121+G122*Parameters!$C$13+G123*Parameters!$C$12+G124*Parameters!$C$11","v":23.324952081563296},{"$f":"H121+H122*Parameters!$C$13+H123*Parameters!$C$12+H124*Parameters!$C$11","v":167.50366499776624},{"$f":"I121+I122*Parameters!$C$13+I123*Parameters!$C$12+I124*Parameters!$C$11","v":391.66943006254212},{"$f":"J121+J122*Parameters!$C$13+J123*Parameters!$C$12+J124*Parameters!$C$11","v":62.630129496662704},{"$f":"K121+K122*Parameters!$C$13+K123*Parameters!$C$12+K124*Parameters!$C$11","v":15.511466281751574},{"$f":"L121+L122*Parameters!$C$13+L123*Parameters!$C$12+L124*Parameters!$C$11","v":4.4661484591615981},{"$f":"M121+M122*Parameters!$C$13+M123*Parameters!$C$12+M124*Parameters!$C$11","v":68.643353182765338},{"$f":"N121+N122*Parameters!$C$13+N123*Parameters!$C$12+N124*Parameters!$C$11","v":151.25109742034124},{"$f":"O121+O122*Parameters!$C$13+O123*Parameters!$C$12+O124*Parameters!$C$11","v":24.776299543675108},{"$f":"P121+P122*Parameters!$C$13+P123*Parameters!$C$12+P124*Parameters!$C$11","v":6.0778213110994059},{"$f":"Q121+Q122*Parameters!$C$13+Q123*Parameters!$C$12+Q124*Parameters!$C$11","v":1.1398392853570096},{"$f":"R121+R122*Parameters!$C$13+R123*Parameters!$C$12+R124*Parameters!$C$11","v":19.489008016671541},{"$f":"S121+S122*Parameters!$C$13+S123*Parameters!$C$12+S124*Parameters!$C$11","v":51.482968156803068},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tandem Disk",null,null,1,null,null,null,null,null,null,null,null,null,1,12.27,12.27]
[null,null,null,"Labor Hrs.",0.55700000000000005,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(E127:H127)","v":0.92500000000000004},0.55700000000000005,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(J127:M127)","v":0.92500000000000004},0.63200000000000001,0.18099999999999999,0.16,7.0000000000000007E-2,{"$f":"+SUM(O127:R127)","v":1.0429999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,1,null,null,null,null,null,null,null,1,16,16]
[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,1,1,null,null,null,null,null,2,0]
[null,null,null,"Fuel",4.3310000000000004,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(E132:H132)","v":6.4890000000000008},4.3310000000000004,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(J132:M132)","v":6.4890000000000008},null,null,null,null,{"$f":"+SUM(O132:R132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rotary Hoe",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Lube",0.65,0.13900000000000001,0.1,8.6999999999999994E-2,{"$f":"+SUM(E133:H133)","v":0.97599999999999998},0.65,0.13900000000000001,0.1,8.6999999999999994E-2,{"$f":"+SUM(J133:M133)","v":0.97599999999999998},null,null,null,null,{"$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,null,1,null,null,null,null,null,null,null,1,5.82,5.82]
[null,null,null,"Repairs",18.932177509600681,5.3683064135938832,2.6732370433305013,4.9925000768054373,31.966221043330503,22.712639930671198,6.0029462538657601,1.381274946474087,6.0875648992353453,36.184426030246392,null,null,null,null,0,18.932177509600681,5.3683064135938832,2.6732370433305013,4.9925000768054373,null,22.712639930671198,6.0029462538657601,1.381274946474087,6.0875648992353453,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",17.326912031265934,7.8073144271877668,3.0509770603228548,6.0800985481733232,34.265302066949879,9.1512576183517407,3.1134683928632114,1.2593245457943927,2.6182004390824134,16.142250996091757,null,null,null,null,0,17.326912031265934,7.8073144271877668,3.0509770603228548,6.0800985481733232,null,9.1512576183517407,3.1134683928632114,1.2593245457943927,2.6182004390824134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",161.89537886151234,67.804422777909949,28.490314358538658,52.070332306542063,310.26044830450303,87.659939035514029,28.491595652676303,11.779413192183517,22.742505334919286,150.67345321529314,null,null,null,null,0,161.89537886151234,67.804422777909949,28.490314358538658,52.070332306542063,null,87.659939035514029,28.491595652676303,11.779413192183517,22.742505334919286,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",248.52496145046732,106.84099491384879,43.774256584536957,82.468336263721341,481.60854921257442,133.41622712727272,44.0614264006797,18.076035921155484,35.838485097706034,231.39217454681395,null,null,null,null,0,248.52496145046732,106.84099491384879,43.774256584536957,82.468336263721341,null,133.41622712727272,44.0614264006797,18.076035921155484,35.838485097706034,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",161.89537886151234,67.804422777909949,28.490314358538658,52.070332306542063,310.26044830450303,87.659939035514029,28.491595652676303,11.779413192183517,22.742505334919286,150.67345321529314,null,null,null,null,0,161.89537886151234,67.804422777909949,28.490314358538658,52.070332306542063,null,87.659939035514029,28.491595652676303,11.779413192183517,22.742505334919286,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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$9)+E134","v":37.610927509600685},{"$f":"(SUM(F132:F133)*Parameters!$C$9)+F134","v":9.3733064135938839},{"$f":"(SUM(G132:G133)*Parameters!$C$9)+G134","v":5.4857370433305013},{"$f":"(SUM(H132:H133)*Parameters!$C$9)+H134","v":7.4900000768054369},{"$f":"(SUM(I132:I133)*Parameters!$C$9)+I134","v":59.959971043330505},{"$f":"(SUM(J132:J133)*Parameters!$C$9)+J134","v":41.391389930671203},{"$f":"(SUM(K132:K133)*Parameters!$C$9)+K134","v":10.007946253865761},{"$f":"(SUM(L132:L133)*Parameters!$C$9)+L134","v":4.193774946474087},{"$f":"(SUM(M132:M133)*Parameters!$C$9)+M134","v":8.5850648992353449},{"$f":"(SUM(N132:N133)*Parameters!$C$9)+N134","v":64.178176030246391},{"$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},1,1,2,3,1,1,0,0,0,0,0,{"$f":"SUM(EN119:EN138)-SUM(EB139:EM139)","v":0}]
[null,null,null,"Ttl Fixed Costs",{"$f":"E135+E136*Parameters!$C$13+E137*Parameters!$C$12+E138*Parameters!$C$11","v":34.949379569322012},{"$f":"F135+F136*Parameters!$C$13+F137*Parameters!$C$12+F138*Parameters!$C$11","v":15.215437906060835},{"$f":"G135+G136*Parameters!$C$13+G137*Parameters!$C$12+G138*Parameters!$C$11","v":6.1525640186915895},{"$f":"H135+H136*Parameters!$C$13+H137*Parameters!$C$12+H138*Parameters!$C$11","v":11.77335798147222},{"$f":"I135+I136*Parameters!$C$13+I137*Parameters!$C$12+I138*Parameters!$C$11","v":68.090739475546656},{"$f":"J135+J136*Parameters!$C$13+J137*Parameters!$C$12+J138*Parameters!$C$11","v":18.681624189445031},{"$f":"K135+K136*Parameters!$C$13+K137*Parameters!$C$12+K138*Parameters!$C$11","v":6.2180468503952433},{"$f":"L135+L136*Parameters!$C$13+L137*Parameters!$C$12+L138*Parameters!$C$11","v":2.5414600384751065},{"$f":"M135+M136*Parameters!$C$13+M137*Parameters!$C$12+M138*Parameters!$C$11","v":5.1030095388744279},{"$f":"N135+N136*Parameters!$C$13+N137*Parameters!$C$12+N138*Parameters!$C$11","v":32.544140617189804},{"$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},21.8,12.27,33.11,21.82,0,0,0,0,0,0,0,{"$f":"SUM(EB140:EM140)-EO140","v":0},{"$f":"SUM(EO119:EO138)","v":89}]
[null,null,null,"Labor Hrs.",1.0449999999999999,0.224,0.16,0.14000000000000001,{"$f":"+SUM(E141:H141)","v":1.569},1.0449999999999999,0.224,0.16,0.14000000000000001,{"$f":"+SUM(J141:M141)","v":1.569},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,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,null,1,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",5.3609999999999998,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(E146:H146)","v":9.0009999999999994},5.008,1.421,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(J146:M146)","v":8.5039999999999996},null,null,null,null,{"$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,1,null,null,null,null,null,null,null,null,null,null,1,21.8,21.8]
[null,null,null,"Lube",0.80400000000000005,0.23499999999999999,0.17,0.14599999999999999,{"$f":"+SUM(E147:H147)","v":1.355},0.751,0.21299999999999999,0.17,0.14599999999999999,{"$f":"+SUM(J147:M147)","v":1.2799999999999998},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,1,null,null,null,null,null,null,null,null,1,15.39,15.39]
[null,null,null,"Repairs",15.25624400339847,5.2488447966015306,2.6005947323704333,4.9178365661852173,28.02352009855565,18.317447938827531,5.9780584169923534,1.2319479252336449,6.0701434134239598,31.597597694477489,null,null,null,null,0,15.25624400339847,5.2488447966015306,2.6005947323704333,4.9178365661852173,null,18.317447938827531,5.9780584169923534,1.2319479252336449,6.0701434134239598,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",32.27454685743416,11.963583185046732,6.1600679694137641,8.6684335830076478,59.066631594902304,16.192026669838576,5.0273430484282082,2.6281555738317759,4.1612463252336447,28.008771617332204,null,null,null,null,0,32.27454685743416,11.963583185046732,6.1600679694137641,8.6684335830076478,null,16.192026669838576,5.0273430484282082,2.6281555738317759,4.1612463252336447,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Insurance",308.8978761379779,110.73345260084965,60.540101954120651,78.80733545964317,558.97876615259133,157.41307944061177,48.257515697536107,25.915704536278678,38.670720933899752,270.25702060832629,null,null,null,null,0,308.8978761379779,110.73345260084965,60.540101954120651,78.80733545964317,null,157.41307944061177,48.257515697536107,25.915704536278678,38.670720933899752,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,1,null,null,null,null,null,null,null,1,0]
[null,null,null,"Taxes",470.27558799252341,170.55634609345796,91.325913338997452,122.1495033746814,854.3073507996603,238.37819035717931,73.399208507051824,39.058971189124897,59.479441343755326,410.31581139711136,null,null,null,null,0,470.27558799252341,170.55634609345796,91.325913338997452,122.1495033746814,null,238.37819035717931,73.399208507051824,39.058971189124897,59.479441343755326,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",308.8978761379779,110.73345260084965,60.540101954120651,78.80733545964317,558.97876615259133,157.41307944061177,48.257515697536107,25.915704536278678,38.670720933899752,270.25702060832629,null,null,null,null,0,308.8978761379779,110.73345260084965,60.540101954120651,78.80733545964317,null,157.41307944061177,48.257515697536107,25.915704536278678,38.670720933899752,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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$9)+E148","v":38.37499400339847},{"$f":"(SUM(F146:F147)*Parameters!$C$9)+F148","v":11.99884479660153},{"$f":"(SUM(G146:G147)*Parameters!$C$9)+G148","v":7.363094732370433},{"$f":"(SUM(H146:H147)*Parameters!$C$9)+H148","v":9.1215865661852185},{"$f":"(SUM(I146:I147)*Parameters!$C$9)+I148","v":66.858520098555658},{"$f":"(SUM(J146:J147)*Parameters!$C$9)+J148","v":39.913697938827532},{"$f":"(SUM(K146:K147)*Parameters!$C$9)+K148","v":12.105558416992354},{"$f":"(SUM(L146:L147)*Parameters!$C$9)+L148","v":5.9944479252336453},{"$f":"(SUM(M146:M147)*Parameters!$C$9)+M148","v":10.273893413423959},{"$f":"(SUM(N146:N147)*Parameters!$C$9)+N148","v":68.287597694477483},{"$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$9)+S148","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planter",null,null,null,null,1,null,null,null,null,null,null,null,1,16,16]
[null,null,null,"Ttl Fixed Costs",{"$f":"E149+E150*Parameters!$C$13+E151*Parameters!$C$12+E152*Parameters!$C$11","v":65.859254156260334},{"$f":"F149+F150*Parameters!$C$13+F151*Parameters!$C$12+F152*Parameters!$C$11","v":24.022724464160753},{"$f":"G149+G150*Parameters!$C$13+G151*Parameters!$C$12+G152*Parameters!$C$11","v":12.733826635514021},{"$f":"H149+H150*Parameters!$C$13+H151*Parameters!$C$12+H152*Parameters!$C$11","v":17.2584144822311},{"$f":"I149+I150*Parameters!$C$13+I151*Parameters!$C$12+I152*Parameters!$C$11","v":119.8742197381662},{"$f":"J149+J150*Parameters!$C$13+J151*Parameters!$C$12+J152*Parameters!$C$11","v":33.293931501107572},{"$f":"K149+K150*Parameters!$C$13+K151*Parameters!$C$12+K152*Parameters!$C$11","v":10.273412851218353},{"$f":"L149+L150*Parameters!$C$13+L151*Parameters!$C$12+L152*Parameters!$C$11","v":5.4418636598650814},{"$f":"M149+M150*Parameters!$C$13+M151*Parameters!$C$12+M152*Parameters!$C$11","v":8.3717531459908248},{"$f":"N149+N150*Parameters!$C$13+N151*Parameters!$C$12+N152*Parameters!$C$11","v":57.380961158181826},{"$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$11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cultivator",null,null,null,null,null,1,1,null,null,null,null,null,2,0]
[null,null,null,"Labor Hrs.",0.76800000000000002,0.224,0.16,0.14000000000000001,{"$f":"+SUM(E155:H155)","v":1.2919999999999998},0.76800000000000002,0.224,0.16,0.14000000000000001,{"$f":"+SUM(J155:M155)","v":1.2919999999999998},null,null,null,null,{"$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,null,1,null,null,null,null,null,null,null,1,5.82,5.82]
[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",5.6109999999999998,1.232,0.65,0.82199999999999995,{"$f":"+SUM(E160:H160)","v":8.3149999999999995},5.6109999999999998,1.232,0.65,0.82199999999999995,{"$f":"+SUM(J160:M160)","v":8.3149999999999995},4.782,1.115,0.1,0.82199999999999995,{"$f":"+SUM(O160:R160)","v":6.819},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baler",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Lube",0.84199999999999997,0.185,0.1,0.123,{"$f":"+SUM(E161:H161)","v":1.25},0.84199999999999997,0.185,0.1,0.123,{"$f":"+SUM(J161:M161)","v":1.25},0.71699999999999997,0.16700000000000001,0.17,0.123,{"$f":"+SUM(O161:R161)","v":1.177},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",9.4175574728971974,3.4917635133389973,2.4553101104502972,5.9382378779949034,21.302868974681395,11.104952812914188,3.8700586338147835,1.2319479252336449,6.7097608210705184,22.916720193033136,14.29059593271028,3.9248118749362786,1.1523068472387428,9.9451796146134246,29.312894269498727,9.4175574728971974,3.4917635133389973,2.4553101104502972,5.9382378779949034,null,11.104952812914188,3.8700586338147835,1.2319479252336449,6.7097608210705184,null,14.29059593271028,3.9248118749362786,1.1523068472387428,9.9451796146134246,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",{"$f":"SUM(EB142:EB161)","v":0},1,1,2,3,1,1,0,0,0,0,0,{"$f":"SUM(EN142:EN161)-SUM(EB162:EM162)","v":0}]
[null,null,null,"Depreciation",58.359488684452003,18.023771463721324,5.3900594732370433,23.324880717757011,105.09820033916738,23.093423834834329,6.433505831775701,2.6281555738317759,9.3727593665250648,41.527844606966873,10.059663664231095,2.6853975986406113,6.2169816509770612,3.1508001481733223,22.11284306202209,58.359488684452003,18.023771463721324,5.3900594732370433,23.324880717757011,null,23.093423834834329,6.433505831775701,2.6281555738317759,9.3727593665250648,null,10.059663664231095,2.6853975986406113,6.2169816509770612,3.1508001481733223,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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*$EP159","v":0},21.8,12.27,33.11,21.82,0,0,0,0,0,0,0,{"$f":"SUM(EB163:EM163)-EO163","v":0},{"$f":"SUM(EO142:EO161)","v":89}]
[null,null,null,"Insurance",571.7084559537808,167.88090362956666,52.622090059473237,203.03497321325403,995.24642285607479,226.04377840271883,60.601882786745975,25.915704536278678,81.594773189464732,394.1561389152082,98.14518471028039,25.612072926423114,61.154392765335601,28.411954574681392,213.3236049767205,571.7084559537808,167.88090362956666,52.622090059473237,203.03497321325403,null,226.04377840271883,60.601882786745975,25.915704536278678,81.594773189464732,null,98.14518471028039,25.612072926423114,61.154392765335601,28.411954574681392]
[null,null,null,"Taxes",863.50092180866613,257.99478338079865,79.586915887850466,319.65439923466437,1520.7370203119797,341.51089757689044,92.77687829668649,39.058971189124897,128.45857002209007,601.80531708479191,148.44848059881056,39.044038487000854,92.239301020220907,44.163466531860664,323.89528663789298,863.50092180866613,257.99478338079865,79.586915887850466,319.65439923466437,null,341.51089757689044,92.77687829668649,39.058971189124897,128.45857002209007,null,148.44848059881056,39.044038487000854,92.239301020220907,44.163466531860664,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Offset Disc",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB165:EM165)","v":0},{"$f":"EN165*EP165","v":0},10.79]
[null,null,null,"Interest",571.7084559537808,167.88090362956666,52.622090059473237,203.03497321325403,995.24642285607479,226.04377840271883,60.601882786745975,25.915704536278678,81.594773189464732,394.1561389152082,98.14518471028039,25.612072926423114,61.154392765335601,28.411954574681392,213.3236049767205,571.7084559537808,167.88090362956666,52.622090059473237,203.03497321325403,null,226.04377840271883,60.601882786745975,25.915704536278678,81.594773189464732,null,98.14518471028039,25.612072926423114,61.154392765335601,28.411954574681392,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chisel",null,null,null,null,null,null,null,null,null,null,null,null,0,0,16.64]
[null,null,null,"Ttl Variable Costs",{"$f":"(SUM(E160:E161)*Parameters!$C$9)+E162","v":33.616307472897191},{"$f":"(SUM(F160:F161)*Parameters!$C$9)+F162","v":8.8055135133389975},{"$f":"(SUM(G160:G161)*Parameters!$C$9)+G162","v":5.2678101104502968},{"$f":"(SUM(H160:H161)*Parameters!$C$9)+H162","v":9.4819878779949036},{"$f":"(SUM(I160:I161)*Parameters!$C$9)+I162","v":57.171618974681394},{"$f":"(SUM(J160:J161)*Parameters!$C$9)+J162","v":35.303702812914182},{"$f":"(SUM(K160:K161)*Parameters!$C$9)+K162","v":9.1838086338147829},{"$f":"(SUM(L160:L161)*Parameters!$C$9)+L162","v":4.0444479252336452},{"$f":"(SUM(M160:M161)*Parameters!$C$9)+M162","v":10.253510821070519},{"$f":"(SUM(N160:N161)*Parameters!$C$9)+N162","v":58.785470193033134},{"$f":"(SUM(O160:O161)*Parameters!$C$9)+O162","v":34.911845932710278},{"$f":"(SUM(P160:P161)*Parameters!$C$9)+P162","v":8.7323118749362791},{"$f":"(SUM(Q160:Q161)*Parameters!$C$9)+Q162","v":2.1648068472387427},{"$f":"(SUM(R160:R161)*Parameters!$C$9)+R162","v":13.488929614613424},{"$f":"(SUM(S160:S161)*Parameters!$C$9)+S162","v":59.297894269498727},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anhy. App.",null,null,null,1,null,null,null,null,null,null,null,null,1,17.72,17.72]
[null,null,null,"Ttl Fixed Costs",{"$f":"E163+E164*Parameters!$C$13+E165*Parameters!$C$12+E166*Parameters!$C$11","v":120.44923853421716},{"$f":"F163+F164*Parameters!$C$13+F165*Parameters!$C$12+F166*Parameters!$C$11","v":36.300583786893796},{"$f":"G163+G164*Parameters!$C$13+G165*Parameters!$C$12+G166*Parameters!$C$11","v":11.106094052676296},{"$f":"H163+H164*Parameters!$C$13+H165*Parameters!$C$12+H166*Parameters!$C$11","v":45.505194705542905},{"$f":"I163+I164*Parameters!$C$13+I165*Parameters!$C$12+I166*Parameters!$C$11","v":213.36111107933016},{"$f":"J163+J164*Parameters!$C$13+J165*Parameters!$C$12+J166*Parameters!$C$11","v":47.643626091257445},{"$f":"K163+K164*Parameters!$C$13+K165*Parameters!$C$12+K166*Parameters!$C$11","v":13.027550655303315},{"$f":"L163+L164*Parameters!$C$13+L165*Parameters!$C$12+L166*Parameters!$C$11","v":5.4418636598650814},{"$f":"M163+M164*Parameters!$C$13+M165*Parameters!$C$12+M166*Parameters!$C$11","v":18.286456359960919},{"$f":"N163+N164*Parameters!$C$13+N165*Parameters!$C$12+N166*Parameters!$C$11","v":84.399496766386761},{"$f":"O163+O164*Parameters!$C$13+O165*Parameters!$C$12+O166*Parameters!$C$11","v":20.72072324063042},{"$f":"P163+P164*Parameters!$C$13+P165*Parameters!$C$12+P166*Parameters!$C$11","v":5.4705668021311809},{"$f":"Q163+Q164*Parameters!$C$13+Q165*Parameters!$C$12+Q166*Parameters!$C$11","v":12.857310384738149},{"$f":"R163+R164*Parameters!$C$13+R165*Parameters!$C$12+R166*Parameters!$C$11","v":6.2489525662246397},{"$f":"S163+S164*Parameters!$C$13+S165*Parameters!$C$12+S166*Parameters!$C$11","v":45.297552993724395},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sweep Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,13.17]
[null,null,null,"Labor Hrs.",0.55700000000000005,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(E169:H169)","v":0.92500000000000004},0.55700000000000005,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(J169:M169)","v":0.92500000000000004},0.57199999999999995,0.13,0.16,7.0000000000000007E-2,{"$f":"+SUM(O169:R169)","v":0.93199999999999994},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,1,null,null,null,null,null,null,null,null,null,null,1,21.8,21.8]
[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,1,null,null,null,null,null,null,null,null,1,15.39,15.39]
[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,"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,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,1,null,null,null,null,null,null,null,1,0]
[null,{"$f":"+C182","v":0.11775878442545115},null,null,12.38672764957265,3.7356403418803423,2.6296516567544606,4.4907165811965815,{"$f":"+SUM(E174:H174)","v":23.242736229404038},14.011135085470084,4.2497876495726503,2.5570093457943925,4.9402850000000003,{"$f":"+SUM(J174:M174)","v":25.758217080837124},0,0,0,0,{"$f":"+SUM(O174:R174)","v":0},11.077763247863247,3.4475191452991449,2.3971962616822426,4.3069151282051283,{"$f":"+SUM(T174:W174)","v":21.229393783049765},12.461241752136754,3.7530269658119662,2.644180118946474,4.5155546153846151,{"$f":"+SUM(Y174:AB174)","v":23.374003452279808},14.386189401709402,4.1628545299145303,2.7604078164825827,4.8459004700854704,{"$f":"+SUM(AD174:AG174)","v":26.155352218191986},11.008216752136752,3.4276487179487178,2.3826677994902292,4.2920123076923078,{"$f":"+SUM(AI174:AL174)","v":21.110545577268006},13.402603247863249,3.9119903846153852,2.78946474086661,4.7763539743589751,{"$f":"+SUM(AN174:AQ174)","v":24.880412347704219},17.481008461538462,5.081861794871795,2.78946474086661,5.9114521367521373,{"$f":"+SUM(AS174:AV174)","v":31.263787134029002},14.070746367521366,3.4475191452991449,2.3971962616822426,4.3093989316239316,{"$f":"+SUM(AX174:BA174)","v":24.224860706126687},16.768156880341881,3.9194417948717946,2.7749362786745961,4.6620990170940164,{"$f":"+SUM(BC174:BF174)","v":28.124633970982288},21.15206991452991,4.3739778205128204,2.9202209005947322,5.3078879059829056,{"$f":"+SUM(BH174:BK174)","v":33.754156541620368},10.625711025641024,3.3407155982905978,2.3390824129141885,4.2448200427350429,{"$f":"+SUM(BM174:BP174)","v":20.550329079580852},11.770744401709399,3.5717093162393159,2.4843670348343245,4.3963320512820507,{"$f":"+SUM(BR174:BU174)","v":22.223152804065091},14.286837264957263,4.1628545299145303,2.644180118946474,5.0272181196581194,{"$f":"+SUM(BW174:BZ174)","v":26.121090033476385},17.329496452991457,3.3581022222222225,2.3245539507221751,4.2572390598290601,{"$f":"+SUM(CB174:CE174)","v":27.269391685764916},18.17895722222222,3.4375839316239314,2.3971962616822426,4.3218179487179489,{"$f":"+SUM(CG174:CJ174)","v":28.335555364246343},24.867839829059832,4.0510833760683758,2.862107051826678,5.1613435042735034,{"$f":"+SUM(CL174:CO174)","v":36.942373761228389},17.344399273504273,3.3581022222222225,1.1475171794871792,4.2572390598290601,{"$f":"+SUM(CQ174:CT174)","v":26.107257735042733},17.441267606837609,3.3754888461538464,1.1549685897435897,4.2696580769230774,{"$f":"+SUM(CV174:CY174)","v":26.241383119658124},21.097426239316238,3.7604783760683764,1.1549685897435897,4.6919046581196575,{"$f":"+SUM(DA174:DD174)","v":30.704777863247863},17.329496452991457,3.3581022222222225,1.1475171794871792,4.2572390598290601,{"$f":"+SUM(DF174:DI174)","v":26.092354914529917},17.769129658119656,3.4177135042735038,1.1673876068376068,4.3218179487179489,{"$f":"+SUM(DK174:DN174)","v":26.676048717948717},20.955849444444443,3.8647981196581203,1.2419017094017093,4.8061596153846153,{"$f":"+SUM(DP174:DS174)","v":30.868708888888889},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,23.278205641025639,5.3029202991452991,3.8064570943075617,24.520107350427345,56.907690384905848,14.137809059829058,2.4316435470085471,3.544944774851317,10.17862641025641,30.29302379194533,0,0,0,0,0,48.526067393162393,13.213834188034189,9.2546304163126596,29.862768504273504,100.85730050178275,24.974643376068379,5.5488168376068385,4.2568394222599828,24.385981965811965,59.166281601747166,11.231759059829059,2.381967478632478,3.0219201359388275,7.1086453846153841,23.744292059015748,45.592695555555551,14.411027435897434,10.852761257434155,30.429075683760683,101.28555993264783,12.319664957264957,4.4708461538461535,2.9056924384027187,10.670419487179489,30.366623036693312,6.0878021794871788,1.3213834188034188,1.9613423959218352,3.8821847435897432,13.252712737802176,54.206525811965804,13.608758931623932,10.38785046728972,29.780802991452994,107.98393820233244,19.969779487179483,4.2870447008547004,3.3270178419711129,18.270857948717946,45.854699978723247,7.915881495726496,1.9001096153846155,2.644180118946474,4.6099391452991458,17.070110375356734,86.187978632478632,28.009851153846149,16.097536108751061,34.567092179487176,164.86245807456299,26.641275470085468,9.450872008547007,7.8163126593033132,28.054559615384616,71.96301975332041,9.8408291452991463,2.9532422649572649,2.9492778249787595,7.5010863247863249,23.244435560021493,105.8472826923077,26.055097863247862,17.87000849617672,32.99236081196581,182.76474986369811,59.58644401709401,21.62150876068376,12.08768054375531,29.420651495726499,122.71628481725958,12.476144572649574,3.9442798290598291,2.0920985556499576,5.4097238461538453,23.922246803513207,104.50106123931623,25.839006965811969,14.957464188034189,32.81849457264957,178.11602696581195,95.989066923076933,24.465463675213677,12.930680598290598,31.710718247863248,165.09592944444444,22.637384358974362,15.156168461538462,12.930680598290598,12.694719273504274,63.418952692307698,105.8472826923077,26.055097863247862,15.195909316239316,32.99236081196581,180.09065068376071,74.009890470085466,19.122802521367518,9.8184749145299133,25.006932820512816,127.95810072649572,21.261357264957269,6.6565931623931629,2.3794836752136748,9.7116713675213671,40.009105470085473,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,209.5435916239316,47.693993247863254,35.028122344944777,202.15179264957268,494.41749986631237,133.36782457264957,22.041271538461537,34.781138487680543,84.218322521367512,274.40855712015917,0,0,0,0,0,444.34498021367511,118.58919423076922,85.136788445199656,250.93617559829059,899.00713848793453,221.59500581196579,49.301014059829058,38.39872557349193,200.74844371794873,510.04318916323552,106.34404337606837,22.729285085470085,27.487850467289721,60.992276752136753,217.55345568096493,427.56440431623929,129.85324273504273,99.011469838572651,256.76814602564099,913.19726291549568,114.07860722222223,39.412992649572651,26.354630416312659,88.922646196581212,268.76887648468875,58.652533931623942,11.949578247863247,19.250212404418011,32.401215598290598,122.25354018219579,496.63400978632478,121.5623069230769,94.158963466440099,250.08671482905982,962.44199500490163,178.0762861111111,37.940097222222221,29.855989804587935,150.37194277777775,396.24431591569902,75.321338675213681,18.099475512820515,23.594222599830076,39.256513034188032,156.27154982205229,806.67725534188037,251.31122991452986,149.9337298215803,299.50943525641031,1507.431650334401,245.14394602564104,83.140351837606829,69.053780798640616,232.25300628205127,629.59108494393968,93.741224829059831,26.340735256410259,28.127102803738318,62.629103205128217,210.83816609433663,982.59263247863237,231.13529474358975,168.12336448598131,283.25045807692305,1665.1017497851265,547.01051072649568,185.35134632478631,108.52761257434155,246.35604209401706,1087.2455117196405,118.15204482905983,34.547221752136757,19.598895497026337,45.880816752136752,218.17897883035968,968.70817136752112,228.89490405982909,138.12430811965811,281.44473299145295,1617.1721165384611,880.80885217948708,214.7099027350427,117.18087769230767,270.03662388888887,1482.7362564957264,205.47512162393159,126.16231085470086,117.18087769230767,105.5641291025641,554.38243927350413,982.59263247863237,231.13529474358975,140.56837068376069,283.25045807692305,1637.546755982906,675.92239196581193,167.13264824786324,88.304179145299145,212.27577538461537,1143.6349947435897,197.53688589743589,57.060415940170934,22.990084444444445,81.138406282051278,358.72579256410256,null,null,null,null,null,null,"Planter",null,null,null,null,1,null,null,null,null,null,null,null,1,16,16]
[null,{"$f":"+B176+1","v":2013},108.1,null,325.93461982905984,74.203627136752146,25.003483432455397,324.75729700854703,749.89902740681441,204.05935367521369,34.197005470085479,52.505862361937126,135.11145457264956,425.87367607988585,0,0,0,0,0,686.97531717948721,184.65339756410256,131.42446898895497,400.25250192307698,1403.3056856556218,346.47070649572646,77.040130641025641,59.682922684791841,322.67338594017093,805.86714576171494,162.50532247863248,34.641606282051278,42.568394222599828,96.537987478632459,336.25331046191604,655.52539829059833,201.91086371794873,153.2752761257434,408.91104064102558,1419.622578775316,175.676932008547,61.762255811965815,40.854035683942229,142.27971123931624,420.57293474377127,89.08906102564103,18.561462948717946,29.085981308411213,51.809655512820513,188.54616079559071,767.66912264957273,189.60610158119658,146.08368734069668,398.99569739316246,1502.3546089646284,277.92021594017092,59.372836923076925,46.505607476635511,241.72374871794869,625.52240905783208,114.89577854700855,27.592572179487178,36.844180118946475,62.308692564102557,241.64122340954475,1237.6171485042737,391.3629694871795,230.43593882752762,472.34986376068366,2331.7659205796645,378.34535576923076,130.39222807692309,108.12081563296516,372.52332055555553,989.38172003467457,142.94288675213676,41.106946581196574,42.902548853016143,100.13205102564102,327.08443321199053,1511.8240783333335,361.41575166666661,257.44435004248089,448.21474594017093,2578.8989259826517,844.94521461538477,293.46634153846151,168.9950722175021,393.45433196581195,1700.8609603371603,180.53276769230769,54.273588504273505,30.088445199660153,72.934403589743582,337.82920498598492,1491.2184451709402,358.08993888888881,212.91659666666663,445.53472205128202,2507.7597027777779,1360.7566705982906,337.03722111111102,181.83428068376068,428.56786089743582,2308.1960332905983,318.66701102564099,201.94066935897433,181.83428068376068,169.04269307692309,871.48465414529915,1511.8240783333335,361.41575166666661,216.54543346153849,448.21474594017093,2538.0000094017096,1045.9718443162392,262.74914465811963,137.39158611111111,337.31043948717951,1783.4230145726494,303.84863982905978,90.338414145299154,34.892470427350432,129.6967631196581,558.77628752136752,null,null,null,null,null,null,"Cultivator",null,null,null,null,null,1,1,null,null,null,null,null,2,0]
[null,{"$f":"+B177+1","v":2014},112,null,209.5435916239316,47.693993247863254,35.028122344944777,202.15179264957268,494.41749986631237,133.36782457264957,22.041271538461537,34.781138487680543,84.218322521367512,274.40855712015917,0,0,0,0,0,444.34498021367511,118.58919423076922,85.136788445199656,250.93617559829059,899.00713848793453,221.59500581196579,49.301014059829058,38.39872557349193,200.74844371794873,510.04318916323552,106.34404337606837,22.729285085470085,27.487850467289721,60.992276752136753,217.55345568096493,427.56440431623929,129.85324273504273,99.011469838572651,256.76814602564099,913.19726291549568,114.07860722222223,39.412992649572651,26.354630416312659,88.922646196581212,268.76887648468875,58.652533931623942,11.949578247863247,19.250212404418011,32.401215598290598,122.25354018219579,496.63400978632478,121.5623069230769,94.158963466440099,250.08671482905982,962.44199500490163,178.0762861111111,37.940097222222221,29.855989804587935,150.37194277777775,396.24431591569902,75.321338675213681,18.099475512820515,23.594222599830076,39.256513034188032,156.27154982205229,806.67725534188037,251.31122991452986,149.9337298215803,299.50943525641031,1507.431650334401,245.14394602564104,83.140351837606829,68.734154630416313,232.25300628205127,629.27145877571547,93.741224829059831,26.340735256410259,28.127102803738318,62.629103205128217,210.83816609433663,982.59263247863237,231.13529474358975,140.56837068376069,283.25045807692305,1637.546755982906,547.01051072649568,185.35134632478631,108.52761257434155,246.35604209401706,1087.2455117196405,118.15204482905983,34.547221752136757,19.598895497026337,45.880816752136752,218.17897883035968,968.70817136752112,228.89490405982909,138.12430811965811,281.44473299145295,1617.1721165384611,880.80885217948708,214.7099027350427,117.18087769230767,270.01178585470086,1482.7114184615384,205.47512162393159,126.16231085470086,117.18087769230767,105.5641291025641,554.38243927350413,982.59263247863237,231.13529474358975,140.56837068376069,283.25045807692305,1637.546755982906,675.92239196581193,167.13264824786324,88.304179145299145,212.27577538461537,1143.6349947435897,197.53688589743589,57.060415940170934,22.990084444444445,81.138406282051278,358.72579256410256,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,null,1,null,null,null,null,null,null,null,1,5.82,5.82]
[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",{"$f":"SUM(EB165:EB184)","v":0},1,1,2,3,1,1,0,0,0,0,0,{"$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*$EP182","v":0},21.8,12.27,33.11,21.82,0,0,0,0,0,0,0,{"$f":"SUM(EB186:EM186)-EO186","v":0},{"$f":"SUM(EO165:EO184)","v":89}]
[]
[null,null,null,null,10.305300384615384,3.5741931196581196,2.498895497026338,4.361558803418804,{"$f":"+SUM(E188:H188)","v":20.739947804718646},11.889966965811967,4.150435512820513,2.5570093457943925,4.860803290598291,{"$f":"+SUM(J188:M188)","v":23.458215115025162},0,0,0,0,{"$f":"+SUM(O188:R188)","v":0},9.0311092307692302,3.2314282478632474,2.2083262531860663,4.1330488888888883,{"$f":"+SUM(T188:W188)","v":18.603912620707433},10.43942576923077,3.6089663675213672,2.498895497026338,4.4012996581196582,{"$f":"+SUM(Y188:AB188)","v":20.948587291898132},13.849687863247862,4.7887729914529924,2.8039932030586234,5.4345618803418807,{"$f":"+SUM(AD188:AG188)","v":26.877015938101358},8.9615627350427349,3.2090740170940171,2.1937977909940525,4.1181460683760678,{"$f":"+SUM(AI188:AL188)","v":18.482580611506872},11.480139401709401,3.8374762820512816,2.716822429906542,4.7142588888888879,{"$f":"+SUM(AN188:AQ188)","v":22.748697002556113},15.210812136752136,5.2060519658119651,2.78946474086661,6.0108042735042728,{"$f":"+SUM(AS188:AV188)","v":29.217133116934985},11.072795641025643,3.2264606410256409,2.2083262531860663,4.1330488888888883,{"$f":"+SUM(AX188:BA188)","v":20.640631424126241},13.5864047008547,3.8002192307692311,2.6587085811384878,4.5677144871794866,{"$f":"+SUM(BC188:BF188)","v":24.613046999941904},18.519238290598288,4.8011920085470088,2.934749362786746,5.8419056410256403,{"$f":"+SUM(BH188:BK188)","v":32.09708530295768},8.5865084188034189,3.107238076923077,2.1211554800339845,4.053567179487179,{"$f":"+SUM(BM188:BP188)","v":17.868469155247659},9.7439608119658132,3.395359273504273,2.3536108751062024,4.254755256410256,{"$f":"+SUM(BR188:BU188)","v":19.747686216986544},12.210377606837607,4.0833728205128201,2.644180118946474,4.9626392307692306,{"$f":"+SUM(BW188:BZ188)","v":23.900569777066131},13.439860299145298,3.1196570940170942,2.0920985556499576,4.063502393162393,{"$f":"+SUM(CB188:CE188)","v":22.715118341974744},14.137809059829058,3.2239768376068381,2.1937977909940525,4.1479517094017089,{"$f":"+SUM(CG188:CJ188)","v":23.703535397831658},20.287706324786321,4.3118827350427349,2.5860662701784198,5.369982991452992,{"$f":"+SUM(CL188:CO188)","v":32.555638321460471},13.457246923076925,3.1221408974358971,1.0307784188034186,4.0659861965811963,{"$f":"+SUM(CQ188:CT188)","v":21.676152435897436},13.581437094017092,3.1494627350427353,1.0431974358974359,4.0883404273504267,{"$f":"+SUM(CV188:CY188)","v":21.86243769230769},16.825284358974358,3.6685776495726499,1.0431974358974359,4.6173905555555557,{"$f":"+SUM(DA188:DD188)","v":26.154450000000001},13.439860299145298,3.1196570940170942,1.0307784188034186,4.063502393162393,{"$f":"+SUM(DF188:DI188)","v":21.653798205128204},13.901847735042734,3.2090740170940171,1.0630678632478632,4.1554031196581196,{"$f":"+SUM(DK188:DN188)","v":22.329392735042731},17.870965598290599,3.8573467094017091,1.2419017094017093,4.8011920085470088,{"$f":"+SUM(DP188:DS188)","v":27.771406025641028},null,null,null,null,null,1,"Offset Disc",null,null,1,1,null,null,null,null,null,null,null,null,{"$f":"SUM(EB188:EM188)","v":2},{"$f":"EN188*EP188","v":21.58},10.79]
[null,null,null,null,40.255002008547009,9.9178270512820514,7.6710280373831781,28.240844871794867,86.084701969007114,19.567403333333331,4.890608931623933,3.544944774851317,12.160701538461536,40.163658578270116,0,0,0,0,0,88.468110170940179,23.640840940170939,18.610960067969415,38.26795927350426,168.98787045258479,41.092043760683758,9.7017361538461557,8.0051826677994899,27.734148974358977,86.533111556688382,12.466209358974361,3.1146894871794872,1.9613423959218352,7.3793799572649572,24.921621199340642,87.767677606837594,25.858877393162391,20.717587085811385,39.653921581196578,173.99806366700795,23.04969572649572,7.3868313675213679,5.5062871707731524,13.022581324786326,48.965395589576573,8.7777612820512818,2.5483823076923073,1.9613423959218352,4.8707385042735041,18.158224489938931,98.281617478632484,24.261791794871794,19.80229396771453,38.367311410256399,180.71301465147522,33.196032692307689,7.4836997008547019,6.2036533559898039,20.846562094017095,67.729947843169299,10.039533418803419,3.0501105982905981,1.6562446898895495,5.2929850854700842,20.03887379245365,158.86158286324789,47.214619188034192,32.122429906542052,50.043671282051285,288.24230323987541,48.637838547008549,15.454224871794873,13.119201359388274,32.893008675213672,110.10427345340537,15.171071282051281,5.3997886324786322,29.492778249787595,9.470742435897435,59.534380600214945,203.26205277777777,44.005545170940174,37.744944774851319,47.458031923076923,332.47057464664618,111.61467423076921,31.338147735042739,21.879864061172473,37.249599871794864,202.08228589877928,19.142672948717948,5.4420132905982905,3.2107901444350042,6.6168523076923078,34.412328691443548,199.645635,43.24301752136752,31.549271025641023,46.842048675213682,321.27997222222223,177.47520568376069,38.566015683760682,23.93889735042735,43.074118888888876,283.05423760683755,40.391611196581195,18.365242478632478,23.93889735042735,15.282842435897434,97.978593461538466,203.26205277777777,44.005545170940174,32.510502948717949,47.458031923076923,327.23613282051281,135.01707004273501,29.383394444444445,17.344399273504273,33.275514401709401,215.02037816239311,28.581125940170935,9.182621239316239,2.3794836752136748,11.748390170940171,51.891621025641022,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,382.52062931623931,95.36563226495727,74.952336448598132,240.56878012820513,793.4073781579998,188.47845482905981,47.43816149572649,34.781138487680543,104.68486269230769,375.38261750477454,0,0,0,0,0,847.38182576923066,226.27449145299144,181.76559048428206,337.71529944444444,1593.1372071509486,383.97365431623928,92.208718119658116,77.16066270178419,235.32547111111114,788.66850624879271,117.92850252136751,30.287498888888894,19.075870858113849,63.776620384615384,231.06849265298564,856.20429551282041,248.06489884615382,200.85598980458792,352.0319423504273,1657.1571265139894,223.25418649572649,69.541528119658125,53.174171622769755,113.20182461538461,459.17171085353897,85.95946871794871,24.621943290598292,19.250212404418011,42.612131452991441,172.44375586595646,941.40372038461544,231.57492794871797,191.39796091758708,338.74359405982898,1703.1202033107497,311.70739384615388,70.952328461538443,59.494052676295674,176.9734773931624,619.1272523771504,95.368116068376054,28.474322393162392,15.850552251486832,46.288160512820511,185.98115122584579,1539.6526118376066,449.61809487179488,315.35480033984709,459.31983102564095,2763.9453380748901,469.12588692307691,145.13111756410257,123.82608326253187,282.20974444444442,1020.2928321941558,147.93284782051282,51.598532222222218,28.127102803738318,82.983872222222203,310.64235506869557,1931.107482051282,416.47918965811971,373.35242141036537,432.61397666666664,3153.5530697864338,1055.5493902991452,285.67465021367519,209.61665250637213,327.20135957264955,1878.0420525918423,182.77564217948716,50.008898034188036,31.09090909090909,58.342058504273503,322.21750780885776,1893.7461110256411,408.59808141025633,309.44713273504271,426.26289132478632,3038.0542164957269,1664.836304145299,360.31294294871793,230.85710876068379,387.35162696581193,2643.3579828205129,377.84114367521363,159.30866747863249,230.85710876068379,132.27743487179484,900.2843547863248,1931.107482051282,416.47918965811971,319.36744358974363,432.61397666666664,3099.5680919658121,1259.9639278632478,273.08425068376067,166.03977474358976,297.65900170940165,1996.7469550000001,271.36794252136752,83.16022226495727,22.990084444444445,102.17125363247861,479.68950286324787,null,null,null,null,null,null,"Anhy. App.",null,null,null,null,1,null,null,null,null,null,null,null,1,17.72,17.72]
[null,null,null,null,583.79812316239315,144.95725132478631,113.33653355989806,381.77548829059828,1223.8673963376757,286.32043910256408,71.893689957264954,52.505862361937126,165.49085418803415,576.21084560980034,0,0,0,0,0,1289.7248604273504,344.48366376068373,274.83491928632111,529.05509581196577,2438.0985392863208,589.43387311965807,140.72236649572648,117.21563296516568,373.99373217948715,1221.3656047600373,180.25954931623932,45.860946324786319,28.853525913338995,100.67103636752135,355.64505792188595,1295.0401997435897,377.36176961538462,304.44392523364485,550.30403405982895,2527.1499286524481,338.50266512820508,106.48065256410256,80.66202209005948,178.31473123931622,703.96007102168335,129.85324273504273,37.368822435897435,29.085981308411213,66.968307777777781,263.27635425712919,1432.8167753846153,352.88885452991451,290.40943075615968,530.58015111111115,2606.6952117818005,477.68755730769232,108.36834316239319,90.48326253186066,281.20877166666662,957.74793466861274,145.57075076923076,43.72239158119659,24.131775700934579,72.748118333333338,286.17303638469525,2333.9580423504276,685.69367461538457,475.96694987255734,709.54315504273495,4205.1618218811045,712.31011205128198,222.39975811965815,189.39303313508924,446.66982021367522,1570.7727235197046,223.79317183760685,78.594991581196581,42.902548853016143,130.34255200854702,475.63326428036657,2947.4177459401703,636.50691551282057,562.0480883602379,669.90413628205124,4815.8768860952805,1613.6227614529914,442.36538888888884,319.01597281223451,513.44935893162392,2888.4534820857384,278.48900692307694,77.221448290598303,47.159388275276129,91.428803846153855,494.29864733510522,2891.9643508119657,624.8082014102564,467.19845547008549,660.47810230769221,4644.4491099999996,2552.2123325641023,553.14550517094028,350.55407931623932,602.72470521367529,4058.6366222649576,579.79671585470089,251.13736367521366,350.55407931623932,208.68667944444445,1390.1748382905985,2947.4177459401703,636.50691551282057,481.92244213675218,669.90413628205124,4735.7512398717945,1935.049278076923,420.00619051282058,252.7667387179487,464.03905752136745,3071.8612648290596,414.26860461538467,129.07829606837609,34.892470427350432,160.91568829059827,739.15505940170942,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,382.52062931623931,95.36563226495727,74.952336448598132,240.56878012820513,793.4073781579998,188.47845482905981,47.43816149572649,34.781138487680543,104.68486269230769,375.38261750477454,0,0,0,0,0,847.38182576923066,226.27449145299144,181.76559048428206,337.71529944444444,1593.1372071509486,383.97365431623928,92.208718119658116,77.16066270178419,235.32547111111114,788.66850624879271,117.92850252136751,30.287498888888894,19.075870858113849,63.776620384615384,231.06849265298564,856.20429551282041,248.06489884615382,200.85598980458792,352.0319423504273,1657.1571265139894,223.25418649572649,69.541528119658125,24.117247238742568,113.20182461538461,430.11478646951178,85.95946871794871,24.621943290598292,19.250212404418011,42.612131452991441,172.44375586595646,941.40372038461544,231.57492794871797,191.39796091758708,338.74359405982898,1703.1202033107497,311.70739384615388,70.952328461538443,59.494052676295674,176.9734773931624,619.1272523771504,95.368116068376054,28.474322393162392,15.850552251486832,46.288160512820511,185.98115122584579,1539.6526118376066,449.61809487179488,315.35480033984709,459.31983102564095,2763.9453380748901,469.12588692307691,145.13111756410257,123.82608326253187,282.20974444444442,1020.2928321941558,147.93284782051282,51.598532222222218,28.127102803738318,82.983872222222203,310.64235506869557,1931.107482051282,416.47918965811971,373.35242141036537,432.61397666666664,3153.5530697864338,1055.5493902991452,285.67465021367519,209.61665250637213,327.20135957264955,1878.0420525918423,182.77564217948716,50.008898034188036,31.09090909090909,58.342058504273503,322.21750780885776,1893.7461110256411,408.59808141025633,309.44713273504271,426.26289132478632,3038.0542164957269,1664.836304145299,360.31294294871793,230.85710876068379,387.35162696581193,2643.3579828205129,377.84114367521363,159.30866747863249,230.85710876068379,132.27743487179484,900.2843547863248,1931.107482051282,416.47918965811971,319.36744358974363,432.61397666666664,3099.5680919658121,1259.9639278632478,273.08425068376067,166.03977474358976,297.65900170940165,1996.7469550000001,271.36794252136752,83.16022226495727,22.990084444444445,102.17125363247861,479.68950286324787,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,1,1,null,null,null,null,null,null,null,2,30.78,15.39]
[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,null,1,null,null,null,null,null,null,null,1,16,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,1,null,null,null,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,"Rotary Hoe",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,7.5010863247863249,2.0764596581196577,2.3536108751062024,5.5686872649572647,{"$f":"+SUM(E202:H202)","v":17.499844122969449},8.4498992307692316,2.252809700854701,2.5570093457943925,5.7897457692307688,{"$f":"+SUM(J202:M202)","v":19.049464046649096},13.549147649572648,3.5021628205128201,3.0655055225148682,6.6143685042735045,{"$f":"+SUM(O202:R202)","v":26.731184496873841},7.1558376495726481,1.9920103418803417,2.2954970263381478,5.5190111965811965,{"$f":"+SUM(T202:W202)","v":16.962356214372335},7.5159891452991445,2.0615568376068372,2.3681393372982158,5.5637196581196582,{"$f":"+SUM(Y202:AB202)","v":17.509404978323854},9.4310015811965808,2.4241921367521369,2.8039932030586234,6.0207394871794859,{"$f":"+SUM(AD202:AG202)","v":20.679926408186827},7.1558376495726481,1.9870427350427349,2.2954970263381478,4.2224658119658125,{"$f":"+SUM(AI202:AL202)","v":15.660843222919343},7.9084300854700844,2.0963300854700853,2.4553101104502972,4.495684188034188,{"$f":"+SUM(AN202:AQ202)","v":16.955754469424654},10.066855256410255,2.5260280769230765,2.78946474086661,6.3237635042735034,{"$f":"+SUM(AS202:AV202)","v":21.706111578473443},9.1354289743589732,1.9895265384615384,2.2954970263381478,4.2224658119658125,{"$f":"+SUM(AX202:BA202)","v":17.642918351124472},9.8979566239316235,2.103781495726496,2.4262531860662699,4.3541073931623924,{"$f":"+SUM(BC202:BF202)","v":18.782098698886784},13.116965854700853,2.8762443589743585,2.7749362786745961,6.3262473076923085,{"$f":"+SUM(BH202:BK202)","v":25.094393800042116},7.0415826923076912,1.9646885042735045,2.2083262531860663,5.5065921794871793,{"$f":"+SUM(BM202:BP202)","v":16.72118962925444},7.3595095299145301,2.0193321794871792,2.3245539507221751,5.5388816239316236,{"$f":"+SUM(BR202:BU202)","v":17.242277284055508},8.7852126923076916,2.2254878632478632,2.644180118946474,5.8816464957264953,{"$f":"+SUM(BW202:BZ202)","v":19.536527170228524},11.544718290598288,1.9646885042735045,2.2809685641461344,4.2125305982905985,{"$f":"+SUM(CB202:CE202)","v":20.002905957308528},11.795582435897433,1.9746237179487178,2.3245539507221751,4.2448200427350429,{"$f":"+SUM(CG202:CJ202)","v":20.339580147303369},15.121395213675214,2.2801315384615384,2.5860662701784198,6.1027049999999985,{"$f":"+SUM(CL202:CO202)","v":26.090298022315174},11.544718290598288,1.9671723076923078,1.1326143589743589,5.5090759829059834,{"$f":"+SUM(CQ202:CT202)","v":20.153580940170936},11.567072521367521,1.9671723076923078,1.1400657692307692,5.5090759829059834,{"$f":"+SUM(CV202:CY202)","v":20.183386581196583},12.662429829059828,2.006913162393162,1.1400657692307692,4.5130708119658118,{"$f":"+SUM(DA202:DD202)","v":20.32247957264957},11.542234487179487,1.9671723076923078,1.1301305555555554,5.5090759829059834,{"$f":"+SUM(DF202:DI202)","v":20.14861333333333},11.681327478632479,1.9820751282051283,1.1475171794871792,5.5388816239316236,{"$f":"+SUM(DK202:DN202)","v":20.349801410256411},13.852171666666665,2.1683603846153843,1.2419017094017093,5.8145838034188042,{"$f":"+SUM(DP202:DS202)","v":23.077017564102562},null,null,null,null,null,null,"Sprayer",null,null,null,null,1,null,null,null,null,null,null,null,1,5.82,5.82]
[null,null,null,null,74.345203931623928,15.166103675213675,11.186915887850468,88.194891794871808,188.89311528955989,27.835984914529917,6.4231156410256416,3.544944774851317,36.144307350427347,73.948352680834219,11.005732948717949,2.3919026923076925,2.2519116397621071,10.317719401709402,25.967266682497147,157.80596641025639,40.749278888888881,23.463466440101953,112.01705038461539,334.03576212386264,73.043690940170947,16.795478717948715,9.3853865760407817,88.9201623931624,188.14471862732285,18.390080512820511,4.0957918376068374,1.9613423959218352,21.681120042735042,46.128334789084228,153.00974200854699,45.57530893162393,21.051741716227699,39.979299829059826,259.61609248545847,39.534699017094013,13.136836282051283,5.3028887000849618,12.84374747863248,70.818171477862734,11.676359871794869,3.3655536324786324,1.9613423959218352,13.737916709401707,30.741172609597044,175.07585158119653,41.412454401709397,21.051741716227699,39.979299829059826,277.51934752819346,58.148321837606836,12.510917820512821,8.0923534409515714,21.306065726495721,100.05765882556695,14.182517521367519,3.6089663675213672,2.0775700934579437,14.552604230769232,34.421658213116061,292.30143773504273,88.53517286324788,32.892438402718774,137.78154324786325,551.51059224887263,82.703202435897424,25.916004871794865,15.472812234494478,102.22341350427349,226.31543304646027,20.804337435897434,7.2378031623931616,2.9492778249787595,26.551858547008546,57.543276970277901,393.29536854700848,86.068756068376075,33.444519966015292,45.818721666666661,558.62736624806644,226.72654367521366,63.143250512820515,17.797366185216653,34.427999188034192,342.09515956128507,25.878747820512821,7.6103736752136752,3.2107901444350042,17.942995897435896,54.642907537597395,369.19254017094011,78.644667649572639,43.359756282051286,129.80853427350428,621.00549837606832,352.3722234188034,78.644667649572639,20.690082478632476,129.80853427350428,581.51550782051277,93.614550854700866,38.230702222222227,20.690082478632476,13.804979401709401,166.34031495726495,373.06478970085476,78.644667649572639,49.281143632478638,129.80853427350428,630.7991352564103,230.74782141025636,50.227472735042738,13.988780854700853,93.622002264957246,388.58607726495723,38.451760726495728,13.062322179487181,2.3794836752136748,33.287933418803412,87.1815,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,713.2887305982905,144.1425638034188,111.28802039082412,730.43690940170939,1699.1562241942429,265.17333679487183,60.925214059829052,34.781138487680543,299.47714581196578,660.35683515434721,106.4483631196581,22.433712478632479,22.257604078164825,86.264976538461553,237.40465621491697,1527.5217159401711,389.26663940170943,231.85972812234493,953.89228397435886,3102.5403674385843,688.4333097863248,159.33350551282049,91.253271028037389,737.91315769230755,1676.9332440194903,172.37098965811964,38.988262264957264,19.075870858113849,180.0335232051282,410.46864598631896,1509.7501024786322,437.1369826923077,204.34282073067121,355.39004457264951,2506.6199504742603,388.02722149572645,123.75798914529913,51.183772302463886,111.34890726495728,674.31789020844667,114.30463333333333,31.743007692307692,19.250212404418011,114.73184752136751,280.02970095142655,1690.1537123931626,394.14482931623928,204.34282073067121,355.39004457264951,2644.0314070127224,548.81623581196584,118.03033846153848,64.055989804587938,181.72002572649575,912.62258980458796,134.65940235042734,33.081777735042728,20.180033984706881,120.76252222222222,308.68373629239915,2876.296518846154,847.27502222222233,323.31639762107051,1219.9225329487181,5266.810471638164,808.7984234615385,242.10377064102562,148.11767204757859,852.749324957265,2051.7691911074076,202.87706324786328,67.39055435897437,28.127102803738318,221.82848333333334,520.22320374390927,3801.3841345726501,821.79119914529917,328.95344095157179,415.6918239743589,5367.8205986438797,2188.4295162393164,585.06983051282054,167.51316907391674,298.07379688034183,3239.0863127063958,243.72321047008546,67.666256538461539,31.09090909090909,150.01675888888889,492.49713498834495,3552.4995805982908,745.13605803418795,431.40188059829057,1137.6117714529914,5866.6492906837611,3378.8295617521367,745.13605803418795,197.31334358974357,1137.6117714529914,5458.8907348290595,904.4198874786324,341.20752705128206,197.31334358974357,117.01446286324786,1559.9552209829058,3592.4912994444444,745.13605803418795,492.53325034188026,1137.6117714529914,5967.7723792735032,2174.8803685897433,465.09964158119658,131.38326564102562,804.51386256410251,3575.8771383760677,359.01639756410259,114.2847629059829,22.990084444444445,276.13187747863248,772.42312239316243,null,null,null,null,null,null,"Dry Fert. Spdr.",null,null,null,null,1,null,null,null,null,null,null,null,1,5.6,5.6]
[null,null,null,null,1085.0197178632479,219.97059837606835,167.2661852166525,1171.4138521794871,2643.6703536354562,404.35077756410254,93.045759871794857,52.505862361937126,480.19619876068379,1030.0985985585182,161.47454405982904,34.393225940170943,33.517162276975363,137.85605735042733,367.24098962740266,2316.5565155982904,593.01055004273496,349.20611724723875,1513.9800197008547,4772.7532025891187,1053.644313076923,243.30841529914531,138.16567544604928,1182.5065182478631,2617.624922069981,264.31642461538462,59.46722145299146,28.853525913338995,288.44160722222222,641.0787792039373,2274.7988125213674,665.01352735042735,309.61605777400172,555.28902752136742,3804.717425167164,585.7007165811965,189.44713816239317,77.712744265080715,175.56764465811966,1028.42824366679,172.6914002991453,48.570775854700855,29.085981308411213,183.42391487179486,433.77207233405227,2565.5379379059827,601.2046175213676,309.61605777400172,555.28902752136742,4031.6476407227192,839.56032880341877,180.58492756410254,97.25352591333899,288.25035435897433,1405.6491366398348,205.57695756410254,51.121641965811961,30.55335598980459,193.5230595726496,480.77501509236868,4337.8012237179482,1289.9558541452993,487.7785896346644,1908.8252815811966,8024.3609490791077,1222.3169194444445,371.68627880341876,225.46720475785895,1363.861424871795,3183.3318278775168,306.89875042735042,103.57460256410255,42.902548853016143,354.58032465811965,807.95622650258883,5767.8609773076914,1252.1324956837605,496.14698385726422,644.78791611111103,8160.9283729598274,3322.0597508119658,900.78608307692321,256.52905692438401,470.21876042735039,4949.5936512406233,373.1194333760684,105.72309252136751,18.102463891248938,239.73422217948718,736.67921196817201,5398.4622814529912,1138.3618800854699,648.20562961538474,1786.6594104273504,8971.6892015811973,5140.6956464529912,1138.3618800854699,300.76623978632477,1786.6594104273504,8366.4831767521373,1372.5000931623933,532.35855435897429,300.76623978632477,186.03439226495726,2391.6592795726497,5457.815247948718,1138.3618800854699,738.93648470085463,1786.6594104273504,9121.7730231623937,3328.6194756410259,716.24197286324795,201.32965371794873,1272.6288414957264,5518.8199437179492,551.2826526068377,179.5963738034188,34.892470427350432,442.57154457264966,1208.3430414102565,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,713.2887305982905,144.1425638034188,111.28802039082412,730.43690940170939,1699.1562241942429,265.17333679487183,60.925214059829052,34.781138487680543,299.47714581196578,660.35683515434721,106.4483631196581,22.433712478632479,22.257604078164825,86.264976538461553,237.40465621491697,1527.5217159401711,389.26663940170943,231.85972812234493,953.89228397435886,3102.5403674385843,688.4333097863248,159.33350551282049,91.282327952421412,737.91315769230755,1676.9623009438742,172.37098965811964,38.988262264957264,19.075870858113849,180.0335232051282,410.46864598631896,1509.7501024786322,437.1369826923077,204.34282073067121,355.39004457264951,2506.6199504742603,388.02722149572645,123.75798914529913,51.183772302463886,111.34890726495728,674.31789020844667,114.30463333333333,31.743007692307692,19.250212404418011,114.73184752136751,280.02970095142655,1690.1537123931626,394.14482931623928,204.34282073067121,355.39004457264951,2644.0314070127224,548.81623581196584,118.03033846153848,64.055989804587938,181.72002572649575,912.62258980458796,134.65940235042734,33.081777735042728,20.180033984706881,120.76252222222222,308.68373629239915,2876.296518846154,847.27502222222233,323.31639762107051,1219.9225329487181,5266.810471638164,808.7984234615385,242.10377064102562,148.11767204757859,852.749324957265,2051.7691911074076,202.87706324786328,67.39055435897437,28.127102803738318,221.82848333333334,520.22320374390927,3801.3841345726501,821.79119914529917,328.95344095157179,415.6918239743589,5367.8205986438797,2188.4295162393164,585.06983051282054,167.51316907391674,298.07379688034183,3239.0863127063958,243.72321047008546,67.666256538461539,31.09090909090909,150.01675888888889,492.49713498834495,3552.4995805982908,745.13605803418795,431.40188059829057,1137.6117714529914,5866.6492906837611,3378.8295617521367,745.13605803418795,197.31334358974357,1137.6117714529914,5458.8907348290595,904.4198874786324,341.20752705128206,197.31334358974357,117.01446286324786,1559.9552209829058,3592.4912994444444,745.13605803418795,492.53325034188026,1137.6117714529914,5967.7723792735032,2174.8803685897433,465.09964158119658,131.38326564102562,804.51386256410251,3575.8771383760677,359.01639756410259,114.2847629059829,22.990084444444445,276.13187747863248,772.42312239316243,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},1,1,2,5,1,0,0,0,0,0,0,{"$f":"SUM(EN188:EN207)-SUM(EB208:EM208)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Custom Cost/Month",{"$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*$EP205","v":16.64},10.79,26.18,60.53,0,0,0,0,0,0,0,{"$f":"SUM(EB209:EM209)-EO209","v":0},{"$f":"SUM(EO188:EO207)","v":114.13999999999999}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",4,51,160,0.82,0,0,820,0]
[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",5,50,160,0.18,0.46,0,740,0]
[]
[null,null,null,null,12.433919914529916,3.7381241452991452,2.6732370433305013,4.8881251282051279,{"$f":"+SUM(E216:H216)","v":23.733406231364693},13.54169623931624,3.9840206837606833,2.934749362786746,5.7102640598290595,{"$f":"+SUM(J216:M216)","v":26.170730345692732},0,0,0,0,{"$f":"+SUM(O216:R216)","v":0},11.144717948717949,3.4557264957264957,2.4262531860662699,4.4276495726495728,{"$f":"+SUM(T216:W216)","v":21.454347203160289},12.885972136752137,3.8374762820512816,2.7458793542905693,4.9974124786324783,{"$f":"+SUM(Y216:AB216)","v":24.466740251726463},15.553577008547007,4.408751068376068,2.8039932030586234,6.981971410256409,{"$f":"+SUM(AD216:AG216)","v":29.74829269023811},11.03553858974359,3.4326163247863244,2.4117247238742565,4.3888806410256409,{"$f":"+SUM(AI216:AL216)","v":21.268760279429813},13.464698333333333,3.9616664529914529,2.8766355140186914,5.2383414102564094,{"$f":"+SUM(AN216:AQ216)","v":25.541341710599887},16.02053205128205,4.5081032051282053,2.9492778249787595,6.1325106410256405,{"$f":"+SUM(AS216:AV216)","v":29.610423722414652},14.053359743589743,3.4450353418803417,2.4117247238742565,4.3988158547008549,{"$f":"+SUM(AX216:BA216)","v":24.308935664045201},17.605198632478633,4.0610185897435889,2.9202209005947322,5.3674991880341878,{"$f":"+SUM(BC216:BF216)","v":29.953937310851142},18.300663589743589,4.1703059401709393,1.3139320085470085,5.5488168376068385,{"$f":"+SUM(BH216:BK216)","v":29.333718376068376},10.625711025641024,3.3407155982905978,2.3390824129141885,4.2448200427350429,{"$f":"+SUM(BM216:BP216)","v":20.550329079580852},11.837807094017094,3.6089663675213672,2.571537807986406,4.6521638034188033,{"$f":"+SUM(BR216:BU216)","v":22.670475072943667},14.736405683760683,4.2845608974358971,2.8475785896346641,6.0629641452991452,{"$f":"+SUM(BW216:BZ216)","v":27.931509316130391},17.329496452991457,3.3581022222222225,2.3245539507221751,4.2572390598290601,{"$f":"+SUM(CB216:CE216)","v":27.269391685764916},18.419886153846154,3.4922276068376057,2.4117247238742565,4.4385567094017091,{"$f":"+SUM(CG216:CJ216)","v":28.762395193959726},25.178315256410261,4.5130708119658118,2.9783347493627863,6.2095085470085465,{"$f":"+SUM(CL216:CO216)","v":38.879229364747403},17.344399273504273,3.3581022222222225,1.1475171794871792,4.2572390598290601,{"$f":"+SUM(CQ216:CT216)","v":26.107257735042733},17.441267606837609,3.3754888461538464,1.1549685897435897,4.2696580769230774,{"$f":"+SUM(CV216:CY216)","v":26.241383119658124},22.262330042735041,4.0237615384615388,1.1549685897435897,5.2035681623931627,{"$f":"+SUM(DA216:DD216)","v":32.64462833333333},17.329496452991457,3.3581022222222225,1.1475171794871792,4.2572390598290601,{"$f":"+SUM(DF216:DI216)","v":26.092354914529917},17.769129658119656,3.4177135042735038,1.1673876068376068,4.3218179487179489,{"$f":"+SUM(DK216:DN216)","v":26.676048717948717},21.994079273504276,3.9964397008547006,1.2791587606837609,5.4817541452991447,{"$f":"+SUM(DP216:DS216)","v":32.751431880341883}]
[null,null,null,null,16.373232136752137,5.2880174786324776,3.0509770603228548,6.4926621367521369,31.204888812459604,11.673876068376069,3.0054021367521364,1.6417162276975359,3.3183613675213675,19.639355800347111,0,0,0,0,0,39.378219401709401,12.913293974358972,7.5983857264231105,16.052821495726498,75.942720598217988,14.011135085470084,4.64968,2.716822429906542,5.8344542307692304,27.212091746145859,7.6824039743589738,1.8404983333333336,1.9613423959218352,1.8404983333333336,13.324743036947478,43.839130341880342,14.175066111111109,8.1649957519116398,17.418913376068375,83.598105580971463,11.266532307692305,3.6660938461538461,2.106627017841971,4.5254898290598291,21.564743000747953,6.3386663247863249,2.0690082478632479,1.8160577740016992,2.5632851282051283,12.7870174748564,53.131038931623927,13.720530085470084,8.1649957519116398,17.056278076923078,92.072842845928719,12.739427735042735,3.2984909401709404,1.9613423959218352,4.1131784615384612,22.112439532673971,10.638130042735044,2.7545379914529917,1.8206279059829056,3.4400677350427351,18.653363675213676,86.187978632478632,28.009851153846149,16.097536108751061,34.567092179487176,164.86245807456299,22.771509743589739,7.5010863247863249,4.2858963466440105,9.3540036752136739,43.912496090233752,8.0351040598290595,2.2254878632478632,1.8305862361937129,2.6055097863247862,14.696687945595423,105.8472826923077,26.055097863247862,17.87000849617672,32.99236081196581,182.76474986369811,49.231467564102566,12.431436111111111,8.0778249787595584,16.015564444444443,85.756293098417672,10.754868803418804,1.885206794871795,1.4964316057774001,2.4415787606837607,16.578085964751761,104.50106123931623,25.839006965811969,14.957464188034189,32.81849457264957,178.11602696581195,95.989066923076933,24.465463675213677,12.930680598290598,31.710718247863248,165.09592944444444,26.79278747863248,3.8498952991452993,12.930680598290598,4.9477364102564101,48.52109978632479,105.8472826923077,26.055097863247862,15.195909316239316,32.99236081196581,180.09065068376071,74.009890470085466,19.122802521367518,9.8184749145299133,25.006932820512816,127.95810072649572,15.851633418803416,3.1345599145299148,1.9199800427350429,3.6809966666666671,24.587170042735039,null,null,null,null,null,null,"pesticide"]
[null,null,null,null,153.5685977777778,47.544965042735043,28.446728971962614,56.359983376068371,285.92027516854381,110.00020200854699,28.198620213675209,15.734324553950723,29.977023461538465,183.91017023771138,0,0,0,0,0,367.41662072649575,115.50679418803421,70.811724723874264,138.72290474358974,692.458044381994,130.20345901709402,41.424873418803415,25.177824978759556,50.249826965811963,247.05598438046897,74.037212307692315,17.366753504273504,19.075870858113849,16.517292735042734,126.99712940512239,411.04462777777781,127.39924495726494,76.172727272727272,151.15930846153847,765.77590846930843,105.41013329059828,32.873138247863245,19.598895497026337,39.209320769230771,197.09148780471864,59.198970683760678,18.524205897435898,16.969243840271876,22.177880726495726,116.87030114796418,489.21240517094026,122.7247269230769,76.172727272727272,147.39386247863249,835.50372184537696,117.13865303418804,29.462876153846153,18.23322005097706,35.49851846153846,200.3332677005497,97.732696923076915,24.587170042735039,16.830251965811968,29.678967051282054,168.82908598290598,806.67725534188037,251.31122991452986,149.9337298215803,299.50943525641031,1507.431650334401,212.1714556410256,66.983210598290583,39.720815632965163,80.736030128205144,399.61151200048647,77.323284230769218,20.404445085470087,17.782837723024638,23.017406282051279,138.52797332131522,982.59263247863237,231.13529474358975,168.12336448598131,283.25045807692305,1665.1017497851265,453.1699337606837,109.41402440170941,75.301019541206458,136.66631551282052,774.55129321642016,100.22395175213674,17.138243589743588,14.412234494477485,21.681120042735042,153.45554987909284,968.70817136752112,228.89490405982909,138.12430811965811,281.44473299145295,1617.1721165384611,880.80885217948708,214.7099027350427,117.18087769230767,270.03662388888887,1482.7362564957264,259.67419602564104,33.911368076923075,117.18087769230767,42.247012350427347,453.01345414529908,982.59263247863237,231.13529474358975,140.56837068376069,283.25045807692305,1637.546755982906,675.92239196581193,167.13264824786324,88.304179145299145,212.27577538461537,1143.6349947435897,149.60693132478633,28.702832307692304,18.243536111111109,32.478213504273505,229.03151324786322,null,null,null,null,null,null,"Bicep Lite II Magnum",5,"Fl. Oz.",32,160,0.48,0]
[null,null,null,null,235.43227465811967,73.982568632478632,43.687085811384875,88.823294059829067,441.92522316181226,168.36213094017097,43.228114700854704,23.942905692438401,46.571314102564102,282.10446543602814,0,0,0,0,0,564.30771773504273,180.07823166666668,108.83271028037383,218.98204461538461,1072.2007042974678,200.26658585470088,64.678241025641015,38.747408666100256,79.419614316239318,383.11184986268142,112.44426457264957,26.569245170940167,28.853525913338995,25.717300598290599,193.58433625521931,630.24524709401715,198.26712410256414,117.0122344944775,238.25884294871793,1183.7834486397767,161.74031102564103,51.198639871794867,30.132030586236191,61.844221324786325,304.91520280845845,90.889818504273521,28.866763333333331,26.064061172472389,34.996790170940166,180.8174331810194,754.86759982905983,191.33234495726495,117.0122344944775,231.17751940170942,1294.3896986825116,180.83330790598291,45.955330854700847,28.01087510620221,56.059443162393158,310.85895702927911,150.92334713675211,38.362343803418803,25.9383591025641,46.876821923076925,262.10087196581196,1237.6171485042737,391.3629694871795,230.43593882752762,472.34986376068366,2331.7659205796645,326.03397196581199,104.4836746153846,61.135768903993203,127.50108089743588,619.15449638262567,117.49880452991451,31.5294005982906,26.921240441801192,36.049922820512819,211.99936839051912,1511.8240783333335,361.41575166666661,257.44435004248089,448.21474594017093,2578.8989259826517,699.32478777777771,171.57617256410256,115.71920135938828,216.74910534188029,1203.3692670431487,154.00077957264958,26.566761367521369,21.865335598980458,33.891497649572649,236.32437418872405,1491.2184451709402,358.08993888888881,212.91659666666663,445.53472205128202,2507.7597027777779,1360.7566705982906,337.03722111111102,181.83428068376068,428.56786089743582,2308.1960332905983,393.63564961538458,53.155876965811949,181.83428068376068,66.983210598290583,695.6090178632478,1511.8240783333335,361.41575166666661,216.54543346153849,448.21474594017093,2538.0000094017096,1045.9718443162392,262.74914465811963,137.39158611111111,337.31043948717951,1783.4230145726494,228.86013081196583,44.373148076923066,27.84095252136752,50.888164444444449,351.96239585470084,null,null,null,null,null,null,"Sivanto 200 SL",8,"Fl. Oz.",5.5,160,2.5299999999999998,5.63]
[null,null,null,null,153.5685977777778,47.544965042735043,28.446728971962614,56.359983376068371,285.92027516854381,110.00020200854699,28.198620213675209,15.734324553950723,29.977023461538465,183.91017023771138,0,0,0,0,0,367.41662072649575,115.50679418803421,70.811724723874264,138.72290474358974,692.458044381994,130.20345901709402,41.424873418803415,25.177824978759556,50.249826965811963,247.05598438046897,74.037212307692315,17.366753504273504,19.075870858113849,16.517292735042734,126.99712940512239,411.04462777777781,127.39924495726494,76.172727272727272,151.15930846153847,765.77590846930843,105.41013329059828,32.873138247863245,19.598895497026337,39.209320769230771,197.09148780471864,59.198970683760678,18.524205897435898,16.969243840271876,22.177880726495726,116.87030114796418,489.21240517094026,122.7247269230769,76.172727272727272,147.39386247863249,835.50372184537696,117.13865303418804,29.462876153846153,18.23322005097706,35.49851846153846,200.3332677005497,97.732696923076915,24.587170042735039,16.830251965811968,29.678967051282054,168.82908598290598,806.67725534188037,251.31122991452986,149.9337298215803,299.50943525641031,1507.431650334401,212.1714556410256,66.983210598290583,39.720815632965163,80.736030128205144,399.61151200048647,77.323284230769218,20.404445085470087,17.782837723024638,23.017406282051279,138.52797332131522,982.59263247863237,231.13529474358975,168.12336448598131,283.25045807692305,1665.1017497851265,453.1699337606837,109.41402440170941,75.301019541206458,136.66631551282052,774.55129321642016,100.22395175213674,17.138243589743588,14.412234494477485,21.681120042735042,153.45554987909284,968.70817136752112,228.89490405982909,138.12430811965811,281.44473299145295,1617.1721165384611,880.80885217948708,214.7099027350427,117.18087769230767,270.01178585470086,1482.7114184615384,259.67419602564104,33.911368076923075,117.18087769230767,42.247012350427347,453.01345414529908,982.59263247863237,231.13529474358975,140.56837068376069,283.25045807692305,1637.546755982906,675.92239196581193,167.13264824786324,88.304179145299145,212.27577538461537,1143.6349947435897,149.60693132478633,28.702832307692304,18.243536111111109,32.478213504273505,229.03151324786322]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,10.665451880341879,3.6462234188034182,2.6005947323704333,4.8136110256410252,{"$f":"+SUM(E230:H230)","v":21.725881057156755},12.319664957264957,4.1255974786324785,2.716822429906542,5.8245190170940173,{"$f":"+SUM(J230:M230)","v":24.986603882897995},0,0,0,0,{"$f":"+SUM(O230:R230)","v":0},9.1925564529914521,3.2662014957264951,2.2519116397621071,4.2646904700854709,{"$f":"+SUM(T230:W230)","v":18.975360058565528},11.259080897435897,3.8027030341880339,2.7022939677145286,4.9676068376068372,{"$f":"+SUM(Y230:AB230)","v":22.731684736945297},14.227225982905981,4.0982756410256407,3.2253186066270181,6.8577812393162398,{"$f":"+SUM(AD230:AG230)","v":28.408601469874878},9.055947264957263,3.2289444444444446,2.2228547153780798,4.2249496153846158,{"$f":"+SUM(AI230:AL230)","v":18.732696040164402},11.880031752136754,3.9591826495726496,2.8766355140186914,5.2383414102564094,{"$f":"+SUM(AN230:AQ230)","v":23.954191325984507},15.523771367521366,5.1166350427350435,2.9783347493627863,7.7320800427350429,{"$f":"+SUM(AS230:AV230)","v":31.35082120235424},11.142342136752138,3.2413634615384619,2.2228547153780798,4.2348848290598298,{"$f":"+SUM(AX230:BA230)","v":20.84144514272851},14.858112051282051,4.0759214102564103,2.934749362786746,5.3799182051282051,{"$f":"+SUM(BC230:BF230)","v":27.248701029453414},18.683169316239315,4.254755256410256,3.2689039932030584,5.6804584188034175,{"$f":"+SUM(BH230:BK230)","v":31.887286984656047},8.5865084188034189,3.107238076923077,2.1211554800339845,4.053567179487179,{"$f":"+SUM(BM230:BP230)","v":17.868469155247659},10.009727777777778,3.4798085897435902,2.4553101104502972,4.5478440598290595,{"$f":"+SUM(BR230:BU230)","v":20.492690537800723},13.030032735042738,4.3292693589743596,2.8475785896346641,6.0977373931623928,{"$f":"+SUM(BW230:BZ230)","v":26.304618076814155},13.439860299145298,3.1196570940170942,2.0920985556499576,4.063502393162393,{"$f":"+SUM(CB230:CE230)","v":22.715118341974744},14.455735897435897,3.3034585470085474,2.2373831775700936,4.2845608974358971,{"$f":"+SUM(CG230:CJ230)","v":24.281138519450437},21.971725042735041,4.6919046581196575,2.8185216652506373,6.512532564102564,{"$f":"+SUM(CL230:CO230)","v":35.994683930207898},13.457246923076925,3.1221408974358971,1.0307784188034186,4.0659861965811963,{"$f":"+SUM(CQ230:CT230)","v":21.676152435897436},13.581437094017092,3.1494627350427353,1.0431974358974359,4.0883404273504267,{"$f":"+SUM(CV230:CY230)","v":21.86243769230769},18.924098247863242,4.110694658119658,1.0431974358974359,5.273114658119658,{"$f":"+SUM(DA230:DD230)","v":29.351104999999997},13.439860299145298,3.1196570940170942,1.0307784188034186,4.063502393162393,{"$f":"+SUM(DF230:DI230)","v":21.653798205128204},13.901847735042734,3.2090740170940171,1.0630678632478632,4.1554031196581196,{"$f":"+SUM(DK230:DN230)","v":22.329392735042731},18.83468132478632,4.0287291452991454,1.2344502991452992,5.5065921794871793,{"$f":"+SUM(DP230:DS230)","v":29.604452948717942},null,null,null,null,null,null," Default","State",40,170,5]
[null,null,null,null,30.421624273504271,9.0137226068376055,6.1455395072217511,9.4955804700854696,55.076466857649095,14.974850811965812,4.9725744444444437,2.2809685641461344,4.9030279487179484,27.13142176927434,0,0,0,0,0,71.759564572649566,21.422804487179487,15.196771452846221,22.908118931623932,131.2872594442992,25.163412435897438,7.5557299999999996,2.4117247238742565,8.1741970512820501,43.305064211053747,11.942126837606835,4.5205222222222217,1.1041631265930332,3.7455755555555559,21.312387741977645,81.339594358974352,24.115247393162392,16.141121495327102,25.431663205128206,147.02762645259205,20.739758547008545,6.167283888888889,4.1987255734919291,6.5423382051282042,37.648106214517568,8.1021667521367515,2.6005421794871793,1.6562446898895495,2.5434147008547008,14.902368322368181,93.830641752136742,23.280689444444437,16.431690739167376,24.758552478632478,158.30157441438104,22.3790688034188,5.5537844444444442,3.9081563296516566,5.9313225641025635,37.772332141617461,12.863617905982906,3.8573467094017091,1.9177570093457945,4.0659861965811963,22.704707821311608,158.86158286324789,47.214619188034192,32.122429906542052,50.043671282051285,288.24230323987541,41.283296623931619,12.349470598290601,8.3538657604078157,13.261026452991453,75.247659435621486,12.483595982905982,4.2224658119658125,1.8305862361937129,4.2150144017094018,22.751662432774907,203.26205277777777,44.005545170940174,37.744944774851319,47.458031923076923,332.47057464664618,91.89327508547008,19.949909059829061,16.112064570943076,22.073560982905981,150.02880969914821,15.556060811965811,3.3655536324786324,1.8887000849617672,3.4500029487179482,24.260317478124158,199.645635,43.24301752136752,31.549271025641023,46.842048675213682,321.27997222222223,177.47520568376069,38.566015683760682,23.93889735042735,43.074118888888876,283.05423760683755,26.919461452991452,5.8518408547008551,23.93889735042735,6.5622086324786322,63.272408290598293,203.26205277777777,44.005545170940174,32.510502948717949,47.458031923076923,327.23613282051281,135.01707004273501,29.383394444444445,17.344399273504273,33.275514401709401,215.02037816239311,23.124209829059826,5.5165273931623933,2.5334794871794872,5.6034605128205124,36.777677222222223]
[null,null,null,null,295.381353974359,86.02653141025641,60.42387425658454,87.37026905982907,529.20202870102901,147.09828987179486,48.501229358974356,22.286661002548854,46.335352777777778,264.2215330110958,0,0,0,0,0,693.5847180769232,203.35395350427351,149.23636363636362,209.51626978632476,1255.691305003885,242.31737773504273,71.426734914529931,52.01189464740866,74.427169444444445,440.18317674142577,113.96931987179487,41.747767863247859,10.38785046728972,36.181564401709402,202.28650260404186,789.54149555555546,230.05235645299143,161.54197111299914,233.88486512820515,1415.0206882497512,200.94466418803418,58.707177606837611,41.159133389974507,60.028561025641025,360.83953621048732,79.499096025641009,25.434147008547008,15.806966864910791,24.1226988034188,144.86290870251761,896.27797987179474,221.42113957264954,161.54197111299914,226.93021555555558,1506.171306112999,213.48290384615387,52.760952222222215,38.413254035683941,54.27607230769231,358.93318241175234,121.59956397435897,35.965473504273504,18.625488530161427,36.149274957264957,212.33980096605885,1539.6526118376066,449.61809487179488,315.35480033984709,459.31983102564095,2763.9453380748901,398.49148529914532,117.05420371794871,81.795242141036525,121.08541666666666,718.42634782479718,122.07645423076922,41.027464871794869,17.782837723024638,39.639018760683761,220.52577558627249,1931.107482051282,416.47918965811971,373.35242141036537,432.61397666666664,3153.5530697864338,864.99695961538453,187.02791363247866,158.21495327102804,199.21345320512822,1409.4532797240192,146.27118333333334,32.418602222222219,18.55284621920136,32.093223974358978,229.33585574911589,1893.7461110256411,408.59808141025633,309.44713273504271,426.26289132478632,3038.0542164957269,1664.836304145299,360.31294294871793,230.85710876068379,387.35162696581193,2643.3579828205129,252.16069068376069,54.596482948717956,230.85710876068379,58.918300897435898,596.53258329059838,1931.107482051282,416.47918965811971,319.36744358974363,432.61397666666664,3099.5680919658121,1259.9639278632478,273.08425068376067,166.03977474358976,297.65900170940165,1996.7469550000001,222.61584901709404,53.319807991452983,24.589653846153844,52.318835213675214,352.84414606837606]
[null,null,null,null,447.48450773504265,131.09762824786324,91.151571792693289,134.85065521367522,804.5843629892745,221.97006012820512,73.356650170940171,33.662446898895496,70.852976324786326,399.84213352282711,0,0,0,0,0,1052.3850247435896,310.46052452991455,225.22022090059474,324.05438064102566,1912.1201508151248,368.13443991452988,109.2053849145299,78.569923534409511,115.30312230769228,671.21287067116168,173.67747025641029,64.345411367521365,16.199235344095158,54.906958376068374,309.12907534409516,1196.2394673504273,350.6285934188034,243.71495327102804,361.04318115384621,2151.6261951941046,304.6409731196581,89.541113247863251,62.138232795242146,92.742735854700854,549.06305501746442,120.00744598290598,38.436857905982905,24.044604927782498,36.842256111111105,219.33116492778251,1365.4336724358975,337.8196191880341,243.71495327102804,350.72049414529914,2297.6887390402585,325.37824786324785,80.534842051282041,57.968564146134234,83.927717521367512,547.80937158203164,185.92262111111111,55.247239444444446,28.185216652506369,56.484173547008545,325.83925075507045,2333.9580423504276,685.69367461538457,475.96694987255734,709.54315504273495,4205.1618218811045,604.90548461538458,178.79907290598288,123.57909940526763,187.39054893162393,1094.674205858259,184.49691794871794,62.137310128205115,26.921240441801192,60.716574572649563,334.2720430913738,2947.4177459401703,636.50691551282057,562.0480883602379,669.90413628205124,4815.8768860952805,1324.4583674358973,286.7724913247863,238.7752761257434,309.58125811965817,2159.5873930060852,224.05397119658119,49.246370384615389,28.025403568394221,49.345722521367527,350.67146767095829,2891.9643508119657,624.8082014102564,467.19845547008549,660.47810230769221,4644.4491099999996,2552.2123325641023,553.14550517094028,350.55407931623932,602.72470521367529,4058.6366222649576,386.75799794871784,83.85568722222223,350.55407931623932,91.72437645299145,912.89214094017086,2947.4177459401703,636.50691551282057,481.92244213675218,669.90413628205124,4735.7512398717945,1935.049278076923,420.00619051282058,252.7667387179487,464.03905752136745,3071.8612648290596,338.23938196581196,80.90989636752137,37.259535085470084,80.331170170940169,536.73998358974359]
[null,null,null,null,295.381353974359,86.02653141025641,60.42387425658454,87.37026905982907,529.20202870102901,147.09828987179486,48.501229358974356,22.286661002548854,46.335352777777778,264.2215330110958,0,0,0,0,0,693.5847180769232,203.35395350427351,149.23636363636362,209.51626978632476,1255.691305003885,242.31737773504273,71.426734914529931,52.01189464740866,74.427169444444445,440.18317674142577,113.96931987179487,41.747767863247859,10.67841971112999,36.181564401709402,202.57707184788211,789.54149555555546,230.05235645299143,161.54197111299914,233.88486512820515,1415.0206882497512,200.94466418803418,58.707177606837611,41.159133389974507,60.028561025641025,360.83953621048732,79.499096025641009,25.434147008547008,15.806966864910791,24.1226988034188,144.86290870251761,896.27797987179474,221.42113957264954,161.54197111299914,226.93021555555558,1506.171306112999,213.48290384615387,52.760952222222215,38.413254035683941,54.27607230769231,358.93318241175234,121.59956397435897,35.965473504273504,18.625488530161427,36.149274957264957,212.33980096605885,1539.6526118376066,449.61809487179488,315.35480033984709,459.31983102564095,2763.9453380748901,398.49148529914532,117.05420371794871,81.795242141036525,121.08541666666666,718.42634782479718,122.07645423076922,41.027464871794869,17.782837723024638,39.639018760683761,220.52577558627249,1931.107482051282,416.47918965811971,373.35242141036537,432.61397666666664,3153.5530697864338,864.99695961538453,187.02791363247866,158.21495327102804,199.21345320512822,1409.4532797240192,146.27118333333334,32.418602222222219,18.55284621920136,32.093223974358978,229.33585574911589,1893.7461110256411,408.59808141025633,309.44713273504271,426.26289132478632,3038.0542164957269,1664.836304145299,360.31294294871793,230.85710876068379,387.35162696581193,2643.3579828205129,252.16069068376069,54.596482948717956,230.85710876068379,58.918300897435898,596.53258329059838,1931.107482051282,416.47918965811971,319.36744358974363,432.61397666666664,3099.5680919658121,1259.9639278632478,273.08425068376067,166.03977474358976,297.65900170940165,1996.7469550000001,222.61584901709404,53.319807991452983,24.589653846153844,52.318835213675214,352.84414606837606]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,7.7122096153846149,2.0665244444444442,2.4553101104502972,5.9064845299145299,{"$f":"+SUM(E244:H244)","v":18.140528700193887},9.055947264957263,2.247842094017094,3.8936278674596432,6.6466579487179498,{"$f":"+SUM(J244:M244)","v":21.84407517515195},14.261999230769229,3.9169579914529908,1.1500009829059827,9.9252784615384613,{"$f":"+SUM(O244:R244)","v":29.254236666666664},7.2303517521367526,1.9895265384615386,2.3245539507221751,5.6084281196581198,{"$f":"+SUM(T244:W244)","v":17.152860360978586},7.8662054273504278,2.0739758547008544,2.5570093457943925,5.9412577777777775,{"$f":"+SUM(Y244:AB244)","v":18.438448405623454},10.953573076923078,2.5185766666666667,3.0073916737468136,7.6054060683760678,{"$f":"+SUM(AD244:AG244)","v":24.084947485712625},7.2030299145299139,1.9845589316239316,2.3245539507221751,4.3292693589743596,{"$f":"+SUM(AI244:AL244)","v":15.84141215585038},8.1270047863247861,2.1012976923076923,2.5570093457943925,5.004863888888889,{"$f":"+SUM(AN244:AQ244)","v":17.790175713315762},11.231759059829059,2.5359632905982901,2.8185216652506373,7.9009786752136755,{"$f":"+SUM(AS244:AV244)","v":24.487222690891659},9.1751698290598291,1.9870427350427349,2.3245539507221751,4.3292693589743596,{"$f":"+SUM(AX244:BA244)","v":17.816035873799098},10.424522948717948,2.1236519230769231,2.571537807986406,5.0744103846153843,{"$f":"+SUM(BC244:BF244)","v":20.19412306439666},14.661891581196581,2.6551858547008544,3.0219201359388275,8.2089702991452995,{"$f":"+SUM(BH244:BK244)","v":28.547967870981562},7.0415826923076912,1.9646885042735045,2.2809685641461344,5.5065921794871793,{"$f":"+SUM(BM244:BP244)","v":16.79383194021451},7.4836997008547019,2.0267835897435895,2.3826677994902292,5.7475211111111113,{"$f":"+SUM(BR244:BU244)","v":17.640672201199632},9.4930966666666645,2.3347752136752136,2.8330501274426507,6.820524188034188,{"$f":"+SUM(BW244:BZ244)","v":21.481446195818716},11.544718290598288,1.9646885042735045,2.2809685641461344,4.2125305982905985,{"$f":"+SUM(CB244:CE244)","v":20.002905957308528},11.889966965811967,1.9895265384615384,2.3390824129141885,4.3491397863247858,{"$f":"+SUM(CG244:CJ244)","v":20.567715703512476},16.629063888888886,2.4291597435897438,2.7604078164825827,7.0092932478632486,{"$f":"+SUM(CL244:CO244)","v":28.827924696824461},11.544718290598288,1.9671723076923078,1.1326143589743589,5.5090759829059834,{"$f":"+SUM(CQ244:CT244)","v":20.153580940170936},11.567072521367521,1.9671723076923078,1.1400657692307692,5.5090759829059834,{"$f":"+SUM(CV244:CY244)","v":20.183386581196583},13.417506068376069,2.0963300854700853,1.1400657692307692,4.9676068376068372,{"$f":"+SUM(DA244:DD244)","v":21.62150876068376},11.542234487179487,1.9671723076923078,1.1301305555555554,5.5090759829059834,{"$f":"+SUM(DF244:DI244)","v":20.14861333333333},11.681327478632479,1.9820751282051283,1.1475171794871792,5.5388816239316236,{"$f":"+SUM(DK244:DN244)","v":20.349801410256411},14.838241623931625,2.2652287179487178,1.2344502991452992,6.4355346581196589,{"$f":"+SUM(DP244:DS244)","v":24.773455299145297}]
[null,null,null,null,55.321753547008548,16.472584273504271,5.3755310110450303,25.632851282051284,102.80272011360913,21.499802393162394,6.619336111111112,4.7217502124044177,10.300332777777777,43.141221494455699,10.039533418803419,2.680023888888889,6.2045409401709408,3.1444951282051283,22.068593376068378,134.74881927350427,41.663318547008551,15.690739167374682,64.837204444444438,256.94008143233191,48.737190683760687,15.397097393162394,5.0559048428207305,23.961251581196581,93.1514445009404,10.918799829059829,3.4052944871794866,1.394732370433305,5.6158795299145297,21.334706216587151,159.43285764957261,49.810193760683752,14.325063721325403,23.139112649572649,246.70722778115439,41.452195256410256,13.06480598290598,3.5594732370433309,5.8642598717948724,63.940734348154436,10.779706837606836,3.3109099572649576,2.1647408666100256,5.1514082905982903,21.406765952080111,182.7334175213675,46.40986688034188,14.325063721325403,23.139112649572649,266.6074607726074,44.067640256410257,11.251629487179487,3.3415463041631264,5.4792703418803423,64.140086389633211,11.192018205128205,2.7247323504273502,1.4964316057774001,4.4484919230769231,19.861674084409877,292.30143773504273,88.53517286324788,32.892438402718774,137.78154324786325,551.51059224887263,78.341643632478622,24.423239017094012,7.8744265080713678,38.009643717948713,148.6489528755927,16.437811025641025,5.0744103846153843,1.8596431605777399,8.5939598290598305,31.965824399893979,393.29536854700848,86.068756068376075,33.444519966015292,45.818721666666661,558.62736624806644,191.38698863247862,43.034378034188038,12.523534409515717,19.967295683760682,266.91219675994307,19.239541282051281,4.1380164957264958,2.0194562446898896,7.4216046153846156,32.818618637852282,369.19254017094011,78.644667649572639,43.359756282051286,129.80853427350428,621.00549837606832,352.3722234188034,78.644667649572639,20.690082478632476,129.80853427350428,581.51550782051277,58.319704273504279,13.241156025641027,20.690082478632476,5.8245190170940173,98.075461794871799,373.06478970085476,78.644667649572639,49.281143632478638,129.80853427350428,630.7991352564103,230.74782141025636,50.227472735042738,13.988780854700853,93.622002264957246,388.58607726495723,28.869247136752129,6.3336987179487183,2.5334794871794872,11.507461239316237,49.24388658119657]
[null,null,null,null,544.83718273504269,157.63210017094016,52.520390824129137,226.96250499999996,981.95217873011188,211.39402517094018,63.346922393162394,46.41843670348343,91.210229145299138,412.36961341288514,97.948787820512834,25.56082098290598,61.032017606837613,28.355099829059828,212.89672623931625,1324.5974604273504,398.71751141025635,154.37943925233645,574.08148418803421,2451.7758952779773,478.56682371794875,147.35163782051279,49.411299915038228,212.16152042735044,887.49128188085012,106.60235893162393,32.264606410256405,13.729396771452844,49.226499957264956,201.82286207059815,1575.3051261111109,480.85440666666676,139.6911639762107,210.21918615384612,2406.0698829078347,409.42022034188034,126.12505380341881,34.621325403568392,53.026719188034178,623.19331873690157,105.99134329059829,31.673461196581197,21.153440951571792,45.605114572649569,204.42336001140083,1776.9278686324781,445.74087773504272,139.6911639762107,210.21918615384612,2572.5790964975777,428.3840594444444,108.05786773504272,32.601869158878507,49.626392307692313,618.67018864605791,108.10009239316241,25.863844999999998,14.296006796941375,39.050357350427348,187.31030154053116,2876.296518846154,847.27502222222233,323.31639762107051,1219.9225329487181,5266.810471638164,769.77290414529898,233.73086931623931,76.855564995751905,336.53052521367522,1416.8898636709653,160.11838739316238,47.855440470085462,18.116992353440953,74.981057606837595,301.07187782352639,3801.3841345726501,821.79119914529917,328.95344095157179,415.6918239743589,5367.8205986438797,1846.3650770085467,410.89559957264959,121.13831775700933,177.45285145299147,2555.8518457911969,182.68622525641027,38.603272735042736,19.787765505522515,64.164093717948717,305.24135721492422,3552.4995805982908,745.13605803418795,431.40188059829057,1137.6117714529914,5866.6492906837611,3378.8295617521367,745.13605803418795,197.31334358974357,1137.6117714529914,5458.8907348290595,562.23870948717956,126.42807782051283,197.31334358974357,51.315378632478627,937.29550952991463,3592.4912994444444,745.13605803418795,492.53325034188026,1137.6117714529914,5967.7723792735032,2174.8803685897433,465.09964158119658,131.38326564102562,804.51386256410251,3575.8771383760677,273.06438025641023,58.935687521367534,24.589653846153844,99.265203632478645,455.85492525641024]
[null,null,null,null,821.44843427350429,239.99253773504273,79.427102803738322,355.12924521367523,1495.9973200259606,318.89303713675218,96.44608675213675,70.041716227697535,142.71686064102565,628.09770075761207,148.15142252136752,38.965908034188033,92.054722307692302,44.075091666666673,323.24714452991452,1998.3440405982903,607.03658794871797,232.86219201359387,898.26999021367533,3736.5128107742776,722.25277713675212,224.33960858974353,74.71988105352591,331.97026213675213,1353.2825289167736,161.19139047008545,49.288595042735054,20.717587085811385,77.310865213675214,308.50843781230708,2372.4718981623928,729.90040786324778,211.25836873406965,325.91474940170946,3639.5454241614198,616.68368042735051,191.44908371794867,52.433220050977063,82.350502350427362,942.91648654670371,159.88490987179486,48.223043376068375,31.991673746813934,71.357188418803432,311.45681541348063,2690.5924724358979,677.78524452991451,211.28742565845371,325.91474940170946,3905.5798920259754,648.72226072649573,164.31104756410255,49.338657604078165,77.027711623931637,939.39967751860809,164.05521581196581,39.487506752136746,21.749107901444351,61.287849358974348,286.57967982452124,4337.8012237179482,1289.9558541452993,487.7785896346644,1908.8252815811966,8024.3609490791077,1161.4761547008545,355.84954820512814,116.24222599830077,526.57377619658109,2160.1417051008648,242.30992632478629,73.225008589743595,27.429736618521662,117.94340534188032,460.90807687493191,5767.8609773076914,1252.1324956837605,496.14698385726422,644.78791611111103,8160.9283729598274,2803.2975363675214,626.06500594017086,183.75598980458793,277.28436226495728,3890.4028943772373,278.88889927350425,59.290871410256408,29.855989804587935,101.27460059829062,469.3103610866392,5398.4622814529912,1138.3618800854699,648.20562961538474,1786.6594104273504,8971.6892015811973,5140.6956464529912,1138.3618800854699,300.76623978632477,1786.6594104273504,8366.4831767521373,853.83474705128197,192.63634175213676,300.76623978632477,80.440457521367534,1427.6777861111111,5457.815247948718,1138.3618800854699,738.93648470085463,1786.6594104273504,9121.7730231623937,3328.6194756410259,716.24197286324795,201.32965371794873,1272.6288414957264,5518.8199437179492,417.4081321367521,90.599213504273493,37.259535085470084,156.79754222222223,702.06442294871795]
[null,null,null,null,544.83718273504269,157.63210017094016,52.520390824129137,226.96250499999996,981.95217873011188,211.39402517094018,63.346922393162394,46.41843670348343,91.210229145299138,412.36961341288514,97.948787820512834,25.56082098290598,61.032017606837613,28.355099829059828,212.89672623931625,1324.5974604273504,398.71751141025635,154.37943925233645,574.08148418803421,2451.7758952779773,478.56682371794875,147.35163782051279,49.411299915038228,212.16152042735044,887.49128188085012,106.60235893162393,32.264606410256405,13.729396771452844,49.226499957264956,201.82286207059815,1575.3051261111109,480.85440666666676,139.6911639762107,210.21918615384612,2406.0698829078347,409.42022034188034,126.12505380341881,34.621325403568392,53.026719188034178,623.19331873690157,105.99134329059829,31.673461196581197,21.153440951571792,45.605114572649569,204.42336001140083,1776.9278686324781,445.74087773504272,139.6911639762107,210.21918615384612,2572.5790964975777,428.3840594444444,108.05786773504272,32.601869158878507,49.626392307692313,618.67018864605791,108.10009239316241,25.863844999999998,14.296006796941375,39.050357350427348,187.31030154053116,2876.296518846154,847.27502222222233,323.31639762107051,1219.9225329487181,5266.810471638164,769.77290414529898,233.73086931623931,76.855564995751905,336.53052521367522,1416.8898636709653,160.11838739316238,47.855440470085462,18.116992353440953,74.981057606837595,301.07187782352639,3801.3841345726501,821.79119914529917,328.95344095157179,415.6918239743589,5367.8205986438797,1846.3650770085467,410.89559957264959,121.13831775700933,177.45285145299147,2555.8518457911969,182.68622525641027,38.603272735042736,19.787765505522515,64.164093717948717,305.24135721492422,3552.4995805982908,745.13605803418795,431.40188059829057,1137.6117714529914,5866.6492906837611,3378.8295617521367,745.13605803418795,197.31334358974357,1137.6117714529914,5458.8907348290595,562.23870948717956,126.42807782051283,197.31334358974357,51.315378632478627,937.29550952991463,3592.4912994444444,745.13605803418795,492.53325034188026,1137.6117714529914,5967.7723792735032,2174.8803685897433,465.09964158119658,131.38326564102562,804.51386256410251,3575.8771383760677,273.06438025641023,58.935687521367534,24.589653846153844,99.265203632478645,455.85492525641024]
[]
[]
[]
[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":"MachData2","index":18,"n_rows":242,"n_cols":148,"rows_kept":242,"cut":false,"hidden":true,"merged":[]}
["lo-till gs 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},{"$f":"EN4*EP4","v":10.79},10.79,null,"items in black OSU 2021"]
["North-Central",4,null,"operation category",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",1,2,3,4,"total",null,null,null,null,null,null,"Chisel",null,null,null,null,null,null,null,null,null,null,null,null,0,0,16.64,null,"items in red KSU 2022"]
["South-Central",5,null,"Fuel",1.982,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(E6:H6)","v":4.1399999999999997},1.982,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(J6:M6)","v":4.1399999999999997},1.982,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(O6:R6)","v":4.1399999999999997},1.982,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(T6:W6)","v":4.1399999999999997},1.982,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(Y6:AB6)","v":4.1399999999999997},1.982,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(AD6:AG6)","v":4.1399999999999997},1.982,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(AI6:AL6)","v":4.1399999999999997},1.982,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(AN6:AQ6)","v":4.1399999999999997},1.982,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(AS6:AV6)","v":4.1399999999999997},1.982,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(AX6:BA6)","v":4.1399999999999997},1.982,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(BC6:BF6)","v":4.1399999999999997},1.982,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(BH6:BK6)","v":4.1399999999999997},1.982,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(BM6:BP6)","v":4.1399999999999997},1.982,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(BR6:BU6)","v":4.1399999999999997},1.982,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(BW6:BZ6)","v":4.1399999999999997},1.982,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(CB6:CE6)","v":4.1399999999999997},1.982,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(CG6:CJ6)","v":4.1399999999999997},1.982,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(CL6:CO6)","v":4.1399999999999997},1.982,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(CQ6:CT6)","v":4.1399999999999997},1.982,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(CV6:CY6)","v":4.1399999999999997},1.982,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(DA6:DD6)","v":4.1399999999999997},1.982,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(DF6:DI6)","v":4.1399999999999997},1.982,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(DK6:DN6)","v":4.1399999999999997},1.982,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(DP6:DS6)","v":4.1399999999999997},null,null,null,null,null,null,"Anhy. App.",null,null,null,1,null,null,null,null,null,null,null,null,1,17.72,17.72]
["Northeast",6,null,"Lube",0.29699999999999999,0.13900000000000001,0.1,8.6999999999999994E-2,0.623,0.29699999999999999,0.13900000000000001,0.1,8.6999999999999994E-2,0.623,0.29699999999999999,0.13900000000000001,0.1,8.6999999999999994E-2,0.623,0.29699999999999999,0.13900000000000001,0.1,8.6999999999999994E-2,0.623,0.29699999999999999,0.13900000000000001,0.1,8.6999999999999994E-2,0.623,0.29699999999999999,0.13900000000000001,0.1,8.6999999999999994E-2,0.623,0.29699999999999999,0.13900000000000001,0.1,8.6999999999999994E-2,0.623,0.29699999999999999,0.13900000000000001,0.1,8.6999999999999994E-2,0.623,0.29699999999999999,0.13900000000000001,0.1,8.6999999999999994E-2,0.623,0.29699999999999999,0.13900000000000001,0.1,8.6999999999999994E-2,0.623,0.29699999999999999,0.13900000000000001,0.1,8.6999999999999994E-2,0.623,0.29699999999999999,0.13900000000000001,0.1,8.6999999999999994E-2,0.623,0.29699999999999999,0.13900000000000001,0.1,8.6999999999999994E-2,0.623,0.29699999999999999,0.13900000000000001,0.1,8.6999999999999994E-2,0.623,0.29699999999999999,0.13900000000000001,0.1,8.6999999999999994E-2,0.623,0.29699999999999999,0.13900000000000001,0.1,8.6999999999999994E-2,0.623,0.29699999999999999,0.13900000000000001,0.1,8.6999999999999994E-2,0.623,0.29699999999999999,0.13900000000000001,0.1,8.6999999999999994E-2,0.623,0.29699999999999999,0.13900000000000001,0.1,8.6999999999999994E-2,0.623,0.29699999999999999,0.13900000000000001,0.1,8.6999999999999994E-2,0.623,0.29699999999999999,0.13900000000000001,0.1,8.6999999999999994E-2,0.623,0.29699999999999999,0.13900000000000001,0.1,8.6999999999999994E-2,0.623,0.29699999999999999,0.13900000000000001,0.1,8.6999999999999994E-2,0.623,0.29699999999999999,0.13900000000000001,0.1,8.6999999999999994E-2,0.623,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",8.365449914529913,5.0123152991452979,2.4698385726423107,4.4782975641025633,{"$f":"+SUM(E8:H8)","v":20.325901350420082},9.1379127777777764,5.4444970940170947,2.4553101104502972,4.9601554273504265,{"$f":"+SUM(J8:M8)","v":21.997875409595594},11.763292991452991,6.7360748717948722,3.2398470688190315,6.7236558547008531,28.462870786767745,7.9307843162393157,4.7862891880341882,2.3536108751062024,4.2696580769230774,19.340342456302785,8.6138302564102567,5.1265702564102567,2.5134239592183518,4.4286214957264951,20.682445967765361,10.243205299145297,5.946225384615385,2.8185216652506373,5.0917970085470081,24.099749357558327,7.9009786752136755,4.7664187606837611,2.3390824129141885,4.2646904700854709,19.271170318897099,9.0037873931623942,5.2582118376068374,2.6296516567544606,4.6322933760683762,21.523944263592067,10.710160341880343,5.9611282051282046,2.8766355140186914,5.4221428632478625,24.970066924275102,7.9009786752136755,4.7664187606837611,2.3390824129141885,4.2646904700854709,19.271170318897099,8.8398563675213673,5.2060519658119651,2.571537807986406,4.5031355982905978,21.120581739610337,10.121498931623931,5.4867217521367522,2.7022939677145286,5.2135033760683758,23.52401802754359,7.742015256410256,4.6919046581196575,2.3100254885301617,4.2324010256410256,18.976346428701099,8.3430956837606836,4.9651230341880348,2.4553101104502972,4.3565911965811974,20.120120024980213,9.7265741880341885,5.6208471367521362,2.5424808836023791,4.8384490598290588,22.728351268217764,7.7370476495726503,4.6894208547008542,2.3100254885301617,4.2324010256410256,18.968895018444691,7.9680413675213666,4.8260300427350424,2.3826677994902292,4.2969799145299152,19.473719124276556,9.1677184188034193,5.4867217521367522,2.5279524214103652,4.917930769230769,22.100323361581307,7.742015256410256,4.6919046581196575,2.3100254885301617,4.2324010256410256,18.976346428701099,7.7867237179487176,4.7316455128205126,2.3245539507221751,4.2473038461538462,19.090227027645252,8.7603746581196571,5.2880174786324776,2.644180118946474,4.5428764529914529,21.235448708690061,7.7370476495726503,4.6894208547008542,2.3100254885301617,4.2324010256410256,18.968895018444691,7.886075854700854,4.7887729914529924,2.3536108751062024,4.2920123076923078,19.320472028952356,8.6684739316239323,5.2209547863247865,2.4698385726423107,4.5801335042735039,20.939400794864532,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",34.929727478632479,10.921283632478634,6.479694137638063,14.264483034188034,66.595188282937215,17.125824572649574,4.8384490598290588,5.3900594732370433,6.0878021794871788,33.442135285202852,5.6407175641025642,1.6914701282051281,1.1186915887850468,1.9646885042735045,10.415567785366243,54.286007521367523,21.611573547008547,14.15072217502124,31.718169658119653,121.76647290151696,31.430048461538458,7.7892075213675209,8.9785896346644005,25.001965213675213,73.1998108312456,9.5800297863247881,2.7595055982905983,2.3536108751062024,5.6233309401709395,20.316477199892528,56.866679273504268,25.101317350427351,14.760917587085812,32.252187393162387,128.9811016041798,17.985220555555554,6.5299191880341878,3.690229396771453,11.90735358974359,40.112722730104785,7.3023820512820494,2.6725724786324787,1.8015293118096856,4.043631965811965,15.82011580753618,56.866679273504268,25.101317350427351,14.760917587085812,32.252187393162387,128.9811016041798,24.515139743589739,6.7460100854700853,5.0413763806287175,18.966322905982903,55.268849115671443,9.8085397008547002,4.3888806410256409,2.498895497026338,4.7068074786324798,21.403123317539162,84.531281752136763,42.095500341880339,19.700594732370433,36.631132820512818,182.95850964690035,38.650465000000004,12.232731837606838,10.67841971112999,28.638253418803412,90.199869967540252,14.274418247863245,4.2373686324786322,3.9372132540356839,9.9799221367521351,32.428922271129693,85.467675641025622,45.041291196581192,20.005692438402718,36.904351196581196,187.41901047259071,58.543246581196577,25.458985042735041,12.494477485131689,30.242790427350428,126.73949953641375,16.050337692307689,5.1762463247863248,3.9662701784197112,7.2079975213675196,32.400851716881242,84.531281752136763,42.095500341880339,19.700594732370433,36.631132820512818,182.95850964690035,76.046609273504274,32.48069730769231,16.896601529311809,34.152297008547009,159.5762051190554,37.989773290598286,16.251525769230767,3.9662701784197112,22.038787735042732,80.246356973291498,85.467675641025622,45.041291196581192,20.005692438402718,36.904351196581196,187.41901047259071,58.473700085470099,24.465463675213677,12.741461342395921,26.631340256410255,122.31196535948996,24.003476239316239,8.8671782051282051,2.1356839422259983,14.507895769230771,49.514234155901207,null,null,null,null,null,null,"Field Cultivator",null,null,null,1,null,null,null,null,null,null,null,null,1,15.39,15.39]
["small machinery",null,null,"Insurance",304.43978504273508,98.636801367521386,59.6393372982158,121.7585273931624,584.47445110163471,153.78220487179487,46.024877350427346,52.738317757009341,52.41073594017093,304.95613591940247,51.866782991452993,16.306169444444443,10.765590484282074,17.396559145299143,96.335102065478651,485.59847119658122,196.62036243589745,129.82633814783347,270.07884854700853,1082.1240203273205,271.12701358974357,70.939909444444439,78.206711979609167,207.10698047008543,627.38061548388259,85.721023589743595,26.293542991452991,21.807221750212403,47.855440470085462,181.67722880149444,510.56814696581199,226.77621974358973,136.05904842820732,275.61276256410252,1149.0161777017115,158.11395803418804,58.756853675213677,34.011129991503822,99.992958034188035,350.87489973509355,66.22068294871795,25.461468846153846,17.274341546304164,34.673895726495729,143.63038906767167,510.56814696581199,226.77621974358973,136.05904842820732,275.61276256410252,1149.0161777017115,212.61605645299144,61.307719786324782,45.459558198810534,157.56503747863249,476.94837191675924,90.837658632478636,41.775089700854693,23.928377230246387,40.553058418803417,197.09418398238313,767.82311846153857,379.92753854700851,187.05395072217502,320.81301717948719,1655.6176249102091,335.55190666666664,109.71456461538459,93.941036533559895,238.28119717948715,777.48870499509826,126.17721367521366,38.876491111111115,37.832115548003394,83.068321538461532,285.95414187278971,777.48262995726498,404.71092905982908,190.23568394222599,323.63461786324785,1696.0638608225677,508.70281059829057,222.42707995726494,112.63916737468139,254.85064978632479,1098.6197077165616,143.07204452991454,47.56483547008547,38.805522514868308,60.927697863247865,290.37010037811621,767.82311846153857,379.92753854700851,187.05395072217502,320.81301717948719,1655.6176249102091,680.1995014529914,293.26515346153843,158.185896346644,295.21990675213681,1426.8704580133108,318.91539136752141,136.9047606410256,35.972472387425661,181.62067358974357,673.41329798571621,777.48262995726498,404.71092905982908,190.23568394222599,323.63461786324785,1696.0638608225677,519.76070341880347,219.85385961538461,118.50866610025487,229.0488998717949,1087.1721290062378,209.72987688034189,79.292940341880339,48.46694987255735,121.07796525641027,458.56773235118982,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",479.08593863247859,153.24818713675214,92.037807986406122,193.07597495726492,917.44790871290184,239.41629534188041,70.209671239316222,79.70314358538657,82.844779230769234,472.17388939735241,80.065403205128192,24.768487692307687,16.37357689039932,27.220001666666665,148.42746945450187,757.03347641025653,304.67574636752136,200.59447748513168,428.66721303418814,1690.9709132970977,428.28222350427347,109.87849564102564,123.11418861512318,332.11432273504272,993.38923049546509,133.62117252136753,40.088587179487178,33.560747663551403,75.972095170940165,283.24260253534629,794.90402713675223,352.29025790598291,209.86363636363635,436.87866713675209,1793.9365885431234,248.04254461538463,91.411417222222212,52.462276975361085,159.53469358974363,551.45093240271149,102.73507700854701,38.826815042735042,26.296516567544607,54.887087948717941,222.74549656754462,794.90402713675223,352.29025790598291,209.86363636363635,436.87866713675209,1793.9365885431234,335.18927136752137,95.040254017094028,70.637383177570086,252.40161961538462,753.26852817757003,139.88035713675214,63.714525299145301,36.42285471537808,64.092063418803406,304.10980057007896,1190.479527222222,590.41000786324787,285.54239592183518,503.96619747863247,2570.3981284859374,528.80671547008546,170.87822380341879,147.34766355140187,381.47246427350422,1228.5050670984103,197.54682111111111,60.055882863247859,57.518181818181823,132.96544841880342,448.08633421134419,1204.8160405555554,629.9124174358974,290.27867459643164,508.15389004273504,2633.1610226306193,801.42152730769226,349.72200517094012,175.09702633814783,406.06460192307702,1732.305160739857,223.32870059829057,73.441099487179471,58.622344944774852,96.975136880341893,452.36728191058677,1190.479527222222,590.41000786324787,285.54239592183518,503.96619747863247,2570.3981284859374,1060.4275802136751,455.66863999999987,242.6979609175871,465.9813917948718,2224.7755729261339,508.86922542735044,218.15990568376068,55.832880203908239,291.81461226495725,1074.6766235799766,1204.8160405555554,629.9124174358974,290.27867459643164,508.15389004273504,2633.1610226306193,812.12920384615404,342.18614559829058,182.2159728122345,362.20808495726499,1698.7394072139441,329.74477427350428,123.62883136752136,73.688360237892951,193.61247649572647,720.67444237464508,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",304.43978504273508,98.636801367521386,59.6393372982158,121.7585273931624,584.47445110163471,153.78220487179487,46.024877350427346,52.738317757009341,52.41073594017093,304.95613591940247,51.866782991452993,16.306169444444443,10.765590484282074,17.396559145299143,96.335102065478651,485.59847119658122,196.62036243589745,125.4677994902294,270.07884854700853,1077.7654816697166,271.12701358974357,70.939909444444439,78.206711979609167,207.10698047008543,627.38061548388259,85.721023589743595,26.293542991452991,21.807221750212403,47.855440470085462,181.67722880149444,510.56814696581199,226.77621974358973,136.05904842820732,275.61276256410252,1149.0161777017115,158.11395803418804,58.756853675213677,34.011129991503822,99.992958034188035,350.87489973509355,66.22068294871795,25.461468846153846,17.274341546304164,34.673895726495729,143.63038906767167,510.56814696581199,226.77621974358973,136.05904842820732,275.61276256410252,1149.0161777017115,212.61605645299144,61.307719786324782,45.459558198810534,157.56503747863249,476.94837191675924,90.837658632478636,41.775089700854693,23.957434154630413,40.553058418803417,197.12324090676719,767.82311846153857,379.92753854700851,187.05395072217502,320.81301717948719,1655.6176249102091,335.55190666666664,109.71456461538459,93.941036533559895,238.28119717948715,777.48870499509826,126.17721367521366,38.876491111111115,37.832115548003394,83.068321538461532,285.95414187278971,777.48262995726498,404.71092905982908,190.23568394222599,323.63461786324785,1696.0638608225677,508.70281059829057,222.42707995726494,112.63916737468139,254.85064978632479,1098.6197077165616,143.07204452991454,47.56483547008547,38.805522514868308,60.927697863247865,290.37010037811621,767.82311846153857,379.92753854700851,187.05395072217502,320.81301717948719,1655.6176249102091,680.1995014529914,293.26515346153843,158.185896346644,295.21990675213681,1426.8704580133108,318.91539136752141,136.9047606410256,35.972472387425661,181.62067358974357,673.41329798571621,777.48262995726498,404.71092905982908,190.23568394222599,323.63461786324785,1696.0638608225677,519.76070341880347,219.85385961538461,118.50866610025487,229.0488998717949,1087.1721290062378,209.72987688034189,79.292940341880339,48.46694987255735,121.07796525641027,458.56773235118982,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$9)+E8","v":16.911699914529912},{"$f":"(SUM(F6:F7)*Parameters!$C$9)+F8","v":9.0173152991452987},{"$f":"(SUM(G6:G7)*Parameters!$C$9)+G8","v":5.2823385726423107},{"$f":"(SUM(H6:H7)*Parameters!$C$9)+H8","v":6.9757975641025629},{"$f":"(SUM(I6:I7)*Parameters!$C$9)+I8","v":38.187151350420081},{"$f":"(SUM(J6:J7)*Parameters!$C$9)+J8","v":17.684162777777779},{"$f":"(SUM(K6:K7)*Parameters!$C$9)+K8","v":9.4494970940170937},{"$f":"(SUM(L6:L7)*Parameters!$C$9)+L8","v":5.2678101104502968},{"$f":"(SUM(M6:M7)*Parameters!$C$9)+M8","v":7.4576554273504261},{"$f":"(SUM(N6:N7)*Parameters!$C$9)+N8","v":39.859125409595592},{"$f":"(SUM(O6:O7)*Parameters!$C$9)+O8","v":20.309542991452993},{"$f":"(SUM(P6:P7)*Parameters!$C$9)+P8","v":10.741074871794872},{"$f":"(SUM(Q6:Q7)*Parameters!$C$9)+Q8","v":6.0523470688190315},{"$f":"(SUM(R6:R7)*Parameters!$C$9)+R8","v":9.2211558547008536},{"$f":"(SUM(S6:S7)*Parameters!$C$9)+S8","v":46.324120786767743},{"$f":"(SUM(T6:T7)*Parameters!$C$9)+T8","v":16.477034316239315},{"$f":"(SUM(U6:U7)*Parameters!$C$9)+U8","v":8.7912891880341881},{"$f":"(SUM(V6:V7)*Parameters!$C$9)+V8","v":5.1661108751062024},{"$f":"(SUM(W6:W7)*Parameters!$C$9)+W8","v":6.767158076923077},{"$f":"(SUM(X6:X7)*Parameters!$C$9)+X8","v":37.201592456302784},{"$f":"(SUM(Y6:Y7)*Parameters!$C$9)+Y8","v":17.160080256410257},{"$f":"(SUM(Z6:Z7)*Parameters!$C$9)+Z8","v":9.1315702564102565},{"$f":"(SUM(AA6:AA7)*Parameters!$C$9)+AA8","v":5.3259239592183523},{"$f":"(SUM(AB6:AB7)*Parameters!$C$9)+AB8","v":6.9261214957264947},{"$f":"(SUM(AC6:AC7)*Parameters!$C$9)+AC8","v":38.543695967765359},{"$f":"(SUM(AD6:AD7)*Parameters!$C$9)+AD8","v":18.789455299145295},{"$f":"(SUM(AE6:AE7)*Parameters!$C$9)+AE8","v":9.951225384615384},{"$f":"(SUM(AF6:AF7)*Parameters!$C$9)+AF8","v":5.6310216652506373},{"$f":"(SUM(AG6:AG7)*Parameters!$C$9)+AG8","v":7.5892970085470077},{"$f":"(SUM(AH6:AH7)*Parameters!$C$9)+AH8","v":41.960999357558322},{"$f":"(SUM(AI6:AI7)*Parameters!$C$9)+AI8","v":16.447228675213676},{"$f":"(SUM(AJ6:AJ7)*Parameters!$C$9)+AJ8","v":8.7714187606837619},{"$f":"(SUM(AK6:AK7)*Parameters!$C$9)+AK8","v":5.1515824129141885},{"$f":"(SUM(AL6:AL7)*Parameters!$C$9)+AL8","v":6.7621904700854705},{"$f":"(SUM(AM6:AM7)*Parameters!$C$9)+AM8","v":37.132420318897097},{"$f":"(SUM(AN6:AN7)*Parameters!$C$9)+AN8","v":17.550037393162395},{"$f":"(SUM(AO6:AO7)*Parameters!$C$9)+AO8","v":9.2632118376068373},{"$f":"(SUM(AP6:AP7)*Parameters!$C$9)+AP8","v":5.4421516567544606},{"$f":"(SUM(AQ6:AQ7)*Parameters!$C$9)+AQ8","v":7.1297933760683758},{"$f":"(SUM(AR6:AR7)*Parameters!$C$9)+AR8","v":39.385194263592069},{"$f":"(SUM(AS6:AS7)*Parameters!$C$9)+AS8","v":19.256410341880343},{"$f":"(SUM(AT6:AT7)*Parameters!$C$9)+AT8","v":9.9661282051282036},{"$f":"(SUM(AU6:AU7)*Parameters!$C$9)+AU8","v":5.689135514018691},{"$f":"(SUM(AV6:AV7)*Parameters!$C$9)+AV8","v":7.9196428632478622},{"$f":"(SUM(AW6:AW7)*Parameters!$C$9)+AW8","v":42.8313169242751},{"$f":"(SUM(AX6:AX7)*Parameters!$C$9)+AX8","v":16.447228675213676},{"$f":"(SUM(AY6:AY7)*Parameters!$C$9)+AY8","v":8.7714187606837619},{"$f":"(SUM(AZ6:AZ7)*Parameters!$C$9)+AZ8","v":5.1515824129141885},{"$f":"(SUM(BA6:BA7)*Parameters!$C$9)+BA8","v":6.7621904700854705},{"$f":"(SUM(BB6:BB7)*Parameters!$C$9)+BB8","v":37.132420318897097},{"$f":"(SUM(BC6:BC7)*Parameters!$C$9)+BC8","v":17.386106367521368},{"$f":"(SUM(BD6:BD7)*Parameters!$C$9)+BD8","v":9.2110519658119649},{"$f":"(SUM(BE6:BE7)*Parameters!$C$9)+BE8","v":5.384037807986406},{"$f":"(SUM(BF6:BF7)*Parameters!$C$9)+BF8","v":7.0006355982905974},{"$f":"(SUM(BG6:BG7)*Parameters!$C$9)+BG8","v":38.981831739610335},{"$f":"(SUM(BH6:BH7)*Parameters!$C$9)+BH8","v":18.667748931623933},{"$f":"(SUM(BI6:BI7)*Parameters!$C$9)+BI8","v":9.4917217521367512},{"$f":"(SUM(BJ6:BJ7)*Parameters!$C$9)+BJ8","v":5.5147939677145281},{"$f":"(SUM(BK6:BK7)*Parameters!$C$9)+BK8","v":7.7110033760683754},{"$f":"(SUM(BL6:BL7)*Parameters!$C$9)+BL8","v":41.385268027543589},{"$f":"(SUM(BM6:BM7)*Parameters!$C$9)+BM8","v":16.288265256410256},{"$f":"(SUM(BN6:BN7)*Parameters!$C$9)+BN8","v":8.6969046581196565},{"$f":"(SUM(BO6:BO7)*Parameters!$C$9)+BO8","v":5.1225254885301617},{"$f":"(SUM(BP6:BP7)*Parameters!$C$9)+BP8","v":6.7299010256410252},{"$f":"(SUM(BQ6:BQ7)*Parameters!$C$9)+BQ8","v":36.837596428701097},{"$f":"(SUM(BR6:BR7)*Parameters!$C$9)+BR8","v":16.889345683760684},{"$f":"(SUM(BS6:BS7)*Parameters!$C$9)+BS8","v":8.9701230341880347},{"$f":"(SUM(BT6:BT7)*Parameters!$C$9)+BT8","v":5.2678101104502968},{"$f":"(SUM(BU6:BU7)*Parameters!$C$9)+BU8","v":6.854091196581197},{"$f":"(SUM(BV6:BV7)*Parameters!$C$9)+BV8","v":37.981370024980208},{"$f":"(SUM(BW6:BW7)*Parameters!$C$9)+BW8","v":18.272824188034189},{"$f":"(SUM(BX6:BX7)*Parameters!$C$9)+BX8","v":9.6258471367521352},{"$f":"(SUM(BY6:BY7)*Parameters!$C$9)+BY8","v":5.3549808836023791},{"$f":"(SUM(BZ6:BZ7)*Parameters!$C$9)+BZ8","v":7.3359490598290584},{"$f":"(SUM(CA6:CA7)*Parameters!$C$9)+CA8","v":40.589601268217763},{"$f":"(SUM(CB6:CB7)*Parameters!$C$9)+CB8","v":16.283297649572653},{"$f":"(SUM(CC6:CC7)*Parameters!$C$9)+CC8","v":8.694420854700855},{"$f":"(SUM(CD6:CD7)*Parameters!$C$9)+CD8","v":5.1225254885301617},{"$f":"(SUM(CE6:CE7)*Parameters!$C$9)+CE8","v":6.7299010256410252},{"$f":"(SUM(CF6:CF7)*Parameters!$C$9)+CF8","v":36.830145018444689},{"$f":"(SUM(CG6:CG7)*Parameters!$C$9)+CG8","v":16.514291367521366},{"$f":"(SUM(CH6:CH7)*Parameters!$C$9)+CH8","v":8.8310300427350423},{"$f":"(SUM(CI6:CI7)*Parameters!$C$9)+CI8","v":5.1951677994902292},{"$f":"(SUM(CJ6:CJ7)*Parameters!$C$9)+CJ8","v":6.7944799145299148},{"$f":"(SUM(CK6:CK7)*Parameters!$C$9)+CK8","v":37.334969124276554},{"$f":"(SUM(CL6:CL7)*Parameters!$C$9)+CL8","v":17.713968418803418},{"$f":"(SUM(CM6:CM7)*Parameters!$C$9)+CM8","v":9.4917217521367512},{"$f":"(SUM(CN6:CN7)*Parameters!$C$9)+CN8","v":5.3404524214103652},{"$f":"(SUM(CO6:CO7)*Parameters!$C$9)+CO8","v":7.4154307692307686},{"$f":"(SUM(CP6:CP7)*Parameters!$C$9)+CP8","v":39.961573361581301},{"$f":"(SUM(CQ6:CQ7)*Parameters!$C$9)+CQ8","v":16.288265256410256},{"$f":"(SUM(CR6:CR7)*Parameters!$C$9)+CR8","v":8.6969046581196565},{"$f":"(SUM(CS6:CS7)*Parameters!$C$9)+CS8","v":5.1225254885301617},{"$f":"(SUM(CT6:CT7)*Parameters!$C$9)+CT8","v":6.7299010256410252},{"$f":"(SUM(CU6:CU7)*Parameters!$C$9)+CU8","v":36.837596428701097},{"$f":"(SUM(CV6:CV7)*Parameters!$C$9)+CV8","v":16.332973717948718},{"$f":"(SUM(CW6:CW7)*Parameters!$C$9)+CW8","v":8.7366455128205125},{"$f":"(SUM(CX6:CX7)*Parameters!$C$9)+CX8","v":5.1370539507221746},{"$f":"(SUM(CY6:CY7)*Parameters!$C$9)+CY8","v":6.7448038461538458},{"$f":"(SUM(CZ6:CZ7)*Parameters!$C$9)+CZ8","v":36.951477027645254},{"$f":"(SUM(DA6:DA7)*Parameters!$C$9)+DA8","v":17.306624658119659},{"$f":"(SUM(DB6:DB7)*Parameters!$C$9)+DB8","v":9.2930174786324784},{"$f":"(SUM(DC6:DC7)*Parameters!$C$9)+DC8","v":5.4566801189464744},{"$f":"(SUM(DD6:DD7)*Parameters!$C$9)+DD8","v":7.0403764529914525},{"$f":"(SUM(DE6:DE7)*Parameters!$C$9)+DE8","v":39.096698708690056},{"$f":"(SUM(DF6:DF7)*Parameters!$C$9)+DF8","v":16.283297649572653},{"$f":"(SUM(DG6:DG7)*Parameters!$C$9)+DG8","v":8.694420854700855},{"$f":"(SUM(DH6:DH7)*Parameters!$C$9)+DH8","v":5.1225254885301617},{"$f":"(SUM(DI6:DI7)*Parameters!$C$9)+DI8","v":6.7299010256410252},{"$f":"(SUM(DJ6:DJ7)*Parameters!$C$9)+DJ8","v":36.830145018444689},{"$f":"(SUM(DK6:DK7)*Parameters!$C$9)+DK8","v":16.432325854700856},{"$f":"(SUM(DL6:DL7)*Parameters!$C$9)+DL8","v":8.7937729914529932},{"$f":"(SUM(DM6:DM7)*Parameters!$C$9)+DM8","v":5.1661108751062024},{"$f":"(SUM(DN6:DN7)*Parameters!$C$9)+DN8","v":6.7895123076923074},{"$f":"(SUM(DO6:DO7)*Parameters!$C$9)+DO8","v":37.18172202895235},{"$f":"(SUM(DP6:DP7)*Parameters!$C$9)+DP8","v":17.214723931623933},{"$f":"(SUM(DQ6:DQ7)*Parameters!$C$9)+DQ8","v":9.2259547863247864},{"$f":"(SUM(DR6:DR7)*Parameters!$C$9)+DR8","v":5.2823385726423107},{"$f":"(SUM(DS6:DS7)*Parameters!$C$9)+DS8","v":7.0776335042735035},{"$f":"(SUM(DT6:DT7)*Parameters!$C$9)+DT8","v":38.800650794864531},null,null,null,null,null,null,"S. Harrow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.8]
[null,null,null,"Ttl Fixed Costs",{"$f":"E9+E10*Parameters!$C$13+E11*Parameters!$C$12+E12*Parameters!$C$11","v":68.185706766452995},{"$f":"F9+F10*Parameters!$C$13+F11*Parameters!$C$12+F12*Parameters!$C$11","v":21.676306431709406},{"$f":"G9+G10*Parameters!$C$13+G11*Parameters!$C$12+G12*Parameters!$C$11","v":12.9763502548853},{"$f":"H9+H10*Parameters!$C$13+H11*Parameters!$C$12+H12*Parameters!$C$11","v":27.579665095021369},{"$f":"I9+I10*Parameters!$C$13+I11*Parameters!$C$12+I12*Parameters!$C$11","v":130.41802854806909},{"$f":"J9+J10*Parameters!$C$13+J11*Parameters!$C$12+J12*Parameters!$C$11","v":33.898623681581199},{"$f":"K9+K10*Parameters!$C$13+K11*Parameters!$C$12+K12*Parameters!$C$11","v":9.8438718044871774},{"$f":"L9+L10*Parameters!$C$13+L11*Parameters!$C$12+L12*Parameters!$C$11","v":11.118123619371282},{"$f":"M9+M10*Parameters!$C$13+M11*Parameters!$C$12+M12*Parameters!$C$11","v":11.816653782200852},{"$f":"N9+N10*Parameters!$C$13+N11*Parameters!$C$12+N12*Parameters!$C$11","v":66.677272887640498},{"$f":"O9+O10*Parameters!$C$13+O11*Parameters!$C$12+O12*Parameters!$C$11","v":11.290915805854702},{"$f":"P9+P10*Parameters!$C$13+P11*Parameters!$C$12+P12*Parameters!$C$11","v":3.4637818481837606},{"$f":"Q9+Q10*Parameters!$C$13+Q11*Parameters!$C$12+Q12*Parameters!$C$11","v":2.2890100679694143},{"$f":"R9+R10*Parameters!$C$13+R11*Parameters!$C$12+R12*Parameters!$C$11","v":3.8634668010256412},{"$f":"S9+S10*Parameters!$C$13+S11*Parameters!$C$12+S12*Parameters!$C$11","v":20.907174523033518},{"$f":"T9+T10*Parameters!$C$13+T11*Parameters!$C$12+T12*Parameters!$C$11","v":107.25979934235043},{"$f":"U9+U10*Parameters!$C$13+U11*Parameters!$C$12+U12*Parameters!$C$11","v":43.042334898440174},{"$f":"V9+V10*Parameters!$C$13+V11*Parameters!$C$12+V12*Parameters!$C$11","v":27.924953780798639},{"$f":"W9+W10*Parameters!$C$13+W11*Parameters!$C$12+W12*Parameters!$C$11","v":61.257214127606836},{"$f":"X9+X10*Parameters!$C$13+X11*Parameters!$C$12+X12*Parameters!$C$11","v":239.48430214919608},{"$f":"Y9+Y10*Parameters!$C$13+Y11*Parameters!$C$12+Y12*Parameters!$C$11","v":61.063246467222214},{"$f":"Z9+Z10*Parameters!$C$13+Z11*Parameters!$C$12+Z12*Parameters!$C$11","v":15.520874010833332},{"$f":"AA9+AA10*Parameters!$C$13+AA11*Parameters!$C$12+AA12*Parameters!$C$11","v":17.522059090909089},{"$f":"AB9+AB10*Parameters!$C$13+AB11*Parameters!$C$12+AB12*Parameters!$C$11","v":47.687611114978623},{"$f":"AC9+AC10*Parameters!$C$13+AC11*Parameters!$C$12+AC12*Parameters!$C$11","v":141.79379068394329},{"$f":"AD9+AD10*Parameters!$C$13+AD11*Parameters!$C$12+AD12*Parameters!$C$11","v":18.931157217179489},{"$f":"AE9+AE10*Parameters!$C$13+AE11*Parameters!$C$12+AE12*Parameters!$C$11","v":5.6188377397863256},{"$f":"AF9+AF10*Parameters!$C$13+AF11*Parameters!$C$12+AF12*Parameters!$C$11","v":4.7281935853865766},{"$f":"AG9+AG10*Parameters!$C$13+AG11*Parameters!$C$12+AG12*Parameters!$C$11","v":10.857535575833332},{"$f":"AH9+AH10*Parameters!$C$13+AH11*Parameters!$C$12+AH12*Parameters!$C$11","v":40.13572411818572},{"$f":"AI9+AI10*Parameters!$C$13+AI11*Parameters!$C$12+AI12*Parameters!$C$11","v":112.55384128617521},{"$f":"AJ9+AJ10*Parameters!$C$13+AJ11*Parameters!$C$12+AJ12*Parameters!$C$11","v":49.82779647551282},{"$f":"AK9+AK10*Parameters!$C$13+AK11*Parameters!$C$12+AK12*Parameters!$C$11","v":29.58107497875956},{"$f":"AL9+AL10*Parameters!$C$13+AL11*Parameters!$C$12+AL12*Parameters!$C$11","v":62.390767364273501},{"$f":"AM9+AM10*Parameters!$C$13+AM11*Parameters!$C$12+AM12*Parameters!$C$11","v":254.35348010472106},{"$f":"AN9+AN10*Parameters!$C$13+AN11*Parameters!$C$12+AN12*Parameters!$C$11","v":35.249301077905983},{"$f":"AO9+AO10*Parameters!$C$13+AO11*Parameters!$C$12+AO12*Parameters!$C$11","v":12.93779917888889},{"$f":"AP9+AP10*Parameters!$C$13+AP11*Parameters!$C$12+AP12*Parameters!$C$11","v":7.3948928207306714},{"$f":"AQ9+AQ10*Parameters!$C$13+AQ11*Parameters!$C$12+AQ12*Parameters!$C$11","v":22.852042101837611},{"$f":"AR9+AR10*Parameters!$C$13+AR11*Parameters!$C$12+AR12*Parameters!$C$11","v":78.43403517936315},{"$f":"AS9+AS10*Parameters!$C$13+AS11*Parameters!$C$12+AS12*Parameters!$C$11","v":14.521366677072649},{"$f":"AT9+AT10*Parameters!$C$13+AT11*Parameters!$C$12+AT12*Parameters!$C$11","v":5.441487966175214},{"$f":"AU9+AU10*Parameters!$C$13+AU11*Parameters!$C$12+AU12*Parameters!$C$11","v":3.6796454120645712},{"$f":"AV9+AV10*Parameters!$C$13+AV11*Parameters!$C$12+AV12*Parameters!$C$11","v":7.8345120957264944},{"$f":"AW9+AW10*Parameters!$C$13+AW11*Parameters!$C$12+AW12*Parameters!$C$11","v":31.477012151038927},{"$f":"AX9+AX10*Parameters!$C$13+AX11*Parameters!$C$12+AX12*Parameters!$C$11","v":112.55384128617521},{"$f":"AY9+AY10*Parameters!$C$13+AY11*Parameters!$C$12+AY12*Parameters!$C$11","v":49.82779647551282},{"$f":"AZ9+AZ10*Parameters!$C$13+AZ11*Parameters!$C$12+AZ12*Parameters!$C$11","v":29.58107497875956},{"$f":"BA9+BA10*Parameters!$C$13+BA11*Parameters!$C$12+BA12*Parameters!$C$11","v":62.390767364273501},{"$f":"BB9+BB10*Parameters!$C$13+BB11*Parameters!$C$12+BB12*Parameters!$C$11","v":254.35348010472106},{"$f":"BC9+BC10*Parameters!$C$13+BC11*Parameters!$C$12+BC12*Parameters!$C$11","v":47.746633735619653},{"$f":"BD9+BD10*Parameters!$C$13+BD11*Parameters!$C$12+BD12*Parameters!$C$11","v":13.428684425662393},{"$f":"BE9+BE10*Parameters!$C$13+BE11*Parameters!$C$12+BE12*Parameters!$C$11","v":9.9982189039932035},{"$f":"BF9+BF10*Parameters!$C$13+BF11*Parameters!$C$12+BF12*Parameters!$C$11","v":36.22267010638889},{"$f":"BG9+BG10*Parameters!$C$13+BG11*Parameters!$C$12+BG12*Parameters!$C$11","v":107.39620717166413},{"$f":"BH9+BH10*Parameters!$C$13+BH11*Parameters!$C$12+BH12*Parameters!$C$11","v":19.700664354358977},{"$f":"BI9+BI10*Parameters!$C$13+BI11*Parameters!$C$12+BI12*Parameters!$C$11","v":8.9319967810470082},{"$f":"BJ9+BJ10*Parameters!$C$13+BJ11*Parameters!$C$12+BJ12*Parameters!$C$11","v":5.1028971537807983},{"$f":"BK9+BK10*Parameters!$C$13+BK11*Parameters!$C$12+BK12*Parameters!$C$11","v":9.1394390749786325},{"$f":"BL9+BL10*Parameters!$C$13+BL11*Parameters!$C$12+BL12*Parameters!$C$11","v":42.874997364165424},{"$f":"BM9+BM10*Parameters!$C$13+BM11*Parameters!$C$12+BM12*Parameters!$C$11","v":168.22753860051284},{"$f":"BN9+BN10*Parameters!$C$13+BN11*Parameters!$C$12+BN12*Parameters!$C$11","v":83.522825274658118},{"$f":"BO9+BO10*Parameters!$C$13+BO11*Parameters!$C$12+BO12*Parameters!$C$11","v":40.045563084112153},{"$f":"BP9+BP10*Parameters!$C$13+BP11*Parameters!$C$12+BP12*Parameters!$C$11","v":71.666811901581198},{"$f":"BQ9+BQ10*Parameters!$C$13+BQ11*Parameters!$C$12+BQ12*Parameters!$C$11","v":363.46273886086431},{"$f":"BR9+BR10*Parameters!$C$13+BR11*Parameters!$C$12+BR12*Parameters!$C$11","v":75.312635428034184},{"$f":"BS9+BS10*Parameters!$C$13+BS11*Parameters!$C$12+BS12*Parameters!$C$11","v":24.199825867179484},{"$f":"BT9+BT10*Parameters!$C$13+BT11*Parameters!$C$12+BT12*Parameters!$C$11","v":20.935383262531857},{"$f":"BU9+BU10*Parameters!$C$13+BU11*Parameters!$C$12+BU12*Parameters!$C$11","v":54.732269997820509},{"$f":"BV9+BV10*Parameters!$C$13+BV11*Parameters!$C$12+BV12*Parameters!$C$11","v":175.18011455556604},{"$f":"BW9+BW10*Parameters!$C$13+BW11*Parameters!$C$12+BW12*Parameters!$C$11","v":28.047455937606834},{"$f":"BX9+BX10*Parameters!$C$13+BX11*Parameters!$C$12+BX12*Parameters!$C$11","v":8.4728793800000002},{"$f":"BY9+BY10*Parameters!$C$13+BY11*Parameters!$C$12+BY12*Parameters!$C$11","v":8.0496978759558182},{"$f":"BZ9+BZ10*Parameters!$C$13+BZ11*Parameters!$C$12+BZ12*Parameters!$C$11","v":19.076464684786323},{"$f":"CA9+CA10*Parameters!$C$13+CA11*Parameters!$C$12+CA12*Parameters!$C$11","v":63.646497878348974},{"$f":"CB9+CB10*Parameters!$C$13+CB11*Parameters!$C$12+CB12*Parameters!$C$11","v":170.21046194758546},{"$f":"CC9+CC10*Parameters!$C$13+CC11*Parameters!$C$12+CC12*Parameters!$C$11","v":89.180887238034188},{"$f":"CD9+CD10*Parameters!$C$13+CD11*Parameters!$C$12+CD12*Parameters!$C$11","v":40.695515632965169},{"$f":"CE9+CE10*Parameters!$C$13+CE11*Parameters!$C$12+CE12*Parameters!$C$11","v":72.245726867222231},{"$f":"CF9+CF10*Parameters!$C$13+CF11*Parameters!$C$12+CF12*Parameters!$C$11","v":372.33259168580702},{"$f":"CG9+CG10*Parameters!$C$13+CG11*Parameters!$C$12+CG12*Parameters!$C$11","v":114.12117464521367},{"$f":"CH9+CH10*Parameters!$C$13+CH11*Parameters!$C$12+CH12*Parameters!$C$11","v":49.753137070448716},{"$f":"CI9+CI10*Parameters!$C$13+CI11*Parameters!$C$12+CI12*Parameters!$C$11","v":24.777209898045879},{"$f":"CJ9+CJ10*Parameters!$C$13+CJ11*Parameters!$C$12+CJ12*Parameters!$C$11","v":58.131972201602565},{"$f":"CK9+CK10*Parameters!$C$13+CK11*Parameters!$C$12+CK12*Parameters!$C$11","v":246.78349381531086},{"$f":"CL9+CL10*Parameters!$C$13+CL11*Parameters!$C$12+CL12*Parameters!$C$11","v":31.660860861837605},{"$f":"CM9+CM10*Parameters!$C$13+CM11*Parameters!$C$12+CM12*Parameters!$C$11","v":10.357969436111112},{"$f":"CN9+CN10*Parameters!$C$13+CN11*Parameters!$C$12+CN12*Parameters!$C$11","v":8.1808099830076468},{"$f":"CO9+CO10*Parameters!$C$13+CO11*Parameters!$C$12+CO12*Parameters!$C$11","v":13.874488640384616},{"$f":"CP9+CP10*Parameters!$C$13+CP11*Parameters!$C$12+CP12*Parameters!$C$11","v":64.074128921340986},{"$f":"CQ9+CQ10*Parameters!$C$13+CQ11*Parameters!$C$12+CQ12*Parameters!$C$11","v":168.22753860051284},{"$f":"CR9+CR10*Parameters!$C$13+CR11*Parameters!$C$12+CR12*Parameters!$C$11","v":83.522825274658118},{"$f":"CS9+CS10*Parameters!$C$13+CS11*Parameters!$C$12+CS12*Parameters!$C$11","v":40.045563084112153},{"$f":"CT9+CT10*Parameters!$C$13+CT11*Parameters!$C$12+CT12*Parameters!$C$11","v":71.666811901581198},{"$f":"CU9+CU10*Parameters!$C$13+CU11*Parameters!$C$12+CU12*Parameters!$C$11","v":363.46273886086431},{"$f":"CV9+CV10*Parameters!$C$13+CV11*Parameters!$C$12+CV12*Parameters!$C$11","v":150.24953846149572},{"$f":"CW9+CW10*Parameters!$C$13+CW11*Parameters!$C$12+CW12*Parameters!$C$11","v":64.457675556346146},{"$f":"CX9+CX10*Parameters!$C$13+CX11*Parameters!$C$12+CX12*Parameters!$C$11","v":34.113962446898896},{"$f":"CY9+CY10*Parameters!$C$13+CY11*Parameters!$C$12+CY12*Parameters!$C$11","v":66.415172207820518},{"$f":"CZ9+CZ10*Parameters!$C$13+CZ11*Parameters!$C$12+CZ12*Parameters!$C$11","v":315.23634867256129},{"$f":"DA9+DA10*Parameters!$C$13+DA11*Parameters!$C$12+DA12*Parameters!$C$11","v":72.897054637735039},{"$f":"DB9+DB10*Parameters!$C$13+DB11*Parameters!$C$12+DB12*Parameters!$C$11","v":31.233719946004264},{"$f":"DC9+DC10*Parameters!$C$13+DC11*Parameters!$C$12+DC12*Parameters!$C$11","v":7.8880251486830932},{"$f":"DD9+DD10*Parameters!$C$13+DD11*Parameters!$C$12+DD12*Parameters!$C$11","v":41.938466838333326},{"$f":"DE9+DE10*Parameters!$C$13+DE11*Parameters!$C$12+DE12*Parameters!$C$11","v":153.95726657075573},{"$f":"DF9+DF10*Parameters!$C$13+DF11*Parameters!$C$12+DF12*Parameters!$C$11","v":170.21046194758546},{"$f":"DG9+DG10*Parameters!$C$13+DG11*Parameters!$C$12+DG12*Parameters!$C$11","v":89.180887238034188},{"$f":"DH9+DH10*Parameters!$C$13+DH11*Parameters!$C$12+DH12*Parameters!$C$11","v":40.695515632965169},{"$f":"DI9+DI10*Parameters!$C$13+DI11*Parameters!$C$12+DI12*Parameters!$C$11","v":72.245726867222231},{"$f":"DJ9+DJ10*Parameters!$C$13+DJ11*Parameters!$C$12+DJ12*Parameters!$C$11","v":372.33259168580702},{"$f":"DK9+DK10*Parameters!$C$13+DK11*Parameters!$C$12+DK12*Parameters!$C$11","v":115.19261789358976},{"$f":"DL9+DL10*Parameters!$C$13+DL11*Parameters!$C$12+DL12*Parameters!$C$11","v":48.443661005235043},{"$f":"DM9+DM10*Parameters!$C$13+DM11*Parameters!$C$12+DM12*Parameters!$C$11","v":25.644181350892097},{"$f":"DN9+DN10*Parameters!$C$13+DN11*Parameters!$C$12+DN12*Parameters!$C$11","v":51.669493243995724},{"$f":"DO9+DO10*Parameters!$C$13+DO11*Parameters!$C$12+DO12*Parameters!$C$11","v":240.94995349371266},{"$f":"DP9+DP10*Parameters!$C$13+DP11*Parameters!$C$12+DP12*Parameters!$C$11","v":46.910667470363251},{"$f":"DQ9+DQ10*Parameters!$C$13+DQ11*Parameters!$C$12+DQ12*Parameters!$C$11","v":17.517356440769234},{"$f":"DR9+DR10*Parameters!$C$13+DR11*Parameters!$C$12+DR12*Parameters!$C$11","v":7.4042273576890398},{"$f":"DS9+DS10*Parameters!$C$13+DS11*Parameters!$C$12+DS12*Parameters!$C$11","v":27.764810285662399},{"$f":"DT9+DT10*Parameters!$C$13+DT11*Parameters!$C$12+DT12*Parameters!$C$11","v":99.597061554483901},null,null,null,null,null,null,"Drill",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.55]
["non-harvest, non-fertilizer, non-pesticide, non-planting operations",1,null,"Labor Hrs.",0.35,0.224,0.16,0.14000000000000001,{"$f":"+SUM(E15:H15)","v":0.874},0.35,0.224,0.16,0.14000000000000001,{"$f":"+SUM(J15:M15)","v":0.874},0.35,0.224,0.16,0.14000000000000001,{"$f":"+SUM(O15:R15)","v":0.874},0.35,0.224,0.16,0.14000000000000001,{"$f":"+SUM(T15:W15)","v":0.874},0.35,0.224,0.16,0.14000000000000001,{"$f":"+SUM(Y15:AB15)","v":0.874},0.35,0.224,0.16,0.14000000000000001,{"$f":"+SUM(AD15:AG15)","v":0.874},0.35,0.224,0.16,0.14000000000000001,{"$f":"+SUM(AI15:AL15)","v":0.874},0.35,0.224,0.16,0.14000000000000001,{"$f":"+SUM(AN15:AQ15)","v":0.874},0.35,0.224,0.16,0.14000000000000001,{"$f":"+SUM(AS15:AV15)","v":0.874},0.35,0.224,0.16,0.14000000000000001,{"$f":"+SUM(AX15:BA15)","v":0.874},0.35,0.224,0.16,0.14000000000000001,{"$f":"+SUM(BC15:BF15)","v":0.874},0.35,0.224,0.16,0.14000000000000001,{"$f":"+SUM(BH15:BK15)","v":0.874},0.35,0.224,0.16,0.14000000000000001,{"$f":"+SUM(BM15:BP15)","v":0.874},0.35,0.224,0.16,0.14000000000000001,{"$f":"+SUM(BR15:BU15)","v":0.874},0.35,0.224,0.16,0.14000000000000001,{"$f":"+SUM(BW15:BZ15)","v":0.874},0.35,0.224,0.16,0.14000000000000001,{"$f":"+SUM(CB15:CE15)","v":0.874},0.35,0.224,0.16,0.14000000000000001,{"$f":"+SUM(CG15:CJ15)","v":0.874},0.35,0.224,0.16,0.14000000000000001,{"$f":"+SUM(CL15:CO15)","v":0.874},0.35,0.224,0.16,0.14000000000000001,{"$f":"+SUM(CQ15:CT15)","v":0.874},0.35,0.224,0.16,0.14000000000000001,{"$f":"+SUM(CV15:CY15)","v":0.874},0.35,0.224,0.16,0.14000000000000001,{"$f":"+SUM(DA15:DD15)","v":0.874},0.35,0.224,0.16,0.14000000000000001,{"$f":"+SUM(DF15:DI15)","v":0.874},0.35,0.224,0.16,0.14000000000000001,{"$f":"+SUM(DK15:DN15)","v":0.874},0.35,0.224,0.16,0.14000000000000001,{"$f":"+SUM(DP15:DS15)","v":0.874},null,null,null,null,null,null,"Planter",null,null,null,null,1,null,null,null,null,null,null,null,1,18.77,18.77]
["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,null,null,1,1,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,null,null,null,null,0,0]
[null,2.5,{"$f":"B20/Parameters!C9","v":0.66666666666666663},"Fuel",2.57,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(E20:H20)","v":6.2099999999999991},2.2160000000000002,1.421,0.65,0.97499999999999998,{"$f":"+SUM(J20:M20)","v":5.2620000000000005},2.2010000000000001,0.92900000000000005,0.65,0.97499999999999998,{"$f":"+SUM(O20:R20)","v":4.7549999999999999},2.57,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(T20:W20)","v":6.2099999999999991},2.57,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(Y20:AB20)","v":6.2099999999999991},2.2160000000000002,1.421,0.65,0.97499999999999998,{"$f":"+SUM(AD20:AG20)","v":5.2620000000000005},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},2.2160000000000002,0.92900000000000005,0.65,0.97499999999999998,{"$f":"+SUM(AS20:AV20)","v":4.7700000000000005},2.57,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(AX20:BA20)","v":6.2099999999999991},2.57,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(BC20:BF20)","v":6.2099999999999991},2.2010000000000001,0.92900000000000005,0.65,0.97499999999999998,{"$f":"+SUM(BH20:BK20)","v":4.7549999999999999},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},2.2160000000000002,1.4930000000000001,0.65,0.97499999999999998,{"$f":"+SUM(BW20:BZ20)","v":5.3340000000000005},2.57,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(CB20:CE20)","v":6.2099999999999991},2.57,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(CG20:CJ20)","v":6.2099999999999991},2.2160000000000002,1.421,0.65,0.97499999999999998,{"$f":"+SUM(CL20:CO20)","v":5.2620000000000005},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,{"$f":"+SUM(DK20:DN20)","v":6.2099999999999991},2.2160000000000002,1.421,0.65,0.97499999999999998,{"$f":"+SUM(DP20:DS20)","v":5.2620000000000005},null,null,null,null,null,null,"Dry Fert. Spdr.",null,null,null,null,1,null,null,null,null,null,null,null,1,5.6,5.6]
[null,0.37,{"$f":"B21/Parameters!C9","v":9.8666666666666666E-2},"Lube",0.38500000000000001,0.23499999999999999,0.17,0.14599999999999999,0.93600000000000005,0.33200000000000002,0.21299999999999999,0.1,0.14599999999999999,0.79100000000000004,0.33,0.13900000000000001,0.1,0.14599999999999999,0.71500000000000008,0.38500000000000001,0.23499999999999999,0.17,0.14599999999999999,0.93600000000000005,0.38500000000000001,0.23499999999999999,0.17,0.14599999999999999,0.93600000000000005,0.33200000000000002,0.21299999999999999,0.1,0.14599999999999999,0.79100000000000004,0.38500000000000001,0.23499999999999999,0.17,0.14599999999999999,0.93600000000000005,0.38500000000000001,0.23499999999999999,0.17,0.14599999999999999,0.93600000000000005,0.33200000000000002,0.13900000000000001,0.1,0.14599999999999999,0.71700000000000008,0.38500000000000001,0.23499999999999999,0.17,0.14599999999999999,0.93600000000000005,0.38500000000000001,0.23499999999999999,0.17,0.14599999999999999,0.93600000000000005,0.33,0.13900000000000001,0.1,0.14599999999999999,0.71500000000000008,0.38500000000000001,0.23499999999999999,0.17,0.14599999999999999,0.93600000000000005,0.38500000000000001,0.23499999999999999,0.17,0.14599999999999999,0.93600000000000005,0.33200000000000002,0.224,0.1,0.14599999999999999,0.80200000000000005,0.38500000000000001,0.23499999999999999,0.17,0.14599999999999999,0.93600000000000005,0.38500000000000001,0.23499999999999999,0.17,0.14599999999999999,0.93600000000000005,0.33200000000000002,0.21299999999999999,0.1,0.14599999999999999,0.79100000000000004,0.38500000000000001,0.23499999999999999,0.17,0.14599999999999999,0.93600000000000005,0.38500000000000001,0.23499999999999999,0.17,0.14599999999999999,0.93600000000000005,0.38500000000000001,0.23499999999999999,0.17,0.14599999999999999,0.93600000000000005,0.38500000000000001,0.23499999999999999,0.17,0.14599999999999999,0.93600000000000005,0.38500000000000001,0.23499999999999999,0.17,0.14599999999999999,0.93600000000000005,0.33200000000000002,0.21299999999999999,0.1,0.14599999999999999,0.79100000000000004,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",6.9372629487179491,4.7639349572649561,2.2954970263381478,4.3243017521367531,{"$f":"+SUM(E22:H22)","v":18.320996684457803},7.6948229914529911,5.3029202991452991,2.4553101104502972,4.8459004700854704,20.298953871134056,10.40465252136752,6.7360748717948722,3.2398470688190315,6.6615607692307695,27.042135231212193,6.5199839743589747,4.485748974358974,2.1356839422259983,4.0833728205128201,17.224789711456769,7.1632890598290588,4.9005441452991461,2.3536108751062024,4.2870447008547004,18.704488781089108,8.8025993162393164,6.0207394871794859,2.644180118946474,5.1812139316239314,22.648732853989209,6.4901783333333327,4.4633947435897428,2.1356839422259983,4.0734376068376061,17.162694625986681,7.5383433760683758,5.0768941880341885,2.498895497026338,4.5180384188034184,19.632171479932321,8.884564829059828,5.9611282051282046,2.8766355140186914,5.273114658119658,22.995443206326385,6.4901783333333327,4.4633947435897428,2.1356839422259983,4.0734376068376061,17.162694625986681,7.3595095299145301,4.9949286752136759,2.4262531860662699,4.3714940170940171,19.152185408288496,8.8920162393162379,5.9213873504273504,2.8039932030586234,5.0595075641025646,22.676904356904775,6.3535691452991445,4.3789454273504278,2.0920985556499576,4.0361805555555552,16.860793683855086,6.9024897008547006,4.7068074786324798,2.2664401019541205,4.1951439743589738,18.070881255800273,8.2710653846153832,5.6034605128205124,2.4843670348343245,4.8309976495726499,21.189890581842867,6.3486015384615389,4.3739778205128204,2.0920985556499576,4.0361805555555552,16.850858470179872,6.5746276495726494,4.5403926495726488,2.1792693288020391,4.1181460683760678,17.412435696323406,7.6575659401709411,5.3029202991452991,2.5279524214103652,4.7689025641025635,20.257341224829169,6.3535691452991445,4.3789454273504278,2.0920985556499576,4.0361805555555552,16.860793683855086,6.4131804273504267,4.4311052991452993,2.106627017841971,4.0585347863247856,17.009447530662484,7.4042179914529918,5.1340216666666665,2.5424808836023791,4.4460081196581189,19.526728661380155,6.3486015384615389,4.3739778205128204,2.0920985556499576,4.0361805555555552,16.850858470179872,6.5249515811965813,4.5081032051282053,2.1647408666100256,4.1181460683760678,17.315941721310878,7.2427707692307672,4.9949286752136759,2.4698385726423107,4.3988158547008549,19.106353871787611,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",51.37498991452992,20.161032350427352,12.973916737468139,20.016971752136751,104.52691075456217,22.900667521367524,8.6734415384615371,5.3900594732370433,9.1776536324786324,46.141822165544738,7.3570257264957268,1.6914701282051281,1.1186915887850468,3.5791607264957266,13.74634816998163,88.358822820512813,40.972821196581187,27.763891248937977,43.774551452991446,200.87008671902339,44.666236880341877,15.099040982905983,14.121665250637214,29.55477688034188,103.44171999422696,12.766749572649573,4.8831575213675213,2.9783347493627863,7.2104813247863238,27.838723168166204,93.855479786324793,46.228549230769225,29.609005947323702,45.41137790598291,215.10441287040064,28.059527222222222,11.979383888888888,7.5112149532710282,15.302712863247862,62.852838927630003,11.363400641025642,2.6725724786324787,1.8015293118096856,6.3883423931623939,22.225844824630201,93.855479786324793,46.228549230769225,29.609005947323702,45.41137790598291,215.10441287040064,35.791607264957264,13.079708803418804,9.4870858113848762,22.910602735042733,81.269004614803677,13.963942820512818,2.7818598290598291,2.1211554800339845,7.5731166239316234,26.440074753538255,142.51070495726495,73.528032606837613,41.783857264231095,56.205987564102564,314.02858239243619,57.380826581196573,22.113301837606837,17.62302463891249,34.790634487179481,131.9077875448954,18.939001068376072,7.0366150854700855,4.8089209855564992,11.932191623931622,42.716728763334281,144.75357944444445,77.397798333333327,42.742735768903998,57.055448333333338,321.9495618800151,89.439277307692308,40.329516111111104,22.940441801189465,39.504893376068374,192.21412859606124,21.984144059829063,8.8622105982905985,3.9662701784197112,10.17862641025641,44.991251246795784,142.51070495726495,73.528032606837613,41.783857264231095,56.205987564102564,314.02858239243619,122.74211354700854,55.850803675213676,33.328292268479188,48.707385042735041,260.62859453343646,51.146479999999997,21.139650897435892,7.409515717926932,25.083930726495726,104.77957734185856,144.75357944444445,77.397798333333327,42.742735768903998,57.055448333333338,321.9495618800151,92.879345042735025,41.032432478632472,24.378759558198812,36.949059658119651,195.23959673768599,33.250676367521365,14.425930256410254,2.1356839422259983,18.986193333333329,68.798483899490947,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",466.32415666666668,194.03472307692306,126.67366185216652,181.17110517094017,968.20364676669647,210.02296568376065,85.631606666666656,52.738317757009341,84.330093675213661,432.72298378265032,69.317985811965826,16.306169444444443,10.765590484282074,34.055428675213676,130.44517441590602,821.5602054273503,396.53673200854701,270.28751062022087,394.58446252136753,1882.968910577486,401.12431692307695,146.43759816239316,131.25012744265081,254.12786299145296,932.93990551957381,116.91759452991452,48.21559196581196,28.345029736618525,64.24605923076922,257.72427546311422,875.67234670940161,444.91873880341876,289.33432455395075,411.46687435897428,2021.3922844257456,256.68866431623928,115.0199687179487,73.543075615972811,135.03197286324786,580.28368151340874,106.64706739316237,25.461468846153846,17.274341546304164,58.895946666666674,208.27882445228704,875.67234670940161,444.91873880341876,289.33432455395075,411.46687435897428,2021.3922844257456,323.77122705128204,126.70377999999998,91.413084112149534,198.29444594017093,740.1825371036025,133.31566470085468,26.708338162393165,20.0928632115548,70.125221923076921,250.24208799787959,1332.8213335470086,704.48116367521368,415.10722175021243,522.93997179487167,2975.3496907673066,518.03446004273508,211.73679004273507,165.63899745114699,301.81937243589749,1197.2296199725147,171.19615064102564,67.805349529914537,47.014103653355988,103.22935388888888,389.24495771318504,1355.9852842307691,738.8445839743589,425.01563296516571,531.72766829059833,3051.5731694608921,805.08265354700848,375.98822632478635,220.54205607476638,350.48701662393159,1752.0999525704929,200.55719085470082,85.62167145299145,38.805522514868308,91.597702478632471,416.58208730119304,1332.8213335470086,704.48116367521368,415.10722175021243,522.93997179487167,2975.3496907673066,1128.7023685897436,534.58404222222225,327.74757858963466,445.50988401709407,2436.5438734186946,440.56959901709394,187.3855813247863,71.450977060322856,213.06065726495726,912.46681466716041,1355.9852842307691,738.8445839743589,425.01563296516571,531.72766829059833,3051.5731694608921,848.07232311965799,390.92085247863253,238.70263381478335,335.58667991452995,1813.2824893276038,299.0027393589744,136.69612115384612,48.46694987255735,167.33880393162391,651.50461431700171,null,null,null,null,null,null,"Operations/Month",{"$f":"SUM(EB4:EB23)","v":0},0,1,2,3,1,0,0,0,0,0,0,{"$f":"SUM(EN4:EN23)-SUM(EB24:EM24)","v":0}]
[null,0.43,{"$f":"B25/Parameters!C12","v":43},"Taxes",723.19662243589744,294.83740102564099,191.52871707731524,281.25596393162391,1490.8187044704775,324.52878709401705,128.99633055555555,79.70314358538657,130.22084564102562,663.44910687598485,106.11056585470084,24.768487692307687,16.37357689039932,51.946264700854705,199.19889513826254,1263.3518357264959,601.39587038461536,409.07790994052675,613.45970358974364,2887.2853196413816,624.45550132478638,221.93528688034186,201.84392523364485,401.90174739316245,1450.1364608319354,180.74637478632476,72.626411965811954,43.265760407816487,100.30094965811965,396.93949681807283,1344.9547132478633,676.05900115384622,437.35029736618515,638.5187962820512,3096.8828080499461,396.98630042735044,174.91937196581199,111.14273576890399,211.54056957264956,894.58897773471597,163.4665544017094,38.826815042735042,26.296516567544607,90.835174829059824,319.42506084104889,1344.9547132478633,676.05900115384622,437.35029736618515,638.5187962820512,3096.8828080499461,502.72677957264949,192.1048078205128,138.83398470688189,312.85242722222216,1146.5179993222664,203.14034641025643,40.620121111111111,30.698640611724723,107.98583743589744,382.44494556898968,2045.3723745299146,1072.1188429059828,624.0119796091758,803.96742581196577,4545.4706228570394,804.93859294871788,322.3032992307692,253.73959218351743,475.7775124786325,1856.7589968416369,265.89115598290601,102.99339256410258,70.942480883602371,162.890312008547,602.71734143915796,2079.7531814529916,1125.8385432478633,638.72931180968567,817.00987756410268,4661.3309140746433,1252.2815238888888,577.64077448717944,335.24426508071366,548.01148350427343,2713.1780469610558,310.47791115384615,129.92775683760684,58.622344944774852,142.49331833333332,641.52133126956119,2045.3723745299146,1072.1188429059828,624.0119796091758,803.96742581196577,4545.4706228570394,1742.4179039316239,813.84054440170928,494.35998300764652,689.04680923076921,3739.6652405717487,696.30448282051293,293.0838358119658,107.59779099405267,338.47534329059829,1435.4614529171299,2079.7531814529916,1125.8385432478633,638.72931180968567,817.00987756410268,4661.3309140746433,1312.4665645299142,596.08798247863251,360.62548853016142,520.33446200854712,2789.5144975472554,465.25115358974358,208.82825623931623,73.688360237892951,262.27225440170935,1010.0400244686622,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*$EP21","v":0},0,10.79,33.11,30.189999999999998,5.82,0,0,0,0,0,0,{"$f":"SUM(EB25:EM25)-EO25","v":0},{"$f":"SUM(EO4:EO23)","v":79.91}]
[null,2.4700000000000002,{"$f":"B26/Parameters!C11","v":29.058823529411764},"Interest",466.32415666666668,194.03472307692306,126.67366185216652,181.17110517094017,968.20364676669647,210.02296568376065,85.631606666666656,52.738317757009341,84.330093675213661,432.72298378265032,69.317985811965826,16.306169444444443,10.765590484282074,34.055428675213676,130.44517441590602,821.5602054273503,396.53673200854701,270.28751062022087,394.58446252136753,1882.968910577486,401.12431692307695,146.43759816239316,130.95955819881053,254.12786299145296,932.64933627573362,116.91759452991452,48.21559196581196,28.345029736618525,64.24605923076922,257.72427546311422,875.67234670940161,444.91873880341876,289.33432455395075,411.46687435897428,2021.3922844257456,256.68866431623928,115.0199687179487,73.543075615972811,135.03197286324786,580.28368151340874,106.64706739316237,25.461468846153846,17.274341546304164,58.895946666666674,208.27882445228704,875.67234670940161,444.91873880341876,289.33432455395075,411.46687435897428,2021.3922844257456,323.77122705128204,126.70377999999998,91.413084112149534,198.29444594017093,740.1825371036025,133.31566470085468,26.708338162393165,20.0928632115548,70.125221923076921,250.24208799787959,1332.8213335470086,704.48116367521368,415.10722175021243,522.93997179487167,2975.3496907673066,518.03446004273508,211.73679004273507,71.635374401709413,301.81937243589749,1103.225996923077,171.19615064102564,67.805349529914537,47.014103653355988,103.22935388888888,389.24495771318504,1355.9852842307691,738.8445839743589,425.01563296516571,531.72766829059833,3051.5731694608921,805.08265354700848,375.98822632478635,220.54205607476638,350.48701662393159,1752.0999525704929,200.55719085470082,85.62167145299145,38.805522514868308,91.597702478632471,416.58208730119304,1332.8213335470086,704.48116367521368,415.10722175021243,522.93997179487167,2975.3496907673066,1128.7023685897436,534.58404222222225,327.74757858963466,445.50988401709407,2436.5438734186946,440.56959901709394,187.3855813247863,71.450977060322856,213.06065726495726,912.46681466716041,1355.9852842307691,738.8445839743589,425.01563296516571,531.72766829059833,3051.5731694608921,848.07232311965799,390.92085247863253,238.70263381478335,335.58667991452995,1813.2824893276038,299.0027393589744,136.69612115384612,48.46694987255735,167.33880393162391,651.50461431700171]
[null,null,null,"Ttl Variable Costs",{"$f":"(SUM(E20:E21)*Parameters!$C$9)+E22","v":18.018512948717948},{"$f":"(SUM(F20:F21)*Parameters!$C$9)+F22","v":11.513934957264954},{"$f":"(SUM(G20:G21)*Parameters!$C$9)+G22","v":7.057997026338148},{"$f":"(SUM(H20:H21)*Parameters!$C$9)+H22","v":8.5280517521367543},{"$f":"(SUM(I20:I21)*Parameters!$C$9)+I22","v":45.118496684457796},{"$f":"(SUM(J20:J21)*Parameters!$C$9)+J22","v":17.249822991452991},{"$f":"(SUM(K20:K21)*Parameters!$C$9)+K22","v":11.4304202991453},{"$f":"(SUM(L20:L21)*Parameters!$C$9)+L22","v":5.2678101104502968},{"$f":"(SUM(M20:M21)*Parameters!$C$9)+M22","v":9.0496504700854707},{"$f":"(SUM(N20:N21)*Parameters!$C$9)+N22","v":42.997703871134064},{"$f":"(SUM(O20:O21)*Parameters!$C$9)+O22","v":19.895902521367521},{"$f":"(SUM(P20:P21)*Parameters!$C$9)+P22","v":10.741074871794872},{"$f":"(SUM(Q20:Q21)*Parameters!$C$9)+Q22","v":6.0523470688190315},{"$f":"(SUM(R20:R21)*Parameters!$C$9)+R22","v":10.865310769230771},{"$f":"(SUM(S20:S21)*Parameters!$C$9)+S22","v":47.554635231212188},{"$f":"(SUM(T20:T21)*Parameters!$C$9)+T22","v":17.601233974358976},{"$f":"(SUM(U20:U21)*Parameters!$C$9)+U22","v":11.235748974358973},{"$f":"(SUM(V20:V21)*Parameters!$C$9)+V22","v":6.8981839422259981},{"$f":"(SUM(W20:W21)*Parameters!$C$9)+W22","v":8.2871228205128205},{"$f":"(SUM(X20:X21)*Parameters!$C$9)+X22","v":44.022289711456764},{"$f":"(SUM(Y20:Y21)*Parameters!$C$9)+Y22","v":18.244539059829059},{"$f":"(SUM(Z20:Z21)*Parameters!$C$9)+Z22","v":11.650544145299145},{"$f":"(SUM(AA20:AA21)*Parameters!$C$9)+AA22","v":7.1161108751062025},{"$f":"(SUM(AB20:AB21)*Parameters!$C$9)+AB22","v":8.4907947008546998},{"$f":"(SUM(AC20:AC21)*Parameters!$C$9)+AC22","v":45.501988781089103},{"$f":"(SUM(AD20:AD21)*Parameters!$C$9)+AD22","v":18.357599316239316},{"$f":"(SUM(AE20:AE21)*Parameters!$C$9)+AE22","v":12.148239487179486},{"$f":"(SUM(AF20:AF21)*Parameters!$C$9)+AF22","v":5.4566801189464744},{"$f":"(SUM(AG20:AG21)*Parameters!$C$9)+AG22","v":9.3849639316239326},{"$f":"(SUM(AH20:AH21)*Parameters!$C$9)+AH22","v":45.347482853989213},{"$f":"(SUM(AI20:AI21)*Parameters!$C$9)+AI22","v":17.571428333333333},{"$f":"(SUM(AJ20:AJ21)*Parameters!$C$9)+AJ22","v":11.213394743589742},{"$f":"(SUM(AK20:AK21)*Parameters!$C$9)+AK22","v":6.8981839422259981},{"$f":"(SUM(AL20:AL21)*Parameters!$C$9)+AL22","v":8.2771876068376073},{"$f":"(SUM(AM20:AM21)*Parameters!$C$9)+AM22","v":43.960194625986674},{"$f":"(SUM(AN20:AN21)*Parameters!$C$9)+AN22","v":18.619593376068377},{"$f":"(SUM(AO20:AO21)*Parameters!$C$9)+AO22","v":11.826894188034188},{"$f":"(SUM(AP20:AP21)*Parameters!$C$9)+AP22","v":7.2613954970263386},{"$f":"(SUM(AQ20:AQ21)*Parameters!$C$9)+AQ22","v":8.7217884188034187},{"$f":"(SUM(AR20:AR21)*Parameters!$C$9)+AR22","v":46.429671479932317},{"$f":"(SUM(AS20:AS21)*Parameters!$C$9)+AS22","v":18.439564829059826},{"$f":"(SUM(AT20:AT21)*Parameters!$C$9)+AT22","v":9.9661282051282036},{"$f":"(SUM(AU20:AU21)*Parameters!$C$9)+AU22","v":5.689135514018691},{"$f":"(SUM(AV20:AV21)*Parameters!$C$9)+AV22","v":9.4768646581196592},{"$f":"(SUM(AW20:AW21)*Parameters!$C$9)+AW22","v":43.571693206326387},{"$f":"(SUM(AX20:AX21)*Parameters!$C$9)+AX22","v":17.571428333333333},{"$f":"(SUM(AY20:AY21)*Parameters!$C$9)+AY22","v":11.213394743589742},{"$f":"(SUM(AZ20:AZ21)*Parameters!$C$9)+AZ22","v":6.8981839422259981},{"$f":"(SUM(BA20:BA21)*Parameters!$C$9)+BA22","v":8.2771876068376073},{"$f":"(SUM(BB20:BB21)*Parameters!$C$9)+BB22","v":43.960194625986674},{"$f":"(SUM(BC20:BC21)*Parameters!$C$9)+BC22","v":18.44075952991453},{"$f":"(SUM(BD20:BD21)*Parameters!$C$9)+BD22","v":11.744928675213675},{"$f":"(SUM(BE20:BE21)*Parameters!$C$9)+BE22","v":7.1887531860662701},{"$f":"(SUM(BF20:BF21)*Parameters!$C$9)+BF22","v":8.5752440170940183},{"$f":"(SUM(BG20:BG21)*Parameters!$C$9)+BG22","v":45.949685408288488},{"$f":"(SUM(BH20:BH21)*Parameters!$C$9)+BH22","v":18.383266239316239},{"$f":"(SUM(BI20:BI21)*Parameters!$C$9)+BI22","v":9.9263873504273512},{"$f":"(SUM(BJ20:BJ21)*Parameters!$C$9)+BJ22","v":5.6164932030586234},{"$f":"(SUM(BK20:BK21)*Parameters!$C$9)+BK22","v":9.263257564102565},{"$f":"(SUM(BL20:BL21)*Parameters!$C$9)+BL22","v":43.189404356904774},{"$f":"(SUM(BM20:BM21)*Parameters!$C$9)+BM22","v":17.434819145299144},{"$f":"(SUM(BN20:BN21)*Parameters!$C$9)+BN22","v":11.128945427350427},{"$f":"(SUM(BO20:BO21)*Parameters!$C$9)+BO22","v":6.8545985556499573},{"$f":"(SUM(BP20:BP21)*Parameters!$C$9)+BP22","v":8.2399305555555564},{"$f":"(SUM(BQ20:BQ21)*Parameters!$C$9)+BQ22","v":43.658293683855078},{"$f":"(SUM(BR20:BR21)*Parameters!$C$9)+BR22","v":17.983739700854702},{"$f":"(SUM(BS20:BS21)*Parameters!$C$9)+BS22","v":11.456807478632479},{"$f":"(SUM(BT20:BT21)*Parameters!$C$9)+BT22","v":7.0289401019541202},{"$f":"(SUM(BU20:BU21)*Parameters!$C$9)+BU22","v":8.3988939743589732},{"$f":"(SUM(BV20:BV21)*Parameters!$C$9)+BV22","v":44.868381255800273},{"$f":"(SUM(BW20:BW21)*Parameters!$C$9)+BW22","v":17.826065384615383},{"$f":"(SUM(BX20:BX21)*Parameters!$C$9)+BX22","v":12.042210512820514},{"$f":"(SUM(BY20:BY21)*Parameters!$C$9)+BY22","v":5.2968670348343245},{"$f":"(SUM(BZ20:BZ21)*Parameters!$C$9)+BZ22","v":9.0347476495726511},{"$f":"(SUM(CA20:CA21)*Parameters!$C$9)+CA22","v":44.199890581842872},{"$f":"(SUM(CB20:CB21)*Parameters!$C$9)+CB22","v":17.429851538461541},{"$f":"(SUM(CC20:CC21)*Parameters!$C$9)+CC22","v":11.12397782051282},{"$f":"(SUM(CD20:CD21)*Parameters!$C$9)+CD22","v":6.8545985556499573},{"$f":"(SUM(CE20:CE21)*Parameters!$C$9)+CE22","v":8.2399305555555564},{"$f":"(SUM(CF20:CF21)*Parameters!$C$9)+CF22","v":43.648358470179872},{"$f":"(SUM(CG20:CG21)*Parameters!$C$9)+CG22","v":17.655877649572652},{"$f":"(SUM(CH20:CH21)*Parameters!$C$9)+CH22","v":11.290392649572649},{"$f":"(SUM(CI20:CI21)*Parameters!$C$9)+CI22","v":6.9417693288020388},{"$f":"(SUM(CJ20:CJ21)*Parameters!$C$9)+CJ22","v":8.3218960683760681},{"$f":"(SUM(CK20:CK21)*Parameters!$C$9)+CK22","v":44.209935696323399},{"$f":"(SUM(CL20:CL21)*Parameters!$C$9)+CL22","v":17.21256594017094},{"$f":"(SUM(CM20:CM21)*Parameters!$C$9)+CM22","v":11.4304202991453},{"$f":"(SUM(CN20:CN21)*Parameters!$C$9)+CN22","v":5.3404524214103652},{"$f":"(SUM(CO20:CO21)*Parameters!$C$9)+CO22","v":8.9726525641025638},{"$f":"(SUM(CP20:CP21)*Parameters!$C$9)+CP22","v":42.956091224829173},{"$f":"(SUM(CQ20:CQ21)*Parameters!$C$9)+CQ22","v":17.434819145299144},{"$f":"(SUM(CR20:CR21)*Parameters!$C$9)+CR22","v":11.128945427350427},{"$f":"(SUM(CS20:CS21)*Parameters!$C$9)+CS22","v":6.8545985556499573},{"$f":"(SUM(CT20:CT21)*Parameters!$C$9)+CT22","v":8.2399305555555564},{"$f":"(SUM(CU20:CU21)*Parameters!$C$9)+CU22","v":43.658293683855078},{"$f":"(SUM(CV20:CV21)*Parameters!$C$9)+CV22","v":17.494430427350427},{"$f":"(SUM(CW20:CW21)*Parameters!$C$9)+CW22","v":11.181105299145297},{"$f":"(SUM(CX20:CX21)*Parameters!$C$9)+CX22","v":6.8691270178419712},{"$f":"(SUM(CY20:CY21)*Parameters!$C$9)+CY22","v":8.2622847863247859},{"$f":"(SUM(CZ20:CZ21)*Parameters!$C$9)+CZ22","v":43.806947530662484},{"$f":"(SUM(DA20:DA21)*Parameters!$C$9)+DA22","v":18.485467991452992},{"$f":"(SUM(DB20:DB21)*Parameters!$C$9)+DB22","v":11.884021666666666},{"$f":"(SUM(DC20:DC21)*Parameters!$C$9)+DC22","v":7.3049808836023793},{"$f":"(SUM(DD20:DD21)*Parameters!$C$9)+DD22","v":8.6497581196581201},{"$f":"(SUM(DE20:DE21)*Parameters!$C$9)+DE22","v":46.324228661380147},{"$f":"(SUM(DF20:DF21)*Parameters!$C$9)+DF22","v":17.429851538461541},{"$f":"(SUM(DG20:DG21)*Parameters!$C$9)+DG22","v":11.12397782051282},{"$f":"(SUM(DH20:DH21)*Parameters!$C$9)+DH22","v":6.8545985556499573},{"$f":"(SUM(DI20:DI21)*Parameters!$C$9)+DI22","v":8.2399305555555564},{"$f":"(SUM(DJ20:DJ21)*Parameters!$C$9)+DJ22","v":43.648358470179872},{"$f":"(SUM(DK20:DK21)*Parameters!$C$9)+DK22","v":17.606201581196583},{"$f":"(SUM(DL20:DL21)*Parameters!$C$9)+DL22","v":11.258103205128204},{"$f":"(SUM(DM20:DM21)*Parameters!$C$9)+DM22","v":6.9272408666100258},{"$f":"(SUM(DN20:DN21)*Parameters!$C$9)+DN22","v":8.3218960683760681},{"$f":"(SUM(DO20:DO21)*Parameters!$C$9)+DO22","v":44.113441721310878},{"$f":"(SUM(DP20:DP21)*Parameters!$C$9)+DP22","v":16.797770769230766},{"$f":"(SUM(DQ20:DQ21)*Parameters!$C$9)+DQ22","v":11.122428675213676},{"$f":"(SUM(DR20:DR21)*Parameters!$C$9)+DR22","v":5.2823385726423107},{"$f":"(SUM(DS20:DS21)*Parameters!$C$9)+DS22","v":8.6025658547008561},{"$f":"(SUM(DT20:DT21)*Parameters!$C$9)+DT22","v":41.805103871787615},null,null,null,null,null,2,"Offset Disc",null,null,1,null,null,null,null,null,null,null,null,null,{"$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$11","v":102.20826478722223},{"$f":"F23+F24*Parameters!$C$13+F25*Parameters!$C$12+F26*Parameters!$C$11","v":41.251652968376064},{"$f":"G23+G24*Parameters!$C$13+G25*Parameters!$C$12+G26*Parameters!$C$11","v":26.733191291418862},{"$f":"H23+H24*Parameters!$C$13+H25*Parameters!$C$12+H26*Parameters!$C$11","v":39.769029724935898},{"$f":"I23+I24*Parameters!$C$13+I25*Parameters!$C$12+I26*Parameters!$C$11","v":209.96213877195305},{"$f":"J23+J24*Parameters!$C$13+J25*Parameters!$C$12+J26*Parameters!$C$11","v":45.783102683739315},{"$f":"K23+K24*Parameters!$C$13+K25*Parameters!$C$12+K26*Parameters!$C$11","v":17.969960067350428},{"$f":"L23+L24*Parameters!$C$13+L25*Parameters!$C$12+L26*Parameters!$C$11","v":11.118123619371282},{"$f":"M23+M24*Parameters!$C$13+M25*Parameters!$C$12+M26*Parameters!$C$11","v":18.364725847521363},{"$f":"N23+N24*Parameters!$C$13+N25*Parameters!$C$12+N26*Parameters!$C$11","v":93.235912217982388},{"$f":"O23+O24*Parameters!$C$13+O25*Parameters!$C$12+O26*Parameters!$C$11","v":14.899363058461541},{"$f":"P23+P24*Parameters!$C$13+P25*Parameters!$C$12+P26*Parameters!$C$11","v":3.4637818481837606},{"$f":"Q23+Q24*Parameters!$C$13+Q25*Parameters!$C$12+Q26*Parameters!$C$11","v":2.2890100679694143},{"$f":"R23+R24*Parameters!$C$13+R25*Parameters!$C$12+R26*Parameters!$C$11","v":7.2828059546367525},{"$f":"S23+S24*Parameters!$C$13+S25*Parameters!$C$12+S26*Parameters!$C$11","v":27.934960929251471},{"$f":"T23+T24*Parameters!$C$13+T25*Parameters!$C$12+T26*Parameters!$C$11","v":177.80822038523505},{"$f":"U23+U24*Parameters!$C$13+U25*Parameters!$C$12+U26*Parameters!$C$11","v":84.062964343226483},{"$f":"V23+V24*Parameters!$C$13+V25*Parameters!$C$12+V26*Parameters!$C$11","v":57.126552591333898},{"$f":"W23+W24*Parameters!$C$13+W25*Parameters!$C$12+W26*Parameters!$C$11","v":86.80279573463676},{"$f":"X23+X24*Parameters!$C$13+X25*Parameters!$C$12+X26*Parameters!$C$11","v":405.80053305443221},{"$f":"Y23+Y24*Parameters!$C$13+Y25*Parameters!$C$12+Y26*Parameters!$C$11","v":88.415915525897447},{"$f":"Z23+Z24*Parameters!$C$13+Z25*Parameters!$C$12+Z26*Parameters!$C$11","v":31.010309279893164},{"$f":"AA23+AA24*Parameters!$C$13+AA25*Parameters!$C$12+AA26*Parameters!$C$11","v":28.387293033135087},{"$f":"AB23+AB24*Parameters!$C$13+AB25*Parameters!$C$12+AB26*Parameters!$C$11","v":57.334749543974354},{"$f":"AC23+AC24*Parameters!$C$13+AC25*Parameters!$C$12+AC26*Parameters!$C$11","v":205.14826738290003},{"$f":"AD23+AD24*Parameters!$C$13+AD25*Parameters!$C$12+AD26*Parameters!$C$11","v":25.506008409059827},{"$f":"AE23+AE24*Parameters!$C$13+AE25*Parameters!$C$12+AE26*Parameters!$C$11","v":10.117579489829058},{"$f":"AF23+AF24*Parameters!$C$13+AF25*Parameters!$C$12+AF26*Parameters!$C$11","v":6.0612526338147834},{"$f":"AG23+AG24*Parameters!$C$13+AG25*Parameters!$C$12+AG26*Parameters!$C$11","v":14.220497359444444},{"$f":"AH23+AH24*Parameters!$C$13+AH25*Parameters!$C$12+AH26*Parameters!$C$11","v":55.905337892148118},{"$f":"AI23+AI24*Parameters!$C$13+AI25*Parameters!$C$12+AI26*Parameters!$C$11","v":189.18039133613246},{"$f":"AJ23+AJ24*Parameters!$C$13+AJ25*Parameters!$C$12+AJ26*Parameters!$C$11","v":94.589041320427356},{"$f":"AK23+AK24*Parameters!$C$13+AK25*Parameters!$C$12+AK26*Parameters!$C$11","v":61.035268266779951},{"$f":"AL23+AL24*Parameters!$C$13+AL25*Parameters!$C$12+AL26*Parameters!$C$11","v":90.268718621367526},{"$f":"AM23+AM24*Parameters!$C$13+AM25*Parameters!$C$12+AM26*Parameters!$C$11","v":435.07341954470735},{"$f":"AN23+AN24*Parameters!$C$13+AN25*Parameters!$C$12+AN26*Parameters!$C$11","v":56.029780340064107},{"$f":"AO23+AO24*Parameters!$C$13+AO25*Parameters!$C$12+AO26*Parameters!$C$11","v":24.482944683675214},{"$f":"AP23+AP24*Parameters!$C$13+AP25*Parameters!$C$12+AP26*Parameters!$C$11","v":15.498919881053528},{"$f":"AQ23+AQ24*Parameters!$C$13+AQ25*Parameters!$C$12+AQ26*Parameters!$C$11","v":30.04360802168803},{"$f":"AR23+AR24*Parameters!$C$13+AR25*Parameters!$C$12+AR26*Parameters!$C$11","v":126.05525292648089},{"$f":"AS23+AS24*Parameters!$C$13+AS25*Parameters!$C$12+AS26*Parameters!$C$11","v":22.96956698630342},{"$f":"AT23+AT24*Parameters!$C$13+AT25*Parameters!$C$12+AT26*Parameters!$C$11","v":5.441487966175214},{"$f":"AU23+AU24*Parameters!$C$13+AU25*Parameters!$C$12+AU26*Parameters!$C$11","v":3.6796454120645712},{"$f":"AV23+AV24*Parameters!$C$13+AV25*Parameters!$C$12+AV26*Parameters!$C$11","v":12.803465154786327},{"$f":"AW23+AW24*Parameters!$C$13+AW25*Parameters!$C$12+AW26*Parameters!$C$11","v":44.894165519329533},{"$f":"AX23+AX24*Parameters!$C$13+AX25*Parameters!$C$12+AX26*Parameters!$C$11","v":189.18039133613246},{"$f":"AY23+AY24*Parameters!$C$13+AY25*Parameters!$C$12+AY26*Parameters!$C$11","v":94.589041320427356},{"$f":"AZ23+AZ24*Parameters!$C$13+AZ25*Parameters!$C$12+AZ26*Parameters!$C$11","v":61.035268266779951},{"$f":"BA23+BA24*Parameters!$C$13+BA25*Parameters!$C$12+BA26*Parameters!$C$11","v":90.268718621367526},{"$f":"BB23+BB24*Parameters!$C$13+BB25*Parameters!$C$12+BB26*Parameters!$C$11","v":435.07341954470735},{"$f":"BC23+BC24*Parameters!$C$13+BC25*Parameters!$C$12+BC26*Parameters!$C$11","v":71.091484789978637},{"$f":"BD23+BD24*Parameters!$C$13+BD25*Parameters!$C$12+BD26*Parameters!$C$11","v":26.84756031162393},{"$f":"BE23+BE24*Parameters!$C$13+BE25*Parameters!$C$12+BE26*Parameters!$C$11","v":19.422549022939677},{"$f":"BF23+BF24*Parameters!$C$13+BF25*Parameters!$C$12+BF26*Parameters!$C$11","v":44.579657702670936},{"$f":"BG23+BG24*Parameters!$C$13+BG25*Parameters!$C$12+BG26*Parameters!$C$11","v":161.94125182721316},{"$f":"BH23+BH24*Parameters!$C$13+BH25*Parameters!$C$12+BH26*Parameters!$C$11","v":28.460360934145299},{"$f":"BI23+BI24*Parameters!$C$13+BI25*Parameters!$C$12+BI26*Parameters!$C$11","v":5.6852906583547007},{"$f":"BJ23+BJ24*Parameters!$C$13+BJ25*Parameters!$C$12+BJ26*Parameters!$C$11","v":4.3068245964316052},{"$f":"BK23+BK24*Parameters!$C$13+BK25*Parameters!$C$12+BK26*Parameters!$C$11","v":15.20968324809829},{"$f":"BL23+BL24*Parameters!$C$13+BL25*Parameters!$C$12+BL26*Parameters!$C$11","v":53.662159437029899},{"$f":"BM23+BM24*Parameters!$C$13+BM25*Parameters!$C$12+BM26*Parameters!$C$11","v":287.58322338920942},{"$f":"BN23+BN24*Parameters!$C$13+BN25*Parameters!$C$12+BN26*Parameters!$C$11","v":150.11820983952992},{"$f":"BO23+BO24*Parameters!$C$13+BO25*Parameters!$C$12+BO26*Parameters!$C$11","v":86.836502293967712},{"$f":"BP23+BP24*Parameters!$C$13+BP25*Parameters!$C$12+BP26*Parameters!$C$11","v":113.14054918504273},{"$f":"BQ23+BQ24*Parameters!$C$13+BQ25*Parameters!$C$12+BQ26*Parameters!$C$11","v":637.67848470774982},{"$f":"BR23+BR24*Parameters!$C$13+BR25*Parameters!$C$12+BR26*Parameters!$C$11","v":113.86643452467948},{"$f":"BS23+BS24*Parameters!$C$13+BS25*Parameters!$C$12+BS26*Parameters!$C$11","v":45.133724698910257},{"$f":"BT23+BT24*Parameters!$C$13+BT25*Parameters!$C$12+BT26*Parameters!$C$11","v":27.657358863227714},{"$f":"BU23+BU24*Parameters!$C$13+BU25*Parameters!$C$12+BU26*Parameters!$C$11","v":67.768520934722233},{"$f":"BV23+BV24*Parameters!$C$13+BV25*Parameters!$C$12+BV26*Parameters!$C$11","v":254.42603902153968},{"$f":"BW23+BW24*Parameters!$C$13+BW25*Parameters!$C$12+BW26*Parameters!$C$11","v":37.604752713141032},{"$f":"BX23+BX24*Parameters!$C$13+BX25*Parameters!$C$12+BX26*Parameters!$C$11","v":14.406349192158121},{"$f":"BY23+BY24*Parameters!$C$13+BY25*Parameters!$C$12+BY26*Parameters!$C$11","v":9.9141644859813081},{"$f":"BZ23+BZ24*Parameters!$C$13+BZ25*Parameters!$C$12+BZ26*Parameters!$C$11","v":23.213039332628203},{"$f":"CA23+CA24*Parameters!$C$13+CA25*Parameters!$C$12+CA26*Parameters!$C$11","v":85.138305723908672},{"$f":"CB23+CB24*Parameters!$C$13+CB25*Parameters!$C$12+CB26*Parameters!$C$11","v":292.33573533455132},{"$f":"CC23+CC24*Parameters!$C$13+CC25*Parameters!$C$12+CC26*Parameters!$C$11","v":157.73815236741453},{"$f":"CD23+CD24*Parameters!$C$13+CD25*Parameters!$C$12+CD26*Parameters!$C$11","v":88.868990569243863},{"$f":"CE23+CE24*Parameters!$C$13+CE25*Parameters!$C$12+CE26*Parameters!$C$11","v":114.94208409414532},{"$f":"CF23+CF24*Parameters!$C$13+CF25*Parameters!$C$12+CF26*Parameters!$C$11","v":653.88496236535502},{"$f":"CG23+CG24*Parameters!$C$13+CG25*Parameters!$C$12+CG26*Parameters!$C$11","v":177.2373206532265},{"$f":"CH23+CH24*Parameters!$C$13+CH25*Parameters!$C$12+CH26*Parameters!$C$11","v":81.260823017350432},{"$f":"CI23+CI24*Parameters!$C$13+CI25*Parameters!$C$12+CI26*Parameters!$C$11","v":46.91356669498726},{"$f":"CJ23+CJ24*Parameters!$C$13+CJ25*Parameters!$C$12+CJ26*Parameters!$C$11","v":77.755544265448719},{"$f":"CK23+CK24*Parameters!$C$13+CK25*Parameters!$C$12+CK26*Parameters!$C$11","v":383.16725463101295},{"$f":"CL23+CL24*Parameters!$C$13+CL25*Parameters!$C$12+CL26*Parameters!$C$11","v":43.841020516282057},{"$f":"CM23+CM24*Parameters!$C$13+CM25*Parameters!$C$12+CM26*Parameters!$C$11","v":18.167114447521367},{"$f":"CN23+CN24*Parameters!$C$13+CN25*Parameters!$C$12+CN26*Parameters!$C$11","v":8.1808099830076468},{"$f":"CO23+CO24*Parameters!$C$13+CO25*Parameters!$C$12+CO26*Parameters!$C$11","v":20.16794477534188},{"$f":"CP23+CP24*Parameters!$C$13+CP25*Parameters!$C$12+CP26*Parameters!$C$11","v":90.356889722152943},{"$f":"CQ23+CQ24*Parameters!$C$13+CQ25*Parameters!$C$12+CQ26*Parameters!$C$11","v":287.58322338920942},{"$f":"CR23+CR24*Parameters!$C$13+CR25*Parameters!$C$12+CR26*Parameters!$C$11","v":150.11820983952992},{"$f":"CS23+CS24*Parameters!$C$13+CS25*Parameters!$C$12+CS26*Parameters!$C$11","v":86.836502293967712},{"$f":"CT23+CT24*Parameters!$C$13+CT25*Parameters!$C$12+CT26*Parameters!$C$11","v":113.14054918504273},{"$f":"CU23+CU24*Parameters!$C$13+CU25*Parameters!$C$12+CU26*Parameters!$C$11","v":637.67848470774982},{"$f":"CV23+CV24*Parameters!$C$13+CV25*Parameters!$C$12+CV26*Parameters!$C$11","v":245.69996404946585},{"$f":"CW23+CW24*Parameters!$C$13+CW25*Parameters!$C$12+CW26*Parameters!$C$11","v":113.97281706700855},{"$f":"CX23+CX24*Parameters!$C$13+CX25*Parameters!$C$12+CX26*Parameters!$C$11","v":68.916290696686502},{"$f":"CY23+CY24*Parameters!$C$13+CY25*Parameters!$C$12+CY26*Parameters!$C$11","v":97.253027290641029},{"$f":"CZ23+CZ24*Parameters!$C$13+CZ25*Parameters!$C$12+CZ26*Parameters!$C$11","v":525.84209910380184},{"$f":"DA23+DA24*Parameters!$C$13+DA25*Parameters!$C$12+DA26*Parameters!$C$11","v":99.302782336303409},{"$f":"DB23+DB24*Parameters!$C$13+DB25*Parameters!$C$12+DB26*Parameters!$C$11","v":41.591041109423074},{"$f":"DC23+DC24*Parameters!$C$13+DC25*Parameters!$C$12+DC26*Parameters!$C$11","v":15.166159983007645},{"$f":"DD23+DD24*Parameters!$C$13+DD25*Parameters!$C$12+DD26*Parameters!$C$11","v":48.389855613675209},{"$f":"DE23+DE24*Parameters!$C$13+DE25*Parameters!$C$12+DE26*Parameters!$C$11","v":204.44983904240937},{"$f":"DF23+DF24*Parameters!$C$13+DF25*Parameters!$C$12+DF26*Parameters!$C$11","v":292.33573533455132},{"$f":"DG23+DG24*Parameters!$C$13+DG25*Parameters!$C$12+DG26*Parameters!$C$11","v":157.73815236741453},{"$f":"DH23+DH24*Parameters!$C$13+DH25*Parameters!$C$12+DH26*Parameters!$C$11","v":88.868990569243863},{"$f":"DI23+DI24*Parameters!$C$13+DI25*Parameters!$C$12+DI26*Parameters!$C$11","v":114.94208409414532},{"$f":"DJ23+DJ24*Parameters!$C$13+DJ25*Parameters!$C$12+DJ26*Parameters!$C$11","v":653.88496236535502},{"$f":"DK23+DK24*Parameters!$C$13+DK25*Parameters!$C$12+DK26*Parameters!$C$11","v":185.29877289972222},{"$f":"DL23+DL24*Parameters!$C$13+DL25*Parameters!$C$12+DL26*Parameters!$C$11","v":83.544412010170944},{"$f":"DM23+DM24*Parameters!$C$13+DM25*Parameters!$C$12+DM26*Parameters!$C$11","v":50.303710705182667},{"$f":"DN23+DN24*Parameters!$C$13+DN25*Parameters!$C$12+DN26*Parameters!$C$11","v":73.529758850213682},{"$f":"DO23+DO24*Parameters!$C$13+DO25*Parameters!$C$12+DO26*Parameters!$C$11","v":392.67665446528952},{"$f":"DP23+DP24*Parameters!$C$13+DP25*Parameters!$C$12+DP26*Parameters!$C$11","v":65.859944033482918},{"$f":"DQ23+DQ24*Parameters!$C$13+DQ25*Parameters!$C$12+DQ26*Parameters!$C$11","v":29.295300146688028},{"$f":"DR23+DR24*Parameters!$C$13+DR25*Parameters!$C$12+DR26*Parameters!$C$11","v":7.4042273576890398},{"$f":"DS23+DS24*Parameters!$C$13+DS25*Parameters!$C$12+DS26*Parameters!$C$11","v":37.255094044957261},{"$f":"DT23+DT24*Parameters!$C$13+DT25*Parameters!$C$12+DT26*Parameters!$C$11","v":139.81456558281724},null,null,null,null,null,null,"Chisel",null,null,null,null,null,null,null,null,null,null,null,null,0,0,16.64]
[null,null,null,"Labor Hrs.",0.24,0.224,0.16,0.14000000000000001,{"$f":"+SUM(E29:H29)","v":0.76400000000000001},0.24,0.224,0.16,0.14000000000000001,{"$f":"+SUM(J29:M29)","v":0.76400000000000001},0.28999999999999998,0.224,0.16,0.14000000000000001,{"$f":"+SUM(O29:R29)","v":0.81400000000000006},0.24,0.224,0.16,0.14000000000000001,{"$f":"+SUM(T29:W29)","v":0.76400000000000001},0.24,0.224,0.16,0.14000000000000001,{"$f":"+SUM(Y29:AB29)","v":0.76400000000000001},0.24,0.224,0.16,0.14000000000000001,{"$f":"+SUM(AD29:AG29)","v":0.76400000000000001},0.24,0.224,0.16,0.14000000000000001,{"$f":"+SUM(AI29:AL29)","v":0.76400000000000001},0.24,0.224,0.16,0.14000000000000001,{"$f":"+SUM(AN29:AQ29)","v":0.76400000000000001},0.24,0.224,0.16,0.14000000000000001,{"$f":"+SUM(AS29:AV29)","v":0.76400000000000001},0.24,0.224,0.16,0.14000000000000001,{"$f":"+SUM(AX29:BA29)","v":0.76400000000000001},0.24,0.224,0.16,0.14000000000000001,{"$f":"+SUM(BC29:BF29)","v":0.76400000000000001},0.28999999999999998,0.224,0.16,0.14000000000000001,{"$f":"+SUM(BH29:BK29)","v":0.81400000000000006},0.24,0.224,0.16,0.14000000000000001,{"$f":"+SUM(BM29:BP29)","v":0.76400000000000001},0.24,0.224,0.16,0.14000000000000001,{"$f":"+SUM(BR29:BU29)","v":0.76400000000000001},0.24,0.224,0.16,0.14000000000000001,{"$f":"+SUM(BW29:BZ29)","v":0.76400000000000001},0.24,0.224,0.16,0.14000000000000001,{"$f":"+SUM(CB29:CE29)","v":0.76400000000000001},0.24,0.224,0.16,0.14000000000000001,{"$f":"+SUM(CG29:CJ29)","v":0.76400000000000001},0.24,0.224,0.16,0.14000000000000001,{"$f":"+SUM(CL29:CO29)","v":0.76400000000000001},0.24,0.224,0.16,0.14000000000000001,{"$f":"+SUM(CQ29:CT29)","v":0.76400000000000001},0.24,0.224,0.16,0.14000000000000001,{"$f":"+SUM(CV29:CY29)","v":0.76400000000000001},0.24,0.224,0.16,0.14000000000000001,{"$f":"+SUM(DA29:DD29)","v":0.76400000000000001},0.24,0.224,0.16,0.14000000000000001,{"$f":"+SUM(DF29:DI29)","v":0.76400000000000001},0.24,0.224,0.16,0.14000000000000001,{"$f":"+SUM(DK29:DN29)","v":0.76400000000000001},0.24,0.224,0.16,0.14000000000000001,{"$f":"+SUM(DP29:DS29)","v":0.76400000000000001},null,null,null,null,null,null,"Anhy. App.",null,null,null,1,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,null,1,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",2.4620000000000002,1.232,0.65,0.82199999999999995,{"$f":"+SUM(E34:H34)","v":5.1660000000000004},2.4620000000000002,1.232,0.65,0.82199999999999995,{"$f":"+SUM(J34:M34)","v":5.1660000000000004},2.411,1.232,0.65,0.82199999999999995,{"$f":"+SUM(O34:R34)","v":5.1150000000000002},2.4620000000000002,1.232,0.65,0.82199999999999995,{"$f":"+SUM(T34:W34)","v":5.1660000000000004},2.4620000000000002,1.232,0.65,0.82199999999999995,{"$f":"+SUM(Y34:AB34)","v":5.1660000000000004},2.4620000000000002,1.232,0.65,0.82199999999999995,{"$f":"+SUM(AD34:AG34)","v":5.1660000000000004},2.4620000000000002,1.232,0.65,0.82199999999999995,{"$f":"+SUM(AI34:AL34)","v":5.1660000000000004},2.4620000000000002,1.232,0.65,0.82199999999999995,{"$f":"+SUM(AN34:AQ34)","v":5.1660000000000004},2.4620000000000002,1.232,0.65,0.82199999999999995,{"$f":"+SUM(AS34:AV34)","v":5.1660000000000004},2.4620000000000002,1.232,0.65,0.82199999999999995,{"$f":"+SUM(AX34:BA34)","v":5.1660000000000004},2.4620000000000002,1.232,0.65,0.82199999999999995,{"$f":"+SUM(BC34:BF34)","v":5.1660000000000004},2.4620000000000002,1.232,0.65,0.82199999999999995,{"$f":"+SUM(BH34:BK34)","v":5.1660000000000004},2.4620000000000002,1.232,0.65,0.82199999999999995,{"$f":"+SUM(BM34:BP34)","v":5.1660000000000004},2.4620000000000002,1.232,0.65,0.82199999999999995,{"$f":"+SUM(BR34:BU34)","v":5.1660000000000004},2.4620000000000002,1.232,0.65,0.82199999999999995,{"$f":"+SUM(BW34:BZ34)","v":5.1660000000000004},2.4620000000000002,1.232,0.65,0.82199999999999995,{"$f":"+SUM(CB34:CE34)","v":5.1660000000000004},2.4620000000000002,1.232,0.65,0.82199999999999995,{"$f":"+SUM(CG34:CJ34)","v":5.1660000000000004},2.4620000000000002,1.232,0.65,0.82199999999999995,{"$f":"+SUM(CL34:CO34)","v":5.1660000000000004},2.4620000000000002,1.232,0.65,0.82199999999999995,{"$f":"+SUM(CQ34:CT34)","v":5.1660000000000004},2.4620000000000002,1.232,0.65,0.82199999999999995,{"$f":"+SUM(CV34:CY34)","v":5.1660000000000004},2.4620000000000002,1.232,0.65,0.82199999999999995,{"$f":"+SUM(DA34:DD34)","v":5.1660000000000004},2.4620000000000002,1.232,0.65,0.82199999999999995,{"$f":"+SUM(DF34:DI34)","v":5.1660000000000004},2.4620000000000002,1.232,0.65,0.82199999999999995,{"$f":"+SUM(DK34:DN34)","v":5.1660000000000004},2.4620000000000002,1.232,0.65,0.82199999999999995,{"$f":"+SUM(DP34:DS34)","v":5.1660000000000004},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",0.36899999999999999,0.185,0.1,0.123,0.77700000000000002,0.36899999999999999,0.185,0.1,0.123,0.77700000000000002,0.36199999999999999,0.185,0.1,0.123,0.76999999999999991,0.36899999999999999,0.185,0.1,0.123,0.77700000000000002,0.36899999999999999,0.185,0.1,0.123,0.77700000000000002,0.36899999999999999,0.185,0.1,0.123,0.77700000000000002,0.36899999999999999,0.185,0.1,0.123,0.77700000000000002,0.36899999999999999,0.185,0.1,0.123,0.77700000000000002,0.36899999999999999,0.185,0.1,0.123,0.77700000000000002,0.36899999999999999,0.185,0.1,0.123,0.77700000000000002,0.36899999999999999,0.185,0.1,0.123,0.77700000000000002,0.36899999999999999,0.185,0.1,0.123,0.77700000000000002,0.36899999999999999,0.185,0.1,0.123,0.77700000000000002,0.36899999999999999,0.185,0.1,0.123,0.77700000000000002,0.36899999999999999,0.185,0.1,0.123,0.77700000000000002,0.36899999999999999,0.185,0.1,0.123,0.77700000000000002,0.36899999999999999,0.185,0.1,0.123,0.77700000000000002,0.36899999999999999,0.185,0.1,0.123,0.77700000000000002,0.36899999999999999,0.185,0.1,0.123,0.77700000000000002,0.36899999999999999,0.185,0.1,0.123,0.77700000000000002,0.36899999999999999,0.185,0.1,0.123,0.77700000000000002,0.36899999999999999,0.185,0.1,0.123,0.77700000000000002,0.36899999999999999,0.185,0.1,0.123,0.77700000000000002,0.36899999999999999,0.185,0.1,0.123,0.77700000000000002,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",5.1712787179487174,3.410262094017094,2.3100254885301617,5.6332661538461526,16.524832454342125,5.5662034615384615,3.6660938461538461,2.4553101104502972,5.9511929914529906,17.638800409595596,8.1319723931623926,4.3913644444444442,2.8475785896346641,7.3346714957264965,22.705586922967999,5.061991367521367,3.3431994017094016,2.2809685641461344,5.5115597863247858,16.197719119701688,5.2383414102564094,3.4649057692307692,2.3390824129141885,5.5463330341880344,16.5886626265894,6.1225754273504256,3.9939558974358973,2.644180118946474,6.0257070940170934,18.786418537749888,5.0545399572649572,3.3357479914529913,2.2809685641461344,5.5115597863247858,16.182816299188868,5.3625315811965812,3.4872599999999996,2.3826677994902292,5.6730070085470077,16.905466389233816,6.3163120940170945,4.0038911111111108,2.6877655055225151,6.2591846153846156,19.267153326035334,5.0545399572649572,3.3357479914529913,2.2809685641461344,5.5115597863247858,16.182816299188868,5.3029202991452991,3.4748409829059828,2.3390824129141885,5.5885576923076918,16.705401387273163,7.511021538461538,4.0113425213675216,2.7458793542905693,6.1598324786324783,20.428075892752105,5.0147991025641021,3.3133937606837609,2.2809685641461344,5.504108376068376,16.113269803462373,5.1712787179487174,3.4077782905982912,2.3100254885301617,5.5264626068376064,16.415545103914777,5.6258147435897436,3.7828326068376072,2.3536108751062024,5.7549725213675211,17.517230746901074,5.0147991025641021,3.3133937606837609,2.2809685641461344,5.504108376068376,16.113269803462373,5.061991367521367,3.3630698290598291,2.3100254885301617,5.5115597863247858,16.246646471436144,5.5413654273504269,3.6834804700854709,2.5279524214103652,5.8617760683760682,17.614574387222333,5.0147991025641021,3.3133937606837609,2.2809685641461344,5.504108376068376,16.113269803462373,5.0272181196581194,3.3357479914529913,2.2954970263381478,5.504108376068376,16.162571513517634,5.2383414102564094,3.5394198717948715,2.4553101104502972,5.5537844444444442,16.786855836946021,5.0147991025641021,3.3133937606837609,2.2809685641461344,5.504108376068376,16.113269803462373,5.0570237606837605,3.3605860256410254,2.3100254885301617,5.5264626068376064,16.254097881692552,5.3824020085470083,3.5841283333333331,2.4698385726423107,5.6456851709401707,17.082054085462822,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",76.838942564102567,31.221408974358976,20.920985556499577,53.747022179487189,182.72835927444834,28.936309829059834,10.916316025641025,2.4843670348343245,21.936951794871796,64.273944684406985,8.0996829487179482,3.3705212393162389,1.7724723874256585,6.2641522222222212,19.506828797682068,141.09245320512818,65.87295047008547,34.46151231945624,122.0590676068376,363.48598360150748,64.452214914529918,24.91006448717949,15.385641461342395,92.598675256410246,197.34659611946205,16.090078547008545,6.1523810683760676,2.9783347493627863,19.251960299145303,44.472754663892701,150.73209427350426,72.745634529914526,39.096091758708582,123.96166102564101,386.53548158776834,42.753708247863251,19.453148376068377,8.5863211554800341,45.138159529914525,115.93133730932618,13.015129914529915,5.4668513247863251,2.4698385726423107,13.817398418803418,34.769218230761965,150.73209427350426,72.745634529914526,39.096091758708582,123.96166102564101,386.53548158776834,51.931361880341882,20.796886025641022,12.08768054375531,69.9637747008547,154.77970315059292,12.284891709401707,5.5935252991452984,2.2954970263381478,15.677767179487178,35.851681214372327,250.93120799145299,128.50453747863247,41.202718776550547,155.09613688034187,575.73460112697785,83.661950555555563,36.1070502991453,19.380968564146134,106.5104582051282,245.66042762397521,30.828968034188041,10.039533418803419,11.579184367034834,36.099598888888892,88.547284708915186,252.83876901709397,131.78812559829058,43.614443500424805,155.09613688034187,583.33747499615129,141.78543435897436,73.026304316239319,20.906457094307562,120.81964970085468,356.53784547037594,27.299483376068373,11.549685897435898,3.9662701784197112,26.146998589743589,68.962438041667582,250.93120799145299,128.50453747863247,41.202718776550547,155.09613688034187,575.73460112697785,239.02633820512818,118.00798423076922,26.180288870008496,155.09613688034187,538.31074818624779,76.086350128205126,41.092043760683758,5.7677994902293968,85.139813589743596,208.08600696886185,252.83876901709397,131.78812559829058,43.614443500424805,155.09613688034187,583.33747499615129,189.04972961538462,93.11033876068376,18.204163126593031,124.07591598290595,424.44014748556731,41.049819102564101,19.557468119658118,5.0413763806287175,52.346157051282042,117.99482065413298,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",724.31681777777771,302.83276423076927,208.8321155480034,464.86864786324782,1700.8503454197983,270.2179415384615,106.4433955128205,52.738317757009341,189.65329384615382,619.05294865444512,76.781815085470086,32.99732841880342,17.535853865760409,54.479744188034189,181.7947415580681,1356.1889561111111,640.00659452991454,339.45751911639763,1057.5935605128202,3393.2466302702437,601.28658303418797,241.61942897435901,144.32574341546305,775.91783380341883,1763.1495892274288,150.1881413247863,59.889468034188035,28.345029736618525,162.7388,401.16143909559287,1452.446273803419,704.22533192307685,387.41597281223454,1077.2255427350428,3621.313121273773,405.04127491452994,187.03039743589741,84.64282073067119,384.98456230769227,1061.6990553887908,122.74956495726495,53.011816367521376,24.204418011894646,117.72234683760684,317.68814617428779,1452.446273803419,704.22533192307685,387.41597281223454,1077.2255427350428,3621.313121273773,487.14339692307686,201.54574461538462,118.24715378079864,587.24315850427354,1394.1794538235335,115.66575760683757,54.571644914529912,21.894392523364488,133.42495205128205,325.55674709601402,2431.2958145299144,1243.1411273076922,409.17960917587084,1398.7141544444444,5482.3307054579218,782.66384388888901,345.17167730769228,183.75598980458793,897.02063709401705,2208.6121480951861,292.02325175213667,95.964228888888897,116.66355140186916,302.23168380341883,806.88271584631354,2450.9923756410253,1271.4341320512819,434.05233644859811,1398.7141544444444,5555.1929985853494,1331.1522176495725,692.03234094017103,199.51937128292269,1044.7920376923075,3267.4959675649739,253.03747329059826,109.31963987179485,38.805522514868308,222.27060034188031,623.43323601914176,2431.2958145299144,1243.1411273076922,409.17960917587084,1398.7141544444444,5482.3307054579218,2308.3723833333329,1147.3979569230769,254.01563296516568,1398.7141544444444,5108.5001276660205,688.90026482905978,370.20096435897432,54.525318606627017,716.91011598290606,1830.5366637775671,2450.9923756410253,1271.4341320512819,434.05233644859811,1398.7141544444444,5555.1929985853494,1824.2790970085473,905.45314970085462,174.90815632965166,1118.9708267948715,4023.6112298339249,375.56846354700855,180.74389098290598,48.46694987255735,439.13644444444441,1043.9157488469164,null,null,null,null,null,null,"Planter",null,null,null,null,1,null,null,null,null,null,null,null,1,18.77,18.77]
[null,null,null,"Taxes",1108.5164982051283,458.93484149572646,313.4661002548853,733.6087263675214,2614.5261663232614,414.89203927350422,161.02249183760682,79.70314358538657,299.3405366239316,954.9582113204292,117.28271363247863,49.847450811965807,26.427272727272729,85.8005052991453,279.35794247086244,2061.6586735470087,969.37134688034178,221.16677994902292,1667.8938661538461,4920.0906665302191,923.54765760683756,366.16726760683764,221.25395072217501,1238.9161776923077,2749.8850536281579,230.63853405982908,90.64888957264958,43.265760407816487,258.99860149572652,623.55178553602173,2206.1117127777775,1067.9535045726495,582.91096006796943,1697.0313640598292,5554.0075414782259,618.8098161538461,284.29365551282052,127.60348343245539,610.68032756410253,1641.3872826632244,187.82273072649571,80.348556794871783,36.56813933729822,186.80933893162393,491.54876579028968,2206.1117127777775,1067.9535045726495,582.91096006796943,1697.0313640598292,5554.0075414782259,746.7977225213674,305.52769094017094,178.65649957519116,937.05954820512807,2168.0414612418576,177.08773235042733,82.536787606837592,33.357349192863211,211.81627175213674,504.79814090226483,3685.9468868803415,1885.6588470940171,615.22225998300758,2174.192355042735,8361.0203490001004,1200.968629059829,525.70196119658112,280.63177570093455,1429.5704443162394,3436.872810273584,446.16809192307687,146.15692837606838,174.51588785046729,482.7321620512821,1249.5730702008946,3715.1812531196583,1930.3697924358974,652.1245539507222,2174.192355042735,8471.8679545490122,2040.0744218376065,1049.7149360683759,304.03712829226851,1648.8952538034189,5042.7217400016698,389.53240636752133,167.07055316239317,58.622344944774852,353.00310948717953,968.22841396186891,3685.9468868803415,1885.6588470940171,615.22225998300758,2174.192355042735,8361.0203490001004,3503.5040743589739,1737.4428456837604,384.93160577740014,2174.192355042735,7800.0708808628697,1069.3320154700853,575.6636669658119,83.349787595581986,1142.6067001282051,2870.9521701596841,3715.1812531196583,1930.3697924358974,652.1245539507222,2174.192355042735,8471.8679545490122,2769.5302288888888,1371.009811111111,265.9289719626168,1739.3528905128205,6145.8219024754371,580.82252666666659,278.52874777777771,73.688360237892951,700.87219730769232,1633.9118319900294,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",724.31681777777771,302.83276423076927,208.8321155480034,464.86864786324782,1700.8503454197983,270.2179415384615,106.4433955128205,52.738317757009341,189.65329384615382,619.05294865444512,76.781815085470086,32.99732841880342,17.535853865760409,54.479744188034189,181.7947415580681,1356.1889561111111,640.00659452991454,339.45751911639763,1057.5935605128202,3393.2466302702437,601.28658303418797,241.61942897435901,144.32574341546305,775.91783380341883,1763.1495892274288,150.1881413247863,59.889468034188035,28.345029736618525,162.7388,401.16143909559287,1452.446273803419,704.22533192307685,157.39613884615383,1077.2255427350428,3391.2932873076925,405.04127491452994,187.03039743589741,84.64282073067119,384.98456230769227,1061.6990553887908,122.74956495726495,53.011816367521376,24.204418011894646,117.72234683760684,317.68814617428779,1452.446273803419,704.22533192307685,387.41597281223454,1077.2255427350428,3621.313121273773,487.14339692307686,201.54574461538462,118.24715378079864,587.24315850427354,1394.1794538235335,115.66575760683757,54.571644914529912,21.894392523364488,133.42495205128205,325.55674709601402,2431.2958145299144,1243.1411273076922,409.17960917587084,1398.7141544444444,5482.3307054579218,782.66384388888901,345.17167730769228,183.75598980458793,897.02063709401705,2208.6121480951861,292.02325175213667,95.964228888888897,116.66355140186916,302.23168380341883,806.88271584631354,2450.9923756410253,1271.4341320512819,434.05233644859811,1398.7141544444444,5555.1929985853494,1331.1522176495725,684.5809306837607,199.51937128292269,1044.7920376923075,3260.0445573085635,253.03747329059826,109.31963987179485,38.805522514868308,222.27060034188031,623.43323601914176,2431.2958145299144,1243.1411273076922,409.17960917587084,1398.7141544444444,5482.3307054579218,2308.3723833333329,1147.3979569230769,254.01563296516568,1398.7141544444444,5108.5001276660205,688.90026482905978,370.20096435897432,54.525318606627017,716.91011598290606,1830.5366637775671,2450.9923756410253,1271.4341320512819,434.05233644859811,1398.7141544444444,5555.1929985853494,1824.2790970085473,905.45314970085462,174.90815632965166,1118.9708267948715,4023.6112298339249,375.56846354700855,180.74389098290598,48.46694987255735,439.13644444444441,1043.9157488469164,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$9)+E36","v":15.787528717948717},{"$f":"(SUM(F34:F35)*Parameters!$C$9)+F36","v":8.7240120940170947},{"$f":"(SUM(G34:G35)*Parameters!$C$9)+G36","v":5.1225254885301617},{"$f":"(SUM(H34:H35)*Parameters!$C$9)+H36","v":9.1770161538461519},{"$f":"(SUM(I34:I35)*Parameters!$C$9)+I36","v":38.811082454342127},{"$f":"(SUM(J34:J35)*Parameters!$C$9)+J36","v":16.182453461538461},{"$f":"(SUM(K34:K35)*Parameters!$C$9)+K36","v":8.9798438461538463},{"$f":"(SUM(L34:L35)*Parameters!$C$9)+L36","v":5.2678101104502968},{"$f":"(SUM(M34:M35)*Parameters!$C$9)+M36","v":9.4949429914529908},{"$f":"(SUM(N34:N35)*Parameters!$C$9)+N36","v":39.925050409595599},{"$f":"(SUM(O34:O35)*Parameters!$C$9)+O36","v":18.530722393162392},{"$f":"(SUM(P34:P35)*Parameters!$C$9)+P36","v":9.7051144444444439},{"$f":"(SUM(Q34:Q35)*Parameters!$C$9)+Q36","v":5.6600785896346641},{"$f":"(SUM(R34:R35)*Parameters!$C$9)+R36","v":10.878421495726496},{"$f":"(SUM(S34:S35)*Parameters!$C$9)+S36","v":44.774336922967997},{"$f":"(SUM(T34:T35)*Parameters!$C$9)+T36","v":15.678241367521368},{"$f":"(SUM(U34:U35)*Parameters!$C$9)+U36","v":8.6569494017094009},{"$f":"(SUM(V34:V35)*Parameters!$C$9)+V36","v":5.0934685641461339},{"$f":"(SUM(W34:W35)*Parameters!$C$9)+W36","v":9.055309786324786},{"$f":"(SUM(X34:X35)*Parameters!$C$9)+X36","v":38.48396911970169},{"$f":"(SUM(Y34:Y35)*Parameters!$C$9)+Y36","v":15.854591410256411},{"$f":"(SUM(Z34:Z35)*Parameters!$C$9)+Z36","v":8.7786557692307685},{"$f":"(SUM(AA34:AA35)*Parameters!$C$9)+AA36","v":5.1515824129141885},{"$f":"(SUM(AB34:AB35)*Parameters!$C$9)+AB36","v":9.0900830341880337},{"$f":"(SUM(AC34:AC35)*Parameters!$C$9)+AC36","v":38.874912626589406},{"$f":"(SUM(AD34:AD35)*Parameters!$C$9)+AD36","v":16.738825427350427},{"$f":"(SUM(AE34:AE35)*Parameters!$C$9)+AE36","v":9.3077058974358966},{"$f":"(SUM(AF34:AF35)*Parameters!$C$9)+AF36","v":5.4566801189464744},{"$f":"(SUM(AG34:AG35)*Parameters!$C$9)+AG36","v":9.5694570940170927},{"$f":"(SUM(AH34:AH35)*Parameters!$C$9)+AH36","v":41.072668537749891},{"$f":"(SUM(AI34:AI35)*Parameters!$C$9)+AI36","v":15.670789957264958},{"$f":"(SUM(AJ34:AJ35)*Parameters!$C$9)+AJ36","v":8.649497991452991},{"$f":"(SUM(AK34:AK35)*Parameters!$C$9)+AK36","v":5.0934685641461339},{"$f":"(SUM(AL34:AL35)*Parameters!$C$9)+AL36","v":9.055309786324786},{"$f":"(SUM(AM34:AM35)*Parameters!$C$9)+AM36","v":38.469066299188867},{"$f":"(SUM(AN34:AN35)*Parameters!$C$9)+AN36","v":15.978781581196582},{"$f":"(SUM(AO34:AO35)*Parameters!$C$9)+AO36","v":8.8010099999999998},{"$f":"(SUM(AP34:AP35)*Parameters!$C$9)+AP36","v":5.1951677994902292},{"$f":"(SUM(AQ34:AQ35)*Parameters!$C$9)+AQ36","v":9.2167570085470079},{"$f":"(SUM(AR34:AR35)*Parameters!$C$9)+AR36","v":39.191716389233818},{"$f":"(SUM(AS34:AS35)*Parameters!$C$9)+AS36","v":16.932562094017094},{"$f":"(SUM(AT34:AT35)*Parameters!$C$9)+AT36","v":9.3176411111111115},{"$f":"(SUM(AU34:AU35)*Parameters!$C$9)+AU36","v":5.5002655055225151},{"$f":"(SUM(AV34:AV35)*Parameters!$C$9)+AV36","v":9.8029346153846149},{"$f":"(SUM(AW34:AW35)*Parameters!$C$9)+AW36","v":41.553403326035337},{"$f":"(SUM(AX34:AX35)*Parameters!$C$9)+AX36","v":15.670789957264958},{"$f":"(SUM(AY34:AY35)*Parameters!$C$9)+AY36","v":8.649497991452991},{"$f":"(SUM(AZ34:AZ35)*Parameters!$C$9)+AZ36","v":5.0934685641461339},{"$f":"(SUM(BA34:BA35)*Parameters!$C$9)+BA36","v":9.055309786324786},{"$f":"(SUM(BB34:BB35)*Parameters!$C$9)+BB36","v":38.469066299188867},{"$f":"(SUM(BC34:BC35)*Parameters!$C$9)+BC36","v":15.9191702991453},{"$f":"(SUM(BD34:BD35)*Parameters!$C$9)+BD36","v":8.7885909829059834},{"$f":"(SUM(BE34:BE35)*Parameters!$C$9)+BE36","v":5.1515824129141885},{"$f":"(SUM(BF34:BF35)*Parameters!$C$9)+BF36","v":9.1323076923076911},{"$f":"(SUM(BG34:BG35)*Parameters!$C$9)+BG36","v":38.991651387273166},{"$f":"(SUM(BH34:BH35)*Parameters!$C$9)+BH36","v":18.127271538461539},{"$f":"(SUM(BI34:BI35)*Parameters!$C$9)+BI36","v":9.3250925213675213},{"$f":"(SUM(BJ34:BJ35)*Parameters!$C$9)+BJ36","v":5.5583793542905688},{"$f":"(SUM(BK34:BK35)*Parameters!$C$9)+BK36","v":9.7035824786324785},{"$f":"(SUM(BL34:BL35)*Parameters!$C$9)+BL36","v":42.714325892752107},{"$f":"(SUM(BM34:BM35)*Parameters!$C$9)+BM36","v":15.631049102564102},{"$f":"(SUM(BN34:BN35)*Parameters!$C$9)+BN36","v":8.6271437606837615},{"$f":"(SUM(BO34:BO35)*Parameters!$C$9)+BO36","v":5.0934685641461339},{"$f":"(SUM(BP34:BP35)*Parameters!$C$9)+BP36","v":9.0478583760683762},{"$f":"(SUM(BQ34:BQ35)*Parameters!$C$9)+BQ36","v":38.399519803462375},{"$f":"(SUM(BR34:BR35)*Parameters!$C$9)+BR36","v":15.787528717948717},{"$f":"(SUM(BS34:BS35)*Parameters!$C$9)+BS36","v":8.7215282905982914},{"$f":"(SUM(BT34:BT35)*Parameters!$C$9)+BT36","v":5.1225254885301617},{"$f":"(SUM(BU34:BU35)*Parameters!$C$9)+BU36","v":9.0702126068376057},{"$f":"(SUM(BV34:BV35)*Parameters!$C$9)+BV36","v":38.701795103914776},{"$f":"(SUM(BW34:BW35)*Parameters!$C$9)+BW36","v":16.242064743589744},{"$f":"(SUM(BX34:BX35)*Parameters!$C$9)+BX36","v":9.0965826068376074},{"$f":"(SUM(BY34:BY35)*Parameters!$C$9)+BY36","v":5.1661108751062024},{"$f":"(SUM(BZ34:BZ35)*Parameters!$C$9)+BZ36","v":9.2987225213675213},{"$f":"(SUM(CA34:CA35)*Parameters!$C$9)+CA36","v":39.803480746901073},{"$f":"(SUM(CB34:CB35)*Parameters!$C$9)+CB36","v":15.631049102564102},{"$f":"(SUM(CC34:CC35)*Parameters!$C$9)+CC36","v":8.6271437606837615},{"$f":"(SUM(CD34:CD35)*Parameters!$C$9)+CD36","v":5.0934685641461339},{"$f":"(SUM(CE34:CE35)*Parameters!$C$9)+CE36","v":9.0478583760683762},{"$f":"(SUM(CF34:CF35)*Parameters!$C$9)+CF36","v":38.399519803462375},{"$f":"(SUM(CG34:CG35)*Parameters!$C$9)+CG36","v":15.678241367521368},{"$f":"(SUM(CH34:CH35)*Parameters!$C$9)+CH36","v":8.6768198290598288},{"$f":"(SUM(CI34:CI35)*Parameters!$C$9)+CI36","v":5.1225254885301617},{"$f":"(SUM(CJ34:CJ35)*Parameters!$C$9)+CJ36","v":9.055309786324786},{"$f":"(SUM(CK34:CK35)*Parameters!$C$9)+CK36","v":38.532896471436146},{"$f":"(SUM(CL34:CL35)*Parameters!$C$9)+CL36","v":16.157615427350429},{"$f":"(SUM(CM34:CM35)*Parameters!$C$9)+CM36","v":8.9972304700854711},{"$f":"(SUM(CN34:CN35)*Parameters!$C$9)+CN36","v":5.3404524214103652},{"$f":"(SUM(CO34:CO35)*Parameters!$C$9)+CO36","v":9.4055260683760675},{"$f":"(SUM(CP34:CP35)*Parameters!$C$9)+CP36","v":39.900824387222336},{"$f":"(SUM(CQ34:CQ35)*Parameters!$C$9)+CQ36","v":15.631049102564102},{"$f":"(SUM(CR34:CR35)*Parameters!$C$9)+CR36","v":8.6271437606837615},{"$f":"(SUM(CS34:CS35)*Parameters!$C$9)+CS36","v":5.0934685641461339},{"$f":"(SUM(CT34:CT35)*Parameters!$C$9)+CT36","v":9.0478583760683762},{"$f":"(SUM(CU34:CU35)*Parameters!$C$9)+CU36","v":38.399519803462375},{"$f":"(SUM(CV34:CV35)*Parameters!$C$9)+CV36","v":15.64346811965812},{"$f":"(SUM(CW34:CW35)*Parameters!$C$9)+CW36","v":8.649497991452991},{"$f":"(SUM(CX34:CX35)*Parameters!$C$9)+CX36","v":5.1079970263381478},{"$f":"(SUM(CY34:CY35)*Parameters!$C$9)+CY36","v":9.0478583760683762},{"$f":"(SUM(CZ34:CZ35)*Parameters!$C$9)+CZ36","v":38.448821513517636},{"$f":"(SUM(DA34:DA35)*Parameters!$C$9)+DA36","v":15.854591410256411},{"$f":"(SUM(DB34:DB35)*Parameters!$C$9)+DB36","v":8.8531698717948721},{"$f":"(SUM(DC34:DC35)*Parameters!$C$9)+DC36","v":5.2678101104502968},{"$f":"(SUM(DD34:DD35)*Parameters!$C$9)+DD36","v":9.0975344444444435},{"$f":"(SUM(DE34:DE35)*Parameters!$C$9)+DE36","v":39.073105836946027},{"$f":"(SUM(DF34:DF35)*Parameters!$C$9)+DF36","v":15.631049102564102},{"$f":"(SUM(DG34:DG35)*Parameters!$C$9)+DG36","v":8.6271437606837615},{"$f":"(SUM(DH34:DH35)*Parameters!$C$9)+DH36","v":5.0934685641461339},{"$f":"(SUM(DI34:DI35)*Parameters!$C$9)+DI36","v":9.0478583760683762},{"$f":"(SUM(DJ34:DJ35)*Parameters!$C$9)+DJ36","v":38.399519803462375},{"$f":"(SUM(DK34:DK35)*Parameters!$C$9)+DK36","v":15.673273760683761},{"$f":"(SUM(DL34:DL35)*Parameters!$C$9)+DL36","v":8.6743360256410256},{"$f":"(SUM(DM34:DM35)*Parameters!$C$9)+DM36","v":5.1225254885301617},{"$f":"(SUM(DN34:DN35)*Parameters!$C$9)+DN36","v":9.0702126068376057},{"$f":"(SUM(DO34:DO35)*Parameters!$C$9)+DO36","v":38.540347881692554},{"$f":"(SUM(DP34:DP35)*Parameters!$C$9)+DP36","v":15.998652008547008},{"$f":"(SUM(DQ34:DQ35)*Parameters!$C$9)+DQ36","v":8.8978783333333329},{"$f":"(SUM(DR34:DR35)*Parameters!$C$9)+DR36","v":5.2823385726423107},{"$f":"(SUM(DS34:DS35)*Parameters!$C$9)+DS36","v":9.18943517094017},{"$f":"(SUM(DT34:DT35)*Parameters!$C$9)+DT36","v":39.368304085462825},null,null,null,null,null,null,"Sprayer",null,null,null,null,1,1,null,null,null,null,null,null,2,11.64,5.82]
[null,null,null,"Ttl Fixed Costs",{"$f":"E37+E38*Parameters!$C$13+E39*Parameters!$C$12+E40*Parameters!$C$11","v":155.64773000837607},{"$f":"F37+F38*Parameters!$C$13+F39*Parameters!$C$12+F40*Parameters!$C$11","v":64.125620844893177},{"$f":"G37+G38*Parameters!$C$13+G39*Parameters!$C$12+G40*Parameters!$C$11","v":43.581449362786749},{"$f":"H37+H38*Parameters!$C$13+H39*Parameters!$C$12+H40*Parameters!$C$11","v":104.54832801837608},{"$f":"I37+I38*Parameters!$C$13+I39*Parameters!$C$12+I40*Parameters!$C$11","v":367.90312823443207},{"$f":"J37+J38*Parameters!$C$13+J39*Parameters!$C$12+J40*Parameters!$C$11","v":58.350607755641029},{"$f":"K37+K38*Parameters!$C$13+K39*Parameters!$C$12+K40*Parameters!$C$11","v":22.478998424465814},{"$f":"L37+L38*Parameters!$C$13+L39*Parameters!$C$12+L40*Parameters!$C$11","v":8.2124311809685651},{"$f":"M37+M38*Parameters!$C$13+M39*Parameters!$C$12+M40*Parameters!$C$11","v":42.662940135726494},{"$f":"N37+N38*Parameters!$C$13+N39*Parameters!$C$12+N40*Parameters!$C$11","v":131.70497749680189},{"$f":"O37+O38*Parameters!$C$13+O39*Parameters!$C$12+O40*Parameters!$C$11","v":16.451609795534189},{"$f":"P37+P38*Parameters!$C$13+P39*Parameters!$C$12+P40*Parameters!$C$11","v":6.9542459545940165},{"$f":"Q37+Q38*Parameters!$C$13+Q39*Parameters!$C$12+Q40*Parameters!$C$11","v":3.6763474511469845},{"$f":"R37+R38*Parameters!$C$13+R39*Parameters!$C$12+R40*Parameters!$C$11","v":12.216013356794871},{"$f":"S37+S38*Parameters!$C$13+S39*Parameters!$C$12+S40*Parameters!$C$11","v":39.29821655807006},{"$f":"T37+T38*Parameters!$C$13+T39*Parameters!$C$12+T40*Parameters!$C$11","v":288.51270733698721},{"$f":"U37+U38*Parameters!$C$13+U39*Parameters!$C$12+U40*Parameters!$C$11","v":135.40728052743592},{"$f":"V37+V38*Parameters!$C$13+V39*Parameters!$C$12+V40*Parameters!$C$11","v":68.412458156329649},{"$f":"W37+W38*Parameters!$C$13+W39*Parameters!$C$12+W40*Parameters!$C$11","v":237.62300417632477},{"$f":"X37+X38*Parameters!$C$13+X39*Parameters!$C$12+X40*Parameters!$C$11","v":729.95545019707743},{"$f":"Y37+Y38*Parameters!$C$13+Y39*Parameters!$C$12+Y40*Parameters!$C$11","v":129.90798700429488},{"$f":"Z37+Z38*Parameters!$C$13+Z39*Parameters!$C$12+Z40*Parameters!$C$11","v":51.163153772350441},{"$f":"AA37+AA38*Parameters!$C$13+AA39*Parameters!$C$12+AA40*Parameters!$C$11","v":31.092637977909938},{"$f":"AB37+AB38*Parameters!$C$13+AB39*Parameters!$C$12+AB40*Parameters!$C$11","v":177.53615449395301},{"$f":"AC37+AC38*Parameters!$C$13+AC39*Parameters!$C$12+AC40*Parameters!$C$11","v":389.69993324850822},{"$f":"AD37+AD38*Parameters!$C$13+AD39*Parameters!$C$12+AD40*Parameters!$C$11","v":32.439055101474352},{"$f":"AE37+AE38*Parameters!$C$13+AE39*Parameters!$C$12+AE40*Parameters!$C$11","v":12.658535225299145},{"$f":"AF37+AF38*Parameters!$C$13+AF39*Parameters!$C$12+AF40*Parameters!$C$11","v":6.0612526338147834},{"$f":"AG37+AG38*Parameters!$C$13+AG39*Parameters!$C$12+AG40*Parameters!$C$11","v":37.058024114102565},{"$f":"AH37+AH38*Parameters!$C$13+AH39*Parameters!$C$12+AH40*Parameters!$C$11","v":88.216867074690839},{"$f":"AI37+AI38*Parameters!$C$13+AI39*Parameters!$C$12+AI40*Parameters!$C$11","v":308.59693800190172},{"$f":"AJ37+AJ38*Parameters!$C$13+AJ39*Parameters!$C$12+AJ40*Parameters!$C$11","v":149.2702381104487},{"$f":"AK37+AK38*Parameters!$C$13+AK39*Parameters!$C$12+AK40*Parameters!$C$11","v":61.596908930215342},{"$f":"AL37+AL38*Parameters!$C$13+AL39*Parameters!$C$12+AL40*Parameters!$C$11","v":241.65256291196579},{"$f":"AM37+AM38*Parameters!$C$13+AM39*Parameters!$C$12+AM40*Parameters!$C$11","v":761.11664795453157},{"$f":"AN37+AN38*Parameters!$C$13+AN39*Parameters!$C$12+AN40*Parameters!$C$11","v":86.813165613910257},{"$f":"AO37+AO38*Parameters!$C$13+AO39*Parameters!$C$12+AO40*Parameters!$C$11","v":39.783427091452992},{"$f":"AP37+AP38*Parameters!$C$13+AP39*Parameters!$C$12+AP40*Parameters!$C$11","v":17.776459728122344},{"$f":"AQ37+AQ38*Parameters!$C$13+AQ39*Parameters!$C$12+AQ40*Parameters!$C$11","v":87.241019381324776},{"$f":"AR37+AR38*Parameters!$C$13+AR39*Parameters!$C$12+AR40*Parameters!$C$11","v":231.61407181481042},{"$f":"AS37+AS38*Parameters!$C$13+AS39*Parameters!$C$12+AS40*Parameters!$C$11","v":26.370441545299144},{"$f":"AT37+AT38*Parameters!$C$13+AT39*Parameters!$C$12+AT40*Parameters!$C$11","v":11.226941723098292},{"$f":"AU37+AU38*Parameters!$C$13+AU39*Parameters!$C$12+AU40*Parameters!$C$11","v":5.0986330501274422},{"$f":"AV37+AV38*Parameters!$C$13+AV39*Parameters!$C$12+AV40*Parameters!$C$11","v":26.692531237435897},{"$f":"AW37+AW38*Parameters!$C$13+AW39*Parameters!$C$12+AW40*Parameters!$C$11","v":69.38854755596077},{"$f":"AX37+AX38*Parameters!$C$13+AX39*Parameters!$C$12+AX40*Parameters!$C$11","v":308.59693800190172},{"$f":"AY37+AY38*Parameters!$C$13+AY39*Parameters!$C$12+AY40*Parameters!$C$11","v":149.2702381104487},{"$f":"AZ37+AZ38*Parameters!$C$13+AZ39*Parameters!$C$12+AZ40*Parameters!$C$11","v":81.148594817332196},{"$f":"BA37+BA38*Parameters!$C$13+BA39*Parameters!$C$12+BA40*Parameters!$C$11","v":241.65256291196579},{"$f":"BB37+BB38*Parameters!$C$13+BB39*Parameters!$C$12+BB40*Parameters!$C$11","v":780.66833384164852},{"$f":"BC37+BC38*Parameters!$C$13+BC39*Parameters!$C$12+BC40*Parameters!$C$11","v":104.94724671786324},{"$f":"BD37+BD38*Parameters!$C$13+BD39*Parameters!$C$12+BD40*Parameters!$C$11","v":42.69669005658119},{"$f":"BE37+BE38*Parameters!$C$13+BE39*Parameters!$C$12+BE40*Parameters!$C$11","v":24.930354418011895},{"$f":"BF37+BF38*Parameters!$C$13+BF39*Parameters!$C$12+BF40*Parameters!$C$11","v":134.24160550305555},{"$f":"BG37+BG38*Parameters!$C$13+BG39*Parameters!$C$12+BG40*Parameters!$C$11","v":306.81589669551192},{"$f":"BH37+BH38*Parameters!$C$13+BH39*Parameters!$C$12+BH40*Parameters!$C$11","v":24.870517369145293},{"$f":"BI37+BI38*Parameters!$C$13+BI39*Parameters!$C$12+BI40*Parameters!$C$11","v":11.521341974722223},{"$f":"BJ37+BJ38*Parameters!$C$13+BJ39*Parameters!$C$12+BJ40*Parameters!$C$11","v":4.6761962192013593},{"$f":"BK37+BK38*Parameters!$C$13+BK39*Parameters!$C$12+BK40*Parameters!$C$11","v":30.271162913803419},{"$f":"BL37+BL38*Parameters!$C$13+BL39*Parameters!$C$12+BL40*Parameters!$C$11","v":71.33921847687229},{"$f":"BM37+BM38*Parameters!$C$13+BM39*Parameters!$C$12+BM40*Parameters!$C$11","v":515.11683551880344},{"$f":"BN37+BN38*Parameters!$C$13+BN39*Parameters!$C$12+BN40*Parameters!$C$11","v":263.5948213528419},{"$f":"BO37+BO38*Parameters!$C$13+BO39*Parameters!$C$12+BO40*Parameters!$C$11","v":85.613234834324544},{"$f":"BP37+BP38*Parameters!$C$13+BP39*Parameters!$C$12+BP40*Parameters!$C$11","v":307.61783387132482},{"$f":"BQ37+BQ38*Parameters!$C$13+BQ39*Parameters!$C$12+BQ40*Parameters!$C$11","v":1171.9427255772946},{"$f":"BR37+BR38*Parameters!$C$13+BR39*Parameters!$C$12+BR40*Parameters!$C$11","v":168.85070624976498},{"$f":"BS37+BS38*Parameters!$C$13+BS39*Parameters!$C$12+BS40*Parameters!$C$11","v":73.637621739380336},{"$f":"BT37+BT38*Parameters!$C$13+BT39*Parameters!$C$12+BT40*Parameters!$C$11","v":39.368471367884453},{"$f":"BU37+BU38*Parameters!$C$13+BU39*Parameters!$C$12+BU40*Parameters!$C$11","v":204.67759221658122},{"$f":"BV37+BV38*Parameters!$C$13+BV39*Parameters!$C$12+BV40*Parameters!$C$11","v":486.534391573611},{"$f":"BW37+BW38*Parameters!$C$13+BW39*Parameters!$C$12+BW40*Parameters!$C$11","v":62.594822992243586},{"$f":"BX37+BX38*Parameters!$C$13+BX39*Parameters!$C$12+BX40*Parameters!$C$11","v":20.473758103675216},{"$f":"BY37+BY38*Parameters!$C$13+BY39*Parameters!$C$12+BY40*Parameters!$C$11","v":24.232385301614272},{"$f":"BZ37+BZ38*Parameters!$C$13+BZ39*Parameters!$C$12+BZ40*Parameters!$C$11","v":69.185582945021366},{"$f":"CA37+CA38*Parameters!$C$13+CA39*Parameters!$C$12+CA40*Parameters!$C$11","v":176.48654934255444},{"$f":"CB37+CB38*Parameters!$C$13+CB39*Parameters!$C$12+CB40*Parameters!$C$11","v":519.15836867072642},{"$f":"CC37+CC38*Parameters!$C$13+CC39*Parameters!$C$12+CC40*Parameters!$C$11","v":269.97091486944441},{"$f":"CD37+CD38*Parameters!$C$13+CD39*Parameters!$C$12+CD40*Parameters!$C$11","v":90.719582497875962},{"$f":"CE37+CE38*Parameters!$C$13+CE39*Parameters!$C$12+CE40*Parameters!$C$11","v":307.61783387132482},{"$f":"CF37+CF38*Parameters!$C$13+CF39*Parameters!$C$12+CF40*Parameters!$C$11","v":1187.4666999093715},{"$f":"CG37+CG38*Parameters!$C$13+CG39*Parameters!$C$12+CG40*Parameters!$C$11","v":286.64891092758546},{"$f":"CH37+CH38*Parameters!$C$13+CH39*Parameters!$C$12+CH40*Parameters!$C$11","v":147.5951076830342},{"$f":"CI37+CI38*Parameters!$C$13+CI39*Parameters!$C$12+CI40*Parameters!$C$11","v":42.601889592183525},{"$f":"CJ37+CJ38*Parameters!$C$13+CJ39*Parameters!$C$12+CJ40*Parameters!$C$11","v":234.99665776311966},{"$f":"CK37+CK38*Parameters!$C$13+CK39*Parameters!$C$12+CK40*Parameters!$C$11","v":711.84256596592286},{"$f":"CL37+CL38*Parameters!$C$13+CL39*Parameters!$C$12+CL40*Parameters!$C$11","v":54.853811192414526},{"$f":"CM37+CM38*Parameters!$C$13+CM39*Parameters!$C$12+CM40*Parameters!$C$11","v":23.44177775707265},{"$f":"CN37+CN38*Parameters!$C$13+CN39*Parameters!$C$12+CN40*Parameters!$C$11","v":8.1808099830076468},{"$f":"CO37+CO38*Parameters!$C$13+CO39*Parameters!$C$12+CO40*Parameters!$C$11","v":50.4593308165812},{"$f":"CP37+CP38*Parameters!$C$13+CP39*Parameters!$C$12+CP40*Parameters!$C$11","v":136.93572974907602},{"$f":"CQ37+CQ38*Parameters!$C$13+CQ39*Parameters!$C$12+CQ40*Parameters!$C$11","v":515.11683551880344},{"$f":"CR37+CR38*Parameters!$C$13+CR39*Parameters!$C$12+CR40*Parameters!$C$11","v":263.5948213528419},{"$f":"CS37+CS38*Parameters!$C$13+CS39*Parameters!$C$12+CS40*Parameters!$C$11","v":85.613234834324544},{"$f":"CT37+CT38*Parameters!$C$13+CT39*Parameters!$C$12+CT40*Parameters!$C$11","v":307.61783387132482},{"$f":"CU37+CU38*Parameters!$C$13+CU39*Parameters!$C$12+CU40*Parameters!$C$11","v":1171.9427255772946},{"$f":"CV37+CV38*Parameters!$C$13+CV39*Parameters!$C$12+CV40*Parameters!$C$11","v":489.89419679038457},{"$f":"CW37+CW38*Parameters!$C$13+CW39*Parameters!$C$12+CW40*Parameters!$C$11","v":242.66412165991454},{"$f":"CX37+CX38*Parameters!$C$13+CX39*Parameters!$C$12+CX40*Parameters!$C$11","v":53.780066610025486},{"$f":"CY37+CY38*Parameters!$C$13+CY39*Parameters!$C$12+CY40*Parameters!$C$11","v":307.61783387132482},{"$f":"CZ37+CZ38*Parameters!$C$13+CZ39*Parameters!$C$12+CZ40*Parameters!$C$11","v":1093.9562189316493},{"$f":"DA37+DA38*Parameters!$C$13+DA39*Parameters!$C$12+DA40*Parameters!$C$11","v":151.19184504442308},{"$f":"DB37+DB38*Parameters!$C$13+DB39*Parameters!$C$12+DB40*Parameters!$C$11","v":81.462470597905977},{"$f":"DC37+DC38*Parameters!$C$13+DC39*Parameters!$C$12+DC40*Parameters!$C$11","v":11.699414655904842},{"$f":"DD37+DD38*Parameters!$C$13+DD39*Parameters!$C$12+DD40*Parameters!$C$11","v":163.59697643542737},{"$f":"DE37+DE38*Parameters!$C$13+DE39*Parameters!$C$12+DE40*Parameters!$C$11","v":407.95070673366121},{"$f":"DF37+DF38*Parameters!$C$13+DF39*Parameters!$C$12+DF40*Parameters!$C$11","v":519.15836867072642},{"$f":"DG37+DG38*Parameters!$C$13+DG39*Parameters!$C$12+DG40*Parameters!$C$11","v":269.97091486944441},{"$f":"DH37+DH38*Parameters!$C$13+DH39*Parameters!$C$12+DH40*Parameters!$C$11","v":90.719582497875962},{"$f":"DI37+DI38*Parameters!$C$13+DI39*Parameters!$C$12+DI40*Parameters!$C$11","v":307.61783387132482},{"$f":"DJ37+DJ38*Parameters!$C$13+DJ39*Parameters!$C$12+DJ40*Parameters!$C$11","v":1187.4666999093715},{"$f":"DK37+DK38*Parameters!$C$13+DK39*Parameters!$C$12+DK40*Parameters!$C$11","v":387.31512747457271},{"$f":"DL37+DL38*Parameters!$C$13+DL39*Parameters!$C$12+DL40*Parameters!$C$11","v":191.48030636882478},{"$f":"DM37+DM38*Parameters!$C$13+DM39*Parameters!$C$12+DM40*Parameters!$C$11","v":37.217365463041631},{"$f":"DN37+DN38*Parameters!$C$13+DN39*Parameters!$C$12+DN40*Parameters!$C$11","v":246.09321719335469},{"$f":"DO37+DO38*Parameters!$C$13+DO39*Parameters!$C$12+DO40*Parameters!$C$11","v":862.10601649979367},{"$f":"DP37+DP38*Parameters!$C$13+DP39*Parameters!$C$12+DP40*Parameters!$C$11","v":81.973695710876072},{"$f":"DQ37+DQ38*Parameters!$C$13+DQ39*Parameters!$C$12+DQ40*Parameters!$C$11","v":39.242309404337604},{"$f":"DR37+DR38*Parameters!$C$13+DR39*Parameters!$C$12+DR40*Parameters!$C$11","v":10.309919796091759},{"$f":"DS37+DS38*Parameters!$C$13+DS39*Parameters!$C$12+DS40*Parameters!$C$11","v":100.41413657991453},{"$f":"DT37+DT38*Parameters!$C$13+DT39*Parameters!$C$12+DT40*Parameters!$C$11","v":231.94006149121995},null,null,null,null,null,null,"S. Shreader",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Labor Hrs.",0.16,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(E43:H43)","v":0.52800000000000002},0.16,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(J43:M43)","v":0.52800000000000002},0.24,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(O43:R43)","v":0.6080000000000001},0.16,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(T43:W43)","v":0.52800000000000002},0.16,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(Y43:AB43)","v":0.52800000000000002},0.16,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(AD43:AG43)","v":0.52800000000000002},0.16,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(AI43:AL43)","v":0.52800000000000002},0.16,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(AN43:AQ43)","v":0.52800000000000002},0.16,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(AS43:AV43)","v":0.52800000000000002},0.16,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(AX43:BA43)","v":0.52800000000000002},0.16,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(BC43:BF43)","v":0.52800000000000002},0.24,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(BH43:BK43)","v":0.6080000000000001},0.16,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(BM43:BP43)","v":0.52800000000000002},0.16,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(BR43:BU43)","v":0.52800000000000002},0.16,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(BW43:BZ43)","v":0.52800000000000002},0.16,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(CB43:CE43)","v":0.52800000000000002},0.16,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(CG43:CJ43)","v":0.52800000000000002},0.16,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(CL43:CO43)","v":0.52800000000000002},0.16,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(CQ43:CT43)","v":0.52800000000000002},0.16,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(CV43:CY43)","v":0.52800000000000002},0.16,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(DA43:DD43)","v":0.52800000000000002},0.16,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(DF43:DI43)","v":0.52800000000000002},0.16,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(DK43:DN43)","v":0.52800000000000002},0.16,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(DP43:DS43)","v":0.52800000000000002},null,null,null,null,null,null,"Dry Fert. Spdr.",null,null,null,null,1,null,null,null,null,null,null,null,1,5.6,5.6]
[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},0,1,2,3,1,0,0,0,0,0,0,{"$f":"SUM(EN27:EN46)-SUM(EB47:EM47)","v":0}]
[null,null,null,"Fuel",1.982,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(E48:H48)","v":4.1399999999999997},1.982,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(J48:M48)","v":4.1399999999999997},null,null,null,null,{"$f":"+SUM(O48:R48)","v":0},1.982,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(T48:W48)","v":4.1399999999999997},1.982,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(Y48:AB48)","v":4.1399999999999997},null,null,null,null,{"$f":"+SUM(AD48:AG48)","v":0},1.982,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(AI48:AL48)","v":4.1399999999999997},1.982,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(AN48:AQ48)","v":4.1399999999999997},null,null,null,null,{"$f":"+SUM(AS48:AV48)","v":0},1.982,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(AX48:BA48)","v":4.1399999999999997},1.982,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(BC48:BF48)","v":4.1399999999999997},null,null,null,null,{"$f":"+SUM(BH48:BK48)","v":0},1.982,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(BM48:BP48)","v":4.1399999999999997},1.982,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(BR48:BU48)","v":4.1399999999999997},1.982,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(BW48:BZ48)","v":4.1399999999999997},1.982,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(CB48:CE48)","v":4.1399999999999997},1.982,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(CG48:CJ48)","v":4.1399999999999997},1.982,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(CL48:CO48)","v":4.1399999999999997},1.982,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(CQ48:CT48)","v":4.1399999999999997},1.982,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(CV48:CY48)","v":4.1399999999999997},1.982,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(DA48:DD48)","v":4.1399999999999997},1.982,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(DF48:DI48)","v":4.1399999999999997},1.982,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(DK48:DN48)","v":4.1399999999999997},1.982,0.92900000000000005,0.65,0.57899999999999996,{"$f":"+SUM(DP48:DS48)","v":4.1399999999999997},null,null,null,null,null,null,"Custom Cost/Month",{"$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},0,10.79,33.11,30.189999999999998,5.82,0,0,0,0,0,0,{"$f":"SUM(EB48:EM48)-EO48","v":0},{"$f":"SUM(EO27:EO46)","v":79.91}]
[null,null,null,"Lube",0.29699999999999999,0.13900000000000001,0.1,8.6999999999999994E-2,0.623,0.29699999999999999,0.13900000000000001,0.1,8.6999999999999994E-2,0.623,null,null,null,null,0,0.29699999999999999,0.13900000000000001,0.1,8.6999999999999994E-2,0.623,0.29699999999999999,0.13900000000000001,0.1,8.6999999999999994E-2,0.623,null,null,null,null,0,0.29699999999999999,0.13900000000000001,0.1,8.6999999999999994E-2,0.623,0.29699999999999999,0.13900000000000001,0.1,8.6999999999999994E-2,0.623,null,null,null,null,0,0.29699999999999999,0.13900000000000001,0.1,8.6999999999999994E-2,0.623,0.29699999999999999,0.13900000000000001,0.1,8.6999999999999994E-2,0.623,null,null,null,null,0,0.29699999999999999,0.13900000000000001,0.1,8.6999999999999994E-2,0.623,0.29699999999999999,0.13900000000000001,0.1,8.6999999999999994E-2,0.623,0.29699999999999999,0.13900000000000001,0.1,8.6999999999999994E-2,0.623,0.29699999999999999,0.13900000000000001,0.1,8.6999999999999994E-2,0.623,0.29699999999999999,0.13900000000000001,0.1,8.6999999999999994E-2,0.623,0.29699999999999999,0.13900000000000001,0.1,8.6999999999999994E-2,0.623,0.29699999999999999,0.13900000000000001,0.1,8.6999999999999994E-2,0.623,0.29699999999999999,0.13900000000000001,0.1,8.6999999999999994E-2,0.623,0.29699999999999999,0.13900000000000001,0.1,8.6999999999999994E-2,0.623,0.29699999999999999,0.13900000000000001,0.1,8.6999999999999994E-2,0.623,0.29699999999999999,0.13900000000000001,0.1,8.6999999999999994E-2,0.623,0.29699999999999999,0.13900000000000001,0.1,8.6999999999999994E-2,0.623]
[null,null,null,"Repairs",8.7355366239316243,5.1116674358974352,2.5570093457943925,4.8285138461538457,{"$f":"+SUM(E50:H50)","v":21.232727251777298},9.5576755555555568,5.5513006410256409,2.7604078164825827,5.6357499572649576,{"$f":"+SUM(J50:M50)","v":23.505133970328735},0,0,0,0,0,8.0129658119658114,4.8164188034188031,2.3826677994902292,4.3844529914529913,19.596505406327836,8.9367247008547004,5.2408252136752127,2.6151231945624471,4.9154469658119666,21.708120074904325,0,0,0,0,0,7.9680413675213666,4.7862891880341882,0.2368139337298216,4.3690102136752138,17.360154702960592,8.7727936752136753,5.1315378632478623,2.4553101104502972,5.0272181196581194,21.386859768569956,0,0,0,0,0,7.9680413675213666,4.7862891880341882,2.3681393372982158,4.3690102136752138,19.491480106528982,8.8696620085470084,5.16631111111111,2.4698385726423107,5.1042160256410263,21.610027717941456,0,0,0,0,0,7.742015256410256,4.6919046581196575,2.3100254885301617,4.2324010256410256,18.976346428701099,8.4200935897435905,5.0098314957264956,2.4843670348343245,4.6124229487179482,20.526715069022359,9.4657748290598303,5.6059443162393165,2.6587085811384878,5.7102640598290595,23.440691786266697,7.7370476495726503,4.6894208547008542,2.3100254885301617,4.2324010256410256,18.968895018444691,8.0425554700854693,4.8483842735042737,2.3971962616822426,4.3888806410256409,19.677016646297627,9.7439608119658132,5.6208471367521362,2.7458793542905693,5.8791626923076921,23.989849995316209,7.742015256410256,4.6919046581196575,2.3100254885301617,4.2324010256410256,18.976346428701099,7.7867237179487176,4.7316455128205126,2.3245539507221751,4.2473038461538462,19.090227027645252,8.6759253418803421,5.1812139316239314,2.5424808836023791,4.8881251282051279,21.287745285311782,7.7370476495726503,4.6894208547008542,2.3100254885301617,4.2324010256410256,18.968895018444691,7.886075854700854,4.7887729914529924,2.3536108751062024,4.2920123076923078,19.320472028952356,9.1230099572649586,5.2830498717948702,2.6732370433305013,5.225922393162393,22.305219265552722,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",16.047853888888888,9.1428803846153848,3.7774001699235344,6.9099411111111104,35.878075554538917,9.2000078632478619,3.9020551709401703,2.1356839422259983,3.6685776495726499,18.906324625986681,0,0,0,0,0,39.932107564102573,20.223127435897432,9.3127442650807133,17.282304188034189,86.750283453114903,14.192452735042734,6.4752755128205122,3.2543755310110454,6.2219275641025638,30.144031342976856,0,0,0,0,0,42.977250555555557,23.635873333333333,10.082752761257435,18.521722094017093,95.217598744163425,15.35735653846154,7.369444743589745,5.3174171622769757,5.6357499572649576,33.679968401593214,0,0,0,0,0,42.977250555555557,23.635873333333333,10.082752761257435,18.521722094017093,95.217598744163425,14.324094316239316,7.0018418376068379,5.0849617672047582,5.2085357692307692,31.619433690281681,0,0,0,0,0,84.531281752136763,42.095500341880339,19.700594732370433,36.631132820512818,182.95850964690035,22.386520213675212,10.128950341880342,5.1285471537807981,9.8333777350427347,47.477395444379084,10.09169329059829,3.8672819230769226,2.6151231945624471,3.9219255982905983,20.496024006528259,85.467675641025622,45.041291196581192,20.005692438402718,36.904351196581196,187.41901047259071,39.127355256410262,17.046342863247862,8.8187765505522524,17.399042948717948,82.391517618928333,8.7305690170940178,3.6511910256410247,2.1211554800339845,3.559290299145299,18.062205821914326,84.531281752136763,42.095500341880339,19.700594732370433,36.631132820512818,182.95850964690035,76.046609273504274,32.48069730769231,16.896601529311809,34.152297008547009,159.5762051190554,16.134787008547011,7.0639369230769216,3.8645709430756163,6.6118847008547004,33.675179575554246,85.467675641025622,45.041291196581192,20.005692438402718,36.904351196581196,187.41901047259071,58.473700085470099,24.465463675213677,12.741461342395921,26.631340256410255,122.31196535948996,12.421500897435896,5.8319704273504271,2.5424808836023791,5.5736548717948722,26.369607080183577,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",146.17928260683757,81.625231752136756,35.899830076465591,60.656963290598284,324.36130772603821,87.151694358974353,36.62864901709402,20.862871707731518,33.588473632478625,178.23168871627854,0,0,0,0,0,362.90603371794873,182.29626811965815,88.550977060322865,151.43252683760687,785.18580573553663,128.27602756410255,58.692274786324774,30.800339847068816,54.256201880341877,272.024844077838,0,0,0,0,0,391.24871452991459,211.6324702991453,95.945964316057783,162.55003094017093,861.37718008528861,144.80573931623931,69.072089273504275,52.781903143585382,50.662138333333331,317.32187006666231,0,0,0,0,0,391.24871452991459,211.6324702991453,95.945964316057783,162.55003094017093,861.37718008528861,135.17106585470086,65.492928547008546,50.471877655055231,46.824662051282047,297.96053410804666,0,0,0,0,0,767.82311846153857,379.92753854700851,187.05395072217502,320.81301717948719,1655.6176249102091,202.18159829059829,91.838631410256411,48.423364485981303,85.686250341880339,428.12984452871638,97.074489017094024,36.993768119658121,25.889719626168226,36.596359572649568,196.55433633556993,777.48262995726498,404.71092905982908,190.23568394222599,323.63461786324785,1696.0638608225677,351.50785982905984,154.30877119658118,82.85581988105352,150.94073376068377,739.61318466737828,83.694239999999994,34.795602094017099,20.920985556499577,33.218386923076928,172.6292145735936,767.82311846153857,379.92753854700851,187.05395072217502,320.81301717948719,1655.6176249102091,680.1995014529914,293.26515346153843,158.185896346644,295.21990675213681,1426.8704580133108,150.43900547008545,66.511287948717936,37.396261682242987,59.429964401709405,313.77651950275578,777.48262995726498,404.71092905982908,190.23568394222599,323.63461786324785,1696.0638608225677,519.76070341880347,219.85385961538461,118.50866610025487,229.0488998717949,1087.1721290062378,118.13962581196581,55.930285384615388,24.727442650807134,52.028230213675215,250.82558406106352,null,null,null,null,null,null,"Anhy. App.",null,null,null,1,null,null,null,null,null,null,null,null,1,17.72,17.72]
[null,null,null,"Taxes",226.42351965811966,127.33963367521366,25.700849617672048,95.204185042735034,474.66818799374039,133.15421747863249,56.136441068376072,31.555819881053523,51.931361880341882,272.77784030840394,0,0,0,0,0,562.56905534188036,283.41687290598287,135.14375531011044,237.84404777777775,1218.9737313357514,199.23580743589744,91.066168547008544,47.086745964316052,85.365839700854693,422.75456164807673,0,0,0,0,0,606.12751589743584,329.81183696581189,146.35972812234493,255.16360901709396,1337.4626900026865,221.59500581196579,105.91931299145298,79.383517417162281,78.840888119658132,485.73872434023917,0,0,0,0,0,606.12751589743584,329.81183696581189,146.35972812234493,255.16360901709396,1337.4626900026865,206.78905363247861,100.49965393162393,75.867629566694987,72.867340897435895,456.02367802823341,0,0,0,0,0,1190.479527222222,590.41000786324787,285.54239592183518,503.96619747863247,2570.3981284859374,314.11419935897436,142.48835072649572,74.066100254885299,134.85065521367522,665.51930555403055,147.52550405982905,56.327693931623934,38.979864061172471,56.203503760683759,299.03656581330921,1204.8160405555554,629.9124174358974,290.27867459643164,508.15389004273504,2633.1610226306193,547.14711991452998,239.5380017094017,126.92064570943076,237.93594850427348,1151.5417158376358,127.34956888888888,53.049073418803424,31.541291418861512,51.014838418803421,262.95477214535725,1190.479527222222,590.41000786324787,285.54239592183518,503.96619747863247,2570.3981284859374,1060.4275802136751,455.66863999999987,242.6979609175871,465.9813917948718,2224.7755729261339,231.1079729059829,101.82848876068375,56.719116397621072,92.486904102564097,482.14248216685183,1204.8160405555554,629.9124174358974,290.27867459643164,508.15389004273504,2633.1610226306193,812.12920384615404,342.18614559829058,182.2159728122345,362.20808495726499,1698.7394072139441,180.24713029914528,85.085169914529899,37.468903993203057,79.903955982905984,382.70516018978424,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",146.17928260683757,81.625231752136756,35.899830076465591,60.656963290598284,324.36130772603821,87.151694358974353,36.62864901709402,20.862871707731518,33.588473632478625,178.23168871627854,0,0,0,0,0,362.90603371794873,182.29626811965815,88.550977060322865,151.43252683760687,785.18580573553663,128.27602756410255,58.692274786324774,30.800339847068816,54.256201880341877,272.024844077838,0,0,0,0,0,391.24871452991459,211.6324702991453,95.945964316057783,162.55003094017093,861.37718008528861,144.80573931623931,69.072089273504275,52.781903143585382,50.662138333333331,317.32187006666231,0,0,0,0,0,391.24871452991459,211.6324702991453,95.945964316057783,162.55003094017093,861.37718008528861,135.17106585470086,65.492928547008546,50.471877655055231,46.824662051282047,297.96053410804666,0,0,0,0,0,767.82311846153857,379.92753854700851,187.05395072217502,320.81301717948719,1655.6176249102091,202.18159829059829,91.838631410256411,48.423364485981303,85.686250341880339,428.12984452871638,97.074489017094024,36.993768119658121,25.889719626168226,36.596359572649568,196.55433633556993,777.48262995726498,404.71092905982908,190.23568394222599,323.63461786324785,1696.0638608225677,351.50785982905984,154.30877119658118,82.85581988105352,150.94073376068377,739.61318466737828,83.694239999999994,34.795602094017099,20.920985556499577,33.218386923076928,172.6292145735936,767.82311846153857,379.92753854700851,187.05395072217502,320.81301717948719,1655.6176249102091,680.1995014529914,293.26515346153843,158.185896346644,295.21990675213681,1426.8704580133108,150.43900547008545,66.511287948717936,37.396261682242987,59.429964401709405,313.77651950275578,777.48262995726498,404.71092905982908,190.23568394222599,323.63461786324785,1696.0638608225677,519.76070341880347,219.85385961538461,118.50866610025487,229.0488998717949,1087.1721290062378,118.13962581196581,55.930285384615388,24.727442650807134,52.028230213675215,250.82558406106352,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$9)+E50","v":17.281786623931623},{"$f":"(SUM(F48:F49)*Parameters!$C$9)+F50","v":9.1166674358974351},{"$f":"(SUM(G48:G49)*Parameters!$C$9)+G50","v":5.369509345794393},{"$f":"(SUM(H48:H49)*Parameters!$C$9)+H50","v":7.3260138461538453},{"$f":"(SUM(I48:I49)*Parameters!$C$9)+I50","v":39.093977251777297},{"$f":"(SUM(J48:J49)*Parameters!$C$9)+J50","v":18.103925555555556},{"$f":"(SUM(K48:K49)*Parameters!$C$9)+K50","v":9.5563006410256399},{"$f":"(SUM(L48:L49)*Parameters!$C$9)+L50","v":5.5729078164825827},{"$f":"(SUM(M48:M49)*Parameters!$C$9)+M50","v":8.1332499572649581},{"$f":"(SUM(N48:N49)*Parameters!$C$9)+N50","v":41.366383970328734},{"$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$9)+T50","v":16.559215811965814},{"$f":"(SUM(U48:U49)*Parameters!$C$9)+U50","v":8.821418803418803},{"$f":"(SUM(V48:V49)*Parameters!$C$9)+V50","v":5.1951677994902292},{"$f":"(SUM(W48:W49)*Parameters!$C$9)+W50","v":6.8819529914529909},{"$f":"(SUM(X48:X49)*Parameters!$C$9)+X50","v":37.457755406327834},{"$f":"(SUM(Y48:Y49)*Parameters!$C$9)+Y50","v":17.482974700854701},{"$f":"(SUM(Z48:Z49)*Parameters!$C$9)+Z50","v":9.2458252136752126},{"$f":"(SUM(AA48:AA49)*Parameters!$C$9)+AA50","v":5.4276231945624467},{"$f":"(SUM(AB48:AB49)*Parameters!$C$9)+AB50","v":7.4129469658119662},{"$f":"(SUM(AC48:AC49)*Parameters!$C$9)+AC50","v":39.569370074904327},{"$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$9)+AI50","v":16.514291367521366},{"$f":"(SUM(AJ48:AJ49)*Parameters!$C$9)+AJ50","v":8.7912891880341881},{"$f":"(SUM(AK48:AK49)*Parameters!$C$9)+AK50","v":3.0493139337298216},{"$f":"(SUM(AL48:AL49)*Parameters!$C$9)+AL50","v":6.8665102136752134},{"$f":"(SUM(AM48:AM49)*Parameters!$C$9)+AM50","v":35.221404702960591},{"$f":"(SUM(AN48:AN49)*Parameters!$C$9)+AN50","v":17.319043675213678},{"$f":"(SUM(AO48:AO49)*Parameters!$C$9)+AO50","v":9.1365378632478631},{"$f":"(SUM(AP48:AP49)*Parameters!$C$9)+AP50","v":5.2678101104502968},{"$f":"(SUM(AQ48:AQ49)*Parameters!$C$9)+AQ50","v":7.524718119658119},{"$f":"(SUM(AR48:AR49)*Parameters!$C$9)+AR50","v":39.248109768569954},{"$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$9)+AX50","v":16.514291367521366},{"$f":"(SUM(AY48:AY49)*Parameters!$C$9)+AY50","v":8.7912891880341881},{"$f":"(SUM(AZ48:AZ49)*Parameters!$C$9)+AZ50","v":5.1806393372982154},{"$f":"(SUM(BA48:BA49)*Parameters!$C$9)+BA50","v":6.8665102136752134},{"$f":"(SUM(BB48:BB49)*Parameters!$C$9)+BB50","v":37.352730106528981},{"$f":"(SUM(BC48:BC49)*Parameters!$C$9)+BC50","v":17.415912008547011},{"$f":"(SUM(BD48:BD49)*Parameters!$C$9)+BD50","v":9.171311111111109},{"$f":"(SUM(BE48:BE49)*Parameters!$C$9)+BE50","v":5.2823385726423107},{"$f":"(SUM(BF48:BF49)*Parameters!$C$9)+BF50","v":7.6017160256410259},{"$f":"(SUM(BG48:BG49)*Parameters!$C$9)+BG50","v":39.471277717941454},{"$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$9)+BM50","v":16.288265256410256},{"$f":"(SUM(BN48:BN49)*Parameters!$C$9)+BN50","v":8.6969046581196565},{"$f":"(SUM(BO48:BO49)*Parameters!$C$9)+BO50","v":5.1225254885301617},{"$f":"(SUM(BP48:BP49)*Parameters!$C$9)+BP50","v":6.7299010256410252},{"$f":"(SUM(BQ48:BQ49)*Parameters!$C$9)+BQ50","v":36.837596428701097},{"$f":"(SUM(BR48:BR49)*Parameters!$C$9)+BR50","v":16.966343589743591},{"$f":"(SUM(BS48:BS49)*Parameters!$C$9)+BS50","v":9.0148314957264954},{"$f":"(SUM(BT48:BT49)*Parameters!$C$9)+BT50","v":5.2968670348343245},{"$f":"(SUM(BU48:BU49)*Parameters!$C$9)+BU50","v":7.1099229487179478},{"$f":"(SUM(BV48:BV49)*Parameters!$C$9)+BV50","v":38.387965069022357},{"$f":"(SUM(BW48:BW49)*Parameters!$C$9)+BW50","v":18.012024829059833},{"$f":"(SUM(BX48:BX49)*Parameters!$C$9)+BX50","v":9.6109443162393156},{"$f":"(SUM(BY48:BY49)*Parameters!$C$9)+BY50","v":5.4712085811384874},{"$f":"(SUM(BZ48:BZ49)*Parameters!$C$9)+BZ50","v":8.20776405982906},{"$f":"(SUM(CA48:CA49)*Parameters!$C$9)+CA50","v":41.301941786266696},{"$f":"(SUM(CB48:CB49)*Parameters!$C$9)+CB50","v":16.283297649572653},{"$f":"(SUM(CC48:CC49)*Parameters!$C$9)+CC50","v":8.694420854700855},{"$f":"(SUM(CD48:CD49)*Parameters!$C$9)+CD50","v":5.1225254885301617},{"$f":"(SUM(CE48:CE49)*Parameters!$C$9)+CE50","v":6.7299010256410252},{"$f":"(SUM(CF48:CF49)*Parameters!$C$9)+CF50","v":36.830145018444689},{"$f":"(SUM(CG48:CG49)*Parameters!$C$9)+CG50","v":16.588805470085468},{"$f":"(SUM(CH48:CH49)*Parameters!$C$9)+CH50","v":8.8533842735042736},{"$f":"(SUM(CI48:CI49)*Parameters!$C$9)+CI50","v":5.2096962616822431},{"$f":"(SUM(CJ48:CJ49)*Parameters!$C$9)+CJ50","v":6.8863806410256405},{"$f":"(SUM(CK48:CK49)*Parameters!$C$9)+CK50","v":37.538266646297629},{"$f":"(SUM(CL48:CL49)*Parameters!$C$9)+CL50","v":18.290210811965814},{"$f":"(SUM(CM48:CM49)*Parameters!$C$9)+CM50","v":9.6258471367521352},{"$f":"(SUM(CN48:CN49)*Parameters!$C$9)+CN50","v":5.5583793542905688},{"$f":"(SUM(CO48:CO49)*Parameters!$C$9)+CO50","v":8.3766626923076917},{"$f":"(SUM(CP48:CP49)*Parameters!$C$9)+CP50","v":41.851099995316204},{"$f":"(SUM(CQ48:CQ49)*Parameters!$C$9)+CQ50","v":16.288265256410256},{"$f":"(SUM(CR48:CR49)*Parameters!$C$9)+CR50","v":8.6969046581196565},{"$f":"(SUM(CS48:CS49)*Parameters!$C$9)+CS50","v":5.1225254885301617},{"$f":"(SUM(CT48:CT49)*Parameters!$C$9)+CT50","v":6.7299010256410252},{"$f":"(SUM(CU48:CU49)*Parameters!$C$9)+CU50","v":36.837596428701097},{"$f":"(SUM(CV48:CV49)*Parameters!$C$9)+CV50","v":16.332973717948718},{"$f":"(SUM(CW48:CW49)*Parameters!$C$9)+CW50","v":8.7366455128205125},{"$f":"(SUM(CX48:CX49)*Parameters!$C$9)+CX50","v":5.1370539507221746},{"$f":"(SUM(CY48:CY49)*Parameters!$C$9)+CY50","v":6.7448038461538458},{"$f":"(SUM(CZ48:CZ49)*Parameters!$C$9)+CZ50","v":36.951477027645254},{"$f":"(SUM(DA48:DA49)*Parameters!$C$9)+DA50","v":17.222175341880344},{"$f":"(SUM(DB48:DB49)*Parameters!$C$9)+DB50","v":9.1862139316239322},{"$f":"(SUM(DC48:DC49)*Parameters!$C$9)+DC50","v":5.3549808836023791},{"$f":"(SUM(DD48:DD49)*Parameters!$C$9)+DD50","v":7.3856251282051275},{"$f":"(SUM(DE48:DE49)*Parameters!$C$9)+DE50","v":39.148995285311784},{"$f":"(SUM(DF48:DF49)*Parameters!$C$9)+DF50","v":16.283297649572653},{"$f":"(SUM(DG48:DG49)*Parameters!$C$9)+DG50","v":8.694420854700855},{"$f":"(SUM(DH48:DH49)*Parameters!$C$9)+DH50","v":5.1225254885301617},{"$f":"(SUM(DI48:DI49)*Parameters!$C$9)+DI50","v":6.7299010256410252},{"$f":"(SUM(DJ48:DJ49)*Parameters!$C$9)+DJ50","v":36.830145018444689},{"$f":"(SUM(DK48:DK49)*Parameters!$C$9)+DK50","v":16.432325854700856},{"$f":"(SUM(DL48:DL49)*Parameters!$C$9)+DL50","v":8.7937729914529932},{"$f":"(SUM(DM48:DM49)*Parameters!$C$9)+DM50","v":5.1661108751062024},{"$f":"(SUM(DN48:DN49)*Parameters!$C$9)+DN50","v":6.7895123076923074},{"$f":"(SUM(DO48:DO49)*Parameters!$C$9)+DO50","v":37.18172202895235},{"$f":"(SUM(DP48:DP49)*Parameters!$C$9)+DP50","v":17.669259957264959},{"$f":"(SUM(DQ48:DQ49)*Parameters!$C$9)+DQ50","v":9.2880498717948701},{"$f":"(SUM(DR48:DR49)*Parameters!$C$9)+DR50","v":5.4857370433305013},{"$f":"(SUM(DS48:DS49)*Parameters!$C$9)+DS50","v":7.7234223931623927},{"$f":"(SUM(DT48:DT49)*Parameters!$C$9)+DT50","v":40.16646926555272},null,null,null,null,null,null,"Field Cultivator",null,null,null,1,null,null,null,null,null,null,null,null,1,15.39,15.39]
[null,null,null,"Ttl Fixed Costs",{"$f":"E51+E52*Parameters!$C$13+E53*Parameters!$C$12+E54*Parameters!$C$11","v":31.979852009209399},{"$f":"F51+F52*Parameters!$C$13+F53*Parameters!$C$12+F54*Parameters!$C$11","v":18.048235890192309},{"$f":"G51+G52*Parameters!$C$13+G53*Parameters!$C$12+G54*Parameters!$C$11","v":7.3910427782497869},{"$f":"H51+H52*Parameters!$C$13+H53*Parameters!$C$12+H54*Parameters!$C$11","v":13.533409029209402},{"$f":"I51+I52*Parameters!$C$13+I53*Parameters!$C$12+I54*Parameters!$C$11","v":70.95253970686089},{"$f":"J51+J52*Parameters!$C$13+J53*Parameters!$C$12+J54*Parameters!$C$11","v":18.680233460598288},{"$f":"K51+K52*Parameters!$C$13+K53*Parameters!$C$12+K54*Parameters!$C$11","v":7.888198264722222},{"$f":"L51+L52*Parameters!$C$13+L53*Parameters!$C$12+L54*Parameters!$C$11","v":4.4019206457094304},{"$f":"M51+M52*Parameters!$C$13+M53*Parameters!$C$12+M54*Parameters!$C$11","v":7.3284135530128207},{"$f":"N51+N52*Parameters!$C$13+N53*Parameters!$C$12+N54*Parameters!$C$11","v":38.298765924042762},{"$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$11","v":79.489512270149589},{"$f":"U51+U52*Parameters!$C$13+U53*Parameters!$C$12+U54*Parameters!$C$11","v":40.101997234145301},{"$f":"V51+V52*Parameters!$C$13+V53*Parameters!$C$12+V54*Parameters!$C$11","v":18.943698173322009},{"$f":"W51+W52*Parameters!$C$13+W53*Parameters!$C$12+W54*Parameters!$C$11","v":33.819685925128212},{"$f":"X51+X52*Parameters!$C$13+X53*Parameters!$C$12+X54*Parameters!$C$11","v":172.35489360274511},{"$f":"Y51+Y52*Parameters!$C$13+Y53*Parameters!$C$12+Y54*Parameters!$C$11","v":28.178619386645298},{"$f":"Z51+Z52*Parameters!$C$13+Z53*Parameters!$C$12+Z54*Parameters!$C$11","v":12.873664890811963},{"$f":"AA51+AA52*Parameters!$C$13+AA53*Parameters!$C$12+AA54*Parameters!$C$11","v":6.6050747663551403},{"$f":"AB51+AB52*Parameters!$C$13+AB53*Parameters!$C$12+AB54*Parameters!$C$11","v":12.148540836923077},{"$f":"AC51+AC52*Parameters!$C$13+AC53*Parameters!$C$12+AC54*Parameters!$C$11","v":59.805899880735481},{"$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$11","v":85.620280523076929},{"$f":"AJ51+AJ52*Parameters!$C$13+AJ53*Parameters!$C$12+AJ54*Parameters!$C$11","v":46.721627675961543},{"$f":"AK51+AK52*Parameters!$C$13+AK53*Parameters!$C$12+AK54*Parameters!$C$11","v":20.517297706032288},{"$f":"AL51+AL52*Parameters!$C$13+AL53*Parameters!$C$12+AL54*Parameters!$C$11","v":36.271786077094021},{"$f":"AM51+AM52*Parameters!$C$13+AM53*Parameters!$C$12+AM54*Parameters!$C$11","v":189.1309919821648},{"$f":"AN51+AN52*Parameters!$C$13+AN53*Parameters!$C$12+AN54*Parameters!$C$11","v":31.112643222649574},{"$f":"AO51+AO52*Parameters!$C$13+AO53*Parameters!$C$12+AO54*Parameters!$C$11","v":14.886878220576925},{"$f":"AP51+AP52*Parameters!$C$13+AP53*Parameters!$C$12+AP54*Parameters!$C$11","v":11.046360280373833},{"$f":"AQ51+AQ52*Parameters!$C$13+AQ53*Parameters!$C$12+AQ54*Parameters!$C$11","v":11.161068772628205},{"$f":"AR51+AR52*Parameters!$C$13+AR53*Parameters!$C$12+AR54*Parameters!$C$11","v":68.206950496228529},{"$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$11","v":85.620280523076929},{"$f":"AY51+AY52*Parameters!$C$13+AY53*Parameters!$C$12+AY54*Parameters!$C$11","v":46.721627675961543},{"$f":"AZ51+AZ52*Parameters!$C$13+AZ53*Parameters!$C$12+AZ54*Parameters!$C$11","v":20.517297706032288},{"$f":"BA51+BA52*Parameters!$C$13+BA53*Parameters!$C$12+BA54*Parameters!$C$11","v":36.271786077094021},{"$f":"BB51+BB52*Parameters!$C$13+BB53*Parameters!$C$12+BB54*Parameters!$C$11","v":189.1309919821648},{"$f":"BC51+BC52*Parameters!$C$13+BC53*Parameters!$C$12+BC54*Parameters!$C$11","v":29.030479509978633},{"$f":"BD51+BD52*Parameters!$C$13+BD53*Parameters!$C$12+BD54*Parameters!$C$11","v":14.130427196068377},{"$f":"BE51+BE52*Parameters!$C$13+BE53*Parameters!$C$12+BE54*Parameters!$C$11","v":10.562758623619374},{"$f":"BF51+BF52*Parameters!$C$13+BF53*Parameters!$C$12+BF54*Parameters!$C$11","v":10.31531508},{"$f":"BG51+BG52*Parameters!$C$13+BG53*Parameters!$C$12+BG54*Parameters!$C$11","v":64.03898040966638},{"$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$11","v":168.22753860051284},{"$f":"BN51+BN52*Parameters!$C$13+BN53*Parameters!$C$12+BN54*Parameters!$C$11","v":83.522825274658118},{"$f":"BO51+BO52*Parameters!$C$13+BO53*Parameters!$C$12+BO54*Parameters!$C$11","v":40.045563084112153},{"$f":"BP51+BP52*Parameters!$C$13+BP53*Parameters!$C$12+BP54*Parameters!$C$11","v":71.666811901581198},{"$f":"BQ51+BQ52*Parameters!$C$13+BQ53*Parameters!$C$12+BQ54*Parameters!$C$11","v":363.46273886086431},{"$f":"BR51+BR52*Parameters!$C$13+BR53*Parameters!$C$12+BR54*Parameters!$C$11","v":44.431641647435896},{"$f":"BS51+BS52*Parameters!$C$13+BS53*Parameters!$C$12+BS54*Parameters!$C$11","v":20.140745886004275},{"$f":"BT51+BT52*Parameters!$C$13+BT53*Parameters!$C$12+BT54*Parameters!$C$11","v":10.396792735768903},{"$f":"BU51+BU52*Parameters!$C$13+BU53*Parameters!$C$12+BU54*Parameters!$C$11","v":19.193548694145299},{"$f":"BV51+BV52*Parameters!$C$13+BV53*Parameters!$C$12+BV54*Parameters!$C$11","v":94.162728963354368},{"$f":"BW51+BW52*Parameters!$C$13+BW53*Parameters!$C$12+BW54*Parameters!$C$11","v":20.643413054294872},{"$f":"BX51+BX52*Parameters!$C$13+BX53*Parameters!$C$12+BX54*Parameters!$C$11","v":7.8894761815811965},{"$f":"BY51+BY52*Parameters!$C$13+BY53*Parameters!$C$12+BY54*Parameters!$C$11","v":5.4256106202209011},{"$f":"BZ51+BZ52*Parameters!$C$13+BZ53*Parameters!$C$12+BZ54*Parameters!$C$11","v":7.9057202559401709},{"$f":"CA51+CA52*Parameters!$C$13+CA53*Parameters!$C$12+CA54*Parameters!$C$11","v":41.864220112037145},{"$f":"CB51+CB52*Parameters!$C$13+CB53*Parameters!$C$12+CB54*Parameters!$C$11","v":170.21046194758546},{"$f":"CC51+CC52*Parameters!$C$13+CC53*Parameters!$C$12+CC54*Parameters!$C$11","v":89.180887238034188},{"$f":"CD51+CD52*Parameters!$C$13+CD53*Parameters!$C$12+CD54*Parameters!$C$11","v":40.695515632965169},{"$f":"CE51+CE52*Parameters!$C$13+CE53*Parameters!$C$12+CE54*Parameters!$C$11","v":72.245726867222231},{"$f":"CF51+CF52*Parameters!$C$13+CF53*Parameters!$C$12+CF54*Parameters!$C$11","v":372.33259168580702},{"$f":"CG51+CG52*Parameters!$C$13+CG53*Parameters!$C$12+CG54*Parameters!$C$11","v":77.464811349572656},{"$f":"CH51+CH52*Parameters!$C$13+CH53*Parameters!$C$12+CH54*Parameters!$C$11","v":33.869592987222219},{"$f":"CI51+CI52*Parameters!$C$13+CI53*Parameters!$C$12+CI54*Parameters!$C$11","v":17.835002166525065},{"$f":"CJ51+CJ52*Parameters!$C$13+CJ53*Parameters!$C$12+CJ54*Parameters!$C$11","v":33.891361040384616},{"$f":"CK51+CK52*Parameters!$C$13+CK53*Parameters!$C$12+CK54*Parameters!$C$11","v":163.06076754370457},{"$f":"CL51+CL52*Parameters!$C$13+CL53*Parameters!$C$12+CL54*Parameters!$C$11","v":17.829476145982909},{"$f":"CM51+CM52*Parameters!$C$13+CM53*Parameters!$C$12+CM54*Parameters!$C$11","v":7.4350705556196584},{"$f":"CN51+CN52*Parameters!$C$13+CN53*Parameters!$C$12+CN54*Parameters!$C$11","v":4.3926805437553105},{"$f":"CO51+CO52*Parameters!$C$13+CO53*Parameters!$C$12+CO54*Parameters!$C$11","v":7.175357860641026},{"$f":"CP51+CP52*Parameters!$C$13+CP53*Parameters!$C$12+CP54*Parameters!$C$11","v":36.832585105998902},{"$f":"CQ51+CQ52*Parameters!$C$13+CQ53*Parameters!$C$12+CQ54*Parameters!$C$11","v":168.22753860051284},{"$f":"CR51+CR52*Parameters!$C$13+CR53*Parameters!$C$12+CR54*Parameters!$C$11","v":83.522825274658118},{"$f":"CS51+CS52*Parameters!$C$13+CS53*Parameters!$C$12+CS54*Parameters!$C$11","v":40.045563084112153},{"$f":"CT51+CT52*Parameters!$C$13+CT53*Parameters!$C$12+CT54*Parameters!$C$11","v":71.666811901581198},{"$f":"CU51+CU52*Parameters!$C$13+CU53*Parameters!$C$12+CU54*Parameters!$C$11","v":363.46273886086431},{"$f":"CV51+CV52*Parameters!$C$13+CV53*Parameters!$C$12+CV54*Parameters!$C$11","v":150.24953846149572},{"$f":"CW51+CW52*Parameters!$C$13+CW53*Parameters!$C$12+CW54*Parameters!$C$11","v":64.457675556346146},{"$f":"CX51+CX52*Parameters!$C$13+CX53*Parameters!$C$12+CX54*Parameters!$C$11","v":34.113962446898896},{"$f":"CY51+CY52*Parameters!$C$13+CY53*Parameters!$C$12+CY54*Parameters!$C$11","v":66.415172207820518},{"$f":"CZ51+CZ52*Parameters!$C$13+CZ53*Parameters!$C$12+CZ54*Parameters!$C$11","v":315.23634867256129},{"$f":"DA51+DA52*Parameters!$C$13+DA53*Parameters!$C$12+DA54*Parameters!$C$11","v":32.511913749059829},{"$f":"DB51+DB52*Parameters!$C$13+DB53*Parameters!$C$12+DB54*Parameters!$C$11","v":14.301027233888886},{"$f":"DC51+DC52*Parameters!$C$13+DC53*Parameters!$C$12+DC54*Parameters!$C$11","v":7.9283125743415468},{"$f":"DD51+DD52*Parameters!$C$13+DD53*Parameters!$C$12+DD54*Parameters!$C$11","v":13.093455413440171},{"$f":"DE51+DE52*Parameters!$C$13+DE53*Parameters!$C$12+DE54*Parameters!$C$11","v":67.834708970730432},{"$f":"DF51+DF52*Parameters!$C$13+DF53*Parameters!$C$12+DF54*Parameters!$C$11","v":170.21046194758546},{"$f":"DG51+DG52*Parameters!$C$13+DG53*Parameters!$C$12+DG54*Parameters!$C$11","v":89.180887238034188},{"$f":"DH51+DH52*Parameters!$C$13+DH53*Parameters!$C$12+DH54*Parameters!$C$11","v":40.695515632965169},{"$f":"DI51+DI52*Parameters!$C$13+DI53*Parameters!$C$12+DI54*Parameters!$C$11","v":72.245726867222231},{"$f":"DJ51+DJ52*Parameters!$C$13+DJ53*Parameters!$C$12+DJ54*Parameters!$C$11","v":372.33259168580702},{"$f":"DK51+DK52*Parameters!$C$13+DK53*Parameters!$C$12+DK54*Parameters!$C$11","v":115.19261789358976},{"$f":"DL51+DL52*Parameters!$C$13+DL53*Parameters!$C$12+DL54*Parameters!$C$11","v":48.443661005235043},{"$f":"DM51+DM52*Parameters!$C$13+DM53*Parameters!$C$12+DM54*Parameters!$C$11","v":25.644181350892097},{"$f":"DN51+DN52*Parameters!$C$13+DN53*Parameters!$C$12+DN54*Parameters!$C$11","v":51.669493243995724},{"$f":"DO51+DO52*Parameters!$C$13+DO53*Parameters!$C$12+DO54*Parameters!$C$11","v":240.94995349371266},{"$f":"DP51+DP52*Parameters!$C$13+DP53*Parameters!$C$12+DP54*Parameters!$C$11","v":25.270027213846156},{"$f":"DQ51+DQ52*Parameters!$C$13+DQ53*Parameters!$C$12+DQ54*Parameters!$C$11","v":11.912303809957265},{"$f":"DR51+DR52*Parameters!$C$13+DR53*Parameters!$C$12+DR54*Parameters!$C$11","v":5.2291858113848768},{"$f":"DS51+DS52*Parameters!$C$13+DS53*Parameters!$C$12+DS54*Parameters!$C$11","v":11.237333956602566},{"$f":"DT51+DT52*Parameters!$C$13+DT53*Parameters!$C$12+DT54*Parameters!$C$11","v":53.648850791790863},null,null,null,null,null,null,"Cultipacker",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Labor Hrs.",0.35,0.224,0.16,0.14000000000000001,{"$f":"+SUM(E57:H57)","v":0.874},0.35,0.224,0.16,0.14000000000000001,{"$f":"+SUM(J57:M57)","v":0.874},null,null,null,null,{"$f":"+SUM(O57:R57)","v":0},0.35,0.224,0.16,0.14000000000000001,{"$f":"+SUM(T57:W57)","v":0.874},0.35,0.224,0.16,0.14000000000000001,{"$f":"+SUM(Y57:AB57)","v":0.874},null,null,null,null,{"$f":"+SUM(AD57:AG57)","v":0},0.35,0.224,0.16,0.14000000000000001,{"$f":"+SUM(AI57:AL57)","v":0.874},0.35,0.224,0.16,0.14000000000000001,{"$f":"+SUM(AN57:AQ57)","v":0.874},null,null,null,null,{"$f":"+SUM(AS57:AV57)","v":0},0.35,0.224,0.16,0.14000000000000001,{"$f":"+SUM(AX57:BA57)","v":0.874},0.35,0.224,0.16,0.14000000000000001,{"$f":"+SUM(BC57:BF57)","v":0.874},null,null,null,null,{"$f":"+SUM(BH57:BK57)","v":0},0.35,0.224,0.16,0.14000000000000001,{"$f":"+SUM(BM57:BP57)","v":0.874},0.35,0.224,0.16,0.14000000000000001,{"$f":"+SUM(BR57:BU57)","v":0.874},0.35,0.224,0.16,0.14000000000000001,{"$f":"+SUM(BW57:BZ57)","v":0.874},0.35,0.224,0.16,0.14000000000000001,{"$f":"+SUM(CB57:CE57)","v":0.874},0.35,0.224,0.16,0.14000000000000001,{"$f":"+SUM(CG57:CJ57)","v":0.874},0.35,0.224,0.16,0.14000000000000001,{"$f":"+SUM(CL57:CO57)","v":0.874},0.35,0.224,0.16,0.14000000000000001,{"$f":"+SUM(CQ57:CT57)","v":0.874},0.35,0.224,0.16,0.14000000000000001,{"$f":"+SUM(CV57:CY57)","v":0.874},0.35,0.224,0.16,0.14000000000000001,{"$f":"+SUM(DA57:DD57)","v":0.874},0.35,0.224,0.16,0.14000000000000001,{"$f":"+SUM(DF57:DI57)","v":0.874},0.35,0.224,0.16,0.14000000000000001,{"$f":"+SUM(DK57:DN57)","v":0.874},0.35,0.224,0.16,0.14000000000000001,{"$f":"+SUM(DP57:DS57)","v":0.874},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,null,1,null,null,null,null,null,null,null,1,18.77,18.77]
[null,null,null,"Fuel",2.57,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(E62:H62)","v":6.2099999999999991},2.2160000000000002,0.92900000000000005,0.65,0.97499999999999998,{"$f":"+SUM(J62:M62)","v":4.7700000000000005},null,null,null,null,{"$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},2.2160000000000002,1.421,0.65,0.97499999999999998,{"$f":"+SUM(AD62:AG62)","v":5.2620000000000005},2.57,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$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,{"$f":"+SUM(AX62:BA62)","v":6.2099999999999991},2.2160000000000002,1.421,0.65,0.97499999999999998,{"$f":"+SUM(BC62:BF62)","v":5.2620000000000005},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,{"$f":"+SUM(BR62:BU62)","v":6.2099999999999991},2.2010000000000001,0.92900000000000005,0.65,0.97499999999999998,{"$f":"+SUM(BW62:BZ62)","v":4.7549999999999999},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},2.2160000000000002,0.92900000000000005,0.65,0.97499999999999998,{"$f":"+SUM(CL62:CO62)","v":4.7700000000000005},2.57,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(CQ62:CT62)","v":6.2099999999999991},2.57,1.5649999999999999,1.1000000000000001,0.97499999999999998,{"$f":"+SUM(CV62:CY62)","v":6.2099999999999991},2.2160000000000002,1.421,0.65,0.97499999999999998,{"$f":"+SUM(DA62:DD62)","v":5.2620000000000005},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},2.2010000000000001,1.421,0.65,0.97499999999999998,{"$f":"+SUM(DP62:DS62)","v":5.2469999999999999},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",0.38500000000000001,0.23499999999999999,0.17,0.14599999999999999,0.93600000000000005,0.33200000000000002,0.13900000000000001,0.1,0.14599999999999999,0.71700000000000008,null,null,null,null,0,0.38500000000000001,0.23499999999999999,0.17,0.14599999999999999,0.93600000000000005,0.38500000000000001,0.23499999999999999,0.17,0.14599999999999999,0.93600000000000005,0.33200000000000002,0.21299999999999999,0.1,0.14599999999999999,0.79100000000000004,0.38500000000000001,0.23499999999999999,0.17,0.14599999999999999,0.93600000000000005,0.38500000000000001,0.23499999999999999,0.17,0.14599999999999999,0.93600000000000005,null,null,null,null,0,0.38500000000000001,0.23499999999999999,0.17,0.14599999999999999,0.93600000000000005,0.33200000000000002,0.21299999999999999,0.1,0.14599999999999999,0.79100000000000004,null,null,null,null,0,0.38500000000000001,0.23499999999999999,0.17,0.14599999999999999,0.93600000000000005,0.38500000000000001,0.23499999999999999,0.17,0.14599999999999999,0.93600000000000005,0.33,0.13900000000000001,0.1,0.14599999999999999,0.71500000000000008,0.38500000000000001,0.23499999999999999,0.17,0.14599999999999999,0.93600000000000005,0.38500000000000001,0.23499999999999999,0.17,0.14599999999999999,0.93600000000000005,0.33200000000000002,0.13900000000000001,0.1,0.14599999999999999,0.71700000000000008,0.38500000000000001,0.23499999999999999,0.17,0.14599999999999999,0.93600000000000005,0.38500000000000001,0.23499999999999999,0.17,0.14599999999999999,0.93600000000000005,0.33200000000000002,0.21299999999999999,0.1,0.14599999999999999,0.79100000000000004,0.38500000000000001,0.23499999999999999,0.17,0.14599999999999999,0.93600000000000005,0.38500000000000001,0.23499999999999999,0.17,0.14599999999999999,0.93600000000000005,0.33,0.21299999999999999,0.1,0.14599999999999999,0.78900000000000003,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",7.3669609401709417,4.937801196581197,2.4407816482582838,4.7217102991452995,19.467254084155723,8.0947153418803399,5.5513006410256409,2.7604078164825827,5.4991407692307694,21.905564568619333,0,0,0,0,0,6.6243037179487168,4.5304574358974357,2.1792693288020391,4.2150144017094018,17.549044884357592,7.6004384615384621,5.1141512393162394,2.5279524214103652,4.8359652564102564,20.078507378675326,9.0162064102564106,5.5289464102564096,29.928632115548005,6.6441741452991447,51.11795908135997,6.5820790598290593,4.5031355982905978,2.1647408666100256,4.1926601709401705,17.442615695669851,7.9655575641025633,5.2929850854700842,2.6587085811384878,5.1066998290598287,21.023951059770962,0,0,0,0,0,6.5820790598290593,4.5031355982905978,2.1647408666100256,4.1926601709401705,17.442615695669851,7.5234405555555552,5.0073476923076923,2.4698385726423107,4.9750582478632479,19.975685068368808,0,0,0,0,0,6.3535691452991445,4.3789454273504278,2.0920985556499576,4.0361805555555552,16.860793683855086,7.0639369230769216,4.8036758119658121,2.3390824129141885,4.485748974358974,18.692444122315894,8.4772210683760694,5.6059443162393165,2.6587085811384878,5.581106282051282,22.322980247805155,6.3486015384615389,4.3739778205128204,2.0920985556499576,4.0361805555555552,16.850858470179872,6.67646358974359,4.5875849145299146,2.2083262531860663,4.2274334188034191,17.699808176262987,8.3878041452991443,5.6034605128205124,2.644180118946474,5.8543246581196584,22.489769435185789,6.3535691452991445,4.3789454273504278,2.0920985556499576,4.0361805555555552,16.860793683855086,6.4131804273504267,4.4311052991452993,2.106627017841971,4.0585347863247856,17.009447530662484,7.3570257264957268,4.9998962820512816,2.5424808836023791,4.7415807264957257,19.640983618645116,6.3486015384615389,4.3739778205128204,2.0920985556499576,4.0361805555555552,16.850858470179872,6.5249515811965813,4.5081032051282053,2.1647408666100256,4.1181460683760678,17.315941721310878,8.3331604700854687,5.1911491452991445,2.6732370433305013,5.1986005555555561,21.39614721427067,null,null,null,null,null,null,"Sprayer",null,null,null,null,1,1,null,null,null,null,null,null,2,11.64,5.82]
[null,null,null,"Depreciation",27.287064358974359,15.312648076923079,8.1068819031435861,10.749901196581197,61.456495535622224,15.672799572649572,3.9020551709401703,2.1356839422259983,7.530891965811966,29.241430651627709,0,0,0,0,0,67.430295213675222,35.165688803418803,19.816822429906544,26.589115598290597,149.00192204529117,23.578745854700855,11.445366153846154,6.7557349192863212,9.316746623931623,51.096593551764947,11.167180170940172,8.5492513675213697,1.4237892948173321,4.7192264957264953,25.85944732900537,72.96172542735043,40.056297735042726,21.618351741716229,28.750024572649568,163.38639947675895,18.606171410256408,9.5253861111111089,5.4481733220050979,7.3396391025641039,40.919369945936722,0,0,0,0,0,72.96172542735043,40.056297735042726,21.618351741716229,28.750024572649568,163.38639947675895,21.745698931623931,12.168152948717948,5.0849617672047582,9.3713902991453022,48.370203946691944,0,0,0,0,0,142.51070495726495,73.528032606837613,41.783857264231095,56.205987564102564,314.02858239243619,37.10553927350427,17.893319829059831,10.576720475785896,14.666859188034188,80.242438766384169,14.502928162393163,3.8672819230769226,2.6151231945624471,8.211454102564101,29.196787382596632,144.75357944444445,77.397798333333327,42.742735768903998,57.055448333333338,321.9495618800151,63.895842948717949,29.750997350427351,17.739252336448597,25.309956837606833,136.69604947320073,13.171609529914528,3.755510769230769,2.7749362786745961,6.197089529914531,25.899146107734424,142.51070495726495,73.528032606837613,41.783857264231095,56.205987564102564,314.02858239243619,122.74211354700854,55.850803675213676,33.328292268479188,48.707385042735041,260.62859453343646,25.555853376068374,13.621177948717946,3.8645709430756163,11.894934572649571,54.936536840511508,144.75357944444445,77.397798333333327,42.742735768903998,57.055448333333338,321.9495618800151,92.879345042735025,41.032432478632472,24.378759558198812,36.949059658119651,195.23959673768599,14.805952179487178,10.225818675213674,2.5424808836023791,8.3132900427350425,35.887541781038273,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,"Insurance",255.96587752136753,145.31740282051285,80.647493627867462,100.32578769230769,582.25656166205556,151.46481628205129,36.62864901709402,20.862871707731518,73.4584861111111,282.41482311798791,0,0,0,0,0,630.98790431623934,336.59013649572648,196.96236193712829,247.52342970085471,1412.0638324499487,219.33474470085466,110.01510482905979,66.859983007646562,86.220268076923077,482.4301006144841,109.32460747863247,84.677826153846141,13.976380628717076,46.238484444444445,254.21729870564013,684.02952632478639,381.19924589743579,215.09388275276126,268.1539008974359,1548.4765558724193,173.93081820512819,91.317032692307691,54.074936278674592,68.254917948717946,387.57770512482847,0,0,0,0,0,684.02952632478639,381.19924589743579,215.09388275276126,268.1539008974359,1548.4765558724193,207.73041512820512,118.84254217948718,50.471877655055231,89.816815427350434,466.86165039009796,0,0,0,0,0,1332.8213335470086,704.48116367521368,415.10722175021243,522.93997179487167,2975.3496907673066,344.88852371794866,172.00835435897434,104.76474086661003,135.61566666666667,757.27728561019978,141.84256183760684,36.993768119658121,25.889719626168226,80.897477350427351,285.62352693386049,1355.9852842307691,738.8445839743589,425.01563296516571,531.72766829059833,3051.5731694608921,590.41994307692312,285.49581636752134,175.02438402718775,232.64296341880339,1283.5831068904356,127.46134004273503,35.885991794871792,27.676720475785896,60.46074282051282,251.48479513390552,1332.8213335470086,704.48116367521368,415.10722175021243,522.93997179487167,2975.3496907673066,1128.7023685897436,534.58404222222225,327.74757858963466,445.50988401709407,2436.5438734186946,242.53346863247864,134.22473675213672,37.396261682242987,113.99912551282051,528.15359257967884,1355.9852842307691,738.8445839743589,425.01563296516571,531.72766829059833,3051.5731694608921,848.07232311965799,390.92085247863253,238.70263381478335,335.58667991452995,1813.2824893276038,141.64882517094014,101.31682525641025,24.727442650807134,80.298880726495739,347.99197380465324,null,null,null,null,null,null,"Dry Fert. Spdr.",null,null,null,null,1,null,null,null,null,null,null,null,1,5.6,5.6]
[null,null,null,"Taxes",392.40616692307697,221.87567559829057,121.18190314358537,154.0777774786325,889.54152314358532,229.82881414529913,56.136441068376072,31.555819881053523,111.10797833333332,428.62905342806209,0,0,0,0,0,968.13689658119642,512.42106431623927,296.04647408666102,380.46404008547006,2157.0684750695668,337.2235063675214,167.23696799145299,100.60960067969414,132.80648499999998,737.87656003866846,165.16795974358973,127.4265667948718,21.080798640611725,69.829649316239312,383.50497449531258,1048.8356696581197,581.48818598290597,323.20016992353442,411.9040237606838,2365.4280493252436,266.96167525641027,138.93651183760684,81.286745964316054,104.95062965811962,592.1355627164528,0,0,0,0,0,1048.8356696581197,581.48818598290597,323.20016992353442,411.9040237606838,2365.4280493252436,316.4589097863248,179.68330692307688,75.867629566694987,136.68121833333333,708.69106460942999,0,0,0,0,0,2045.3723745299146,1072.1188429059828,624.0119796091758,803.96742581196577,4545.4706228570394,530.41870388888879,261.4774373076923,157.66287170773151,208.95493021367523,1158.5139431179878,214.35471884615384,56.327693931623934,38.979864061172471,121.95723166666667,431.61950850561686,2079.7531814529916,1125.8385432478633,638.72931180968567,817.00987756410268,4661.3309140746433,909.9016416239316,434.25080311965814,263.73517417162276,359.20019901709401,1967.0878179323065,193.31442008547009,54.666029444444447,41.55140186915888,91.448674273504267,380.9805256725777,2045.3723745299146,1072.1188429059828,624.0119796091758,803.96742581196577,4545.4706228570394,1742.4179039316239,813.84054440170928,494.35998300764652,689.04680923076921,3739.6652405717487,370.30776790598287,202.33062649572645,56.719116397621072,173.47876598290597,802.83627678223638,2079.7531814529916,1125.8385432478633,638.72931180968567,817.00987756410268,4661.3309140746433,1312.4665645299142,596.08798247863251,360.62548853016142,520.33446200854712,2789.5144975472554,215.68106987179485,152.44840243589746,37.468903993203057,121.8603633333333,527.45873963422866,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",255.96587752136753,145.31740282051285,80.502209005947321,100.32578769230769,582.11127704013541,151.46481628205129,36.62864901709402,20.862871707731518,73.4584861111111,282.41482311798791,0,0,0,0,0,630.98790431623934,336.59013649572648,196.96236193712829,247.52342970085471,1412.0638324499487,219.33474470085466,110.01510482905979,66.859983007646562,86.220268076923077,482.4301006144841,109.32460747863247,84.677826153846141,13.976380628717076,46.238484444444445,254.21729870564013,684.02952632478639,381.19924589743579,215.09388275276126,268.1539008974359,1548.4765558724193,173.93081820512819,91.317032692307691,25.018011894647408,68.254917948717946,358.52078074080129,0,0,0,0,0,684.02952632478639,381.19924589743579,215.09388275276126,268.1539008974359,1548.4765558724193,207.73041512820512,118.84254217948718,50.471877655055231,89.816815427350434,466.86165039009796,0,0,0,0,0,1332.8213335470086,704.48116367521368,415.10722175021243,522.93997179487167,2975.3496907673066,344.88852371794866,172.00835435897434,104.76474086661003,135.61566666666667,757.27728561019978,141.84256183760684,36.993768119658121,25.889719626168226,80.897477350427351,285.62352693386049,1355.9852842307691,738.8445839743589,425.01563296516571,531.72766829059833,3051.5731694608921,590.41994307692312,285.49581636752134,175.02438402718775,232.64296341880339,1283.5831068904356,127.46134004273503,35.885991794871792,27.676720475785896,60.46074282051282,251.48479513390552,1332.8213335470086,704.48116367521368,415.10722175021243,522.93997179487167,2975.3496907673066,1128.7023685897436,534.58404222222225,327.74757858963466,445.50988401709407,2436.5438734186946,242.53346863247864,134.22473675213672,37.396261682242987,113.99912551282051,528.15359257967884,1355.9852842307691,738.8445839743589,425.01563296516571,531.72766829059833,3051.5731694608921,848.07232311965799,390.92085247863253,238.70263381478335,335.58667991452995,1813.2824893276038,141.64882517094014,101.31682525641025,24.727442650807134,80.298880726495739,347.99197380465324,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$9)+E64","v":18.448210940170942},{"$f":"(SUM(F62:F63)*Parameters!$C$9)+F64","v":11.687801196581196},{"$f":"(SUM(G62:G63)*Parameters!$C$9)+G64","v":7.203281648258284},{"$f":"(SUM(H62:H63)*Parameters!$C$9)+H64","v":8.9254602991452998},{"$f":"(SUM(I62:I63)*Parameters!$C$9)+I64","v":46.264754084155719},{"$f":"(SUM(J62:J63)*Parameters!$C$9)+J64","v":17.649715341880338},{"$f":"(SUM(K62:K63)*Parameters!$C$9)+K64","v":9.5563006410256399},{"$f":"(SUM(L62:L63)*Parameters!$C$9)+L64","v":5.5729078164825827},{"$f":"(SUM(M62:M63)*Parameters!$C$9)+M64","v":9.7028907692307698},{"$f":"(SUM(N62:N63)*Parameters!$C$9)+N64","v":42.481814568619335},{"$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$9)+T64","v":17.705553717948717},{"$f":"(SUM(U62:U63)*Parameters!$C$9)+U64","v":11.280457435897436},{"$f":"(SUM(V62:V63)*Parameters!$C$9)+V64","v":6.9417693288020388},{"$f":"(SUM(W62:W63)*Parameters!$C$9)+W64","v":8.418764401709403},{"$f":"(SUM(X62:X63)*Parameters!$C$9)+X64","v":44.346544884357584},{"$f":"(SUM(Y62:Y63)*Parameters!$C$9)+Y64","v":18.681688461538464},{"$f":"(SUM(Z62:Z63)*Parameters!$C$9)+Z64","v":11.864151239316239},{"$f":"(SUM(AA62:AA63)*Parameters!$C$9)+AA64","v":7.2904524214103654},{"$f":"(SUM(AB62:AB63)*Parameters!$C$9)+AB64","v":9.0397152564102576},{"$f":"(SUM(AC62:AC63)*Parameters!$C$9)+AC64","v":46.876007378675325},{"$f":"(SUM(AD62:AD63)*Parameters!$C$9)+AD64","v":18.571206410256409},{"$f":"(SUM(AE62:AE63)*Parameters!$C$9)+AE64","v":11.656446410256411},{"$f":"(SUM(AF62:AF63)*Parameters!$C$9)+AF64","v":32.741132115548005},{"$f":"(SUM(AG62:AG63)*Parameters!$C$9)+AG64","v":10.847924145299146},{"$f":"(SUM(AH62:AH63)*Parameters!$C$9)+AH64","v":73.816709081359974},{"$f":"(SUM(AI62:AI63)*Parameters!$C$9)+AI64","v":17.66332905982906},{"$f":"(SUM(AJ62:AJ63)*Parameters!$C$9)+AJ64","v":11.253135598290598},{"$f":"(SUM(AK62:AK63)*Parameters!$C$9)+AK64","v":6.9272408666100258},{"$f":"(SUM(AL62:AL63)*Parameters!$C$9)+AL64","v":8.3964101709401717},{"$f":"(SUM(AM62:AM63)*Parameters!$C$9)+AM64","v":44.240115695669843},{"$f":"(SUM(AN62:AN63)*Parameters!$C$9)+AN64","v":19.046807564102565},{"$f":"(SUM(AO62:AO63)*Parameters!$C$9)+AO64","v":12.042985085470082},{"$f":"(SUM(AP62:AP63)*Parameters!$C$9)+AP64","v":7.4212085811384885},{"$f":"(SUM(AQ62:AQ63)*Parameters!$C$9)+AQ64","v":9.310449829059829},{"$f":"(SUM(AR62:AR63)*Parameters!$C$9)+AR64","v":47.821451059770958},{"$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$9)+AX64","v":17.66332905982906},{"$f":"(SUM(AY62:AY63)*Parameters!$C$9)+AY64","v":11.253135598290598},{"$f":"(SUM(AZ62:AZ63)*Parameters!$C$9)+AZ64","v":6.9272408666100258},{"$f":"(SUM(BA62:BA63)*Parameters!$C$9)+BA64","v":8.3964101709401717},{"$f":"(SUM(BB62:BB63)*Parameters!$C$9)+BB64","v":44.240115695669843},{"$f":"(SUM(BC62:BC63)*Parameters!$C$9)+BC64","v":17.078440555555556},{"$f":"(SUM(BD62:BD63)*Parameters!$C$9)+BD64","v":11.134847692307693},{"$f":"(SUM(BE62:BE63)*Parameters!$C$9)+BE64","v":5.2823385726423107},{"$f":"(SUM(BF62:BF63)*Parameters!$C$9)+BF64","v":9.1788082478632482},{"$f":"(SUM(BG62:BG63)*Parameters!$C$9)+BG64","v":42.674435068368808},{"$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$9)+BM64","v":17.434819145299144},{"$f":"(SUM(BN62:BN63)*Parameters!$C$9)+BN64","v":11.128945427350427},{"$f":"(SUM(BO62:BO63)*Parameters!$C$9)+BO64","v":6.8545985556499573},{"$f":"(SUM(BP62:BP63)*Parameters!$C$9)+BP64","v":8.2399305555555564},{"$f":"(SUM(BQ62:BQ63)*Parameters!$C$9)+BQ64","v":43.658293683855078},{"$f":"(SUM(BR62:BR63)*Parameters!$C$9)+BR64","v":18.14518692307692},{"$f":"(SUM(BS62:BS63)*Parameters!$C$9)+BS64","v":11.55367581196581},{"$f":"(SUM(BT62:BT63)*Parameters!$C$9)+BT64","v":7.1015824129141887},{"$f":"(SUM(BU62:BU63)*Parameters!$C$9)+BU64","v":8.6894989743589743},{"$f":"(SUM(BV62:BV63)*Parameters!$C$9)+BV64","v":45.48994412231589},{"$f":"(SUM(BW62:BW63)*Parameters!$C$9)+BW64","v":17.968471068376068},{"$f":"(SUM(BX62:BX63)*Parameters!$C$9)+BX64","v":9.6109443162393156},{"$f":"(SUM(BY62:BY63)*Parameters!$C$9)+BY64","v":5.4712085811384874},{"$f":"(SUM(BZ62:BZ63)*Parameters!$C$9)+BZ64","v":9.7848562820512832},{"$f":"(SUM(CA62:CA63)*Parameters!$C$9)+CA64","v":42.835480247805151},{"$f":"(SUM(CB62:CB63)*Parameters!$C$9)+CB64","v":17.429851538461541},{"$f":"(SUM(CC62:CC63)*Parameters!$C$9)+CC64","v":11.12397782051282},{"$f":"(SUM(CD62:CD63)*Parameters!$C$9)+CD64","v":6.8545985556499573},{"$f":"(SUM(CE62:CE63)*Parameters!$C$9)+CE64","v":8.2399305555555564},{"$f":"(SUM(CF62:CF63)*Parameters!$C$9)+CF64","v":43.648358470179872},{"$f":"(SUM(CG62:CG63)*Parameters!$C$9)+CG64","v":17.757713589743592},{"$f":"(SUM(CH62:CH63)*Parameters!$C$9)+CH64","v":11.337584914529913},{"$f":"(SUM(CI62:CI63)*Parameters!$C$9)+CI64","v":6.9708262531860665},{"$f":"(SUM(CJ62:CJ63)*Parameters!$C$9)+CJ64","v":8.4311834188034194},{"$f":"(SUM(CK62:CK63)*Parameters!$C$9)+CK64","v":44.497308176262983},{"$f":"(SUM(CL62:CL63)*Parameters!$C$9)+CL64","v":17.942804145299142},{"$f":"(SUM(CM62:CM63)*Parameters!$C$9)+CM64","v":9.6084605128205123},{"$f":"(SUM(CN62:CN63)*Parameters!$C$9)+CN64","v":5.4566801189464744},{"$f":"(SUM(CO62:CO63)*Parameters!$C$9)+CO64","v":10.058074658119658},{"$f":"(SUM(CP62:CP63)*Parameters!$C$9)+CP64","v":43.066019435185794},{"$f":"(SUM(CQ62:CQ63)*Parameters!$C$9)+CQ64","v":17.434819145299144},{"$f":"(SUM(CR62:CR63)*Parameters!$C$9)+CR64","v":11.128945427350427},{"$f":"(SUM(CS62:CS63)*Parameters!$C$9)+CS64","v":6.8545985556499573},{"$f":"(SUM(CT62:CT63)*Parameters!$C$9)+CT64","v":8.2399305555555564},{"$f":"(SUM(CU62:CU63)*Parameters!$C$9)+CU64","v":43.658293683855078},{"$f":"(SUM(CV62:CV63)*Parameters!$C$9)+CV64","v":17.494430427350427},{"$f":"(SUM(CW62:CW63)*Parameters!$C$9)+CW64","v":11.181105299145297},{"$f":"(SUM(CX62:CX63)*Parameters!$C$9)+CX64","v":6.8691270178419712},{"$f":"(SUM(CY62:CY63)*Parameters!$C$9)+CY64","v":8.2622847863247859},{"$f":"(SUM(CZ62:CZ63)*Parameters!$C$9)+CZ64","v":43.806947530662484},{"$f":"(SUM(DA62:DA63)*Parameters!$C$9)+DA64","v":16.912025726495727},{"$f":"(SUM(DB62:DB63)*Parameters!$C$9)+DB64","v":11.127396282051283},{"$f":"(SUM(DC62:DC63)*Parameters!$C$9)+DC64","v":5.3549808836023791},{"$f":"(SUM(DD62:DD63)*Parameters!$C$9)+DD64","v":8.945330726495726},{"$f":"(SUM(DE62:DE63)*Parameters!$C$9)+DE64","v":42.33973361864512},{"$f":"(SUM(DF62:DF63)*Parameters!$C$9)+DF64","v":17.429851538461541},{"$f":"(SUM(DG62:DG63)*Parameters!$C$9)+DG64","v":11.12397782051282},{"$f":"(SUM(DH62:DH63)*Parameters!$C$9)+DH64","v":6.8545985556499573},{"$f":"(SUM(DI62:DI63)*Parameters!$C$9)+DI64","v":8.2399305555555564},{"$f":"(SUM(DJ62:DJ63)*Parameters!$C$9)+DJ64","v":43.648358470179872},{"$f":"(SUM(DK62:DK63)*Parameters!$C$9)+DK64","v":17.606201581196583},{"$f":"(SUM(DL62:DL63)*Parameters!$C$9)+DL64","v":11.258103205128204},{"$f":"(SUM(DM62:DM63)*Parameters!$C$9)+DM64","v":6.9272408666100258},{"$f":"(SUM(DN62:DN63)*Parameters!$C$9)+DN64","v":8.3218960683760681},{"$f":"(SUM(DO62:DO63)*Parameters!$C$9)+DO64","v":44.113441721310878},{"$f":"(SUM(DP62:DP63)*Parameters!$C$9)+DP64","v":17.824410470085468},{"$f":"(SUM(DQ62:DQ63)*Parameters!$C$9)+DQ64","v":11.318649145299144},{"$f":"(SUM(DR62:DR63)*Parameters!$C$9)+DR64","v":5.4857370433305013},{"$f":"(SUM(DS62:DS63)*Parameters!$C$9)+DS64","v":9.4023505555555573},{"$f":"(SUM(DT62:DT63)*Parameters!$C$9)+DT64","v":44.031147214270668},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Ttl Fixed Costs",{"$f":"E65+E66*Parameters!$C$13+E67*Parameters!$C$12+E68*Parameters!$C$11","v":55.143935576452989},{"$f":"F65+F66*Parameters!$C$13+F67*Parameters!$C$12+F68*Parameters!$C$11","v":31.118581996623938},{"$f":"G65+G66*Parameters!$C$13+G67*Parameters!$C$12+G68*Parameters!$C$11","v":16.846892395921834},{"$f":"H65+H66*Parameters!$C$13+H67*Parameters!$C$12+H68*Parameters!$C$11","v":21.671140120598288},{"$f":"I65+I66*Parameters!$C$13+I67*Parameters!$C$12+I68*Parameters!$C$11","v":124.78055008959706},{"$f":"J65+J66*Parameters!$C$13+J67*Parameters!$C$12+J68*Parameters!$C$11","v":32.133048036474364},{"$f":"K65+K66*Parameters!$C$13+K67*Parameters!$C$12+K68*Parameters!$C$11","v":7.888198264722222},{"$f":"L65+L66*Parameters!$C$13+L67*Parameters!$C$12+L68*Parameters!$C$11","v":4.4019206457094304},{"$f":"M65+M66*Parameters!$C$13+M67*Parameters!$C$12+M68*Parameters!$C$11","v":15.510340200534188},{"$f":"N65+N66*Parameters!$C$13+N67*Parameters!$C$12+N68*Parameters!$C$11","v":59.933507147440196},{"$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$11","v":136.10903323305558},{"$f":"U65+U66*Parameters!$C$13+U67*Parameters!$C$12+U68*Parameters!$C$11","v":71.761077208931624},{"$f":"V65+V66*Parameters!$C$13+V67*Parameters!$C$12+V68*Parameters!$C$11","v":41.193268011894645},{"$f":"W65+W66*Parameters!$C$13+W67*Parameters!$C$12+W68*Parameters!$C$11","v":53.537196676175213},{"$f":"X65+X66*Parameters!$C$13+X67*Parameters!$C$12+X68*Parameters!$C$11","v":302.60057513005705},{"$f":"Y65+Y66*Parameters!$C$13+Y67*Parameters!$C$12+Y68*Parameters!$C$11","v":47.458779547905976},{"$f":"Z65+Z66*Parameters!$C$13+Z67*Parameters!$C$12+Z68*Parameters!$C$11","v":23.404148135277776},{"$f":"AA65+AA66*Parameters!$C$13+AA67*Parameters!$C$12+AA68*Parameters!$C$11","v":14.013239337298216},{"$f":"AB65+AB66*Parameters!$C$13+AB67*Parameters!$C$12+AB68*Parameters!$C$11","v":18.706406539123932},{"$f":"AC65+AC66*Parameters!$C$13+AC67*Parameters!$C$12+AC68*Parameters!$C$11","v":103.5825735596059},{"$f":"AD65+AD66*Parameters!$C$13+AD67*Parameters!$C$12+AD68*Parameters!$C$11","v":23.04071056762821},{"$f":"AE65+AE66*Parameters!$C$13+AE67*Parameters!$C$12+AE68*Parameters!$C$11","v":17.740893780854702},{"$f":"AF65+AF66*Parameters!$C$13+AF67*Parameters!$C$12+AF68*Parameters!$C$11","v":2.9413888700084962},{"$f":"AG65+AG66*Parameters!$C$13+AG67*Parameters!$C$12+AG68*Parameters!$C$11","v":9.7408212844444435},{"$f":"AH65+AH66*Parameters!$C$13+AH67*Parameters!$C$12+AH68*Parameters!$C$11","v":53.463814502935847},{"$f":"AI65+AI66*Parameters!$C$13+AI67*Parameters!$C$12+AI68*Parameters!$C$11","v":147.40684283529916},{"$f":"AJ65+AJ66*Parameters!$C$13+AJ67*Parameters!$C$12+AJ68*Parameters!$C$11","v":81.513309086282035},{"$f":"AK65+AK66*Parameters!$C$13+AK67*Parameters!$C$12+AK68*Parameters!$C$11","v":44.961631478334752},{"$f":"AL65+AL66*Parameters!$C$13+AL67*Parameters!$C$12+AL68*Parameters!$C$11","v":57.94145454416666},{"$f":"AM65+AM66*Parameters!$C$13+AM67*Parameters!$C$12+AM68*Parameters!$C$11","v":331.82323794408262},{"$f":"AN65+AN66*Parameters!$C$13+AN67*Parameters!$C$12+AN68*Parameters!$C$11","v":37.538319664999996},{"$f":"AO65+AO66*Parameters!$C$13+AO67*Parameters!$C$12+AO68*Parameters!$C$11","v":19.452893786217945},{"$f":"AP65+AP66*Parameters!$C$13+AP67*Parameters!$C$12+AP68*Parameters!$C$11","v":8.8472087510620234},{"$f":"AQ65+AQ66*Parameters!$C$13+AQ67*Parameters!$C$12+AQ68*Parameters!$C$11","v":14.770980227350428},{"$f":"AR65+AR66*Parameters!$C$13+AR67*Parameters!$C$12+AR68*Parameters!$C$11","v":80.609402429630407},{"$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$11","v":147.40684283529916},{"$f":"AY65+AY66*Parameters!$C$13+AY67*Parameters!$C$12+AY68*Parameters!$C$11","v":81.513309086282035},{"$f":"AZ65+AZ66*Parameters!$C$13+AZ67*Parameters!$C$12+AZ68*Parameters!$C$11","v":44.961631478334752},{"$f":"BA65+BA66*Parameters!$C$13+BA67*Parameters!$C$12+BA68*Parameters!$C$11","v":57.94145454416666},{"$f":"BB65+BB66*Parameters!$C$13+BB67*Parameters!$C$12+BB68*Parameters!$C$11","v":331.82323794408262},{"$f":"BC65+BC66*Parameters!$C$13+BC67*Parameters!$C$12+BC68*Parameters!$C$11","v":44.333081843974362},{"$f":"BD65+BD66*Parameters!$C$13+BD67*Parameters!$C$12+BD68*Parameters!$C$11","v":25.07676371173077},{"$f":"BE65+BE66*Parameters!$C$13+BE67*Parameters!$C$12+BE68*Parameters!$C$11","v":10.562758623619374},{"$f":"BF65+BF66*Parameters!$C$13+BF67*Parameters!$C$12+BF68*Parameters!$C$11","v":19.136074724935902},{"$f":"BG65+BG66*Parameters!$C$13+BG67*Parameters!$C$12+BG68*Parameters!$C$11","v":99.108678904260415},{"$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$11","v":287.58322338920942},{"$f":"BN65+BN66*Parameters!$C$13+BN67*Parameters!$C$12+BN68*Parameters!$C$11","v":150.11820983952992},{"$f":"BO65+BO66*Parameters!$C$13+BO67*Parameters!$C$12+BO68*Parameters!$C$11","v":86.836502293967712},{"$f":"BP65+BP66*Parameters!$C$13+BP67*Parameters!$C$12+BP68*Parameters!$C$11","v":113.14054918504273},{"$f":"BQ65+BQ66*Parameters!$C$13+BQ67*Parameters!$C$12+BQ68*Parameters!$C$11","v":637.67848470774982},{"$f":"BR65+BR66*Parameters!$C$13+BR67*Parameters!$C$12+BR68*Parameters!$C$11","v":74.656803280021364},{"$f":"BS65+BS66*Parameters!$C$13+BS67*Parameters!$C$12+BS68*Parameters!$C$11","v":36.590875334700854},{"$f":"BT65+BT66*Parameters!$C$13+BT67*Parameters!$C$12+BT68*Parameters!$C$11","v":21.948852463891249},{"$f":"BU65+BU66*Parameters!$C$13+BU67*Parameters!$C$12+BU68*Parameters!$C$11","v":29.436473323504273},{"$f":"BV65+BV66*Parameters!$C$13+BV67*Parameters!$C$12+BV68*Parameters!$C$11","v":162.63300440211776},{"$f":"BW65+BW66*Parameters!$C$13+BW67*Parameters!$C$12+BW68*Parameters!$C$11","v":29.908754882670941},{"$f":"BX65+BX66*Parameters!$C$13+BX67*Parameters!$C$12+BX68*Parameters!$C$11","v":7.8894761815811965},{"$f":"BY65+BY66*Parameters!$C$13+BY67*Parameters!$C$12+BY68*Parameters!$C$11","v":5.4256106202209011},{"$f":"BZ65+BZ66*Parameters!$C$13+BZ67*Parameters!$C$12+BZ68*Parameters!$C$11","v":16.994940551495727},{"$f":"CA65+CA66*Parameters!$C$13+CA67*Parameters!$C$12+CA68*Parameters!$C$11","v":60.21878223596876},{"$f":"CB65+CB66*Parameters!$C$13+CB67*Parameters!$C$12+CB68*Parameters!$C$11","v":292.33573533455132},{"$f":"CC65+CC66*Parameters!$C$13+CC67*Parameters!$C$12+CC68*Parameters!$C$11","v":157.73815236741453},{"$f":"CD65+CD66*Parameters!$C$13+CD67*Parameters!$C$12+CD68*Parameters!$C$11","v":88.868990569243863},{"$f":"CE65+CE66*Parameters!$C$13+CE67*Parameters!$C$12+CE68*Parameters!$C$11","v":114.94208409414532},{"$f":"CF65+CF66*Parameters!$C$13+CF67*Parameters!$C$12+CF68*Parameters!$C$11","v":653.88496236535502},{"$f":"CG65+CG66*Parameters!$C$13+CG67*Parameters!$C$12+CG68*Parameters!$C$11","v":128.19912404264957},{"$f":"CH65+CH66*Parameters!$C$13+CH67*Parameters!$C$12+CH68*Parameters!$C$11","v":60.787364211987182},{"$f":"CI65+CI66*Parameters!$C$13+CI67*Parameters!$C$12+CI68*Parameters!$C$11","v":36.741383984706879},{"$f":"CJ65+CJ66*Parameters!$C$13+CJ67*Parameters!$C$12+CJ68*Parameters!$C$11","v":50.654075907435889},{"$f":"CK65+CK66*Parameters!$C$13+CK67*Parameters!$C$12+CK68*Parameters!$C$11","v":276.38194814677956},{"$f":"CL65+CL66*Parameters!$C$13+CL67*Parameters!$C$12+CL68*Parameters!$C$11","v":27.022389024764955},{"$f":"CM65+CM66*Parameters!$C$13+CM67*Parameters!$C$12+CM68*Parameters!$C$11","v":7.6575112964957253},{"$f":"CN65+CN66*Parameters!$C$13+CN67*Parameters!$C$12+CN68*Parameters!$C$11","v":5.7782236618521665},{"$f":"CO65+CO66*Parameters!$C$13+CO67*Parameters!$C$12+CO68*Parameters!$C$11","v":12.764655726367522},{"$f":"CP65+CP66*Parameters!$C$13+CP67*Parameters!$C$12+CP68*Parameters!$C$11","v":53.222779709480363},{"$f":"CQ65+CQ66*Parameters!$C$13+CQ67*Parameters!$C$12+CQ68*Parameters!$C$11","v":287.58322338920942},{"$f":"CR65+CR66*Parameters!$C$13+CR67*Parameters!$C$12+CR68*Parameters!$C$11","v":150.11820983952992},{"$f":"CS65+CS66*Parameters!$C$13+CS67*Parameters!$C$12+CS68*Parameters!$C$11","v":86.836502293967712},{"$f":"CT65+CT66*Parameters!$C$13+CT67*Parameters!$C$12+CT68*Parameters!$C$11","v":113.14054918504273},{"$f":"CU65+CU66*Parameters!$C$13+CU67*Parameters!$C$12+CU68*Parameters!$C$11","v":637.67848470774982},{"$f":"CV65+CV66*Parameters!$C$13+CV67*Parameters!$C$12+CV68*Parameters!$C$11","v":245.69996404946585},{"$f":"CW65+CW66*Parameters!$C$13+CW67*Parameters!$C$12+CW68*Parameters!$C$11","v":113.97281706700855},{"$f":"CX65+CX66*Parameters!$C$13+CX67*Parameters!$C$12+CX68*Parameters!$C$11","v":68.916290696686502},{"$f":"CY65+CY66*Parameters!$C$13+CY67*Parameters!$C$12+CY68*Parameters!$C$11","v":97.253027290641029},{"$f":"CZ65+CZ66*Parameters!$C$13+CZ67*Parameters!$C$12+CZ68*Parameters!$C$11","v":525.84209910380184},{"$f":"DA65+DA66*Parameters!$C$13+DA67*Parameters!$C$12+DA68*Parameters!$C$11","v":51.935810372264953},{"$f":"DB65+DB66*Parameters!$C$13+DB67*Parameters!$C$12+DB68*Parameters!$C$11","v":28.194497099999992},{"$f":"DC65+DC66*Parameters!$C$13+DC67*Parameters!$C$12+DC68*Parameters!$C$11","v":7.9283125743415468},{"$f":"DD65+DD66*Parameters!$C$13+DD67*Parameters!$C$12+DD68*Parameters!$C$11","v":24.288640467927351},{"$f":"DE65+DE66*Parameters!$C$13+DE67*Parameters!$C$12+DE68*Parameters!$C$11","v":112.34726051453384},{"$f":"DF65+DF66*Parameters!$C$13+DF67*Parameters!$C$12+DF68*Parameters!$C$11","v":292.33573533455132},{"$f":"DG65+DG66*Parameters!$C$13+DG67*Parameters!$C$12+DG68*Parameters!$C$11","v":157.73815236741453},{"$f":"DH65+DH66*Parameters!$C$13+DH67*Parameters!$C$12+DH68*Parameters!$C$11","v":88.868990569243863},{"$f":"DI65+DI66*Parameters!$C$13+DI67*Parameters!$C$12+DI68*Parameters!$C$11","v":114.94208409414532},{"$f":"DJ65+DJ66*Parameters!$C$13+DJ67*Parameters!$C$12+DJ68*Parameters!$C$11","v":653.88496236535502},{"$f":"DK65+DK66*Parameters!$C$13+DK67*Parameters!$C$12+DK68*Parameters!$C$11","v":185.29877289972222},{"$f":"DL65+DL66*Parameters!$C$13+DL67*Parameters!$C$12+DL68*Parameters!$C$11","v":83.544412010170944},{"$f":"DM65+DM66*Parameters!$C$13+DM67*Parameters!$C$12+DM68*Parameters!$C$11","v":50.303710705182667},{"$f":"DN65+DN66*Parameters!$C$13+DN67*Parameters!$C$12+DN68*Parameters!$C$11","v":73.529758850213682},{"$f":"DO65+DO66*Parameters!$C$13+DO67*Parameters!$C$12+DO68*Parameters!$C$11","v":392.67665446528952},{"$f":"DP65+DP66*Parameters!$C$13+DP67*Parameters!$C$12+DP68*Parameters!$C$11","v":30.20692803168803},{"$f":"DQ65+DQ66*Parameters!$C$13+DQ67*Parameters!$C$12+DQ68*Parameters!$C$11","v":21.223425861047009},{"$f":"DR65+DR66*Parameters!$C$13+DR67*Parameters!$C$12+DR68*Parameters!$C$11","v":5.2291858113848768},{"$f":"DS65+DS66*Parameters!$C$13+DS67*Parameters!$C$12+DS68*Parameters!$C$11","v":17.039839023995725},{"$f":"DT65+DT66*Parameters!$C$13+DT67*Parameters!$C$12+DT68*Parameters!$C$11","v":73.699378728115633},null,null,null,null,null,null,"Operations/Month",{"$f":"SUM(EB50:EB69)","v":0},0,1,2,3,1,0,0,0,0,0,0,{"$f":"SUM(EN50:EN69)-SUM(EB70:EM70)","v":0}]
[null,null,null,"Labor Hrs.",0.24,0.224,0.16,0.14000000000000001,{"$f":"+SUM(E71:H71)","v":0.76400000000000001},0.24,0.224,0.16,0.14000000000000001,{"$f":"+SUM(J71:M71)","v":0.76400000000000001},null,null,null,null,{"$f":"+SUM(O71:R71)","v":0},0.24,0.224,0.16,0.14000000000000001,{"$f":"+SUM(T71:W71)","v":0.76400000000000001},0.24,0.224,0.16,0.14000000000000001,{"$f":"+SUM(Y71:AB71)","v":0.76400000000000001},0.24,0.224,0.16,0.14000000000000001,{"$f":"+SUM(AD71:AG71)","v":0.76400000000000001},0.24,0.224,0.16,0.14000000000000001,{"$f":"+SUM(AI71:AL71)","v":0.76400000000000001},0.24,0.224,0.16,0.14000000000000001,{"$f":"+SUM(AN71:AQ71)","v":0.76400000000000001},null,null,null,null,{"$f":"+SUM(AS71:AV71)","v":0},0.24,0.224,0.16,0.14000000000000001,{"$f":"+SUM(AX71:BA71)","v":0.76400000000000001},0.24,0.224,0.16,0.14000000000000001,{"$f":"+SUM(BC71:BF71)","v":0.76400000000000001},null,null,null,null,{"$f":"+SUM(BH71:BK71)","v":0},0.24,0.224,0.16,0.14000000000000001,{"$f":"+SUM(BM71:BP71)","v":0.76400000000000001},0.24,0.224,0.16,0.14000000000000001,{"$f":"+SUM(BR71:BU71)","v":0.76400000000000001},0.28999999999999998,0.224,0.16,0.14000000000000001,{"$f":"+SUM(BW71:BZ71)","v":0.81400000000000006},0.24,0.224,0.16,0.14000000000000001,{"$f":"+SUM(CB71:CE71)","v":0.76400000000000001},0.24,0.224,0.16,0.14000000000000001,{"$f":"+SUM(CG71:CJ71)","v":0.76400000000000001},0.24,0.224,0.16,0.14000000000000001,{"$f":"+SUM(CL71:CO71)","v":0.76400000000000001},0.24,0.224,0.16,0.14000000000000001,{"$f":"+SUM(CQ71:CT71)","v":0.76400000000000001},0.24,0.224,0.16,0.14000000000000001,{"$f":"+SUM(CV71:CY71)","v":0.76400000000000001},0.24,0.224,0.16,0.14000000000000001,{"$f":"+SUM(DA71:DD71)","v":0.76400000000000001},0.24,0.224,0.16,0.14000000000000001,{"$f":"+SUM(DF71:DI71)","v":0.76400000000000001},0.24,0.224,0.16,0.14000000000000001,{"$f":"+SUM(DK71:DN71)","v":0.76400000000000001},0.28999999999999998,0.224,0.16,0.14000000000000001,{"$f":"+SUM(DP71:DS71)","v":0.81400000000000006},null,null,null,null,null,null,"Custom Cost/Month",{"$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},0,10.79,33.11,30.189999999999998,5.82,0,0,0,0,0,0,{"$f":"SUM(EB71:EM71)-EO71","v":0},{"$f":"SUM(EO50:EO69)","v":79.91}]
[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,null,1,null,null,null,null,null,null,null,null,1,17.72,17.72]
["moved from above",null,null,"Fuel",2.4620000000000002,1.232,0.65,0.82199999999999995,{"$f":"+SUM(E76:H76)","v":5.1660000000000004},null,null,null,null,{"$f":"+SUM(J76:M76)","v":0},2.411,1.232,1.1000000000000001,0.82199999999999995,{"$f":"+SUM(O76:R76)","v":5.5650000000000004},2.4620000000000002,1.232,0.65,0.82199999999999995,{"$f":"+SUM(T76:W76)","v":5.1660000000000004},2.4620000000000002,1.232,0.65,0.82199999999999995,{"$f":"+SUM(Y76:AB76)","v":5.1660000000000004},2.411,1.232,0.65,0.82199999999999995,{"$f":"+SUM(AD76:AG76)","v":5.1150000000000002},2.4620000000000002,1.232,0.65,0.82199999999999995,{"$f":"+SUM(AI76:AL76)","v":5.1660000000000004},2.4620000000000002,1.232,0.65,0.82199999999999995,{"$f":"+SUM(AN76:AQ76)","v":5.1660000000000004},2.411,1.1559999999999999,0.5,0.82199999999999995,{"$f":"+SUM(AS76:AV76)","v":4.8890000000000002},2.4620000000000002,1.232,0.65,0.82199999999999995,{"$f":"+SUM(AX76:BA76)","v":5.1660000000000004},2.4620000000000002,1.232,0.65,0.82199999999999995,{"$f":"+SUM(BC76:BF76)","v":5.1660000000000004},2.411,1.232,0.65,0.82199999999999995,{"$f":"+SUM(BH76:BK76)","v":5.1150000000000002},2.4620000000000002,1.232,0.65,0.82199999999999995,{"$f":"+SUM(BM76:BP76)","v":5.1660000000000004},2.4620000000000002,1.232,0.65,0.82199999999999995,{"$f":"+SUM(BR76:BU76)","v":5.1660000000000004},2.4620000000000002,1.232,0.65,0.82199999999999995,{"$f":"+SUM(BW76:BZ76)","v":5.1660000000000004},2.4620000000000002,1.232,0.65,0.82199999999999995,{"$f":"+SUM(CB76:CE76)","v":5.1660000000000004},2.4620000000000002,1.232,0.65,0.82199999999999995,{"$f":"+SUM(CG76:CJ76)","v":5.1660000000000004},2.4620000000000002,1.232,0.65,0.82199999999999995,{"$f":"+SUM(CL76:CO76)","v":5.1660000000000004},2.4620000000000002,1.232,0.65,0.82199999999999995,{"$f":"+SUM(CQ76:CT76)","v":5.1660000000000004},2.4620000000000002,1.232,0.65,0.82199999999999995,{"$f":"+SUM(CV76:CY76)","v":5.1660000000000004},2.4620000000000002,1.232,0.65,0.82199999999999995,{"$f":"+SUM(DA76:DD76)","v":5.1660000000000004},2.4620000000000002,1.232,0.65,0.82199999999999995,{"$f":"+SUM(DF76:DI76)","v":5.1660000000000004},2.4620000000000002,1.232,0.65,0.82199999999999995,{"$f":"+SUM(DK76:DN76)","v":5.1660000000000004},2.4620000000000002,1.232,0.65,0.82199999999999995,{"$f":"+SUM(DP76:DS76)","v":5.1660000000000004},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",0.36899999999999999,0.185,0.1,0.123,0.77700000000000002,null,null,null,null,0,0.36199999999999999,0.185,0.17,0.123,0.84,0.36899999999999999,0.185,0.1,0.123,0.77700000000000002,0.36899999999999999,0.185,0.1,0.123,0.77700000000000002,0.36199999999999999,0.185,0.1,0.123,0.76999999999999991,0.36899999999999999,0.185,0.1,0.123,0.77700000000000002,0.36899999999999999,0.185,0.1,0.123,0.77700000000000002,0.36199999999999999,0.17299999999999999,0.1,0.123,0.7579999999999999,0.36899999999999999,0.185,0.1,0.123,0.77700000000000002,0.36899999999999999,0.185,0.1,0.123,0.77700000000000002,0.36199999999999999,0.185,0.1,0.123,0.76999999999999991,0.36899999999999999,0.185,0.1,0.123,0.77700000000000002,0.36899999999999999,0.185,0.1,0.123,0.77700000000000002,0.36899999999999999,0.185,0.1,0.123,0.77700000000000002,0.36899999999999999,0.185,0.1,0.123,0.77700000000000002,0.36899999999999999,0.185,0.1,0.123,0.77700000000000002,0.36899999999999999,0.185,0.1,0.123,0.77700000000000002,0.36899999999999999,0.185,0.1,0.123,0.77700000000000002,0.36899999999999999,0.185,0.1,0.123,0.77700000000000002,0.36899999999999999,0.185,0.1,0.123,0.77700000000000002,0.36899999999999999,0.185,0.1,0.123,0.77700000000000002,0.36899999999999999,0.185,0.1,0.123,0.77700000000000002,0.36899999999999999,0.185,0.1,0.123,0.77700000000000002,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",5.3550801709401714,3.4351001282051277,2.3826677994902292,5.8915817094017093,{"$f":"+SUM(E78:H78)","v":17.064429808037236},0,0,0,0,{"$f":"+SUM(J78:M78)","v":0},8.1319723931623926,4.3913644444444442,4.7362786745964316,7.3346714957264965,24.594287007929765,6.779271452991452,3.3481670085470085,2.3100254885301617,5.6034605128205124,18.040924462889134,5.4146914529914536,3.4971952136752131,2.4262531860662699,5.926354957264957,17.264494809997892,7.7196610256410256,4.0858566239316234,2.9928632115548002,7.4663130769230754,22.264693938050527,5.0917970085470081,3.3407155982905978,2.2954970263381478,5.5935252991452984,16.32153493232105,5.5438492307692311,3.524517051282051,2.4553101104502972,6.0927697863247854,17.616446178826365,7.9506547435897437,4.3565911965811974,2.9928632115548002,7.7817561111111102,23.08186526283685,5.0917970085470081,3.3407155982905978,2.2954970263381478,5.5935252991452984,16.32153493232105,5.5885576923076918,3.5369360683760682,2.4698385726423107,6.1498972649572652,17.745229598283334,7.7196610256410256,4.0858566239316234,2.9928632115548002,7.4663130769230754,22.264693938050527,5.0147991025641021,3.3133937606837609,2.2809685641461344,5.504108376068376,16.113269803462373,5.2408252136752127,3.4226811111111104,2.3681393372982158,5.7375858974358964,16.769231559520435,6.0356423076923083,3.8374762820512816,2.5570093457943925,6.733591068376068,19.163719003914053,5.0147991025641021,3.3133937606837609,2.2809685641461344,5.504108376068376,16.113269803462373,5.1116674358974352,3.3754888461538464,2.3245539507221751,5.5935252991452984,16.405235531918755,6.1648000854700866,3.8176058547008549,2.644180118946474,6.8702002564102553,19.496786315527672,5.0147991025641021,3.3133937606837609,2.2809685641461344,5.504108376068376,16.113269803462373,5.0272181196581194,3.3357479914529913,2.2954970263381478,5.504108376068376,16.162571513517634,5.5413654273504269,3.6189015811965808,2.5424808836023791,5.9934176495726481,17.696165541722035,5.0147991025641021,3.3133937606837609,2.2809685641461344,5.504108376068376,16.113269803462373,5.0570237606837605,3.3605860256410254,2.3100254885301617,5.5264626068376064,16.254097881692552,5.8245190170940173,3.6785128632478634,2.6151231945624471,6.3386663247863249,18.456821399690654,null,null,null,null,null,null,"Field Cultivator",null,null,null,1,null,null,null,null,null,null,null,null,1,15.39,15.39]
[null,null,null,"Depreciation",47.368614999999998,25.347213888888891,8.5282073067119804,28.854344316239313,110.09838051184019,0,0,0,0,0,8.0996829487179482,3.3705212393162389,1.2203908241291419,6.2641522222222212,18.95474723438555,118.38800615384616,60.937633076923071,19.7732370433305,72.986563461538466,272.0854397356382,42.763643461538464,21.383063632478628,6.0583687340696688,26.974105128205128,97.179180956291887,12.262537478632478,5.9238711538461528,1.4237892948173321,7.2402869658119666,26.850484893107932,126.94967653846153,67.11236837606836,22.475531011045032,77.546826538461545,294.08440246403649,32.840848803418801,16.758221666666664,5.3174171622769757,20.339866196581198,75.256353828943645,10.397201111111112,5.9785148290598285,1.4092608326253186,6.5100487606837598,24.295025533480018,126.94967653846153,67.11236837606836,22.475531011045032,77.546826538461545,294.08440246403649,30.483719358974358,15.677767179487178,5.0849617672047582,18.799908076923074,70.04635638258938,12.262537478632478,5.9238711538461528,1.4237892948173321,7.2402869658119666,26.850484893107932,250.93120799145299,128.50453747863247,41.202718776550547,155.09613688034187,575.73460112697785,67.646386111111113,33.762339871794872,9.3853865760407817,42.785997692307689,153.58011025125447,17.669777521367521,8.5194457264957268,3.617587085811385,10.51393987179487,40.320750205469501,252.83876901709397,131.78812559829058,43.614443500424805,155.09613688034187,583.33747499615129,120.71532995726494,59.782664487179481,14.615632965165675,77.546826538461545,272.66045394807168,15.826795384615384,7.8140455555555555,2.7749362786745961,9.5452565384615404,35.961033757307078,250.93120799145299,128.50453747863247,41.202718776550547,155.09613688034187,575.73460112697785,239.02633820512818,118.00798423076922,26.180288870008496,155.09613688034187,538.31074818624779,36.643551837606836,18.074637478632479,3.8645709430756163,23.861899444444443,82.444659703759385,252.83876901709397,131.78812559829058,43.614443500424805,155.09613688034187,583.33747499615129,189.04972961538462,93.11033876068376,18.204163126593031,124.07591598290595,424.44014748556731,23.417298632478634,12.024092350427349,3.0073916737468136,14.950012777777777,53.398795434430582,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",459.38937752136758,243.54189282051283,85.03508920985557,260.2256003846154,1048.1919599363514,0,0,0,0,0,76.781815085470086,32.99732841880342,12.305607476635515,54.479744188034189,176.56449516894321,1147.2663153418803,589.05136739316242,196.49745114698385,658.21784119658128,2591.0329750786077,413.79419816239323,207.59380594017091,59.755564995751918,243.25377162393164,924.39734072224769,121.24934769230769,57.94961756410256,13.976380628717076,65.999624444444436,259.17497032957175,1230.9655229487178,646.0496882478634,223.92718776550552,699.35707722222219,2800.2994761843092,318.16031512820513,162.20229846153848,52.781903143585382,183.43881769230768,716.58333442563662,102.71769038461537,57.368407564102561,13.94732370433305,59.648539102564094,233.68196075561508,1230.9655229487178,646.0496882478634,223.92718776550552,699.35707722222219,2800.2994761843092,295.39128918803419,151.56913602564103,50.471877655055231,169.54193756410257,666.97424043283297,121.24934769230769,57.94961756410256,13.976380628717076,65.999624444444436,259.17497032957175,2431.2958145299144,1243.1411273076922,409.17960917587084,1398.7141544444444,5482.3307054579218,654.44245999999998,327.84714846153844,92.357434154630411,385.85140970085479,1460.4984523170237,171.62088102564104,83.060870128205138,36.306627017841969,94.829130726495734,385.81750889818386,2450.9923756410253,1271.4341320512819,434.05233644859811,1398.7141544444444,5555.1929985853494,1166.6027249572651,581.09077743589739,142.68402718776551,699.35707722222219,2589.7346068031502,153.59095200854699,76.011836025641017,27.676720475785896,86.073723675213699,343.35323218518761,2431.2958145299144,1243.1411273076922,409.17960917587084,1398.7141544444444,5482.3307054579218,2308.3723833333329,1147.3979569230769,254.01563296516568,1398.7141544444444,5108.5001276660205,353.79544277777779,175.76138132478633,37.396261682242987,215.18679299145296,782.13987877626016,2450.9923756410253,1271.4341320512819,434.05233644859811,1398.7141544444444,5555.1929985853494,1824.2790970085473,905.45314970085462,174.90815632965166,1118.9708267948715,4023.6112298339249,226.39868162393162,117.08152555555556,29.420135938827528,134.81588196581197,507.71622508412668,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",696.22996871794874,370.27547846153846,127.67612574341545,404.49980576923076,1598.6813786921334,0,0,0,0,0,117.28271363247863,49.847450811965807,18.422090059473238,85.8005052991453,271.35275980306301,1739.2063461111115,893.74201658119659,295.37816482582838,1023.1481747008547,3951.4747022189913,627.61489927350419,314.5091241025641,90.061937128292271,378.11932965811968,1410.3052901624801,182.56700269230765,87.568973333333332,21.080798640611725,102.20602688034189,393.42280154659454,1865.7064542307689,981.60904632478628,336.30484282073064,1087.0961775213675,4270.7165208976539,482.36704294871805,245.990922991453,79.383517417162281,285.14063247863254,1092.8821158359658,154.70866354700854,87.256014102564109,20.99362786745964,92.201266709401722,355.15957222643397,1865.7064542307689,981.60904632478628,336.30484282073064,1087.0961775213675,4270.7165208976539,447.80491837606831,229.96045572649578,75.867629566694987,263.53899414529911,1017.1719978145582,182.56700269230765,87.568973333333332,21.080798640611725,102.20602688034189,393.42280154659454,3685.9468868803415,1885.6588470940171,615.22225998300758,2174.192355042735,8361.0203490001004,992.68184196581183,496.65388021367517,139.2553101104503,599.77643055555563,2228.3674628454928,259.96976863247863,125.65313115384613,54.423619371282925,147.40379769230771,587.45031684991545,3715.1812531196583,1930.3697924358974,652.1245539507222,2174.192355042735,8471.8679545490122,1770.1818585470087,880.00658367521373,215.71860662701783,1087.0961775213675,3953.003226370608,232.72244512820509,115.0870314102564,41.55140186915888,133.79752256410259,523.15840097172293,3685.9468868803415,1885.6588470940171,615.22225998300758,2174.192355042735,8361.0203490001004,3503.5040743589739,1737.4428456837604,383.62404418011897,2174.192355042735,7798.7633192655885,537.01568576923069,266.1420201282051,56.719116397621072,334.49132260683757,1194.3681449018945,3715.1812531196583,1930.3697924358974,652.1245539507222,2174.192355042735,8471.8679545490122,2769.5302288888888,1371.009811111111,265.9289719626168,1739.3528905128205,6145.8219024754371,343.48269098290592,177.19950350427351,44.413508920985556,209.5609782478632,774.65668165602824,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",459.38937752136758,243.54189282051283,85.006032285471534,260.2256003846154,1048.1629030119675,0,0,0,0,0,76.781815085470086,32.99732841880342,12.305607476635515,54.479744188034189,176.56449516894321,1147.2663153418803,589.05136739316242,196.49745114698385,658.21784119658128,2591.0329750786077,413.79419816239323,207.59380594017091,59.755564995751918,243.25377162393164,924.39734072224769,121.24934769230769,57.94961756410256,13.976380628717076,65.999624444444436,259.17497032957175,1230.9655229487178,646.0496882478634,223.92718776550552,699.35707722222219,2800.2994761843092,318.16031512820513,162.20229846153848,52.781903143585382,183.43881769230768,716.58333442563662,102.71769038461537,57.368407564102561,13.94732370433305,59.648539102564094,233.68196075561508,1230.9655229487178,646.0496882478634,223.92718776550552,699.35707722222219,2800.2994761843092,295.39128918803419,151.56913602564103,50.471877655055231,169.54193756410257,666.97424043283297,121.24934769230769,57.94961756410256,13.976380628717076,65.999624444444436,259.17497032957175,2431.2958145299144,1243.1411273076922,409.17960917587084,1398.7141544444444,5482.3307054579218,654.44245999999998,327.84714846153844,92.357434154630411,385.85140970085479,1460.4984523170237,171.62088102564104,83.060870128205138,36.306627017841969,94.829130726495734,385.81750889818386,2450.9923756410253,1271.4341320512819,434.05233644859811,1398.7141544444444,5555.1929985853494,1166.6027249572651,581.09077743589739,142.68402718776551,699.35707722222219,2589.7346068031502,153.59095200854699,76.011836025641017,27.676720475785896,86.071239871794859,343.35074838176877,2431.2958145299144,1243.1411273076922,409.17960917587084,1398.7141544444444,5482.3307054579218,2308.3723833333329,1147.3979569230769,254.01563296516568,1398.7141544444444,5108.5001276660205,353.79544277777779,175.76138132478633,37.396261682242987,215.18679299145296,782.13987877626016,2450.9923756410253,1271.4341320512819,434.05233644859811,1398.7141544444444,5555.1929985853494,1824.2790970085473,905.45314970085462,174.90815632965166,1118.9708267948715,4023.6112298339249,226.39868162393162,117.08152555555556,29.420135938827528,134.81588196581197,507.71622508412668,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$9)+E78","v":15.971330170940172},{"$f":"(SUM(F76:F77)*Parameters!$C$9)+F78","v":8.7488501282051274},{"$f":"(SUM(G76:G77)*Parameters!$C$9)+G78","v":5.1951677994902292},{"$f":"(SUM(H76:H77)*Parameters!$C$9)+H78","v":9.4353317094017086},{"$f":"(SUM(I76:I77)*Parameters!$C$9)+I78","v":39.350679808037242},{"$f":"(SUM(J76:J77)*Parameters!$C$9)+J78","v":0},{"$f":"(SUM(K76:K77)*Parameters!$C$9)+K78","v":0},{"$f":"(SUM(L76:L77)*Parameters!$C$9)+L78","v":0},{"$f":"(SUM(M76:M77)*Parameters!$C$9)+M78","v":0},{"$f":"(SUM(N76:N77)*Parameters!$C$9)+N78","v":0},{"$f":"(SUM(O76:O77)*Parameters!$C$9)+O78","v":18.530722393162392},{"$f":"(SUM(P76:P77)*Parameters!$C$9)+P78","v":9.7051144444444439},{"$f":"(SUM(Q76:Q77)*Parameters!$C$9)+Q78","v":9.4987786745964318},{"$f":"(SUM(R76:R77)*Parameters!$C$9)+R78","v":10.878421495726496},{"$f":"(SUM(S76:S77)*Parameters!$C$9)+S78","v":48.613037007929762},{"$f":"(SUM(T76:T77)*Parameters!$C$9)+T78","v":17.395521452991453},{"$f":"(SUM(U76:U77)*Parameters!$C$9)+U78","v":8.6619170085470074},{"$f":"(SUM(V76:V77)*Parameters!$C$9)+V78","v":5.1225254885301617},{"$f":"(SUM(W76:W77)*Parameters!$C$9)+W78","v":9.1472105128205126},{"$f":"(SUM(X76:X77)*Parameters!$C$9)+X78","v":40.327174462889133},{"$f":"(SUM(Y76:Y77)*Parameters!$C$9)+Y78","v":16.030941452991456},{"$f":"(SUM(Z76:Z77)*Parameters!$C$9)+Z78","v":8.8109452136752129},{"$f":"(SUM(AA76:AA77)*Parameters!$C$9)+AA78","v":5.2387531860662699},{"$f":"(SUM(AB76:AB77)*Parameters!$C$9)+AB78","v":9.4701049572649563},{"$f":"(SUM(AC76:AC77)*Parameters!$C$9)+AC78","v":39.550744809997894},{"$f":"(SUM(AD76:AD77)*Parameters!$C$9)+AD78","v":18.118411025641024},{"$f":"(SUM(AE76:AE77)*Parameters!$C$9)+AE78","v":9.3996066239316232},{"$f":"(SUM(AF76:AF77)*Parameters!$C$9)+AF78","v":5.8053632115548002},{"$f":"(SUM(AG76:AG77)*Parameters!$C$9)+AG78","v":11.010063076923075},{"$f":"(SUM(AH76:AH77)*Parameters!$C$9)+AH78","v":44.333443938050522},{"$f":"(SUM(AI76:AI77)*Parameters!$C$9)+AI78","v":15.708047008547009},{"$f":"(SUM(AJ76:AJ77)*Parameters!$C$9)+AJ78","v":8.6544655982905976},{"$f":"(SUM(AK76:AK77)*Parameters!$C$9)+AK78","v":5.1079970263381478},{"$f":"(SUM(AL76:AL77)*Parameters!$C$9)+AL78","v":9.1372752991452977},{"$f":"(SUM(AM76:AM77)*Parameters!$C$9)+AM78","v":38.607784932321053},{"$f":"(SUM(AN76:AN77)*Parameters!$C$9)+AN78","v":16.160099230769234},{"$f":"(SUM(AO76:AO77)*Parameters!$C$9)+AO78","v":8.8382670512820507},{"$f":"(SUM(AP76:AP77)*Parameters!$C$9)+AP78","v":5.2678101104502968},{"$f":"(SUM(AQ76:AQ77)*Parameters!$C$9)+AQ78","v":9.6365197863247847},{"$f":"(SUM(AR76:AR77)*Parameters!$C$9)+AR78","v":39.902696178826368},{"$f":"(SUM(AS76:AS77)*Parameters!$C$9)+AS78","v":18.349404743589744},{"$f":"(SUM(AT76:AT77)*Parameters!$C$9)+AT78","v":9.3403411965811962},{"$f":"(SUM(AU76:AU77)*Parameters!$C$9)+AU78","v":5.2428632115548002},{"$f":"(SUM(AV76:AV77)*Parameters!$C$9)+AV78","v":11.32550611111111},{"$f":"(SUM(AW76:AW77)*Parameters!$C$9)+AW78","v":44.258115262836853},{"$f":"(SUM(AX76:AX77)*Parameters!$C$9)+AX78","v":15.708047008547009},{"$f":"(SUM(AY76:AY77)*Parameters!$C$9)+AY78","v":8.6544655982905976},{"$f":"(SUM(AZ76:AZ77)*Parameters!$C$9)+AZ78","v":5.1079970263381478},{"$f":"(SUM(BA76:BA77)*Parameters!$C$9)+BA78","v":9.1372752991452977},{"$f":"(SUM(BB76:BB77)*Parameters!$C$9)+BB78","v":38.607784932321053},{"$f":"(SUM(BC76:BC77)*Parameters!$C$9)+BC78","v":16.204807692307693},{"$f":"(SUM(BD76:BD77)*Parameters!$C$9)+BD78","v":8.8506860683760671},{"$f":"(SUM(BE76:BE77)*Parameters!$C$9)+BE78","v":5.2823385726423107},{"$f":"(SUM(BF76:BF77)*Parameters!$C$9)+BF78","v":9.6936472649572654},{"$f":"(SUM(BG76:BG77)*Parameters!$C$9)+BG78","v":40.03147959828334},{"$f":"(SUM(BH76:BH77)*Parameters!$C$9)+BH78","v":18.118411025641024},{"$f":"(SUM(BI76:BI77)*Parameters!$C$9)+BI78","v":9.3996066239316232},{"$f":"(SUM(BJ76:BJ77)*Parameters!$C$9)+BJ78","v":5.8053632115548002},{"$f":"(SUM(BK76:BK77)*Parameters!$C$9)+BK78","v":11.010063076923075},{"$f":"(SUM(BL76:BL77)*Parameters!$C$9)+BL78","v":44.333443938050522},{"$f":"(SUM(BM76:BM77)*Parameters!$C$9)+BM78","v":15.631049102564102},{"$f":"(SUM(BN76:BN77)*Parameters!$C$9)+BN78","v":8.6271437606837615},{"$f":"(SUM(BO76:BO77)*Parameters!$C$9)+BO78","v":5.0934685641461339},{"$f":"(SUM(BP76:BP77)*Parameters!$C$9)+BP78","v":9.0478583760683762},{"$f":"(SUM(BQ76:BQ77)*Parameters!$C$9)+BQ78","v":38.399519803462375},{"$f":"(SUM(BR76:BR77)*Parameters!$C$9)+BR78","v":15.857075213675213},{"$f":"(SUM(BS76:BS77)*Parameters!$C$9)+BS78","v":8.7364311111111093},{"$f":"(SUM(BT76:BT77)*Parameters!$C$9)+BT78","v":5.1806393372982154},{"$f":"(SUM(BU76:BU77)*Parameters!$C$9)+BU78","v":9.2813358974358966},{"$f":"(SUM(BV76:BV77)*Parameters!$C$9)+BV78","v":39.055481559520437},{"$f":"(SUM(BW76:BW77)*Parameters!$C$9)+BW78","v":16.651892307692307},{"$f":"(SUM(BX76:BX77)*Parameters!$C$9)+BX78","v":9.1512262820512813},{"$f":"(SUM(BY76:BY77)*Parameters!$C$9)+BY78","v":5.369509345794393},{"$f":"(SUM(BZ76:BZ77)*Parameters!$C$9)+BZ78","v":10.277341068376067},{"$f":"(SUM(CA76:CA77)*Parameters!$C$9)+CA78","v":41.449969003914056},{"$f":"(SUM(CB76:CB77)*Parameters!$C$9)+CB78","v":15.631049102564102},{"$f":"(SUM(CC76:CC77)*Parameters!$C$9)+CC78","v":8.6271437606837615},{"$f":"(SUM(CD76:CD77)*Parameters!$C$9)+CD78","v":5.0934685641461339},{"$f":"(SUM(CE76:CE77)*Parameters!$C$9)+CE78","v":9.0478583760683762},{"$f":"(SUM(CF76:CF77)*Parameters!$C$9)+CF78","v":38.399519803462375},{"$f":"(SUM(CG76:CG77)*Parameters!$C$9)+CG78","v":15.727917435897435},{"$f":"(SUM(CH76:CH77)*Parameters!$C$9)+CH78","v":8.6892388461538452},{"$f":"(SUM(CI76:CI77)*Parameters!$C$9)+CI78","v":5.1370539507221746},{"$f":"(SUM(CJ76:CJ77)*Parameters!$C$9)+CJ78","v":9.1372752991452977},{"$f":"(SUM(CK76:CK77)*Parameters!$C$9)+CK78","v":38.691485531918758},{"$f":"(SUM(CL76:CL77)*Parameters!$C$9)+CL78","v":16.781050085470088},{"$f":"(SUM(CM76:CM77)*Parameters!$C$9)+CM78","v":9.1313558547008551},{"$f":"(SUM(CN76:CN77)*Parameters!$C$9)+CN78","v":5.4566801189464744},{"$f":"(SUM(CO76:CO77)*Parameters!$C$9)+CO78","v":10.413950256410255},{"$f":"(SUM(CP76:CP77)*Parameters!$C$9)+CP78","v":41.783036315527674},{"$f":"(SUM(CQ76:CQ77)*Parameters!$C$9)+CQ78","v":15.631049102564102},{"$f":"(SUM(CR76:CR77)*Parameters!$C$9)+CR78","v":8.6271437606837615},{"$f":"(SUM(CS76:CS77)*Parameters!$C$9)+CS78","v":5.0934685641461339},{"$f":"(SUM(CT76:CT77)*Parameters!$C$9)+CT78","v":9.0478583760683762},{"$f":"(SUM(CU76:CU77)*Parameters!$C$9)+CU78","v":38.399519803462375},{"$f":"(SUM(CV76:CV77)*Parameters!$C$9)+CV78","v":15.64346811965812},{"$f":"(SUM(CW76:CW77)*Parameters!$C$9)+CW78","v":8.649497991452991},{"$f":"(SUM(CX76:CX77)*Parameters!$C$9)+CX78","v":5.1079970263381478},{"$f":"(SUM(CY76:CY77)*Parameters!$C$9)+CY78","v":9.0478583760683762},{"$f":"(SUM(CZ76:CZ77)*Parameters!$C$9)+CZ78","v":38.448821513517636},{"$f":"(SUM(DA76:DA77)*Parameters!$C$9)+DA78","v":16.157615427350429},{"$f":"(SUM(DB76:DB77)*Parameters!$C$9)+DB78","v":8.9326515811965805},{"$f":"(SUM(DC76:DC77)*Parameters!$C$9)+DC78","v":5.3549808836023791},{"$f":"(SUM(DD76:DD77)*Parameters!$C$9)+DD78","v":9.5371676495726483},{"$f":"(SUM(DE76:DE77)*Parameters!$C$9)+DE78","v":39.982415541722034},{"$f":"(SUM(DF76:DF77)*Parameters!$C$9)+DF78","v":15.631049102564102},{"$f":"(SUM(DG76:DG77)*Parameters!$C$9)+DG78","v":8.6271437606837615},{"$f":"(SUM(DH76:DH77)*Parameters!$C$9)+DH78","v":5.0934685641461339},{"$f":"(SUM(DI76:DI77)*Parameters!$C$9)+DI78","v":9.0478583760683762},{"$f":"(SUM(DJ76:DJ77)*Parameters!$C$9)+DJ78","v":38.399519803462375},{"$f":"(SUM(DK76:DK77)*Parameters!$C$9)+DK78","v":15.673273760683761},{"$f":"(SUM(DL76:DL77)*Parameters!$C$9)+DL78","v":8.6743360256410256},{"$f":"(SUM(DM76:DM77)*Parameters!$C$9)+DM78","v":5.1225254885301617},{"$f":"(SUM(DN76:DN77)*Parameters!$C$9)+DN78","v":9.0702126068376057},{"$f":"(SUM(DO76:DO77)*Parameters!$C$9)+DO78","v":38.540347881692554},{"$f":"(SUM(DP76:DP77)*Parameters!$C$9)+DP78","v":16.44076901709402},{"$f":"(SUM(DQ76:DQ77)*Parameters!$C$9)+DQ78","v":8.9922628632478627},{"$f":"(SUM(DR76:DR77)*Parameters!$C$9)+DR78","v":5.4276231945624467},{"$f":"(SUM(DS76:DS77)*Parameters!$C$9)+DS78","v":9.882416324786325},{"$f":"(SUM(DT76:DT77)*Parameters!$C$9)+DT78","v":40.743071399690656},null,null,null,null,null,null,"Drill",null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.55]
[null,null,null,"Ttl Fixed Costs",{"$f":"E79+E80*Parameters!$C$13+E81*Parameters!$C$12+E82*Parameters!$C$11","v":97.283821485427353},{"$f":"F79+F80*Parameters!$C$13+F81*Parameters!$C$12+F82*Parameters!$C$11","v":51.821135652222225},{"$f":"G79+G80*Parameters!$C$13+G81*Parameters!$C$12+G82*Parameters!$C$11","v":17.753279566694989},{"$f":"H79+H80*Parameters!$C$13+H81*Parameters!$C$12+H82*Parameters!$C$11","v":57.230436009893168},{"$f":"I79+I80*Parameters!$C$13+I81*Parameters!$C$12+I82*Parameters!$C$11","v":224.08867271423776},{"$f":"J79+J80*Parameters!$C$13+J81*Parameters!$C$12+J82*Parameters!$C$11","v":0},{"$f":"K79+K80*Parameters!$C$13+K81*Parameters!$C$12+K82*Parameters!$C$11","v":0},{"$f":"L79+L80*Parameters!$C$13+L81*Parameters!$C$12+L82*Parameters!$C$11","v":0},{"$f":"M79+M80*Parameters!$C$13+M81*Parameters!$C$12+M82*Parameters!$C$11","v":0},{"$f":"N79+N80*Parameters!$C$13+N81*Parameters!$C$12+N82*Parameters!$C$11","v":0},{"$f":"O79+O80*Parameters!$C$13+O81*Parameters!$C$12+O82*Parameters!$C$11","v":16.451609795534189},{"$f":"P79+P80*Parameters!$C$13+P81*Parameters!$C$12+P82*Parameters!$C$11","v":6.9542459545940165},{"$f":"Q79+Q80*Parameters!$C$13+Q81*Parameters!$C$12+Q82*Parameters!$C$11","v":2.5551860237892949},{"$f":"R79+R80*Parameters!$C$13+R81*Parameters!$C$12+R82*Parameters!$C$11","v":12.216013356794871},{"$f":"S79+S80*Parameters!$C$13+S81*Parameters!$C$12+S82*Parameters!$C$11","v":38.177055130712375},{"$f":"T79+T80*Parameters!$C$13+T81*Parameters!$C$12+T82*Parameters!$C$11","v":243.0494700994231},{"$f":"U79+U80*Parameters!$C$13+U81*Parameters!$C$12+U82*Parameters!$C$11","v":124.95135609399574},{"$f":"V79+V80*Parameters!$C$13+V81*Parameters!$C$12+V82*Parameters!$C$11","v":41.099530373831783},{"$f":"W79+W80*Parameters!$C$13+W81*Parameters!$C$12+W82*Parameters!$C$11","v":144.76141336042735},{"$f":"X79+X80*Parameters!$C$13+X81*Parameters!$C$12+X82*Parameters!$C$11","v":553.86176992767787},{"$f":"Y79+Y80*Parameters!$C$13+Y81*Parameters!$C$12+Y82*Parameters!$C$11","v":87.729549982457286},{"$f":"Z79+Z80*Parameters!$C$13+Z81*Parameters!$C$12+Z82*Parameters!$C$11","v":43.938175728910245},{"$f":"AA79+AA80*Parameters!$C$13+AA81*Parameters!$C$12+AA82*Parameters!$C$11","v":12.546133432455395},{"$f":"AB79+AB80*Parameters!$C$13+AB81*Parameters!$C$12+AB82*Parameters!$C$11","v":53.499526071623933},{"$f":"AC79+AC80*Parameters!$C$13+AC81*Parameters!$C$12+AC82*Parameters!$C$11","v":197.71338521544686},{"$f":"AD79+AD80*Parameters!$C$13+AD81*Parameters!$C$12+AD82*Parameters!$C$11","v":25.425021514786323},{"$f":"AE79+AE80*Parameters!$C$13+AE81*Parameters!$C$12+AE82*Parameters!$C$11","v":12.217850129423077},{"$f":"AF79+AF80*Parameters!$C$13+AF81*Parameters!$C$12+AF82*Parameters!$C$11","v":2.9413888700084962},{"$f":"AG79+AG80*Parameters!$C$13+AG81*Parameters!$C$12+AG82*Parameters!$C$11","v":14.433312120170941},{"$f":"AH79+AH80*Parameters!$C$13+AH81*Parameters!$C$12+AH82*Parameters!$C$11","v":55.017572634388841},{"$f":"AI79+AI80*Parameters!$C$13+AI81*Parameters!$C$12+AI82*Parameters!$C$11","v":260.70201747647434},{"$f":"AJ79+AJ80*Parameters!$C$13+AJ81*Parameters!$C$12+AJ82*Parameters!$C$11","v":137.33410469049147},{"$f":"AK79+AK80*Parameters!$C$13+AK81*Parameters!$C$12+AK82*Parameters!$C$11","v":46.775771495327106},{"$f":"AL79+AL80*Parameters!$C$13+AL81*Parameters!$C$12+AL82*Parameters!$C$11","v":153.80767503395299},{"$f":"AM79+AM80*Parameters!$C$13+AM81*Parameters!$C$12+AM82*Parameters!$C$11","v":598.61956869624601},{"$f":"AN79+AN80*Parameters!$C$13+AN81*Parameters!$C$12+AN82*Parameters!$C$11","v":67.412508697393164},{"$f":"AO79+AO80*Parameters!$C$13+AO81*Parameters!$C$12+AO82*Parameters!$C$11","v":34.384045802735045},{"$f":"AP79+AP80*Parameters!$C$13+AP81*Parameters!$C$12+AP82*Parameters!$C$11","v":11.046360280373833},{"$f":"AQ79+AQ80*Parameters!$C$13+AQ81*Parameters!$C$12+AQ82*Parameters!$C$11","v":40.342801975598292},{"$f":"AR79+AR80*Parameters!$C$13+AR81*Parameters!$C$12+AR82*Parameters!$C$11","v":153.18571675610033},{"$f":"AS79+AS80*Parameters!$C$13+AS81*Parameters!$C$12+AS82*Parameters!$C$11","v":21.548391797542735},{"$f":"AT79+AT80*Parameters!$C$13+AT81*Parameters!$C$12+AT82*Parameters!$C$11","v":12.215021077329059},{"$f":"AU79+AU80*Parameters!$C$13+AU81*Parameters!$C$12+AU82*Parameters!$C$11","v":2.923271877655055},{"$f":"AV79+AV80*Parameters!$C$13+AV81*Parameters!$C$12+AV82*Parameters!$C$11","v":13.00919983386752},{"$f":"AW79+AW80*Parameters!$C$13+AW81*Parameters!$C$12+AW82*Parameters!$C$11","v":49.695884586394371},{"$f":"AX79+AX80*Parameters!$C$13+AX81*Parameters!$C$12+AX82*Parameters!$C$11","v":260.70201747647434},{"$f":"AY79+AY80*Parameters!$C$13+AY81*Parameters!$C$12+AY82*Parameters!$C$11","v":137.33410469049147},{"$f":"AZ79+AZ80*Parameters!$C$13+AZ81*Parameters!$C$12+AZ82*Parameters!$C$11","v":46.775771495327106},{"$f":"BA79+BA80*Parameters!$C$13+BA81*Parameters!$C$12+BA82*Parameters!$C$11","v":153.80767503395299},{"$f":"BB79+BB80*Parameters!$C$13+BB81*Parameters!$C$12+BB82*Parameters!$C$11","v":598.61956869624601},{"$f":"BC79+BC80*Parameters!$C$13+BC81*Parameters!$C$12+BC82*Parameters!$C$11","v":62.580854081816241},{"$f":"BD79+BD80*Parameters!$C$13+BD81*Parameters!$C$12+BD82*Parameters!$C$11","v":32.149085955149573},{"$f":"BE79+BE80*Parameters!$C$13+BE81*Parameters!$C$12+BE82*Parameters!$C$11","v":10.562758623619374},{"$f":"BF79+BF80*Parameters!$C$13+BF81*Parameters!$C$12+BF82*Parameters!$C$11","v":37.287469180619659},{"$f":"BG79+BG80*Parameters!$C$13+BG81*Parameters!$C$12+BG82*Parameters!$C$11","v":142.58016784120485},{"$f":"BH79+BH80*Parameters!$C$13+BH81*Parameters!$C$12+BH82*Parameters!$C$11","v":25.425021514786323},{"$f":"BI79+BI80*Parameters!$C$13+BI81*Parameters!$C$12+BI82*Parameters!$C$11","v":12.217850129423077},{"$f":"BJ79+BJ80*Parameters!$C$13+BJ81*Parameters!$C$12+BJ82*Parameters!$C$11","v":2.9413888700084962},{"$f":"BK79+BK80*Parameters!$C$13+BK81*Parameters!$C$12+BK82*Parameters!$C$11","v":14.433312120170941},{"$f":"BL79+BL80*Parameters!$C$13+BL81*Parameters!$C$12+BL82*Parameters!$C$11","v":55.017572634388841},{"$f":"BM79+BM80*Parameters!$C$13+BM81*Parameters!$C$12+BM82*Parameters!$C$11","v":515.11683551880344},{"$f":"BN79+BN80*Parameters!$C$13+BN81*Parameters!$C$12+BN82*Parameters!$C$11","v":263.5948213528419},{"$f":"BO79+BO80*Parameters!$C$13+BO81*Parameters!$C$12+BO82*Parameters!$C$11","v":85.613234834324544},{"$f":"BP79+BP80*Parameters!$C$13+BP81*Parameters!$C$12+BP82*Parameters!$C$11","v":307.61783387132482},{"$f":"BQ79+BQ80*Parameters!$C$13+BQ81*Parameters!$C$12+BQ82*Parameters!$C$11","v":1171.9427255772946},{"$f":"BR79+BR80*Parameters!$C$13+BR81*Parameters!$C$12+BR82*Parameters!$C$11","v":138.76357454076924},{"$f":"BS79+BS80*Parameters!$C$13+BS81*Parameters!$C$12+BS82*Parameters!$C$11","v":69.38258705508548},{"$f":"BT79+BT80*Parameters!$C$13+BT81*Parameters!$C$12+BT82*Parameters!$C$11","v":19.413359770603229},{"$f":"BU79+BU80*Parameters!$C$13+BU81*Parameters!$C$12+BU82*Parameters!$C$11","v":84.860868804893173},{"$f":"BV79+BV80*Parameters!$C$13+BV81*Parameters!$C$12+BV82*Parameters!$C$11","v":312.42039017135113},{"$f":"BW79+BW80*Parameters!$C$13+BW81*Parameters!$C$12+BW82*Parameters!$C$11","v":36.316027583589751},{"$f":"BX79+BX80*Parameters!$C$13+BX81*Parameters!$C$12+BX82*Parameters!$C$11","v":17.54216839502137},{"$f":"BY79+BY80*Parameters!$C$13+BY81*Parameters!$C$12+BY82*Parameters!$C$11","v":7.5564929056924388},{"$f":"BZ79+BZ80*Parameters!$C$13+BZ81*Parameters!$C$12+BZ82*Parameters!$C$11","v":20.854501571645297},{"$f":"CA79+CA80*Parameters!$C$13+CA81*Parameters!$C$12+CA82*Parameters!$C$11","v":82.269190455948845},{"$f":"CB79+CB80*Parameters!$C$13+CB81*Parameters!$C$12+CB82*Parameters!$C$11","v":519.15836867072642},{"$f":"CC79+CC80*Parameters!$C$13+CC81*Parameters!$C$12+CC82*Parameters!$C$11","v":269.97091486944441},{"$f":"CD79+CD80*Parameters!$C$13+CD81*Parameters!$C$12+CD82*Parameters!$C$11","v":90.719582497875962},{"$f":"CE79+CE80*Parameters!$C$13+CE81*Parameters!$C$12+CE82*Parameters!$C$11","v":307.61783387132482},{"$f":"CF79+CF80*Parameters!$C$13+CF81*Parameters!$C$12+CF82*Parameters!$C$11","v":1187.4666999093715},{"$f":"CG79+CG80*Parameters!$C$13+CG81*Parameters!$C$12+CG82*Parameters!$C$11","v":247.49450332623931},{"$f":"CH79+CH80*Parameters!$C$13+CH81*Parameters!$C$12+CH82*Parameters!$C$11","v":122.91471801418803},{"$f":"CI79+CI80*Parameters!$C$13+CI81*Parameters!$C$12+CI82*Parameters!$C$11","v":30.113775573491928},{"$f":"CJ79+CJ80*Parameters!$C$13+CJ81*Parameters!$C$12+CJ82*Parameters!$C$11","v":153.80767503395299},{"$f":"CK79+CK80*Parameters!$C$13+CK81*Parameters!$C$12+CK82*Parameters!$C$11","v":554.33067194787236},{"$f":"CL79+CL80*Parameters!$C$13+CL81*Parameters!$C$12+CL82*Parameters!$C$11","v":32.514773848696578},{"$f":"CM79+CM80*Parameters!$C$13+CM81*Parameters!$C$12+CM82*Parameters!$C$11","v":16.072022538055556},{"$f":"CN79+CN80*Parameters!$C$13+CN81*Parameters!$C$12+CN82*Parameters!$C$11","v":5.7782236618521665},{"$f":"CO79+CO80*Parameters!$C$13+CO81*Parameters!$C$12+CO82*Parameters!$C$11","v":18.930913804444447},{"$f":"CP79+CP80*Parameters!$C$13+CP81*Parameters!$C$12+CP82*Parameters!$C$11","v":73.295933853048751},{"$f":"CQ79+CQ80*Parameters!$C$13+CQ81*Parameters!$C$12+CQ82*Parameters!$C$11","v":515.11683551880344},{"$f":"CR79+CR80*Parameters!$C$13+CR81*Parameters!$C$12+CR82*Parameters!$C$11","v":263.5948213528419},{"$f":"CS79+CS80*Parameters!$C$13+CS81*Parameters!$C$12+CS82*Parameters!$C$11","v":85.613234834324544},{"$f":"CT79+CT80*Parameters!$C$13+CT81*Parameters!$C$12+CT82*Parameters!$C$11","v":307.61783387132482},{"$f":"CU79+CU80*Parameters!$C$13+CU81*Parameters!$C$12+CU82*Parameters!$C$11","v":1171.9427255772946},{"$f":"CV79+CV80*Parameters!$C$13+CV81*Parameters!$C$12+CV82*Parameters!$C$11","v":489.89419679038457},{"$f":"CW79+CW80*Parameters!$C$13+CW81*Parameters!$C$12+CW82*Parameters!$C$11","v":242.66412165991454},{"$f":"CX79+CX80*Parameters!$C$13+CX81*Parameters!$C$12+CX82*Parameters!$C$11","v":53.766990994052676},{"$f":"CY79+CY80*Parameters!$C$13+CY81*Parameters!$C$12+CY82*Parameters!$C$11","v":307.61783387132482},{"$f":"CZ79+CZ80*Parameters!$C$13+CZ81*Parameters!$C$12+CZ82*Parameters!$C$11","v":1093.9431433156767},{"$f":"DA79+DA80*Parameters!$C$13+DA81*Parameters!$C$12+DA82*Parameters!$C$11","v":75.093582595021374},{"$f":"DB79+DB80*Parameters!$C$13+DB81*Parameters!$C$12+DB82*Parameters!$C$11","v":37.169746833782057},{"$f":"DC79+DC80*Parameters!$C$13+DC81*Parameters!$C$12+DC82*Parameters!$C$11","v":7.9283125743415468},{"$f":"DD79+DD80*Parameters!$C$13+DD81*Parameters!$C$12+DD82*Parameters!$C$11","v":47.326777815213674},{"$f":"DE79+DE80*Parameters!$C$13+DE81*Parameters!$C$12+DE82*Parameters!$C$11","v":167.51841981835867},{"$f":"DF79+DF80*Parameters!$C$13+DF81*Parameters!$C$12+DF82*Parameters!$C$11","v":519.15836867072642},{"$f":"DG79+DG80*Parameters!$C$13+DG81*Parameters!$C$12+DG82*Parameters!$C$11","v":269.97091486944441},{"$f":"DH79+DH80*Parameters!$C$13+DH81*Parameters!$C$12+DH82*Parameters!$C$11","v":90.719582497875962},{"$f":"DI79+DI80*Parameters!$C$13+DI81*Parameters!$C$12+DI82*Parameters!$C$11","v":307.61783387132482},{"$f":"DJ79+DJ80*Parameters!$C$13+DJ81*Parameters!$C$12+DJ82*Parameters!$C$11","v":1187.4666999093715},{"$f":"DK79+DK80*Parameters!$C$13+DK81*Parameters!$C$12+DK82*Parameters!$C$11","v":387.31512747457271},{"$f":"DL79+DL80*Parameters!$C$13+DL81*Parameters!$C$12+DL82*Parameters!$C$11","v":191.48030636882478},{"$f":"DM79+DM80*Parameters!$C$13+DM81*Parameters!$C$12+DM82*Parameters!$C$11","v":37.217365463041631},{"$f":"DN79+DN80*Parameters!$C$13+DN81*Parameters!$C$12+DN82*Parameters!$C$11","v":246.09321719335469},{"$f":"DO79+DO80*Parameters!$C$13+DO81*Parameters!$C$12+DO82*Parameters!$C$11","v":862.10601649979367},{"$f":"DP79+DP80*Parameters!$C$13+DP81*Parameters!$C$12+DP82*Parameters!$C$11","v":48.020402274145297},{"$f":"DQ79+DQ80*Parameters!$C$13+DQ81*Parameters!$C$12+DQ82*Parameters!$C$11","v":24.743210024914529},{"$f":"DR79+DR80*Parameters!$C$13+DR81*Parameters!$C$12+DR82*Parameters!$C$11","v":6.2023094732370438},{"$f":"DS79+DS80*Parameters!$C$13+DS81*Parameters!$C$12+DS82*Parameters!$C$11","v":29.650907524059832},{"$f":"DT79+DT80*Parameters!$C$13+DT81*Parameters!$C$12+DT82*Parameters!$C$11","v":108.61682929635671},null,null,null,null,null,null,"Planter",null,null,null,null,1,null,null,null,null,null,null,null,1,18.77,18.77]
[null,null,null,"Labor Hrs.",0.16,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(E85:H85)","v":0.52800000000000002},0.16,0.13800000000000001,7.9000000000000001E-2,7.0000000000000007E-2,{"$f":"+SUM(J85:M85)","v":0.44700000000000006},0.24,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(O85:R85)","v":0.6080000000000001},0.16,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(T85:W85)","v":0.52800000000000002},0.16,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(Y85:AB85)","v":0.52800000000000002},0.24,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(AD85:AG85)","v":0.6080000000000001},0.16,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(AI85:AL85)","v":0.52800000000000002},0.16,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(AN85:AQ85)","v":0.52800000000000002},0.16,0.159,0.16,7.0000000000000007E-2,{"$f":"+SUM(AS85:AV85)","v":0.54899999999999993},0.16,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(AX85:BA85)","v":0.52800000000000002},0.16,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(BC85:BF85)","v":0.52800000000000002},0.24,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(BH85:BK85)","v":0.6080000000000001},0.16,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(BM85:BP85)","v":0.52800000000000002},0.16,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(BR85:BU85)","v":0.52800000000000002},0.16,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(BW85:BZ85)","v":0.52800000000000002},0.16,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(CB85:CE85)","v":0.52800000000000002},0.16,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(CG85:CJ85)","v":0.52800000000000002},0.16,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(CL85:CO85)","v":0.52800000000000002},0.16,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(CQ85:CT85)","v":0.52800000000000002},0.16,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(CV85:CY85)","v":0.52800000000000002},0.16,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(DA85:DD85)","v":0.52800000000000002},0.16,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(DF85:DI85)","v":0.52800000000000002},0.16,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(DK85:DN85)","v":0.52800000000000002},0.16,0.13800000000000001,0.16,7.0000000000000007E-2,{"$f":"+SUM(DP85:DS85)","v":0.52800000000000002},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,null,1,1,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,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,"S. Shreader",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,"* 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,"* 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,1,null,null,null,null,null,null,null,1,5.6,5.6]
[null,{"$f":"+C98","v":0.45284621920135937},null,null,8.365449914529913,5.0123152991452979,2.4698385726423107,4.4782975641025633,{"$f":"+SUM(E90:H90)","v":20.325901350420082},9.1379127777777764,5.4444970940170947,2.4553101104502972,4.9601554273504265,{"$f":"+SUM(J90:M90)","v":21.997875409595594},11.763292991452991,6.7360748717948722,3.2398470688190315,6.7236558547008531,{"$f":"+SUM(O90:R90)","v":28.462870786767745},7.9307843162393157,4.7862891880341882,2.3536108751062024,4.2696580769230774,{"$f":"+SUM(T90:W90)","v":19.340342456302785},8.6138302564102567,5.1265702564102567,2.5134239592183518,4.4286214957264951,{"$f":"+SUM(Y90:AB90)","v":20.682445967765361},10.243205299145297,5.946225384615385,2.8185216652506373,5.0917970085470081,{"$f":"+SUM(AD90:AG90)","v":24.099749357558327},7.9009786752136755,4.7664187606837611,2.3390824129141885,4.2646904700854709,{"$f":"+SUM(AI90:AL90)","v":19.271170318897099},9.0037873931623942,5.2582118376068374,2.6296516567544606,4.6322933760683762,{"$f":"+SUM(AN90:AQ90)","v":21.523944263592067},10.710160341880343,5.9611282051282046,2.8766355140186914,5.4221428632478625,{"$f":"+SUM(AS90:AV90)","v":24.970066924275102},7.9009786752136755,4.7664187606837611,2.3390824129141885,4.2646904700854709,{"$f":"+SUM(AX90:BA90)","v":19.271170318897099},8.8398563675213673,5.2060519658119651,2.571537807986406,4.5031355982905978,{"$f":"+SUM(BC90:BF90)","v":21.120581739610337},10.121498931623931,5.4867217521367522,2.7022939677145286,5.2135033760683758,{"$f":"+SUM(BH90:BK90)","v":23.52401802754359},7.742015256410256,4.6919046581196575,2.3100254885301617,4.2324010256410256,{"$f":"+SUM(BM90:BP90)","v":18.976346428701099},8.3430956837606836,4.9651230341880348,2.4553101104502972,4.3565911965811974,{"$f":"+SUM(BR90:BU90)","v":20.120120024980213},9.7265741880341885,5.6208471367521362,2.5424808836023791,4.8384490598290588,{"$f":"+SUM(BW90:BZ90)","v":22.728351268217764},7.7370476495726503,4.6894208547008542,2.3100254885301617,4.2324010256410256,{"$f":"+SUM(CB90:CE90)","v":18.968895018444691},7.9680413675213666,4.8260300427350424,2.3826677994902292,4.2969799145299152,{"$f":"+SUM(CG90:CJ90)","v":19.473719124276556},9.1677184188034193,5.4867217521367522,2.5279524214103652,4.917930769230769,{"$f":"+SUM(CL90:CO90)","v":22.100323361581307},7.742015256410256,4.6919046581196575,2.3100254885301617,4.2324010256410256,{"$f":"+SUM(CQ90:CT90)","v":18.976346428701099},7.7867237179487176,4.7316455128205126,2.3245539507221751,4.2473038461538462,{"$f":"+SUM(CV90:CY90)","v":19.090227027645252},8.7603746581196571,5.2880174786324776,2.644180118946474,4.5428764529914529,{"$f":"+SUM(DA90:DD90)","v":21.235448708690061},7.7370476495726503,4.6894208547008542,2.3100254885301617,4.2324010256410256,{"$f":"+SUM(DF90:DI90)","v":18.968895018444691},7.886075854700854,4.7887729914529924,2.3536108751062024,4.2920123076923078,{"$f":"+SUM(DK90:DN90)","v":19.320472028952356},8.6684739316239323,5.2209547863247865,2.4698385726423107,4.5801335042735039,{"$f":"+SUM(DP90:DS90)","v":20.939400794864532},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,34.929727478632479,10.921283632478634,6.479694137638063,14.264483034188034,66.595188282937215,17.125824572649574,4.8384490598290588,5.3900594732370433,6.0878021794871788,33.442135285202852,5.6407175641025642,1.6914701282051281,1.1186915887850468,1.9646885042735045,10.415567785366243,54.286007521367523,21.611573547008547,14.15072217502124,31.718169658119653,121.76647290151696,31.430048461538458,7.7892075213675209,8.9785896346644005,25.001965213675213,73.1998108312456,9.5800297863247881,2.7595055982905983,2.3536108751062024,5.6233309401709395,20.316477199892528,56.866679273504268,25.101317350427351,14.760917587085812,32.252187393162387,128.9811016041798,17.985220555555554,6.5299191880341878,3.690229396771453,11.90735358974359,40.112722730104785,7.3023820512820494,2.6725724786324787,1.8015293118096856,4.043631965811965,15.82011580753618,56.866679273504268,25.101317350427351,14.760917587085812,32.252187393162387,128.9811016041798,24.515139743589739,6.7460100854700853,5.0413763806287175,18.966322905982903,55.268849115671443,9.8085397008547002,4.3888806410256409,2.498895497026338,4.7068074786324798,21.403123317539162,84.531281752136763,42.095500341880339,19.700594732370433,36.631132820512818,182.95850964690035,38.650465000000004,12.232731837606838,10.67841971112999,28.638253418803412,90.199869967540252,14.274418247863245,4.2373686324786322,3.9372132540356839,9.9799221367521351,32.428922271129693,85.467675641025622,45.041291196581192,20.005692438402718,36.904351196581196,187.41901047259071,58.543246581196577,25.458985042735041,12.494477485131689,30.242790427350428,126.73949953641375,16.050337692307689,5.1762463247863248,3.9662701784197112,7.2079975213675196,32.400851716881242,84.531281752136763,42.095500341880339,19.700594732370433,36.631132820512818,182.95850964690035,76.046609273504274,32.48069730769231,16.896601529311809,34.152297008547009,159.5762051190554,37.989773290598286,16.251525769230767,3.9662701784197112,22.038787735042732,80.246356973291498,85.467675641025622,45.041291196581192,20.005692438402718,36.904351196581196,187.41901047259071,58.473700085470099,24.465463675213677,12.741461342395921,26.631340256410255,122.31196535948996,24.003476239316239,8.8671782051282051,2.1356839422259983,14.507895769230771,49.514234155901207,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,304.43978504273508,98.636801367521386,59.6393372982158,121.7585273931624,584.47445110163471,153.78220487179487,46.024877350427346,52.738317757009341,52.41073594017093,304.95613591940247,51.866782991452993,16.306169444444443,10.765590484282074,17.396559145299143,96.335102065478651,485.59847119658122,196.62036243589745,129.82633814783347,270.07884854700853,1082.1240203273205,271.12701358974357,70.939909444444439,78.206711979609167,207.10698047008543,627.38061548388259,85.721023589743595,26.293542991452991,21.807221750212403,47.855440470085462,181.67722880149444,510.56814696581199,226.77621974358973,136.05904842820732,275.61276256410252,1149.0161777017115,158.11395803418804,58.756853675213677,34.011129991503822,99.992958034188035,350.87489973509355,66.22068294871795,25.461468846153846,17.274341546304164,34.673895726495729,143.63038906767167,510.56814696581199,226.77621974358973,136.05904842820732,275.61276256410252,1149.0161777017115,212.61605645299144,61.307719786324782,45.459558198810534,157.56503747863249,476.94837191675924,90.837658632478636,41.775089700854693,23.928377230246387,40.553058418803417,197.09418398238313,767.82311846153857,379.92753854700851,187.05395072217502,320.81301717948719,1655.6176249102091,335.55190666666664,109.71456461538459,93.941036533559895,238.28119717948715,777.48870499509826,126.17721367521366,38.876491111111115,37.832115548003394,83.068321538461532,285.95414187278971,777.48262995726498,404.71092905982908,190.23568394222599,323.63461786324785,1696.0638608225677,508.70281059829057,222.42707995726494,112.63916737468139,254.85064978632479,1098.6197077165616,143.07204452991454,47.56483547008547,38.805522514868308,60.927697863247865,290.37010037811621,767.82311846153857,379.92753854700851,187.05395072217502,320.81301717948719,1655.6176249102091,680.1995014529914,293.26515346153843,158.185896346644,295.21990675213681,1426.8704580133108,318.91539136752141,136.9047606410256,35.972472387425661,181.62067358974357,673.41329798571621,777.48262995726498,404.71092905982908,190.23568394222599,323.63461786324785,1696.0638608225677,519.76070341880347,219.85385961538461,118.50866610025487,229.0488998717949,1087.1721290062378,209.72987688034189,79.292940341880339,48.46694987255735,121.07796525641027,458.56773235118982,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,479.08593863247859,153.24818713675214,92.037807986406122,193.07597495726492,917.44790871290184,239.41629534188041,70.209671239316222,79.70314358538657,82.844779230769234,472.17388939735241,80.065403205128192,24.768487692307687,16.37357689039932,27.220001666666665,148.42746945450187,757.03347641025653,304.67574636752136,200.59447748513168,428.66721303418814,1690.9709132970977,428.28222350427347,109.87849564102564,123.11418861512318,332.11432273504272,993.38923049546509,133.62117252136753,40.088587179487178,33.560747663551403,75.972095170940165,283.24260253534629,794.90402713675223,352.29025790598291,209.86363636363635,436.87866713675209,1793.9365885431234,248.04254461538463,91.411417222222212,52.462276975361085,159.53469358974363,551.45093240271149,102.73507700854701,38.826815042735042,26.296516567544607,54.887087948717941,222.74549656754462,794.90402713675223,352.29025790598291,209.86363636363635,436.87866713675209,1793.9365885431234,335.18927136752137,95.040254017094028,70.637383177570086,252.40161961538462,753.26852817757003,139.88035713675214,63.714525299145301,36.42285471537808,64.092063418803406,304.10980057007896,1190.479527222222,590.41000786324787,285.54239592183518,503.96619747863247,2570.3981284859374,528.80671547008546,170.87822380341879,147.34766355140187,381.47246427350422,1228.5050670984103,197.54682111111111,60.055882863247859,57.518181818181823,132.96544841880342,448.08633421134419,1204.8160405555554,629.9124174358974,290.27867459643164,508.15389004273504,2633.1610226306193,801.42152730769226,349.72200517094012,175.09702633814783,406.06460192307702,1732.305160739857,223.32870059829057,73.441099487179471,58.622344944774852,96.975136880341893,452.36728191058677,1190.479527222222,590.41000786324787,285.54239592183518,503.96619747863247,2570.3981284859374,1060.4275802136751,455.66863999999987,242.6979609175871,465.9813917948718,2224.7755729261339,508.86922542735044,218.15990568376068,55.832880203908239,291.81461226495725,1074.6766235799766,1204.8160405555554,629.9124174358974,290.27867459643164,508.15389004273504,2633.1610226306193,812.12920384615404,342.18614559829058,182.2159728122345,362.20808495726499,1698.7394072139441,329.74477427350428,123.62883136752136,73.688360237892951,193.61247649572647,720.67444237464508,null,null,null,null,null,null,"Operations/Month",{"$f":"SUM(EB73:EB92)","v":0},0,1,2,3,1,0,0,0,0,0,0,{"$f":"SUM(EN73:EN92)-SUM(EB93:EM93)","v":0}]
[null,{"$f":"+B93+1","v":2019},null,null,304.43978504273508,98.636801367521386,59.6393372982158,121.7585273931624,584.47445110163471,153.78220487179487,46.024877350427346,52.738317757009341,52.41073594017093,304.95613591940247,51.866782991452993,16.306169444444443,10.765590484282074,17.396559145299143,96.335102065478651,485.59847119658122,196.62036243589745,125.4677994902294,270.07884854700853,1077.7654816697166,271.12701358974357,70.939909444444439,78.206711979609167,207.10698047008543,627.38061548388259,85.721023589743595,26.293542991452991,21.807221750212403,47.855440470085462,181.67722880149444,510.56814696581199,226.77621974358973,136.05904842820732,275.61276256410252,1149.0161777017115,158.11395803418804,58.756853675213677,34.011129991503822,99.992958034188035,350.87489973509355,66.22068294871795,25.461468846153846,17.274341546304164,34.673895726495729,143.63038906767167,510.56814696581199,226.77621974358973,136.05904842820732,275.61276256410252,1149.0161777017115,212.61605645299144,61.307719786324782,45.459558198810534,157.56503747863249,476.94837191675924,90.837658632478636,41.775089700854693,23.957434154630413,40.553058418803417,197.12324090676719,767.82311846153857,379.92753854700851,187.05395072217502,320.81301717948719,1655.6176249102091,335.55190666666664,109.71456461538459,93.941036533559895,238.28119717948715,777.48870499509826,126.17721367521366,38.876491111111115,37.832115548003394,83.068321538461532,285.95414187278971,777.48262995726498,404.71092905982908,190.23568394222599,323.63461786324785,1696.0638608225677,508.70281059829057,222.42707995726494,112.63916737468139,254.85064978632479,1098.6197077165616,143.07204452991454,47.56483547008547,38.805522514868308,60.927697863247865,290.37010037811621,767.82311846153857,379.92753854700851,187.05395072217502,320.81301717948719,1655.6176249102091,680.1995014529914,293.26515346153843,158.185896346644,295.21990675213681,1426.8704580133108,318.91539136752141,136.9047606410256,35.972472387425661,181.62067358974357,673.41329798571621,777.48262995726498,404.71092905982908,190.23568394222599,323.63461786324785,1696.0638608225677,519.76070341880347,219.85385961538461,118.50866610025487,229.0488998717949,1087.1721290062378,209.72987688034189,79.292940341880339,48.46694987255735,121.07796525641027,458.56773235118982,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*$EP90","v":0},0,10.79,33.11,30.189999999999998,5.82,0,0,0,0,0,0,{"$f":"SUM(EB94:EM94)-EO94","v":0},{"$f":"SUM(EO73:EO92)","v":79.91}]
[null,2020]
[null,2021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Offset Disc",null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB96:EM96)","v":1},{"$f":"EN96*EP96","v":10.79},10.79]
[null,2022,171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chisel",null,null,null,null,null,null,null,null,null,null,null,null,0,0,16.64]
[null,null,{"$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,null,1,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,1,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,6.9372629487179491,4.7639349572649561,2.2954970263381478,4.3243017521367531,{"$f":"+SUM(E104:H104)","v":18.320996684457803},7.6948229914529911,5.3029202991452991,2.4553101104502972,4.8459004700854704,{"$f":"+SUM(J104:M104)","v":20.298953871134056},10.40465252136752,6.7360748717948722,3.2398470688190315,6.6615607692307695,{"$f":"+SUM(O104:R104)","v":27.042135231212193},6.5199839743589747,4.485748974358974,2.1356839422259983,4.0833728205128201,{"$f":"+SUM(T104:W104)","v":17.224789711456769},7.1632890598290588,4.9005441452991461,2.3536108751062024,4.2870447008547004,{"$f":"+SUM(Y104:AB104)","v":18.704488781089108},8.8025993162393164,6.0207394871794859,2.644180118946474,5.1812139316239314,{"$f":"+SUM(AD104:AG104)","v":22.648732853989209},6.4901783333333327,4.4633947435897428,2.1356839422259983,4.0734376068376061,{"$f":"+SUM(AI104:AL104)","v":17.162694625986681},7.5383433760683758,5.0768941880341885,2.498895497026338,4.5180384188034184,{"$f":"+SUM(AN104:AQ104)","v":19.632171479932321},8.884564829059828,5.9611282051282046,2.8766355140186914,5.273114658119658,{"$f":"+SUM(AS104:AV104)","v":22.995443206326385},6.4901783333333327,4.4633947435897428,2.1356839422259983,4.0734376068376061,{"$f":"+SUM(AX104:BA104)","v":17.162694625986681},7.3595095299145301,4.9949286752136759,2.4262531860662699,4.3714940170940171,{"$f":"+SUM(BC104:BF104)","v":19.152185408288496},8.8920162393162379,5.9213873504273504,2.8039932030586234,5.0595075641025646,{"$f":"+SUM(BH104:BK104)","v":22.676904356904775},6.3535691452991445,4.3789454273504278,2.0920985556499576,4.0361805555555552,{"$f":"+SUM(BM104:BP104)","v":16.860793683855086},6.9024897008547006,4.7068074786324798,2.2664401019541205,4.1951439743589738,{"$f":"+SUM(BR104:BU104)","v":18.070881255800273},8.2710653846153832,5.6034605128205124,2.4843670348343245,4.8309976495726499,{"$f":"+SUM(BW104:BZ104)","v":21.189890581842867},6.3486015384615389,4.3739778205128204,2.0920985556499576,4.0361805555555552,{"$f":"+SUM(CB104:CE104)","v":16.850858470179872},6.5746276495726494,4.5403926495726488,2.1792693288020391,4.1181460683760678,{"$f":"+SUM(CG104:CJ104)","v":17.412435696323406},7.6575659401709411,5.3029202991452991,2.5279524214103652,4.7689025641025635,{"$f":"+SUM(CL104:CO104)","v":20.257341224829169},6.3535691452991445,4.3789454273504278,2.0920985556499576,4.0361805555555552,{"$f":"+SUM(CQ104:CT104)","v":16.860793683855086},6.4131804273504267,4.4311052991452993,2.106627017841971,4.0585347863247856,{"$f":"+SUM(CV104:CY104)","v":17.009447530662484},7.4042179914529918,5.1340216666666665,2.5424808836023791,4.4460081196581189,{"$f":"+SUM(DA104:DD104)","v":19.526728661380155},6.3486015384615389,4.3739778205128204,2.0920985556499576,4.0361805555555552,{"$f":"+SUM(DF104:DI104)","v":16.850858470179872},6.5249515811965813,4.5081032051282053,2.1647408666100256,4.1181460683760678,{"$f":"+SUM(DK104:DN104)","v":17.315941721310878},7.2427707692307672,4.9949286752136759,2.4698385726423107,4.3988158547008549,{"$f":"+SUM(DP104:DS104)","v":19.106353871787611},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,51.37498991452992,20.161032350427352,12.973916737468139,20.016971752136751,104.52691075456217,22.900667521367524,8.6734415384615371,5.3900594732370433,9.1776536324786324,46.141822165544738,7.3570257264957268,1.6914701282051281,1.1186915887850468,3.5791607264957266,13.74634816998163,88.358822820512813,40.972821196581187,27.763891248937977,43.774551452991446,200.87008671902339,44.666236880341877,15.099040982905983,14.121665250637214,29.55477688034188,103.44171999422696,12.766749572649573,4.8831575213675213,2.9783347493627863,7.2104813247863238,27.838723168166204,93.855479786324793,46.228549230769225,29.609005947323702,45.41137790598291,215.10441287040064,28.059527222222222,11.979383888888888,7.5112149532710282,15.302712863247862,62.852838927630003,11.363400641025642,2.6725724786324787,1.8015293118096856,6.3883423931623939,22.225844824630201,93.855479786324793,46.228549230769225,29.609005947323702,45.41137790598291,215.10441287040064,35.791607264957264,13.079708803418804,9.4870858113848762,22.910602735042733,81.269004614803677,13.963942820512818,2.7818598290598291,2.1211554800339845,7.5731166239316234,26.440074753538255,142.51070495726495,73.528032606837613,41.783857264231095,56.205987564102564,314.02858239243619,57.380826581196573,22.113301837606837,17.62302463891249,34.790634487179481,131.9077875448954,18.939001068376072,7.0366150854700855,4.8089209855564992,11.932191623931622,42.716728763334281,144.75357944444445,77.397798333333327,42.742735768903998,57.055448333333338,321.9495618800151,89.439277307692308,40.329516111111104,22.940441801189465,39.504893376068374,192.21412859606124,21.984144059829063,8.8622105982905985,3.9662701784197112,10.17862641025641,44.991251246795784,142.51070495726495,73.528032606837613,41.783857264231095,56.205987564102564,314.02858239243619,122.74211354700854,55.850803675213676,33.328292268479188,48.707385042735041,260.62859453343646,51.146479999999997,21.139650897435892,7.409515717926932,25.083930726495726,104.77957734185856,144.75357944444445,77.397798333333327,42.742735768903998,57.055448333333338,321.9495618800151,92.879345042735025,41.032432478632472,24.378759558198812,36.949059658119651,195.23959673768599,33.250676367521365,14.425930256410254,2.1356839422259983,18.986193333333329,68.798483899490947,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,466.32415666666668,194.03472307692306,126.67366185216652,181.17110517094017,968.20364676669647,210.02296568376065,85.631606666666656,52.738317757009341,84.330093675213661,432.72298378265032,69.317985811965826,16.306169444444443,10.765590484282074,34.055428675213676,130.44517441590602,821.5602054273503,396.53673200854701,270.28751062022087,394.58446252136753,1882.968910577486,401.12431692307695,146.43759816239316,131.25012744265081,254.12786299145296,932.93990551957381,116.91759452991452,48.21559196581196,28.345029736618525,64.24605923076922,257.72427546311422,875.67234670940161,444.91873880341876,289.33432455395075,411.46687435897428,2021.3922844257456,256.68866431623928,115.0199687179487,73.543075615972811,135.03197286324786,580.28368151340874,106.64706739316237,25.461468846153846,17.274341546304164,58.895946666666674,208.27882445228704,875.67234670940161,444.91873880341876,289.33432455395075,411.46687435897428,2021.3922844257456,323.77122705128204,126.70377999999998,91.413084112149534,198.29444594017093,740.1825371036025,133.31566470085468,26.708338162393165,20.0928632115548,70.125221923076921,250.24208799787959,1332.8213335470086,704.48116367521368,415.10722175021243,522.93997179487167,2975.3496907673066,518.03446004273508,211.73679004273507,165.63899745114699,301.81937243589749,1197.2296199725147,171.19615064102564,67.805349529914537,47.014103653355988,103.22935388888888,389.24495771318504,1355.9852842307691,738.8445839743589,425.01563296516571,531.72766829059833,3051.5731694608921,805.08265354700848,375.98822632478635,220.54205607476638,350.48701662393159,1752.0999525704929,200.55719085470082,85.62167145299145,38.805522514868308,91.597702478632471,416.58208730119304,1332.8213335470086,704.48116367521368,415.10722175021243,522.93997179487167,2975.3496907673066,1128.7023685897436,534.58404222222225,327.74757858963466,445.50988401709407,2436.5438734186946,440.56959901709394,187.3855813247863,71.450977060322856,213.06065726495726,912.46681466716041,1355.9852842307691,738.8445839743589,425.01563296516571,531.72766829059833,3051.5731694608921,848.07232311965799,390.92085247863253,238.70263381478335,335.58667991452995,1813.2824893276038,299.0027393589744,136.69612115384612,48.46694987255735,167.33880393162391,651.50461431700171,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,723.19662243589744,294.83740102564099,191.52871707731524,281.25596393162391,1490.8187044704775,324.52878709401705,128.99633055555555,79.70314358538657,130.22084564102562,663.44910687598485,106.11056585470084,24.768487692307687,16.37357689039932,51.946264700854705,199.19889513826254,1263.3518357264959,601.39587038461536,409.07790994052675,613.45970358974364,2887.2853196413816,624.45550132478638,221.93528688034186,201.84392523364485,401.90174739316245,1450.1364608319354,180.74637478632476,72.626411965811954,43.265760407816487,100.30094965811965,396.93949681807283,1344.9547132478633,676.05900115384622,437.35029736618515,638.5187962820512,3096.8828080499461,396.98630042735044,174.91937196581199,111.14273576890399,211.54056957264956,894.58897773471597,163.4665544017094,38.826815042735042,26.296516567544607,90.835174829059824,319.42506084104889,1344.9547132478633,676.05900115384622,437.35029736618515,638.5187962820512,3096.8828080499461,502.72677957264949,192.1048078205128,138.83398470688189,312.85242722222216,1146.5179993222664,203.14034641025643,40.620121111111111,30.698640611724723,107.98583743589744,382.44494556898968,2045.3723745299146,1072.1188429059828,624.0119796091758,803.96742581196577,4545.4706228570394,804.93859294871788,322.3032992307692,253.73959218351743,475.7775124786325,1856.7589968416369,265.89115598290601,102.99339256410258,70.942480883602371,162.890312008547,602.71734143915796,2079.7531814529916,1125.8385432478633,638.72931180968567,817.00987756410268,4661.3309140746433,1252.2815238888888,577.64077448717944,335.24426508071366,548.01148350427343,2713.1780469610558,310.47791115384615,129.92775683760684,58.622344944774852,142.49331833333332,641.52133126956119,2045.3723745299146,1072.1188429059828,624.0119796091758,803.96742581196577,4545.4706228570394,1742.4179039316239,813.84054440170928,494.35998300764652,689.04680923076921,3739.6652405717487,696.30448282051293,293.0838358119658,107.59779099405267,338.47534329059829,1435.4614529171299,2079.7531814529916,1125.8385432478633,638.72931180968567,817.00987756410268,4661.3309140746433,1312.4665645299142,596.08798247863251,360.62548853016142,520.33446200854712,2789.5144975472554,465.25115358974358,208.82825623931623,73.688360237892951,262.27225440170935,1010.0400244686622,null,null,null,null,null,null,"Planter",null,null,null,null,1,null,null,null,null,null,null,null,1,18.77,18.77]
[null,null,null,null,466.32415666666668,194.03472307692306,126.67366185216652,181.17110517094017,968.20364676669647,210.02296568376065,85.631606666666656,52.738317757009341,84.330093675213661,432.72298378265032,69.317985811965826,16.306169444444443,10.765590484282074,34.055428675213676,130.44517441590602,821.5602054273503,396.53673200854701,270.28751062022087,394.58446252136753,1882.968910577486,401.12431692307695,146.43759816239316,130.95955819881053,254.12786299145296,932.64933627573362,116.91759452991452,48.21559196581196,28.345029736618525,64.24605923076922,257.72427546311422,875.67234670940161,444.91873880341876,289.33432455395075,411.46687435897428,2021.3922844257456,256.68866431623928,115.0199687179487,73.543075615972811,135.03197286324786,580.28368151340874,106.64706739316237,25.461468846153846,17.274341546304164,58.895946666666674,208.27882445228704,875.67234670940161,444.91873880341876,289.33432455395075,411.46687435897428,2021.3922844257456,323.77122705128204,126.70377999999998,91.413084112149534,198.29444594017093,740.1825371036025,133.31566470085468,26.708338162393165,20.0928632115548,70.125221923076921,250.24208799787959,1332.8213335470086,704.48116367521368,415.10722175021243,522.93997179487167,2975.3496907673066,518.03446004273508,211.73679004273507,71.635374401709413,301.81937243589749,1103.225996923077,171.19615064102564,67.805349529914537,47.014103653355988,103.22935388888888,389.24495771318504,1355.9852842307691,738.8445839743589,425.01563296516571,531.72766829059833,3051.5731694608921,805.08265354700848,375.98822632478635,220.54205607476638,350.48701662393159,1752.0999525704929,200.55719085470082,85.62167145299145,38.805522514868308,91.597702478632471,416.58208730119304,1332.8213335470086,704.48116367521368,415.10722175021243,522.93997179487167,2975.3496907673066,1128.7023685897436,534.58404222222225,327.74757858963466,445.50988401709407,2436.5438734186946,440.56959901709394,187.3855813247863,71.450977060322856,213.06065726495726,912.46681466716041,1355.9852842307691,738.8445839743589,425.01563296516571,531.72766829059833,3051.5731694608921,848.07232311965799,390.92085247863253,238.70263381478335,335.58667991452995,1813.2824893276038,299.0027393589744,136.69612115384612,48.46694987255735,167.33880393162391,651.50461431700171,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,null,1,1,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,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,"Dry Fert. Spdr.",null,null,null,null,1,null,null,null,null,null,null,null,1,5.6,5.6]
[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",{"$f":"SUM(EB96:EB115)","v":0},0,1,2,3,1,0,0,0,0,0,0,{"$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*$EP113","v":0},0,10.79,33.11,30.189999999999998,5.82,0,0,0,0,0,0,{"$f":"SUM(EB117:EM117)-EO117","v":0},{"$f":"SUM(EO96:EO115)","v":79.91}]
[null,null,null,null,5.1712787179487174,3.410262094017094,2.3100254885301617,5.6332661538461526,{"$f":"+SUM(E118:H118)","v":16.524832454342125},5.5662034615384615,3.6660938461538461,2.4553101104502972,5.9511929914529906,{"$f":"+SUM(J118:M118)","v":17.638800409595596},8.1319723931623926,4.3913644444444442,2.8475785896346641,7.3346714957264965,{"$f":"+SUM(O118:R118)","v":22.705586922967999},5.061991367521367,3.3431994017094016,2.2809685641461344,5.5115597863247858,{"$f":"+SUM(T118:W118)","v":16.197719119701688},5.2383414102564094,3.4649057692307692,2.3390824129141885,5.5463330341880344,{"$f":"+SUM(Y118:AB118)","v":16.5886626265894},6.1225754273504256,3.9939558974358973,2.644180118946474,6.0257070940170934,{"$f":"+SUM(AD118:AG118)","v":18.786418537749888},5.0545399572649572,3.3357479914529913,2.2809685641461344,5.5115597863247858,{"$f":"+SUM(AI118:AL118)","v":16.182816299188868},5.3625315811965812,3.4872599999999996,2.3826677994902292,5.6730070085470077,{"$f":"+SUM(AN118:AQ118)","v":16.905466389233816},6.3163120940170945,4.0038911111111108,2.6877655055225151,6.2591846153846156,{"$f":"+SUM(AS118:AV118)","v":19.267153326035334},5.0545399572649572,3.3357479914529913,2.2809685641461344,5.5115597863247858,{"$f":"+SUM(AX118:BA118)","v":16.182816299188868},5.3029202991452991,3.4748409829059828,2.3390824129141885,5.5885576923076918,{"$f":"+SUM(BC118:BF118)","v":16.705401387273163},7.511021538461538,4.0113425213675216,2.7458793542905693,6.1598324786324783,{"$f":"+SUM(BH118:BK118)","v":20.428075892752105},5.0147991025641021,3.3133937606837609,2.2809685641461344,5.504108376068376,{"$f":"+SUM(BM118:BP118)","v":16.113269803462373},5.1712787179487174,3.4077782905982912,2.3100254885301617,5.5264626068376064,{"$f":"+SUM(BR118:BU118)","v":16.415545103914777},5.6258147435897436,3.7828326068376072,2.3536108751062024,5.7549725213675211,{"$f":"+SUM(BW118:BZ118)","v":17.517230746901074},5.0147991025641021,3.3133937606837609,2.2809685641461344,5.504108376068376,{"$f":"+SUM(CB118:CE118)","v":16.113269803462373},5.061991367521367,3.3630698290598291,2.3100254885301617,5.5115597863247858,{"$f":"+SUM(CG118:CJ118)","v":16.246646471436144},5.5413654273504269,3.6834804700854709,2.5279524214103652,5.8617760683760682,{"$f":"+SUM(CL118:CO118)","v":17.614574387222333},5.0147991025641021,3.3133937606837609,2.2809685641461344,5.504108376068376,{"$f":"+SUM(CQ118:CT118)","v":16.113269803462373},5.0272181196581194,3.3357479914529913,2.2954970263381478,5.504108376068376,{"$f":"+SUM(CV118:CY118)","v":16.162571513517634},5.2383414102564094,3.5394198717948715,2.4553101104502972,5.5537844444444442,{"$f":"+SUM(DA118:DD118)","v":16.786855836946021},5.0147991025641021,3.3133937606837609,2.2809685641461344,5.504108376068376,{"$f":"+SUM(DF118:DI118)","v":16.113269803462373},5.0570237606837605,3.3605860256410254,2.3100254885301617,5.5264626068376064,{"$f":"+SUM(DK118:DN118)","v":16.254097881692552},5.3824020085470083,3.5841283333333331,2.4698385726423107,5.6456851709401707,{"$f":"+SUM(DP118:DS118)","v":17.082054085462822}]
[null,null,null,null,76.838942564102567,31.221408974358976,20.920985556499577,53.747022179487189,182.72835927444834,28.936309829059834,10.916316025641025,2.4843670348343245,21.936951794871796,64.273944684406985,8.0996829487179482,3.3705212393162389,1.7724723874256585,6.2641522222222212,19.506828797682068,141.09245320512818,65.87295047008547,34.46151231945624,122.0590676068376,363.48598360150748,64.452214914529918,24.91006448717949,15.385641461342395,92.598675256410246,197.34659611946205,16.090078547008545,6.1523810683760676,2.9783347493627863,19.251960299145303,44.472754663892701,150.73209427350426,72.745634529914526,39.096091758708582,123.96166102564101,386.53548158776834,42.753708247863251,19.453148376068377,8.5863211554800341,45.138159529914525,115.93133730932618,13.015129914529915,5.4668513247863251,2.4698385726423107,13.817398418803418,34.769218230761965,150.73209427350426,72.745634529914526,39.096091758708582,123.96166102564101,386.53548158776834,51.931361880341882,20.796886025641022,12.08768054375531,69.9637747008547,154.77970315059292,12.284891709401707,5.5935252991452984,2.2954970263381478,15.677767179487178,35.851681214372327,250.93120799145299,128.50453747863247,41.202718776550547,155.09613688034187,575.73460112697785,83.661950555555563,36.1070502991453,19.380968564146134,106.5104582051282,245.66042762397521,30.828968034188041,10.039533418803419,11.579184367034834,36.099598888888892,88.547284708915186,252.83876901709397,131.78812559829058,43.614443500424805,155.09613688034187,583.33747499615129,141.78543435897436,73.026304316239319,20.906457094307562,120.81964970085468,356.53784547037594,27.299483376068373,11.549685897435898,3.9662701784197112,26.146998589743589,68.962438041667582,250.93120799145299,128.50453747863247,41.202718776550547,155.09613688034187,575.73460112697785,239.02633820512818,118.00798423076922,26.180288870008496,155.09613688034187,538.31074818624779,76.086350128205126,41.092043760683758,5.7677994902293968,85.139813589743596,208.08600696886185,252.83876901709397,131.78812559829058,43.614443500424805,155.09613688034187,583.33747499615129,189.04972961538462,93.11033876068376,18.204163126593031,124.07591598290595,424.44014748556731,41.049819102564101,19.557468119658118,5.0413763806287175,52.346157051282042,117.99482065413298,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,null,724.31681777777771,302.83276423076927,208.8321155480034,464.86864786324782,1700.8503454197983,270.2179415384615,106.4433955128205,52.738317757009341,189.65329384615382,619.05294865444512,76.781815085470086,32.99732841880342,17.535853865760409,54.479744188034189,181.7947415580681,1356.1889561111111,640.00659452991454,339.45751911639763,1057.5935605128202,3393.2466302702437,601.28658303418797,241.61942897435901,144.32574341546305,775.91783380341883,1763.1495892274288,150.1881413247863,59.889468034188035,28.345029736618525,162.7388,401.16143909559287,1452.446273803419,704.22533192307685,387.41597281223454,1077.2255427350428,3621.313121273773,405.04127491452994,187.03039743589741,84.64282073067119,384.98456230769227,1061.6990553887908,122.74956495726495,53.011816367521376,24.204418011894646,117.72234683760684,317.68814617428779,1452.446273803419,704.22533192307685,387.41597281223454,1077.2255427350428,3621.313121273773,487.14339692307686,201.54574461538462,118.24715378079864,587.24315850427354,1394.1794538235335,115.66575760683757,54.571644914529912,21.894392523364488,133.42495205128205,325.55674709601402,2431.2958145299144,1243.1411273076922,409.17960917587084,1398.7141544444444,5482.3307054579218,782.66384388888901,345.17167730769228,183.75598980458793,897.02063709401705,2208.6121480951861,292.02325175213667,95.964228888888897,116.66355140186916,302.23168380341883,806.88271584631354,2450.9923756410253,1271.4341320512819,434.05233644859811,1398.7141544444444,5555.1929985853494,1331.1522176495725,692.03234094017103,199.51937128292269,1044.7920376923075,3267.4959675649739,253.03747329059826,109.31963987179485,38.805522514868308,222.27060034188031,623.43323601914176,2431.2958145299144,1243.1411273076922,409.17960917587084,1398.7141544444444,5482.3307054579218,2308.3723833333329,1147.3979569230769,254.01563296516568,1398.7141544444444,5108.5001276660205,688.90026482905978,370.20096435897432,54.525318606627017,716.91011598290606,1830.5366637775671,2450.9923756410253,1271.4341320512819,434.05233644859811,1398.7141544444444,5555.1929985853494,1824.2790970085473,905.45314970085462,174.90815632965166,1118.9708267948715,4023.6112298339249,375.56846354700855,180.74389098290598,48.46694987255735,439.13644444444441,1043.9157488469164,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,1108.5164982051283,458.93484149572646,313.4661002548853,733.6087263675214,2614.5261663232614,414.89203927350422,161.02249183760682,79.70314358538657,299.3405366239316,954.9582113204292,117.28271363247863,49.847450811965807,26.427272727272729,85.8005052991453,279.35794247086244,2061.6586735470087,969.37134688034178,221.16677994902292,1667.8938661538461,4920.0906665302191,923.54765760683756,366.16726760683764,221.25395072217501,1238.9161776923077,2749.8850536281579,230.63853405982908,90.64888957264958,43.265760407816487,258.99860149572652,623.55178553602173,2206.1117127777775,1067.9535045726495,582.91096006796943,1697.0313640598292,5554.0075414782259,618.8098161538461,284.29365551282052,127.60348343245539,610.68032756410253,1641.3872826632244,187.82273072649571,80.348556794871783,36.56813933729822,186.80933893162393,491.54876579028968,2206.1117127777775,1067.9535045726495,582.91096006796943,1697.0313640598292,5554.0075414782259,746.7977225213674,305.52769094017094,178.65649957519116,937.05954820512807,2168.0414612418576,177.08773235042733,82.536787606837592,33.357349192863211,211.81627175213674,504.79814090226483,3685.9468868803415,1885.6588470940171,615.22225998300758,2174.192355042735,8361.0203490001004,1200.968629059829,525.70196119658112,280.63177570093455,1429.5704443162394,3436.872810273584,446.16809192307687,146.15692837606838,174.51588785046729,482.7321620512821,1249.5730702008946,3715.1812531196583,1930.3697924358974,652.1245539507222,2174.192355042735,8471.8679545490122,2040.0744218376065,1049.7149360683759,304.03712829226851,1648.8952538034189,5042.7217400016698,389.53240636752133,167.07055316239317,58.622344944774852,353.00310948717953,968.22841396186891,3685.9468868803415,1885.6588470940171,615.22225998300758,2174.192355042735,8361.0203490001004,3503.5040743589739,1737.4428456837604,384.93160577740014,2174.192355042735,7800.0708808628697,1069.3320154700853,575.6636669658119,83.349787595581986,1142.6067001282051,2870.9521701596841,3715.1812531196583,1930.3697924358974,652.1245539507222,2174.192355042735,8471.8679545490122,2769.5302288888888,1371.009811111111,265.9289719626168,1739.3528905128205,6145.8219024754371,580.82252666666659,278.52874777777771,73.688360237892951,700.87219730769232,1633.9118319900294,null,null,null,null,null,null,"Anhy. App.",null,null,null,1,null,null,null,null,null,null,null,null,1,17.72,17.72]
[null,null,null,null,724.31681777777771,302.83276423076927,208.8321155480034,464.86864786324782,1700.8503454197983,270.2179415384615,106.4433955128205,52.738317757009341,189.65329384615382,619.05294865444512,76.781815085470086,32.99732841880342,17.535853865760409,54.479744188034189,181.7947415580681,1356.1889561111111,640.00659452991454,339.45751911639763,1057.5935605128202,3393.2466302702437,601.28658303418797,241.61942897435901,144.32574341546305,775.91783380341883,1763.1495892274288,150.1881413247863,59.889468034188035,28.345029736618525,162.7388,401.16143909559287,1452.446273803419,704.22533192307685,157.39613884615383,1077.2255427350428,3391.2932873076925,405.04127491452994,187.03039743589741,84.64282073067119,384.98456230769227,1061.6990553887908,122.74956495726495,53.011816367521376,24.204418011894646,117.72234683760684,317.68814617428779,1452.446273803419,704.22533192307685,387.41597281223454,1077.2255427350428,3621.313121273773,487.14339692307686,201.54574461538462,118.24715378079864,587.24315850427354,1394.1794538235335,115.66575760683757,54.571644914529912,21.894392523364488,133.42495205128205,325.55674709601402,2431.2958145299144,1243.1411273076922,409.17960917587084,1398.7141544444444,5482.3307054579218,782.66384388888901,345.17167730769228,183.75598980458793,897.02063709401705,2208.6121480951861,292.02325175213667,95.964228888888897,116.66355140186916,302.23168380341883,806.88271584631354,2450.9923756410253,1271.4341320512819,434.05233644859811,1398.7141544444444,5555.1929985853494,1331.1522176495725,684.5809306837607,199.51937128292269,1044.7920376923075,3260.0445573085635,253.03747329059826,109.31963987179485,38.805522514868308,222.27060034188031,623.43323601914176,2431.2958145299144,1243.1411273076922,409.17960917587084,1398.7141544444444,5482.3307054579218,2308.3723833333329,1147.3979569230769,254.01563296516568,1398.7141544444444,5108.5001276660205,688.90026482905978,370.20096435897432,54.525318606627017,716.91011598290606,1830.5366637775671,2450.9923756410253,1271.4341320512819,434.05233644859811,1398.7141544444444,5555.1929985853494,1824.2790970085473,905.45314970085462,174.90815632965166,1118.9708267948715,4023.6112298339249,375.56846354700855,180.74389098290598,48.46694987255735,439.13644444444441,1043.9157488469164,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,1,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,null,1,null,null,null,null,null,null,null,1,18.77,18.77]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,8.7355366239316243,5.1116674358974352,2.5570093457943925,4.8285138461538457,{"$f":"+SUM(E132:H132)","v":21.232727251777298},9.5576755555555568,5.5513006410256409,2.7604078164825827,5.6357499572649576,{"$f":"+SUM(J132:M132)","v":23.505133970328735},0,0,0,0,{"$f":"+SUM(O132:R132)","v":0},8.0129658119658114,4.8164188034188031,2.3826677994902292,4.3844529914529913,{"$f":"+SUM(T132:W132)","v":19.596505406327836},8.9367247008547004,5.2408252136752127,2.6151231945624471,4.9154469658119666,{"$f":"+SUM(Y132:AB132)","v":21.708120074904325},0,0,0,0,{"$f":"+SUM(AD132:AG132)","v":0},7.9680413675213666,4.7862891880341882,0.2368139337298216,4.3690102136752138,{"$f":"+SUM(AI132:AL132)","v":17.360154702960592},8.7727936752136753,5.1315378632478623,2.4553101104502972,5.0272181196581194,{"$f":"+SUM(AN132:AQ132)","v":21.386859768569956},0,0,0,0,{"$f":"+SUM(AS132:AV132)","v":0},7.9680413675213666,4.7862891880341882,2.3681393372982158,4.3690102136752138,{"$f":"+SUM(AX132:BA132)","v":19.491480106528982},8.8696620085470084,5.16631111111111,2.4698385726423107,5.1042160256410263,{"$f":"+SUM(BC132:BF132)","v":21.610027717941456},0,0,0,0,{"$f":"+SUM(BH132:BK132)","v":0},7.742015256410256,4.6919046581196575,2.3100254885301617,4.2324010256410256,{"$f":"+SUM(BM132:BP132)","v":18.976346428701099},8.4200935897435905,5.0098314957264956,2.4843670348343245,4.6124229487179482,{"$f":"+SUM(BR132:BU132)","v":20.526715069022359},9.4657748290598303,5.6059443162393165,2.6587085811384878,5.7102640598290595,{"$f":"+SUM(BW132:BZ132)","v":23.440691786266697},7.7370476495726503,4.6894208547008542,2.3100254885301617,4.2324010256410256,{"$f":"+SUM(CB132:CE132)","v":18.968895018444691},8.0425554700854693,4.8483842735042737,2.3971962616822426,4.3888806410256409,{"$f":"+SUM(CG132:CJ132)","v":19.677016646297627},9.7439608119658132,5.6208471367521362,2.7458793542905693,5.8791626923076921,{"$f":"+SUM(CL132:CO132)","v":23.989849995316209},7.742015256410256,4.6919046581196575,2.3100254885301617,4.2324010256410256,{"$f":"+SUM(CQ132:CT132)","v":18.976346428701099},7.7867237179487176,4.7316455128205126,2.3245539507221751,4.2473038461538462,{"$f":"+SUM(CV132:CY132)","v":19.090227027645252},8.6759253418803421,5.1812139316239314,2.5424808836023791,4.8881251282051279,{"$f":"+SUM(DA132:DD132)","v":21.287745285311782},7.7370476495726503,4.6894208547008542,2.3100254885301617,4.2324010256410256,{"$f":"+SUM(DF132:DI132)","v":18.968895018444691},7.886075854700854,4.7887729914529924,2.3536108751062024,4.2920123076923078,{"$f":"+SUM(DK132:DN132)","v":19.320472028952356},9.1230099572649586,5.2830498717948702,2.6732370433305013,5.225922393162393,{"$f":"+SUM(DP132:DS132)","v":22.305219265552722},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,16.047853888888888,9.1428803846153848,3.7774001699235344,6.9099411111111104,35.878075554538917,9.2000078632478619,3.9020551709401703,2.1356839422259983,3.6685776495726499,18.906324625986681,0,0,0,0,0,39.932107564102573,20.223127435897432,9.3127442650807133,17.282304188034189,86.750283453114903,14.192452735042734,6.4752755128205122,3.2543755310110454,6.2219275641025638,30.144031342976856,0,0,0,0,0,42.977250555555557,23.635873333333333,10.082752761257435,18.521722094017093,95.217598744163425,15.35735653846154,7.369444743589745,5.3174171622769757,5.6357499572649576,33.679968401593214,0,0,0,0,0,42.977250555555557,23.635873333333333,10.082752761257435,18.521722094017093,95.217598744163425,14.324094316239316,7.0018418376068379,5.0849617672047582,5.2085357692307692,31.619433690281681,0,0,0,0,0,84.531281752136763,42.095500341880339,19.700594732370433,36.631132820512818,182.95850964690035,22.386520213675212,10.128950341880342,5.1285471537807981,9.8333777350427347,47.477395444379084,10.09169329059829,3.8672819230769226,2.6151231945624471,3.9219255982905983,20.496024006528259,85.467675641025622,45.041291196581192,20.005692438402718,36.904351196581196,187.41901047259071,39.127355256410262,17.046342863247862,8.8187765505522524,17.399042948717948,82.391517618928333,8.7305690170940178,3.6511910256410247,2.1211554800339845,3.559290299145299,18.062205821914326,84.531281752136763,42.095500341880339,19.700594732370433,36.631132820512818,182.95850964690035,76.046609273504274,32.48069730769231,16.896601529311809,34.152297008547009,159.5762051190554,16.134787008547011,7.0639369230769216,3.8645709430756163,6.6118847008547004,33.675179575554246,85.467675641025622,45.041291196581192,20.005692438402718,36.904351196581196,187.41901047259071,58.473700085470099,24.465463675213677,12.741461342395921,26.631340256410255,122.31196535948996,12.421500897435896,5.8319704273504271,2.5424808836023791,5.5736548717948722,26.369607080183577,null,null,null,null,null,null,"Sprayer",null,null,null,null,1,1,null,null,null,null,null,null,2,11.64,5.82]
[null,null,null,null,146.17928260683757,81.625231752136756,35.899830076465591,60.656963290598284,324.36130772603821,87.151694358974353,36.62864901709402,20.862871707731518,33.588473632478625,178.23168871627854,0,0,0,0,0,362.90603371794873,182.29626811965815,88.550977060322865,151.43252683760687,785.18580573553663,128.27602756410255,58.692274786324774,30.800339847068816,54.256201880341877,272.024844077838,0,0,0,0,0,391.24871452991459,211.6324702991453,95.945964316057783,162.55003094017093,861.37718008528861,144.80573931623931,69.072089273504275,52.781903143585382,50.662138333333331,317.32187006666231,0,0,0,0,0,391.24871452991459,211.6324702991453,95.945964316057783,162.55003094017093,861.37718008528861,135.17106585470086,65.492928547008546,50.471877655055231,46.824662051282047,297.96053410804666,0,0,0,0,0,767.82311846153857,379.92753854700851,187.05395072217502,320.81301717948719,1655.6176249102091,202.18159829059829,91.838631410256411,48.423364485981303,85.686250341880339,428.12984452871638,97.074489017094024,36.993768119658121,25.889719626168226,36.596359572649568,196.55433633556993,777.48262995726498,404.71092905982908,190.23568394222599,323.63461786324785,1696.0638608225677,351.50785982905984,154.30877119658118,82.85581988105352,150.94073376068377,739.61318466737828,83.694239999999994,34.795602094017099,20.920985556499577,33.218386923076928,172.6292145735936,767.82311846153857,379.92753854700851,187.05395072217502,320.81301717948719,1655.6176249102091,680.1995014529914,293.26515346153843,158.185896346644,295.21990675213681,1426.8704580133108,150.43900547008545,66.511287948717936,37.396261682242987,59.429964401709405,313.77651950275578,777.48262995726498,404.71092905982908,190.23568394222599,323.63461786324785,1696.0638608225677,519.76070341880347,219.85385961538461,118.50866610025487,229.0488998717949,1087.1721290062378,118.13962581196581,55.930285384615388,24.727442650807134,52.028230213675215,250.82558406106352,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,226.42351965811966,127.33963367521366,25.700849617672048,95.204185042735034,474.66818799374039,133.15421747863249,56.136441068376072,31.555819881053523,51.931361880341882,272.77784030840394,0,0,0,0,0,562.56905534188036,283.41687290598287,135.14375531011044,237.84404777777775,1218.9737313357514,199.23580743589744,91.066168547008544,47.086745964316052,85.365839700854693,422.75456164807673,0,0,0,0,0,606.12751589743584,329.81183696581189,146.35972812234493,255.16360901709396,1337.4626900026865,221.59500581196579,105.91931299145298,79.383517417162281,78.840888119658132,485.73872434023917,0,0,0,0,0,606.12751589743584,329.81183696581189,146.35972812234493,255.16360901709396,1337.4626900026865,206.78905363247861,100.49965393162393,75.867629566694987,72.867340897435895,456.02367802823341,0,0,0,0,0,1190.479527222222,590.41000786324787,285.54239592183518,503.96619747863247,2570.3981284859374,314.11419935897436,142.48835072649572,74.066100254885299,134.85065521367522,665.51930555403055,147.52550405982905,56.327693931623934,38.979864061172471,56.203503760683759,299.03656581330921,1204.8160405555554,629.9124174358974,290.27867459643164,508.15389004273504,2633.1610226306193,547.14711991452998,239.5380017094017,126.92064570943076,237.93594850427348,1151.5417158376358,127.34956888888888,53.049073418803424,31.541291418861512,51.014838418803421,262.95477214535725,1190.479527222222,590.41000786324787,285.54239592183518,503.96619747863247,2570.3981284859374,1060.4275802136751,455.66863999999987,242.6979609175871,465.9813917948718,2224.7755729261339,231.1079729059829,101.82848876068375,56.719116397621072,92.486904102564097,482.14248216685183,1204.8160405555554,629.9124174358974,290.27867459643164,508.15389004273504,2633.1610226306193,812.12920384615404,342.18614559829058,182.2159728122345,362.20808495726499,1698.7394072139441,180.24713029914528,85.085169914529899,37.468903993203057,79.903955982905984,382.70516018978424,null,null,null,null,null,null,"Dry Fert. Spdr.",null,null,null,null,1,null,null,null,null,null,null,null,1,5.6,5.6]
[null,null,null,null,146.17928260683757,81.625231752136756,35.899830076465591,60.656963290598284,324.36130772603821,87.151694358974353,36.62864901709402,20.862871707731518,33.588473632478625,178.23168871627854,0,0,0,0,0,362.90603371794873,182.29626811965815,88.550977060322865,151.43252683760687,785.18580573553663,128.27602756410255,58.692274786324774,30.800339847068816,54.256201880341877,272.024844077838,0,0,0,0,0,391.24871452991459,211.6324702991453,95.945964316057783,162.55003094017093,861.37718008528861,144.80573931623931,69.072089273504275,52.781903143585382,50.662138333333331,317.32187006666231,0,0,0,0,0,391.24871452991459,211.6324702991453,95.945964316057783,162.55003094017093,861.37718008528861,135.17106585470086,65.492928547008546,50.471877655055231,46.824662051282047,297.96053410804666,0,0,0,0,0,767.82311846153857,379.92753854700851,187.05395072217502,320.81301717948719,1655.6176249102091,202.18159829059829,91.838631410256411,48.423364485981303,85.686250341880339,428.12984452871638,97.074489017094024,36.993768119658121,25.889719626168226,36.596359572649568,196.55433633556993,777.48262995726498,404.71092905982908,190.23568394222599,323.63461786324785,1696.0638608225677,351.50785982905984,154.30877119658118,82.85581988105352,150.94073376068377,739.61318466737828,83.694239999999994,34.795602094017099,20.920985556499577,33.218386923076928,172.6292145735936,767.82311846153857,379.92753854700851,187.05395072217502,320.81301717948719,1655.6176249102091,680.1995014529914,293.26515346153843,158.185896346644,295.21990675213681,1426.8704580133108,150.43900547008545,66.511287948717936,37.396261682242987,59.429964401709405,313.77651950275578,777.48262995726498,404.71092905982908,190.23568394222599,323.63461786324785,1696.0638608225677,519.76070341880347,219.85385961538461,118.50866610025487,229.0488998717949,1087.1721290062378,118.13962581196581,55.930285384615388,24.727442650807134,52.028230213675215,250.82558406106352,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},0,1,2,3,1,0,0,0,0,0,0,{"$f":"SUM(EN119:EN138)-SUM(EB139:EM139)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Custom Cost/Month",{"$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},0,10.79,33.11,30.189999999999998,5.82,0,0,0,0,0,0,{"$f":"SUM(EB140:EM140)-EO140","v":0},{"$f":"SUM(EO119:EO138)","v":79.91}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,1,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,7.3669609401709417,4.937801196581197,2.4407816482582838,4.7217102991452995,{"$f":"+SUM(E146:H146)","v":19.467254084155723},8.0947153418803399,5.5513006410256409,2.7604078164825827,5.4991407692307694,{"$f":"+SUM(J146:M146)","v":21.905564568619333},0,0,0,0,{"$f":"+SUM(O146:R146)","v":0},6.6243037179487168,4.5304574358974357,2.1792693288020391,4.2150144017094018,{"$f":"+SUM(T146:W146)","v":17.549044884357592},7.6004384615384621,5.1141512393162394,2.5279524214103652,4.8359652564102564,{"$f":"+SUM(Y146:AB146)","v":20.078507378675326},9.0162064102564106,5.5289464102564096,29.928632115548005,6.6441741452991447,{"$f":"+SUM(AD146:AG146)","v":51.11795908135997},6.5820790598290593,4.5031355982905978,2.1647408666100256,4.1926601709401705,{"$f":"+SUM(AI146:AL146)","v":17.442615695669851},7.9655575641025633,5.2929850854700842,2.6587085811384878,5.1066998290598287,{"$f":"+SUM(AN146:AQ146)","v":21.023951059770962},0,0,0,0,{"$f":"+SUM(AS146:AV146)","v":0},6.5820790598290593,4.5031355982905978,2.1647408666100256,4.1926601709401705,{"$f":"+SUM(AX146:BA146)","v":17.442615695669851},7.5234405555555552,5.0073476923076923,2.4698385726423107,4.9750582478632479,{"$f":"+SUM(BC146:BF146)","v":19.975685068368808},0,0,0,0,{"$f":"+SUM(BH146:BK146)","v":0},6.3535691452991445,4.3789454273504278,2.0920985556499576,4.0361805555555552,{"$f":"+SUM(BM146:BP146)","v":16.860793683855086},7.0639369230769216,4.8036758119658121,2.3390824129141885,4.485748974358974,{"$f":"+SUM(BR146:BU146)","v":18.692444122315894},8.4772210683760694,5.6059443162393165,2.6587085811384878,5.581106282051282,{"$f":"+SUM(BW146:BZ146)","v":22.322980247805155},6.3486015384615389,4.3739778205128204,2.0920985556499576,4.0361805555555552,{"$f":"+SUM(CB146:CE146)","v":16.850858470179872},6.67646358974359,4.5875849145299146,2.2083262531860663,4.2274334188034191,{"$f":"+SUM(CG146:CJ146)","v":17.699808176262987},8.3878041452991443,5.6034605128205124,2.644180118946474,5.8543246581196584,{"$f":"+SUM(CL146:CO146)","v":22.489769435185789},6.3535691452991445,4.3789454273504278,2.0920985556499576,4.0361805555555552,{"$f":"+SUM(CQ146:CT146)","v":16.860793683855086},6.4131804273504267,4.4311052991452993,2.106627017841971,4.0585347863247856,{"$f":"+SUM(CV146:CY146)","v":17.009447530662484},7.3570257264957268,4.9998962820512816,2.5424808836023791,4.7415807264957257,{"$f":"+SUM(DA146:DD146)","v":19.640983618645116},6.3486015384615389,4.3739778205128204,2.0920985556499576,4.0361805555555552,{"$f":"+SUM(DF146:DI146)","v":16.850858470179872},6.5249515811965813,4.5081032051282053,2.1647408666100256,4.1181460683760678,{"$f":"+SUM(DK146:DN146)","v":17.315941721310878},8.3331604700854687,5.1911491452991445,2.6732370433305013,5.1986005555555561,{"$f":"+SUM(DP146:DS146)","v":21.39614721427067},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,27.287064358974359,15.312648076923079,8.1068819031435861,10.749901196581197,61.456495535622224,15.672799572649572,3.9020551709401703,2.1356839422259983,7.530891965811966,29.241430651627709,0,0,0,0,0,67.430295213675222,35.165688803418803,19.816822429906544,26.589115598290597,149.00192204529117,23.578745854700855,11.445366153846154,6.7557349192863212,9.316746623931623,51.096593551764947,11.167180170940172,8.5492513675213697,1.4237892948173321,4.7192264957264953,25.85944732900537,72.96172542735043,40.056297735042726,21.618351741716229,28.750024572649568,163.38639947675895,18.606171410256408,9.5253861111111089,5.4481733220050979,7.3396391025641039,40.919369945936722,0,0,0,0,0,72.96172542735043,40.056297735042726,21.618351741716229,28.750024572649568,163.38639947675895,21.745698931623931,12.168152948717948,5.0849617672047582,9.3713902991453022,48.370203946691944,0,0,0,0,0,142.51070495726495,73.528032606837613,41.783857264231095,56.205987564102564,314.02858239243619,37.10553927350427,17.893319829059831,10.576720475785896,14.666859188034188,80.242438766384169,14.502928162393163,3.8672819230769226,2.6151231945624471,8.211454102564101,29.196787382596632,144.75357944444445,77.397798333333327,42.742735768903998,57.055448333333338,321.9495618800151,63.895842948717949,29.750997350427351,17.739252336448597,25.309956837606833,136.69604947320073,13.171609529914528,3.755510769230769,2.7749362786745961,6.197089529914531,25.899146107734424,142.51070495726495,73.528032606837613,41.783857264231095,56.205987564102564,314.02858239243619,122.74211354700854,55.850803675213676,33.328292268479188,48.707385042735041,260.62859453343646,25.555853376068374,13.621177948717946,3.8645709430756163,11.894934572649571,54.936536840511508,144.75357944444445,77.397798333333327,42.742735768903998,57.055448333333338,321.9495618800151,92.879345042735025,41.032432478632472,24.378759558198812,36.949059658119651,195.23959673768599,14.805952179487178,10.225818675213674,2.5424808836023791,8.3132900427350425,35.887541781038273,null,null,null,null,null,null,"Field Cultivator",null,null,null,1,null,null,null,null,null,null,null,null,1,15.39,15.39]
[null,null,null,null,255.96587752136753,145.31740282051285,80.647493627867462,100.32578769230769,582.25656166205556,151.46481628205129,36.62864901709402,20.862871707731518,73.4584861111111,282.41482311798791,0,0,0,0,0,630.98790431623934,336.59013649572648,196.96236193712829,247.52342970085471,1412.0638324499487,219.33474470085466,110.01510482905979,66.859983007646562,86.220268076923077,482.4301006144841,109.32460747863247,84.677826153846141,13.976380628717076,46.238484444444445,254.21729870564013,684.02952632478639,381.19924589743579,215.09388275276126,268.1539008974359,1548.4765558724193,173.93081820512819,91.317032692307691,54.074936278674592,68.254917948717946,387.57770512482847,0,0,0,0,0,684.02952632478639,381.19924589743579,215.09388275276126,268.1539008974359,1548.4765558724193,207.73041512820512,118.84254217948718,50.471877655055231,89.816815427350434,466.86165039009796,0,0,0,0,0,1332.8213335470086,704.48116367521368,415.10722175021243,522.93997179487167,2975.3496907673066,344.88852371794866,172.00835435897434,104.76474086661003,135.61566666666667,757.27728561019978,141.84256183760684,36.993768119658121,25.889719626168226,80.897477350427351,285.62352693386049,1355.9852842307691,738.8445839743589,425.01563296516571,531.72766829059833,3051.5731694608921,590.41994307692312,285.49581636752134,175.02438402718775,232.64296341880339,1283.5831068904356,127.46134004273503,35.885991794871792,27.676720475785896,60.46074282051282,251.48479513390552,1332.8213335470086,704.48116367521368,415.10722175021243,522.93997179487167,2975.3496907673066,1128.7023685897436,534.58404222222225,327.74757858963466,445.50988401709407,2436.5438734186946,242.53346863247864,134.22473675213672,37.396261682242987,113.99912551282051,528.15359257967884,1355.9852842307691,738.8445839743589,425.01563296516571,531.72766829059833,3051.5731694608921,848.07232311965799,390.92085247863253,238.70263381478335,335.58667991452995,1813.2824893276038,141.64882517094014,101.31682525641025,24.727442650807134,80.298880726495739,347.99197380465324,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,392.40616692307697,221.87567559829057,121.18190314358537,154.0777774786325,889.54152314358532,229.82881414529913,56.136441068376072,31.555819881053523,111.10797833333332,428.62905342806209,0,0,0,0,0,968.13689658119642,512.42106431623927,296.04647408666102,380.46404008547006,2157.0684750695668,337.2235063675214,167.23696799145299,100.60960067969414,132.80648499999998,737.87656003866846,165.16795974358973,127.4265667948718,21.080798640611725,69.829649316239312,383.50497449531258,1048.8356696581197,581.48818598290597,323.20016992353442,411.9040237606838,2365.4280493252436,266.96167525641027,138.93651183760684,81.286745964316054,104.95062965811962,592.1355627164528,0,0,0,0,0,1048.8356696581197,581.48818598290597,323.20016992353442,411.9040237606838,2365.4280493252436,316.4589097863248,179.68330692307688,75.867629566694987,136.68121833333333,708.69106460942999,0,0,0,0,0,2045.3723745299146,1072.1188429059828,624.0119796091758,803.96742581196577,4545.4706228570394,530.41870388888879,261.4774373076923,157.66287170773151,208.95493021367523,1158.5139431179878,214.35471884615384,56.327693931623934,38.979864061172471,121.95723166666667,431.61950850561686,2079.7531814529916,1125.8385432478633,638.72931180968567,817.00987756410268,4661.3309140746433,909.9016416239316,434.25080311965814,263.73517417162276,359.20019901709401,1967.0878179323065,193.31442008547009,54.666029444444447,41.55140186915888,91.448674273504267,380.9805256725777,2045.3723745299146,1072.1188429059828,624.0119796091758,803.96742581196577,4545.4706228570394,1742.4179039316239,813.84054440170928,494.35998300764652,689.04680923076921,3739.6652405717487,370.30776790598287,202.33062649572645,56.719116397621072,173.47876598290597,802.83627678223638,2079.7531814529916,1125.8385432478633,638.72931180968567,817.00987756410268,4661.3309140746433,1312.4665645299142,596.08798247863251,360.62548853016142,520.33446200854712,2789.5144975472554,215.68106987179485,152.44840243589746,37.468903993203057,121.8603633333333,527.45873963422866,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,255.96587752136753,145.31740282051285,80.502209005947321,100.32578769230769,582.11127704013541,151.46481628205129,36.62864901709402,20.862871707731518,73.4584861111111,282.41482311798791,0,0,0,0,0,630.98790431623934,336.59013649572648,196.96236193712829,247.52342970085471,1412.0638324499487,219.33474470085466,110.01510482905979,66.859983007646562,86.220268076923077,482.4301006144841,109.32460747863247,84.677826153846141,13.976380628717076,46.238484444444445,254.21729870564013,684.02952632478639,381.19924589743579,215.09388275276126,268.1539008974359,1548.4765558724193,173.93081820512819,91.317032692307691,25.018011894647408,68.254917948717946,358.52078074080129,0,0,0,0,0,684.02952632478639,381.19924589743579,215.09388275276126,268.1539008974359,1548.4765558724193,207.73041512820512,118.84254217948718,50.471877655055231,89.816815427350434,466.86165039009796,0,0,0,0,0,1332.8213335470086,704.48116367521368,415.10722175021243,522.93997179487167,2975.3496907673066,344.88852371794866,172.00835435897434,104.76474086661003,135.61566666666667,757.27728561019978,141.84256183760684,36.993768119658121,25.889719626168226,80.897477350427351,285.62352693386049,1355.9852842307691,738.8445839743589,425.01563296516571,531.72766829059833,3051.5731694608921,590.41994307692312,285.49581636752134,175.02438402718775,232.64296341880339,1283.5831068904356,127.46134004273503,35.885991794871792,27.676720475785896,60.46074282051282,251.48479513390552,1332.8213335470086,704.48116367521368,415.10722175021243,522.93997179487167,2975.3496907673066,1128.7023685897436,534.58404222222225,327.74757858963466,445.50988401709407,2436.5438734186946,242.53346863247864,134.22473675213672,37.396261682242987,113.99912551282051,528.15359257967884,1355.9852842307691,738.8445839743589,425.01563296516571,531.72766829059833,3051.5731694608921,848.07232311965799,390.92085247863253,238.70263381478335,335.58667991452995,1813.2824893276038,141.64882517094014,101.31682525641025,24.727442650807134,80.298880726495739,347.99197380465324,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,null,1,null,null,null,null,null,null,null,1,18.77,18.77]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,1,1,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,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,"Dry Fert. Spdr.",null,null,null,null,1,null,null,null,null,null,null,null,1,5.6,5.6]
[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,5.3550801709401714,3.4351001282051277,2.3826677994902292,5.8915817094017093,{"$f":"+SUM(E160:H160)","v":17.064429808037236},0,0,0,0,{"$f":"+SUM(J160:M160)","v":0},8.1319723931623926,4.3913644444444442,4.7362786745964316,7.3346714957264965,{"$f":"+SUM(O160:R160)","v":24.594287007929765},6.779271452991452,3.3481670085470085,2.3100254885301617,5.6034605128205124,{"$f":"+SUM(T160:W160)","v":18.040924462889134},5.4146914529914536,3.4971952136752131,2.4262531860662699,5.926354957264957,{"$f":"+SUM(Y160:AB160)","v":17.264494809997892},7.7196610256410256,4.0858566239316234,2.9928632115548002,7.4663130769230754,{"$f":"+SUM(AD160:AG160)","v":22.264693938050527},5.0917970085470081,3.3407155982905978,2.2954970263381478,5.5935252991452984,{"$f":"+SUM(AI160:AL160)","v":16.32153493232105},5.5438492307692311,3.524517051282051,2.4553101104502972,6.0927697863247854,{"$f":"+SUM(AN160:AQ160)","v":17.616446178826365},7.9506547435897437,4.3565911965811974,2.9928632115548002,7.7817561111111102,{"$f":"+SUM(AS160:AV160)","v":23.08186526283685},5.0917970085470081,3.3407155982905978,2.2954970263381478,5.5935252991452984,{"$f":"+SUM(AX160:BA160)","v":16.32153493232105},5.5885576923076918,3.5369360683760682,2.4698385726423107,6.1498972649572652,{"$f":"+SUM(BC160:BF160)","v":17.745229598283334},7.7196610256410256,4.0858566239316234,2.9928632115548002,7.4663130769230754,{"$f":"+SUM(BH160:BK160)","v":22.264693938050527},5.0147991025641021,3.3133937606837609,2.2809685641461344,5.504108376068376,{"$f":"+SUM(BM160:BP160)","v":16.113269803462373},5.2408252136752127,3.4226811111111104,2.3681393372982158,5.7375858974358964,{"$f":"+SUM(BR160:BU160)","v":16.769231559520435},6.0356423076923083,3.8374762820512816,2.5570093457943925,6.733591068376068,{"$f":"+SUM(BW160:BZ160)","v":19.163719003914053},5.0147991025641021,3.3133937606837609,2.2809685641461344,5.504108376068376,{"$f":"+SUM(CB160:CE160)","v":16.113269803462373},5.1116674358974352,3.3754888461538464,2.3245539507221751,5.5935252991452984,{"$f":"+SUM(CG160:CJ160)","v":16.405235531918755},6.1648000854700866,3.8176058547008549,2.644180118946474,6.8702002564102553,{"$f":"+SUM(CL160:CO160)","v":19.496786315527672},5.0147991025641021,3.3133937606837609,2.2809685641461344,5.504108376068376,{"$f":"+SUM(CQ160:CT160)","v":16.113269803462373},5.0272181196581194,3.3357479914529913,2.2954970263381478,5.504108376068376,{"$f":"+SUM(CV160:CY160)","v":16.162571513517634},5.5413654273504269,3.6189015811965808,2.5424808836023791,5.9934176495726481,{"$f":"+SUM(DA160:DD160)","v":17.696165541722035},5.0147991025641021,3.3133937606837609,2.2809685641461344,5.504108376068376,{"$f":"+SUM(DF160:DI160)","v":16.113269803462373},5.0570237606837605,3.3605860256410254,2.3100254885301617,5.5264626068376064,{"$f":"+SUM(DK160:DN160)","v":16.254097881692552},5.8245190170940173,3.6785128632478634,2.6151231945624471,6.3386663247863249,{"$f":"+SUM(DP160:DS160)","v":18.456821399690654},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,47.368614999999998,25.347213888888891,8.5282073067119804,28.854344316239313,110.09838051184019,0,0,0,0,0,8.0996829487179482,3.3705212393162389,1.2203908241291419,6.2641522222222212,18.95474723438555,118.38800615384616,60.937633076923071,19.7732370433305,72.986563461538466,272.0854397356382,42.763643461538464,21.383063632478628,6.0583687340696688,26.974105128205128,97.179180956291887,12.262537478632478,5.9238711538461528,1.4237892948173321,7.2402869658119666,26.850484893107932,126.94967653846153,67.11236837606836,22.475531011045032,77.546826538461545,294.08440246403649,32.840848803418801,16.758221666666664,5.3174171622769757,20.339866196581198,75.256353828943645,10.397201111111112,5.9785148290598285,1.4092608326253186,6.5100487606837598,24.295025533480018,126.94967653846153,67.11236837606836,22.475531011045032,77.546826538461545,294.08440246403649,30.483719358974358,15.677767179487178,5.0849617672047582,18.799908076923074,70.04635638258938,12.262537478632478,5.9238711538461528,1.4237892948173321,7.2402869658119666,26.850484893107932,250.93120799145299,128.50453747863247,41.202718776550547,155.09613688034187,575.73460112697785,67.646386111111113,33.762339871794872,9.3853865760407817,42.785997692307689,153.58011025125447,17.669777521367521,8.5194457264957268,3.617587085811385,10.51393987179487,40.320750205469501,252.83876901709397,131.78812559829058,43.614443500424805,155.09613688034187,583.33747499615129,120.71532995726494,59.782664487179481,14.615632965165675,77.546826538461545,272.66045394807168,15.826795384615384,7.8140455555555555,2.7749362786745961,9.5452565384615404,35.961033757307078,250.93120799145299,128.50453747863247,41.202718776550547,155.09613688034187,575.73460112697785,239.02633820512818,118.00798423076922,26.180288870008496,155.09613688034187,538.31074818624779,36.643551837606836,18.074637478632479,3.8645709430756163,23.861899444444443,82.444659703759385,252.83876901709397,131.78812559829058,43.614443500424805,155.09613688034187,583.33747499615129,189.04972961538462,93.11033876068376,18.204163126593031,124.07591598290595,424.44014748556731,23.417298632478634,12.024092350427349,3.0073916737468136,14.950012777777777,53.398795434430582,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,459.38937752136758,243.54189282051283,85.03508920985557,260.2256003846154,1048.1919599363514,0,0,0,0,0,76.781815085470086,32.99732841880342,12.305607476635515,54.479744188034189,176.56449516894321,1147.2663153418803,589.05136739316242,196.49745114698385,658.21784119658128,2591.0329750786077,413.79419816239323,207.59380594017091,59.755564995751918,243.25377162393164,924.39734072224769,121.24934769230769,57.94961756410256,13.976380628717076,65.999624444444436,259.17497032957175,1230.9655229487178,646.0496882478634,223.92718776550552,699.35707722222219,2800.2994761843092,318.16031512820513,162.20229846153848,52.781903143585382,183.43881769230768,716.58333442563662,102.71769038461537,57.368407564102561,13.94732370433305,59.648539102564094,233.68196075561508,1230.9655229487178,646.0496882478634,223.92718776550552,699.35707722222219,2800.2994761843092,295.39128918803419,151.56913602564103,50.471877655055231,169.54193756410257,666.97424043283297,121.24934769230769,57.94961756410256,13.976380628717076,65.999624444444436,259.17497032957175,2431.2958145299144,1243.1411273076922,409.17960917587084,1398.7141544444444,5482.3307054579218,654.44245999999998,327.84714846153844,92.357434154630411,385.85140970085479,1460.4984523170237,171.62088102564104,83.060870128205138,36.306627017841969,94.829130726495734,385.81750889818386,2450.9923756410253,1271.4341320512819,434.05233644859811,1398.7141544444444,5555.1929985853494,1166.6027249572651,581.09077743589739,142.68402718776551,699.35707722222219,2589.7346068031502,153.59095200854699,76.011836025641017,27.676720475785896,86.073723675213699,343.35323218518761,2431.2958145299144,1243.1411273076922,409.17960917587084,1398.7141544444444,5482.3307054579218,2308.3723833333329,1147.3979569230769,254.01563296516568,1398.7141544444444,5108.5001276660205,353.79544277777779,175.76138132478633,37.396261682242987,215.18679299145296,782.13987877626016,2450.9923756410253,1271.4341320512819,434.05233644859811,1398.7141544444444,5555.1929985853494,1824.2790970085473,905.45314970085462,174.90815632965166,1118.9708267948715,4023.6112298339249,226.39868162393162,117.08152555555556,29.420135938827528,134.81588196581197,507.71622508412668,null,null,null,null,null,null,"Operations/Month",{"$f":"SUM(EB142:EB161)","v":0},0,1,2,3,1,0,0,0,0,0,0,{"$f":"SUM(EN142:EN161)-SUM(EB162:EM162)","v":0}]
[null,null,null,null,696.22996871794874,370.27547846153846,127.67612574341545,404.49980576923076,1598.6813786921334,0,0,0,0,0,117.28271363247863,49.847450811965807,18.422090059473238,85.8005052991453,271.35275980306301,1739.2063461111115,893.74201658119659,295.37816482582838,1023.1481747008547,3951.4747022189913,627.61489927350419,314.5091241025641,90.061937128292271,378.11932965811968,1410.3052901624801,182.56700269230765,87.568973333333332,21.080798640611725,102.20602688034189,393.42280154659454,1865.7064542307689,981.60904632478628,336.30484282073064,1087.0961775213675,4270.7165208976539,482.36704294871805,245.990922991453,79.383517417162281,285.14063247863254,1092.8821158359658,154.70866354700854,87.256014102564109,20.99362786745964,92.201266709401722,355.15957222643397,1865.7064542307689,981.60904632478628,336.30484282073064,1087.0961775213675,4270.7165208976539,447.80491837606831,229.96045572649578,75.867629566694987,263.53899414529911,1017.1719978145582,182.56700269230765,87.568973333333332,21.080798640611725,102.20602688034189,393.42280154659454,3685.9468868803415,1885.6588470940171,615.22225998300758,2174.192355042735,8361.0203490001004,992.68184196581183,496.65388021367517,139.2553101104503,599.77643055555563,2228.3674628454928,259.96976863247863,125.65313115384613,54.423619371282925,147.40379769230771,587.45031684991545,3715.1812531196583,1930.3697924358974,652.1245539507222,2174.192355042735,8471.8679545490122,1770.1818585470087,880.00658367521373,215.71860662701783,1087.0961775213675,3953.003226370608,232.72244512820509,115.0870314102564,41.55140186915888,133.79752256410259,523.15840097172293,3685.9468868803415,1885.6588470940171,615.22225998300758,2174.192355042735,8361.0203490001004,3503.5040743589739,1737.4428456837604,383.62404418011897,2174.192355042735,7798.7633192655885,537.01568576923069,266.1420201282051,56.719116397621072,334.49132260683757,1194.3681449018945,3715.1812531196583,1930.3697924358974,652.1245539507222,2174.192355042735,8471.8679545490122,2769.5302288888888,1371.009811111111,265.9289719626168,1739.3528905128205,6145.8219024754371,343.48269098290592,177.19950350427351,44.413508920985556,209.5609782478632,774.65668165602824,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*$EP159","v":0},0,10.79,33.11,30.189999999999998,5.82,0,0,0,0,0,0,{"$f":"SUM(EB163:EM163)-EO163","v":0},{"$f":"SUM(EO142:EO161)","v":79.91}]
[null,null,null,null,459.38937752136758,243.54189282051283,85.006032285471534,260.2256003846154,1048.1629030119675,0,0,0,0,0,76.781815085470086,32.99732841880342,12.305607476635515,54.479744188034189,176.56449516894321,1147.2663153418803,589.05136739316242,196.49745114698385,658.21784119658128,2591.0329750786077,413.79419816239323,207.59380594017091,59.755564995751918,243.25377162393164,924.39734072224769,121.24934769230769,57.94961756410256,13.976380628717076,65.999624444444436,259.17497032957175,1230.9655229487178,646.0496882478634,223.92718776550552,699.35707722222219,2800.2994761843092,318.16031512820513,162.20229846153848,52.781903143585382,183.43881769230768,716.58333442563662,102.71769038461537,57.368407564102561,13.94732370433305,59.648539102564094,233.68196075561508,1230.9655229487178,646.0496882478634,223.92718776550552,699.35707722222219,2800.2994761843092,295.39128918803419,151.56913602564103,50.471877655055231,169.54193756410257,666.97424043283297,121.24934769230769,57.94961756410256,13.976380628717076,65.999624444444436,259.17497032957175,2431.2958145299144,1243.1411273076922,409.17960917587084,1398.7141544444444,5482.3307054579218,654.44245999999998,327.84714846153844,92.357434154630411,385.85140970085479,1460.4984523170237,171.62088102564104,83.060870128205138,36.306627017841969,94.829130726495734,385.81750889818386,2450.9923756410253,1271.4341320512819,434.05233644859811,1398.7141544444444,5555.1929985853494,1166.6027249572651,581.09077743589739,142.68402718776551,699.35707722222219,2589.7346068031502,153.59095200854699,76.011836025641017,27.676720475785896,86.071239871794859,343.35074838176877,2431.2958145299144,1243.1411273076922,409.17960917587084,1398.7141544444444,5482.3307054579218,2308.3723833333329,1147.3979569230769,254.01563296516568,1398.7141544444444,5108.5001276660205,353.79544277777779,175.76138132478633,37.396261682242987,215.18679299145296,782.13987877626016,2450.9923756410253,1271.4341320512819,434.05233644859811,1398.7141544444444,5555.1929985853494,1824.2790970085473,905.45314970085462,174.90815632965166,1118.9708267948715,4023.6112298339249,226.39868162393162,117.08152555555556,29.420135938827528,134.81588196581197,507.71622508412668]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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},{"$f":"EN165*EP165","v":10.79},10.79]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chisel",null,null,null,null,null,null,null,null,null,null,null,null,0,0,16.64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anhy. App.",null,null,null,1,null,null,null,null,null,null,null,null,1,17.72,17.72]
[null,null,"difference",null,{"$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,1,null,null,null,null,null,null,null,null,1,15.39,15.39]
[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,null,1,null,null,null,null,null,null,null,1,18.77,18.77]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,1,1,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,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,"Dry Fert. Spdr.",null,null,null,null,1,null,null,null,null,null,null,null,1,5.6,5.6]
[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},0,1,2,3,1,0,0,0,0,0,0,{"$f":"SUM(EN165:EN184)-SUM(EB185:EM185)","v":0}]
[null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,null,null,null,null,null,"Custom Cost/Month",{"$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},0,10.79,33.11,30.189999999999998,5.82,0,0,0,0,0,0,{"$f":"SUM(EB186:EM186)-EO186","v":0},{"$f":"SUM(EO165:EO184)","v":79.91}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,1,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,1,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,{"$f":"+E118-E36","v":0},{"$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,null,1,null,null,null,null,null,null,null,1,18.77,18.77]
[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,null,1,1,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,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,"Dry Fert. Spdr.",null,null,null,null,1,null,null,null,null,null,null,null,1,5.6,5.6]
[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",{"$f":"SUM(EB188:EB207)","v":0},0,1,2,3,1,0,0,0,0,0,0,{"$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*$EP205","v":0},0,10.79,33.11,30.189999999999998,5.82,0,0,0,0,0,0,{"$f":"SUM(EB209:EM209)-EO209","v":0},{"$f":"SUM(EO188:EO207)","v":79.91}]
[null,null,null,null,{"$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",4,51,160,0.82,0,0,820,0]
[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,"Bicep Lite II Magnum",5,"Fl. Oz.",32,160,0.48,0]
[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,"Huskie",6,"Fl. Oz.",16,160,0.99,0]
[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,"Atrazine 4L",6,"Fl. Oz.",16,160,0.15,0]
[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,"Sivanto 200 SL",8,"Fl. Oz.",5.5,160,2.5299999999999998,5.63]
[]
[]
[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",40,170,5]
[]
[]
[]
[]
[]
[]
[]
[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":19,"n_rows":22,"n_cols":34,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
["changes in 2007 vs 2008",null,null,null,null,"changes in 2009 vs 2/2010",null,null,2013,null,null,2014,null,null,2015,null,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,null,null,null,null,null,null,null,null,null,null,null,null,"updated historical yds conferred with area agron spec",null,null,null,"updated yields",null,"updated",null,"updated"]
["default yds/prices based on 10 yr historical.  Source OASS",null,null,null,null,"check",null,null,"check",null,null,"check",null,null,"check",null,null,"wasde",null,"check",null,"check",null,"check",null,null,null,"price projection based on FC on Jan 25, KSU=3.88",null,"KSU=5.44",null,"KSU",null,"Scoular FC bid"]
["estimated 2008 harvest price, Anderson",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dec minus 55",null,"Dec 3.85 minus 55",null,"Dec 4-.55 rounded up",null,"Jan 4.05 minus .55",null,null,null,null,null,null,null,"10 yr avg NASS"]
["print code, comment boxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KSU ranged from 3.46-3.63"]
["Seed",null,null,null,null,"KSU budgets",null,null,"KSU budgets",null,null,"Neb",null,null,"Neb","changed comment box on seeds per bag",null,"Neb",null,"KSU",null,"KSU",null,"KSU,TX",null,"KSU",null,"KSU concep treated",null,"Neb concep treated",null,"check ",null,"KSU"]
["rate and price, KSU"]
["fertilizer",null,null,null,null,"check",null,null,"check",null,null,"check",null,null,"OSU, Nass, Neb.",null,null,null,null,"KSU, Neb, OSU",null,"same as others",null,"same as others",null,"avg of dtn neb ksu",null,"DTN and KSU",null,"check",null,"check",null,"same as others"]
["prices based on OCES field staff"]
["Pesticides",null,null,null,null,"KSU Dec 2009 and late 2009 KSU budgets",null,null,"KSU and NASS",null,null,"KSU and NASS",null,null,"KSU, NASS,Neb",null,null,"KSU, Neb, Clemson",null,null,null,"same as others",null,"same as others",null,"Changed low till pesticide apps, changed code",null,"same as others",null,"check",null,"check",null,"same as others"]
[null,null,null,null,null,"Kochenower input on Bicep Magnum",null,null,null,null,null,null,null,null,"changed Bicep to Lite II Mag",null,null,"added Sivanto for SCA control",null,"check",null,null,null,null,null,"based on KSU, copied from corn mach 2 machinery vectors that reflects one additional app"]
[null,null,null,null,null,"change code to reflect this",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"added one spray to machinery operations "]
[]
["Parameters",null,null,null,null,"check fuel and labor",null,null,"labor and %",null,null,"labor and %",null,null,"labor based on KSU budgets %",null,null,"%f fuel and ins",null,null,null,"same as others",null,"same as others",null,"check",null,"check",null,"check",null,"check",null,"same as others"]
["Change to conform to other spring budgets"]
["Irrigation",null,null,null,null,"check on propane NG",null,null,"same",null,null,"update custom rates",null,null,"rainfall by crop reporting district.  Increased CP based on KSU and adjusted others by 15%",null,null,"all except electricity",null,null,null,"same as others",null,"same as others",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,"reset",null,null,"update hyperlinks",null,null,"adjusted energy costs",null,null,null,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,null,null,"changed combine cost"]
["Custom rate updates to Machdata/fert/pest/harvest as needed",null,null,null,null,"check",null,null,"added insurance formula dryland/irr based on TX",null,null,"added insurance formula dryland/irr based on TX",null,null,null,null,null,null,null,"check",null,"updated links",null,"updated links",null,"added other expenses based on KFMA",null,"custom updated",null,null,null,"custom rates and hyperlinks updated",null,"ins unchanged"]
[null,null,null,null,null,null,null,null,null,null,null,"changed machdata2 sheet to follow code",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"liming formulas changed similar to others"]
[null,null,null,null,null,null,null,null,null,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 KSU NE budget, bumped ins up"]
["harvest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"changed the formulas to reflect bushels or cwt",null,null,null,"updated custom rates",null,null,null,"harvest custom = TX 2020",null,null,null,null,null,"combine updated UMINN"]

{"sheet":"MachData3","index":20,"n_rows":186,"n_cols":146,"rows_kept":186,"cut":false,"hidden":true,"merged":[]}
["No-Till",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",150,150,150,150,150,500,500,500,500,500,2050,2050,2050,2050,2050,100,100,100,100,100,250,250,250,250,250,950,950,950,950,950,100,100,100,100,100,300,300,300,300,300,1000,1000,1000,1000,1000,100,100,100,100,100,350,350,350,350,350,1100,1100,1100,1100,1100,50,50,50,50,50,150,150,150,150,150,700,700,700,700,700,50,50,50,50,50,100,100,100,100,100,700,700,700,700,700,50,50,50,50,50,100,100,100,100,100,250,250,250,250,250,50,50,50,50,50,100,100,100,100,100,450,450,450,450,450,null,null,null,null,null,1,"Offset Disc",null,null,null,null,null,null,1,1,null,null,null,null,{"$f":"SUM(EB4:EM4)","v":2},{"$f":"EN4*EP4","v":12.24},6.12]
["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,1,null,null,null,null,1,5.44,5.44]
["South-Central",5,null,"Fuel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,1,null,null,null,null,1,4.2300000000000004,4.2300000000000004]
["Northeast",6,null,"Lube",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,0,5.39]
["East-Northeast",7,null,"Repairs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,0,10.02]
["Southeast",8,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,1,null,null,null,1,4.8099999999999996,4.8099999999999996]
["small machinery",null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["medium machinery",null,null,"Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,0,5.22]
["large machinery",null,null,"Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,0,3.93]
["All Used",null,null,"Ttl Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,0,3.56]
[null,null,null,"Ttl Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,1,null,null,null,1,5.97,5.97]
["non-harvest, non-fertilizer, non-pesticide, non-planting operations",1,null,"Labor Hrs.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,0,0,7.55]
["fertilizer operations",2,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,"Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.23]
["pesticide operations",3,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,"Rotary Hoe",null,null,null,null,null,null,null,null,null,null,null,null,0,0,3.38]
["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,null,null,null,null,null,null,null,null,null,null,null,null,null,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,1,null,null,null,null,null,null,null,null,null,null,1,3.21,3.21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,0,7]
[null,2.5,{"$f":"B20/Parameters!C9","v":0.66666666666666663},"Fuel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dry Fert. Spdr.",null,null,null,null,null,null,null,1,null,null,null,null,1,2.34,2.34]
[null,0.37,{"$f":"B21/Parameters!C9","v":9.8666666666666666E-2},"Lube",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,9.01,{"$f":"B22","v":9.01},"Repairs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baler",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,3.03,{"$f":"B23","v":3.03},"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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0.16,{"$f":"B24/Parameters!C13","v":18.823529411764707},"Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operations/Month",{"$f":"SUM(EB4:EB23)","v":0},1,0,0,0,0,1,4,2,0,0,0,{"$f":"SUM(EN4:EN23)-SUM(EB24:EM24)","v":0}]
[null,0.43,{"$f":"B25/Parameters!C12","v":43},"Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",{"$f":"EB4*$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*$EP21","v":0},3.21,0,0,0,0,6.12,18.130000000000003,10.78,0,0,0,{"$f":"SUM(EB25:EM25)-EO25","v":0},{"$f":"SUM(EO4:EO23)","v":38.239999999999995}]
[null,2.4700000000000002,{"$f":"B26/Parameters!C11","v":29.058823529411764},"Interest"]
[null,null,null,"Ttl Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Offset Disc",null,null,null,null,null,null,1,1,null,null,null,null,{"$f":"SUM(EB27:EM27)","v":2},{"$f":"EN27*EP27","v":12.24},6.12]
[null,null,null,"Ttl Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,0,5.44]
[null,null,null,"Labor Hrs.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,1,null,null,null,null,1,4.2300000000000004,4.2300000000000004]
[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,"Sweep Plow",null,null,null,null,null,null,null,1,null,null,null,null,1,5.39,5.39]
[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,"M.B. Plow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,10.02]
[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,"Field Cultivator",null,null,null,null,null,null,null,null,1,null,null,null,1,4.8099999999999996,4.8099999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,0,5.22]
[null,null,null,"Lube",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,0,3.93]
[null,null,null,"Repairs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,0,3.56]
[null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,1,null,null,null,1,5.97,5.97]
[null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,0,0,7.55]
[null,null,null,"Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,0,5.23]
[null,null,null,"Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,0,3.38]
[null,null,null,"Ttl Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,1,null,null,null,null,null,null,null,null,null,null,1,3.21,3.21]
[null,null,null,"Ttl Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,0,7]
[null,null,null,"Labor Hrs.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,1,null,null,null,null,1,2.34,2.34]
[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,"Windrower",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,"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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",{"$f":"SUM(EB27:EB46)","v":0},1,0,0,0,0,1,4,2,0,0,0,{"$f":"SUM(EN27:EN46)-SUM(EB47:EM47)","v":0}]
[null,null,null,"Fuel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",{"$f":"EB27*$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*$EP44","v":0},3.21,0,0,0,0,6.12,18.080000000000002,10.78,0,0,0,{"$f":"SUM(EB48:EM48)-EO48","v":0},{"$f":"SUM(EO27:EO46)","v":38.19}]
[null,null,null,"Lube"]
[null,null,null,"Repairs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Offset Disc",null,null,null,null,null,1,null,1,null,null,null,null,{"$f":"SUM(EB50:EM50)","v":2},{"$f":"EN50*EP50","v":12.24},6.12]
[null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,1,null,null,null,null,null,1,5.44,5.44]
[null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,1,null,null,null,null,1,4.2300000000000004,4.2300000000000004]
[null,null,null,"Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,0,5.39]
[null,null,null,"Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,0,10.02]
[null,null,null,"Ttl Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,0,4.8099999999999996]
[null,null,null,"Ttl Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Labor Hrs.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,0,5.22]
[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,"Springtooth",null,null,null,null,null,null,null,null,1,null,null,null,1,3.93,3.93]
[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. Harrow",null,null,null,null,null,null,null,null,null,null,null,null,0,0,3.56]
[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,"Drill",null,null,null,null,null,null,null,null,1,null,null,null,1,5.97,5.97]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,0,0,7.55]
[null,null,null,"Fuel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,0,5.23]
[null,null,null,"Lube",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,0,3.38]
[null,null,null,"Repairs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0.5,null,null,null,null,null,null,null,null,null,null,0.5,1.605,3.21]
[null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,0,7]
[null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,1,null,null,null,null,1,2.34,2.34]
[null,null,null,"Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Ttl Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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(EB50:EB69)","v":0},0.5,0,0,0,1,1,3,2,0,0,0,{"$f":"SUM(EN50:EN69)-SUM(EB70:EM70)","v":0}]
[null,null,null,"Labor Hrs.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Custom Cost/Month",{"$f":"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},1.605,0,0,0,6.12,5.44,12.690000000000001,9.9,0,0,0,{"$f":"SUM(EB71:EM71)-EO71","v":0},{"$f":"SUM(EO50:EO69)","v":35.754999999999995}]
[null,null,null,"Tractor 1"]
[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,4,"Offset Disc",null,null,null,null,null,null,1,1,null,null,null,null,{"$f":"SUM(EB73:EM73)","v":2},{"$f":"EN73*EP73","v":13.5},6.75]
[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,"Chisel",null,null,null,null,null,null,null,1,null,null,null,null,1,7.22,7.22]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,1,null,null,null,null,1,6.56,6.56]
[null,null,null,"Fuel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,0,6.08]
[null,null,null,"Lube",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0.5,null,null,null,null,null,0.5,5.62,11.24]
[null,null,null,"Repairs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,1,null,null,null,1,4.5599999999999996,4.5599999999999996]
[null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,0,5.43]
[null,null,null,"Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,0,4.45]
[null,null,null,"Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,0,3.41]
[null,null,null,"Ttl Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,1,null,null,null,1,6.1,6.1]
[null,null,null,"Ttl Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,0,0,7.42]
[null,null,null,"Labor Hrs.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,0,5.7]
[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,"Rotary Hoe",null,null,null,null,null,null,null,null,null,null,null,null,0,0,3.46]
[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,"Sprayer",null,0.5,null,null,null,null,null,null,null,null,null,null,0.5,1.49,2.98]
[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,"S. Shreader",null,null,null,null,null,null,null,null,null,null,null,null,0,0,6.4]
[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,null,null,null,"Dry Fert. Spdr.",null,null,null,null,null,null,null,1,null,null,null,null,1,2.42,2.42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",{"$f":"SUM(EB73:EB92)","v":0},0.5,0,0,0,0,1.5,4,2,0,0,0,{"$f":"SUM(EN73:EN92)-SUM(EB93:EM93)","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",{"$f":"EB73*$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*$EP90","v":0},1.49,0,0,0,0,12.370000000000001,22.949999999999996,10.66,0,0,0,{"$f":"SUM(EB94:EM94)-EO94","v":0},{"$f":"SUM(EO73:EO92)","v":47.470000000000006}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Offset Disc",null,null,null,null,null,1,null,1,null,null,null,null,{"$f":"SUM(EB96:EM96)","v":2},{"$f":"EN96*EP96","v":13.5},6.75]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,1,null,null,null,null,null,1,7.22,7.22]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,1,null,null,null,null,1,6.56,6.56]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,0,6.08]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,0,11.24]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,0,4.5599999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,0,5.43]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,1,null,null,null,1,4.45,4.45]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,0,3.41]
[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,"Drill",null,null,null,null,null,null,null,null,1,null,null,null,1,6.1,6.1]
[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,null,null,null,null,"Planter",null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,0,5.7]
[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,null,null,null,"Rotary Hoe",null,null,null,null,null,null,null,null,null,null,null,null,0,0,3.46]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0.5,null,null,null,null,null,null,null,null,null,null,0.5,1.49,2.98]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,0,6.4]
[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,null,null,null,"Dry Fert. Spdr.",null,null,null,null,null,null,null,1,null,null,null,null,1,2.42,2.42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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},0.5,0,0,0,1,1,3,2,0,0,0,{"$f":"SUM(EN96:EN115)-SUM(EB116:EM116)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Custom Cost/Month",{"$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},1.49,0,0,0,6.75,7.22,15.729999999999999,10.55,0,0,0,{"$f":"SUM(EB117:EM117)-EO117","v":0},{"$f":"SUM(EO96:EO115)","v":41.74}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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},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,null,null,null,"Chisel",null,null,null,null,null,null,null,null,null,null,null,null,0,0,8.1999999999999993]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,1,null,null,null,null,1,6,6]
[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,"Sweep Plow",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,"M.B. Plow",null,null,null,null,null,null,1,null,null,null,null,null,1,11.2,11.2]
[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,"Field Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0,4.9000000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,1,null,1,null,null,null,null,2,13.22,6.61]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,0,4.67]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,0,3.5]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,1,null,null,null,1,6.75,6.75]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,0,0,7]
[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,null,null,null,"Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0,7]
[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,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,1,null,null,null,null,null,null,null,null,null,null,1,3.23,3.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,1,null,null,null,null,1,2.5,2.5]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",{"$f":"SUM(EB119:EB138)","v":0},1,0,0,0,1,1,3,2,0,0,0,{"$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*$EP136","v":0},3.23,0,0,0,6.61,11.2,15.11,6.75,0,0,0,{"$f":"SUM(EB140:EM140)-EO140","v":0},{"$f":"SUM(EO119:EO138)","v":42.9}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Offset Disc",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB142:EM142)","v":0},{"$f":"EN142*EP142","v":0},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,null,null,null,"Chisel",null,null,null,null,null,null,null,null,null,null,null,null,0,0,8.1999999999999993]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,1,null,null,null,null,1,6,6]
[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,"Sweep Plow",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,"M.B. Plow",null,null,null,null,null,null,1,null,null,null,null,null,1,11.2,11.2]
[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,"Field Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0,4.9000000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,1,1,null,null,null,null,2,13.22,6.61]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,0,4.67]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,0,3.5]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,1,null,null,null,1,6.75,6.75]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,0,0,7]
[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,null,null,null,"Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0,7]
[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,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,1,null,null,null,null,null,null,null,null,null,null,1,3.23,3.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,1,null,null,null,null,1,2.5,2.5]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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(EB142:EB161)","v":0},1,0,0,0,0,2,3,2,0,0,0,{"$f":"SUM(EN142:EN161)-SUM(EB162:EM162)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Custom Cost/Month",{"$f":"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},3.23,0,0,0,0,17.809999999999999,15.11,6.75,0,0,0,{"$f":"SUM(EB163:EM163)-EO163","v":0},{"$f":"SUM(EO142:EO161)","v":42.9}]
[]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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},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,null,null,null,"Chisel",null,null,null,null,null,null,null,null,null,null,null,null,0,0,8.1999999999999993]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,1,null,null,null,null,1,6,6]
[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,"Sweep Plow",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,"M.B. Plow",null,null,null,null,null,1,null,null,null,null,null,null,1,11.2,11.2]
[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,"Field Cultivator",null,null,null,null,null,null,null,null,1,null,null,null,1,4.9000000000000004,4.9000000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,1,null,1,null,null,null,null,2,13.22,6.61]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,0,4.67]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,0,3.5]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,1,null,null,null,1,6.75,6.75]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,0,0,7]
[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,null,null,null,"Cultivator",null,null,null,null,null,null,null,null,null,null,null,null,0,0,7]
[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,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,0.5,null,null,null,null,null,null,null,null,null,null,0.5,1.615,3.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,1,null,null,null,null,1,2.5,2.5]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",{"$f":"SUM(EB165:EB184)","v":0},0.5,0,0,0,2,0,3,2,0,0,0,{"$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*$EP182","v":0},1.615,0,0,0,17.809999999999999,0,15.11,11.65,0,0,0,{"$f":"SUM(EB186:EM186)-EO186","v":0},{"$f":"SUM(EO165:EO184)","v":46.185000000000002}]